{
"company_details": [
{
"company_id": "0000906163",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000906163.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000906163.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000906163.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000906163_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000906163_main_keyfigs.svg",
"name": "NVR INC",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000906163.svg",
"report_text": "The relative strengths and weaknesses of NVR 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 NVR INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 615% points.The greatest weakness of NVR INC is the variable Other Assets, reducing the Economic Capital Ratio by 419% points.
The company's Economic Capital Ratio, given in the ranking table, is 730%, being 611% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000906163_2019_NVR_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "0.284",
"Liabilities": "-10.4",
"Stockholders Equity": "54.0",
"ECR before LimitedLiability": "50.1",
"Other Liabilities": "-29.8",
"Liabilities, Current": "7.40",
"Notes and Loans Payable": "6.69",
"Cash": "11.4",
"Assets": "22.5",
"Assets, Current": "-1.09",
"Inventory": "-0.908",
"Other Assets": "8.57",
"Goodwill": "-0.428",
"Other Expenses": "47.5",
"Expenses": "47.5",
"Revenues": "-64.5",
"Net Income": "20.0",
"Other Revenues": "-64.5",
"Other Net Income": "28.2",
"Comprehensive Net Income": "20.1",
"Economic Capital Ratio": "51.3"
},
"2011": {
"Other Liabilities": "-40.4",
"Liabilities": "-16.9",
"Stockholders Equity": "59.9",
"ECR before LimitedLiability": "45.3",
"Liabilities, Non-Current": "1.34",
"Liabilities, Current": "9.27",
"Notes and Loans Payable": "5.02",
"Goodwill": "-0.528",
"Assets": "35.6",
"Cash": "5.82",
"Inventory": "-0.781",
"Assets, Current": "-1.70",
"Other Assets": "27.7",
"Other Expenses": "53.1",
"Expenses": "53.1",
"Revenues": "-71.5",
"Net Income": "16.0",
"Other Revenues": "-71.5",
"Comprehensive Net Income": "16.0",
"Other Net Income": "25.5",
"Economic Capital Ratio": "46.4"
},
"2012": {
"Notes and Loans Payable": "-27.0",
"Liabilities": "-41.3",
"Stockholders Equity": "36.0",
"ECR before LimitedLiability": "25.9",
"Other Liabilities": "-21.8",
"Liabilities, Current": "8.11",
"Liabilities, Non-Current": "1.52",
"Assets": "60.1",
"Inventory": "-1.08",
"Other Assets": "28.2",
"Goodwill": "-0.953",
"Cash": "21.5",
"Assets, Current": "-3.64",
"Other Expenses": "61.3",
"Expenses": "61.3",
"Revenues": "-60.8",
"Net Income": "14.8",
"Other Revenues": "-60.8",
"Comprehensive Net Income": "14.9",
"Other Net Income": "21.7",
"Economic Capital Ratio": "20.7"
},
"2013": {
"Liabilities, Current": "9.42",
"Liabilities": "-42.8",
"Stockholders Equity": "27.1",
"ECR before LimitedLiability": "36.7",
"Liabilities, Non-Current": "2.23",
"Other Liabilities": "-70.2",
"Notes and Loans Payable": "1.91",
"Assets, Current": "-4.15",
"Assets": "44.3",
"Cash": "13.6",
"Other Assets": "34.8",
"Goodwill": "-1.19",
"Inventory": "-1.63",
"Other Expenses": "61.5",
"Expenses": "61.5",
"Revenues": "-63.8",
"Net Income": "24.7",
"Other Revenues": "-63.8",
"Other Net Income": "34.8",
"Comprehensive Net Income": "24.6",
"Economic Capital Ratio": "21.3"
},
"2014": {
"Liabilities, Non-Current": "2.79",
"Liabilities": "-44.4",
"Stockholders Equity": "23.4",
"ECR before LimitedLiability": "60.0",
"Liabilities, Current": "7.83",
"Other Liabilities": "-72.5",
"Notes and Loans Payable": "3.06",
"Inventory": "-2.87",
"Assets": "40.7",
"Assets, Current": "-3.85",
"Cash": "7.76",
"Goodwill": "-1.06",
"Other Assets": "48.5",
"Other Expenses": "61.3",
"Expenses": "61.3",
"Revenues": "-64.9",
"Net Income": "26.8",
"Other Revenues": "-64.9",
"Other Net Income": "38.9",
"Comprehensive Net Income": "27.0",
"Economic Capital Ratio": "25.7"
},
"2015": {
"Liabilities, Non-Current": "1.85",
"Liabilities": "-49.3",
"Stockholders Equity": "21.2",
"ECR before LimitedLiability": "51.3",
"Liabilities, Current": "8.88",
"Other Liabilities": "-79.3",
"Notes and Loans Payable": "2.68",
"Goodwill": "-0.976",
"Assets": "31.9",
"Assets, Current": "-2.93",
"Other Assets": "45.1",
"Inventory": "-2.11",
"Cash": "3.43",
"Other Expenses": "64.1",
"Expenses": "64.1",
"Revenues": "-73.6",
"Net Income": "34.6",
"Other Revenues": "-73.6",
"Comprehensive Net Income": "34.7",
"Other Net Income": "48.7",
"Economic Capital Ratio": "32.2"
},
"2016": {
"Liabilities, Non-Current": "3.30",
"Liabilities": "-44.6",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "57.6",
"Notes and Loans Payable": "1.00",
"Liabilities, Current": "10.4",
"Other Liabilities": "-76.3",
"Goodwill": "-1.15",
"Assets": "29.7",
"Other Assets": "48.1",
"Inventory": "-1.67",
"Assets, Current": "-3.41",
"Cash": "2.45",
"Other Expenses": "60.4",
"Expenses": "60.4",
"Revenues": "-73.0",
"Net Income": "35.5",
"Other Revenues": "-73.0",
"Other Net Income": "51.3",
"Comprehensive Net Income": "35.8",
"Economic Capital Ratio": "35.1"
},
"2017": {
"Notes and Loans Payable": "1.44",
"Liabilities": "-39.7",
"Stockholders Equity": "27.4",
"ECR before LimitedLiability": "63.6",
"Liabilities, Non-Current": "4.27",
"Other Liabilities": "-79.6",
"Liabilities, Current": "12.8",
"Cash": "3.96",
"Assets": "24.9",
"Inventory": "-1.30",
"Goodwill": "-1.01",
"Other Assets": "33.0",
"Assets, Current": "-2.92",
"Other Expenses": "60.0",
"Expenses": "60.0",
"Revenues": "-80.7",
"Net Income": "39.3",
"Other Revenues": "-80.7",
"Comprehensive Net Income": "39.2",
"Other Net Income": "57.1",
"Economic Capital Ratio": "48.4"
},
"2018": {
"Other Liabilities": "-234",
"Liabilities": "78.2",
"Stockholders Equity": "11.2",
"ECR before LimitedLiability": "633",
"Notes and Loans Payable": "47.5",
"Liabilities, Current": "134",
"Liabilities, Non-Current": "59.5",
"Other Assets": "-419",
"Assets": "15.6",
"Goodwill": "45.7",
"Inventory": "87.2",
"Assets, Non-current": "13.7",
"Assets, Current": "115",
"Cash": "-62.2",
"Other Expenses": "312",
"Expenses": "312",
"Revenues": "348",
"Net Income": "615",
"Other Revenues": "348",
"Comprehensive Net Income": "615",
"Economic Capital Ratio": "611"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000906163_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "1,193,750",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "1,066,311",
"Other Compr. Net Income": "0",
"Other Expenses": "116,388",
"Other Liabilities": "519,687",
"Other Net Income": "322,393",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "519,687",
"Assets": "2,260,061",
"Expenses": "116,388",
"Revenues": "0",
"Stockholders Equity": "1,740,374",
"Net Income": "206,005",
"Comprehensive Net Income": "206,005",
"BaseVar": "1,861,564",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "162%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "480,794",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "1,298,691",
"Other Compr. Net Income": "0",
"Other Expenses": "78,156",
"Other Liabilities": "404,686",
"Other Net Income": "207,576",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "404,686",
"Assets": "1,779,485",
"Expenses": "78,156",
"Revenues": "0",
"Stockholders Equity": "1,374,799",
"Net Income": "129,420",
"Comprehensive Net Income": "129,420",
"BaseVar": "1,399,247",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "158%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "1,153,507",
"Goodwill": "441",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "598,988",
"Other Assets": "1,450,894",
"Other Compr. Net Income": "0",
"Other Expenses": "94,489",
"Other Liabilities": "525,377",
"Other Net Income": "275,077",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,124,365",
"Assets": "2,604,842",
"Expenses": "94,489",
"Revenues": "0",
"Stockholders Equity": "1,480,477",
"Net Income": "180,588",
"Comprehensive Net Income": "180,588",
"BaseVar": "2,261,887",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "129%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "866,253",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "1,619,895",
"Other Compr. Net Income": "0",
"Other Expenses": "152,219",
"Other Liabilities": "1,224,796",
"Other Net Income": "418,696",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,224,796",
"Assets": "2,486,148",
"Expenses": "152,219",
"Revenues": "0",
"Stockholders Equity": "1,261,352",
"Net Income": "266,477",
"Comprehensive Net Income": "266,477",
"BaseVar": "2,469,206",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "130%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "545,419",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "1,805,916",
"Other Compr. Net Income": "0",
"Other Expenses": "171,916",
"Other Liabilities": "1,227,080",
"Other Net Income": "453,546",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,227,080",
"Assets": "2,351,335",
"Expenses": "171,916",
"Revenues": "0",
"Stockholders Equity": "1,124,255",
"Net Income": "281,630",
"Comprehensive Net Income": "281,630",
"BaseVar": "2,461,579",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "129%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "425,316",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "2,089,815",
"Other Compr. Net Income": "0",
"Other Expenses": "220,285",
"Other Liabilities": "1,275,966",
"Other Net Income": "603,212",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,275,966",
"Assets": "2,515,131",
"Expenses": "220,285",
"Revenues": "0",
"Stockholders Equity": "1,239,165",
"Net Income": "382,927",
"Comprehensive Net Income": "382,927",
"BaseVar": "2,780,808",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "137%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "396,619",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "2,247,324",
"Other Compr. Net Income": "0",
"Other Expenses": "236,435",
"Other Liabilities": "1,339,502",
"Other Net Income": "661,697",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,339,502",
"Assets": "2,643,943",
"Expenses": "236,435",
"Revenues": "0",
"Stockholders Equity": "1,304,441",
"Net Income": "425,262",
"Comprehensive Net Income": "425,262",
"BaseVar": "2,957,214",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "138%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "667,863",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "2,321,416",
"Other Compr. Net Income": "0",
"Other Expenses": "309,390",
"Other Liabilities": "1,383,787",
"Other Net Income": "846,911",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,383,787",
"Assets": "2,989,279",
"Expenses": "309,390",
"Revenues": "0",
"Stockholders Equity": "1,605,492",
"Net Income": "537,521",
"Comprehensive Net Income": "537,521",
"BaseVar": "3,429,557",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "147%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "732,248",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "2,433,685",
"Other Compr. Net Income": "0",
"Other Expenses": "187,616",
"Other Liabilities": "1,357,371",
"Other Net Income": "0",
"Other Revenues": "7,163,674"
},
"output_variables": {
"Liabilities": "1,357,371",
"Assets": "3,165,933",
"Expenses": "187,616",
"Revenues": "7,163,674",
"Stockholders Equity": "1,808,562",
"Net Income": "6,976,058",
"Comprehensive Net Income": "6,976,058",
"BaseVar": "10,164,289",
"ECR before LimitedLiability": "730%",
"Economic Capital Ratio": "730%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 7.3033856579358005,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000906163.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000906163.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000906163.svg"
},
{
"company_id": "0000080035",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000080035.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000080035.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000080035.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000080035_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000080035_main_keyfigs.svg",
"name": "Preformed Line Products Co",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000080035.svg",
"report_text": "The relative strengths and weaknesses of Preformed Line Products 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 Preformed Line Products Co compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Preformed Line Products Co is the variable Other Expenses, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 160%, being 41% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000080035_2019_Preformed_Line_Products_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "24.2",
"Liabilities": "51.2",
"Stockholders Equity": "23.0",
"ECR before LimitedLiability": "57.5",
"Liabilities, Non-Current": "6.18",
"Liabilities, Current": "10.6",
"Notes and Loans Payable": "21.4",
"Goodwill": "-0.792",
"Assets": "-1.41",
"Cash": "-0.571",
"Inventory": "-1.66",
"Assets, Current": "3.65",
"Other Assets": "-1.21",
"Other Expenses": "-24.1",
"Expenses": "-24.1",
"Revenues": "46.9",
"Net Income": "19.2",
"Other Revenues": "46.9",
"Comprehensive Net Income": "19.3",
"Other Net Income": "-6.74",
"Economic Capital Ratio": "58.6"
},
"2012": {
"Notes and Loans Payable": "21.3",
"Liabilities": "56.6",
"Assets": "-1.31",
"Stockholders Equity": "25.8",
"ECR before LimitedLiability": "69.3",
"Other Liabilities": "24.0",
"Liabilities, Current": "16.8",
"Liabilities, Non-Current": "9.08",
"Inventory": "-1.00",
"Other Assets": "-0.598",
"Cash": "-0.834",
"Assets, Current": "2.06",
"Other Expenses": "-23.8",
"Expenses": "-23.8",
"Net Income": "24.4",
"Other Revenues": "46.9",
"Revenues": "46.9",
"Other Compr. Net Income": "1.58",
"Comprehensive Net Income": "25.9",
"Other Net Income": "-1.57",
"Economic Capital Ratio": "64.1"
},
"2013": {
"Liabilities, Current": "19.4",
"Liabilities": "61.1",
"Assets": "-2.11",
"Stockholders Equity": "30.0",
"ECR before LimitedLiability": "73.5",
"Liabilities, Non-Current": "11.0",
"Other Liabilities": "35.0",
"Notes and Loans Payable": "9.48",
"Assets, Current": "2.65",
"Cash": "-1.25",
"Goodwill": "-0.959",
"Inventory": "-2.00",
"Other Expenses": "-27.7",
"Expenses": "-27.7",
"Net Income": "27.3",
"Other Revenues": "53.0",
"Revenues": "53.0",
"Other Net Income": "-0.262",
"Other Compr. Net Income": "-1.70",
"Comprehensive Net Income": "25.7",
"Economic Capital Ratio": "58.2"
},
"2014": {
"Liabilities, Non-Current": "11.4",
"Liabilities": "55.1",
"Assets": "-1.92",
"Stockholders Equity": "33.4",
"ECR before LimitedLiability": "86.7",
"Liabilities, Current": "7.77",
"Other Liabilities": "33.1",
"Notes and Loans Payable": "12.4",
"Inventory": "-4.77",
"Assets, Current": "7.10",
"Cash": "-0.939",
"Goodwill": "-0.821",
"Other Expenses": "-19.2",
"Expenses": "-19.2",
"Net Income": "18.6",
"Other Revenues": "41.0",
"Revenues": "41.0",
"Other Net Income": "-3.66",
"Comprehensive Net Income": "13.5",
"Other Compr. Net Income": "-5.28",
"Economic Capital Ratio": "52.4"
},
"2015": {
"Liabilities, Non-Current": "6.77",
"Liabilities": "45.0",
"Assets": "-2.01",
"Stockholders Equity": "26.1",
"ECR before LimitedLiability": "64.5",
"Liabilities, Current": "8.44",
"Other Liabilities": "26.3",
"Notes and Loans Payable": "9.69",
"Assets, Current": "11.6",
"Other Assets": "-1.87",
"Inventory": "-4.76",
"Cash": "-2.12",
"Other Expenses": "-9.38",
"Expenses": "-9.38",
"Net Income": "19.2",
"Other Revenues": "32.2",
"Revenues": "32.2",
"Comprehensive Net Income": "12.4",
"Other Compr. Net Income": "-6.80",
"Other Net Income": "-3.46",
"Economic Capital Ratio": "45.5"
},
"2016": {
"Liabilities, Non-Current": "11.3",
"Liabilities": "46.9",
"Stockholders Equity": "35.8",
"ECR before LimitedLiability": "80.9",
"Notes and Loans Payable": "3.56",
"Liabilities, Current": "9.97",
"Other Liabilities": "29.5",
"Goodwill": "-0.902",
"Assets": "0.490",
"Other Assets": "0.928",
"Inventory": "-2.39",
"Assets, Current": "6.11",
"Cash": "-1.41",
"Other Expenses": "-12.6",
"Expenses": "-12.6",
"Revenues": "35.4",
"Net Income": "21.8",
"Other Revenues": "35.4",
"Other Net Income": "-1.75",
"Comprehensive Net Income": "21.3",
"Economic Capital Ratio": "58.3"
},
"2017": {
"Notes and Loans Payable": "4.82",
"Liabilities": "48.5",
"Cash": "-1.14",
"Stockholders Equity": "36.5",
"ECR before LimitedLiability": "78.0",
"Liabilities, Non-Current": "13.8",
"Other Liabilities": "24.2",
"Liabilities, Current": "14.9",
"Other Expenses": "-13.1",
"Expenses": "-13.1",
"Net Income": "18.8",
"Other Revenues": "36.6",
"Revenues": "36.6",
"Inventory": "-2.32",
"Goodwill": "-1.07",
"Other Assets": "0.750",
"Assets, Current": "5.88",
"Comprehensive Net Income": "22.0",
"Other Net Income": "-5.75",
"Other Compr. Net Income": "3.31",
"Economic Capital Ratio": "62.8"
},
"2018": {
"Other Liabilities": "19.5",
"Liabilities": "45.7",
"Other Assets": "1.14",
"Stockholders Equity": "32.8",
"ECR before LimitedLiability": "62.6",
"Notes and Loans Payable": "12.2",
"Liabilities, Current": "7.58",
"Liabilities, Non-Current": "15.2",
"Other Expenses": "-12.1",
"Expenses": "-12.1",
"Net Income": "17.4",
"Other Revenues": "27.5",
"Revenues": "27.5",
"Goodwill": "-1.41",
"Inventory": "-4.05",
"Assets, Current": "5.88",
"Cash": "0.724",
"Other Net Income": "1.41",
"Comprehensive Net Income": "13.9",
"Other Compr. Net Income": "-3.64",
"Economic Capital Ratio": "40.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000080035_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "205,490",
"Assets, Non-current": "9,862",
"Cash": "32,126",
"Goodwill": "12,199",
"Inventory": "0",
"Liabilities, Current": "61,833",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "67,671",
"Other Compr. Net Income": "0",
"Other Expenses": "394,060",
"Other Liabilities": "0",
"Other Net Income": "640",
"Other Revenues": "424,404"
},
"output_variables": {
"Liabilities": "61,833",
"Assets": "327,348",
"Expenses": "394,060",
"Revenues": "424,404",
"Stockholders Equity": "265,515",
"Net Income": "30,984",
"Comprehensive Net Income": "30,984",
"BaseVar": "1,075,127",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "171%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "194,101",
"Assets, Non-current": "9,993",
"Cash": "28,120",
"Goodwill": "15,537",
"Inventory": "0",
"Liabilities, Current": "58,243",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "85,313",
"Other Compr. Net Income": "3,394",
"Other Expenses": "410,611",
"Other Liabilities": "0",
"Other Net Income": "705",
"Other Revenues": "439,192"
},
"output_variables": {
"Liabilities": "58,243",
"Assets": "333,064",
"Expenses": "410,611",
"Revenues": "439,192",
"Stockholders Equity": "274,821",
"Net Income": "29,286",
"Comprehensive Net Income": "30,983",
"BaseVar": "1,113,598",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "173%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "185,734",
"Assets, Non-current": "17,135",
"Cash": "24,291",
"Goodwill": "13,873",
"Inventory": "0",
"Liabilities, Current": "52,215",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "91,373",
"Other Compr. Net Income": "-4,038",
"Other Expenses": "389,835",
"Other Liabilities": "0",
"Other Net Income": "646",
"Other Revenues": "409,776"
},
"output_variables": {
"Liabilities": "52,215",
"Assets": "332,406",
"Expenses": "389,835",
"Revenues": "409,776",
"Stockholders Equity": "280,191",
"Net Income": "20,587",
"Comprehensive Net Income": "18,568",
"BaseVar": "1,056,928",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "167%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "200,663",
"Assets, Non-current": "13,087",
"Cash": "29,643",
"Goodwill": "17,792",
"Inventory": "0",
"Liabilities, Current": "55,327",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "92,782",
"Other Compr. Net Income": "-17,432",
"Other Expenses": "375,496",
"Other Liabilities": "0",
"Other Net Income": "172",
"Other Revenues": "388,185"
},
"output_variables": {
"Liabilities": "55,327",
"Assets": "353,967",
"Expenses": "375,496",
"Revenues": "388,185",
"Stockholders Equity": "298,640",
"Net Income": "12,861",
"Comprehensive Net Income": "4,145",
"BaseVar": "1,044,528",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "155%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "188,497",
"Assets, Non-current": "11,703",
"Cash": "30,393",
"Goodwill": "15,821",
"Inventory": "0",
"Liabilities, Current": "51,891",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "78,159",
"Other Compr. Net Income": "-19,017",
"Other Expenses": "347,348",
"Other Liabilities": "0",
"Other Net Income": "-643",
"Other Revenues": "354,666"
},
"output_variables": {
"Liabilities": "51,891",
"Assets": "324,573",
"Expenses": "347,348",
"Revenues": "354,666",
"Stockholders Equity": "272,682",
"Net Income": "6,675",
"Comprehensive Net Income": "-2,834",
"BaseVar": "964,032",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "150%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "189,107",
"Assets, Non-current": "10,274",
"Cash": "30,737",
"Goodwill": "15,769",
"Inventory": "0",
"Liabilities, Current": "55,455",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "95,050",
"Other Compr. Net Income": "-3,218",
"Other Expenses": "320,853",
"Other Liabilities": "0",
"Other Net Income": "-526",
"Other Revenues": "336,634"
},
"output_variables": {
"Liabilities": "55,455",
"Assets": "340,937",
"Expenses": "320,853",
"Revenues": "336,634",
"Stockholders Equity": "285,482",
"Net Income": "15,255",
"Comprehensive Net Income": "13,646",
"BaseVar": "909,019",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "161%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "207,130",
"Assets, Non-current": "9,719",
"Cash": "44,358",
"Goodwill": "16,544",
"Inventory": "0",
"Liabilities, Current": "62,833",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "82,034",
"Other Compr. Net Income": "9,929",
"Other Expenses": "365,256",
"Other Liabilities": "0",
"Other Net Income": "-302",
"Other Revenues": "378,212"
},
"output_variables": {
"Liabilities": "62,833",
"Assets": "359,785",
"Expenses": "365,256",
"Revenues": "378,212",
"Stockholders Equity": "296,952",
"Net Income": "12,654",
"Comprehensive Net Income": "17,618",
"BaseVar": "1,021,535",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "162%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "214,263",
"Assets, Non-current": "10,600",
"Cash": "43,609",
"Goodwill": "15,621",
"Inventory": "0",
"Liabilities, Current": "69,487",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "74,704",
"Other Compr. Net Income": "-12,143",
"Other Expenses": "393,951",
"Other Liabilities": "0",
"Other Net Income": "-346",
"Other Revenues": "420,878"
},
"output_variables": {
"Liabilities": "69,487",
"Assets": "358,797",
"Expenses": "393,951",
"Revenues": "420,878",
"Stockholders Equity": "289,310",
"Net Income": "26,581",
"Comprehensive Net Income": "20,510",
"BaseVar": "1,103,509",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "160%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 1.602921150741368,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000080035.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000080035.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000080035.svg"
},
{
"company_id": "0000100591",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000100591.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000100591.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000100591_main_keyfigs.svg",
"name": "Argan INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000100591.svg",
"report_text": "The relative strengths and weaknesses of Argan 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 Argan INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 52% points.The greatest weakness of Argan INC is the variable Other Expenses, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 155%, being 35% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000100591_2019_Argan_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "22.1",
"Liabilities": "44.0",
"Stockholders Equity": "11.2",
"ECR before LimitedLiability": "38.4",
"Liabilities, Non-Current": "5.50",
"Liabilities, Current": "2.80",
"Notes and Loans Payable": "19.5",
"Goodwill": "1.12",
"Assets": "-5.00",
"Cash": "19.0",
"Inventory": "-3.96",
"Assets, Current": "14.9",
"Other Assets": "-13.9",
"Other Expenses": "-26.6",
"Expenses": "-26.6",
"Revenues": "46.8",
"Net Income": "9.32",
"Other Revenues": "46.8",
"Comprehensive Net Income": "9.40",
"Other Net Income": "-10.9",
"Economic Capital Ratio": "39.5"
},
"2012": {
"Notes and Loans Payable": "8.91",
"Liabilities": "-13.5",
"Stockholders Equity": "9.82",
"ECR before LimitedLiability": "12.0",
"Other Liabilities": "10.2",
"Liabilities, Current": "-43.9",
"Liabilities, Non-Current": "3.56",
"Assets, Non-current": "-1.18",
"Assets": "13.9",
"Inventory": "-3.33",
"Other Assets": "-26.3",
"Goodwill": "1.76",
"Cash": "56.4",
"Assets, Current": "56.3",
"Other Expenses": "22.0",
"Expenses": "22.0",
"Revenues": "-10.7",
"Net Income": "10.4",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "10.5",
"Economic Capital Ratio": "6.83"
},
"2013": {
"Liabilities, Current": "-28.3",
"Liabilities": "14.7",
"Stockholders Equity": "-2.22",
"ECR before LimitedLiability": "34.0",
"Liabilities, Non-Current": "6.98",
"Other Liabilities": "24.4",
"Notes and Loans Payable": "6.00",
"Assets, Current": "27.0",
"Assets": "-5.64",
"Cash": "39.9",
"Assets, Non-current": "-1.58",
"Other Assets": "-22.3",
"Inventory": "-5.17",
"Other Expenses": "-2.89",
"Expenses": "-2.89",
"Revenues": "33.7",
"Net Income": "29.2",
"Other Revenues": "33.7",
"Other Net Income": "-0.846",
"Comprehensive Net Income": "29.1",
"Economic Capital Ratio": "18.6"
},
"2014": {
"Liabilities, Non-Current": "5.76",
"Liabilities": "-10.1",
"Stockholders Equity": "9.37",
"ECR before LimitedLiability": "63.8",
"Liabilities, Current": "-56.8",
"Other Liabilities": "17.9",
"Notes and Loans Payable": "6.29",
"Inventory": "-5.17",
"Assets": "8.16",
"Assets, Current": "45.9",
"Cash": "56.6",
"Assets, Non-current": "-0.820",
"Other Assets": "-20.2",
"Other Expenses": "27.3",
"Expenses": "27.3",
"Net Income": "32.7",
"Other Revenues": "4.81",
"Revenues": "4.81",
"Comprehensive Net Income": "33.3",
"Other Compr. Net Income": "0.500",
"Economic Capital Ratio": "29.5"
},
"2015": {
"Liabilities, Non-Current": "4.27",
"Liabilities": "-9.16",
"Goodwill": "-1.14",
"Stockholders Equity": "-5.97",
"ECR before LimitedLiability": "38.5",
"Liabilities, Current": "-48.6",
"Other Liabilities": "17.4",
"Notes and Loans Payable": "6.17",
"Other Expenses": "18.0",
"Expenses": "18.0",
"Net Income": "33.9",
"Other Revenues": "16.3",
"Revenues": "16.3",
"Assets, Non-current": "-1.12",
"Assets, Current": "53.9",
"Other Assets": "-24.8",
"Inventory": "-6.26",
"Cash": "56.8",
"Comprehensive Net Income": "34.3",
"Other Net Income": "-1.99",
"Economic Capital Ratio": "19.4"
},
"2016": {
"Liabilities, Non-Current": "3.08",
"Liabilities": "-38.4",
"Stockholders Equity": "29.1",
"ECR before LimitedLiability": "52.6",
"Liabilities, Current": "-62.6",
"Other Liabilities": "8.71",
"Goodwill": "2.77",
"Assets": "40.0",
"Other Assets": "-11.7",
"Inventory": "-1.78",
"Assets, Current": "58.2",
"Cash": "14.6",
"Other Expenses": "64.5",
"Expenses": "64.5",
"Net Income": "28.7",
"Other Revenues": "-67.9",
"Revenues": "-67.9",
"Other Net Income": "38.5",
"Comprehensive Net Income": "25.1",
"Other Compr. Net Income": "-3.20",
"Economic Capital Ratio": "30.1"
},
"2017": {
"Notes and Loans Payable": "1.11",
"Liabilities": "-48.9",
"Assets": "47.2",
"Stockholders Equity": "22.7",
"ECR before LimitedLiability": "41.5",
"Liabilities, Non-Current": "3.34",
"Other Liabilities": "6.02",
"Liabilities, Current": "-70.3",
"Cash": "8.41",
"Inventory": "-1.86",
"Other Assets": "-9.62",
"Assets, Current": "66.2",
"Other Expenses": "65.9",
"Expenses": "65.9",
"Net Income": "27.2",
"Other Revenues": "-63.0",
"Revenues": "-63.0",
"Comprehensive Net Income": "25.9",
"Other Compr. Net Income": "-1.10",
"Other Net Income": "34.9",
"Economic Capital Ratio": "26.3"
},
"2018": {
"Other Liabilities": "21.6",
"Liabilities": "43.7",
"Stockholders Equity": "4.48",
"ECR before LimitedLiability": "57.2",
"Notes and Loans Payable": "13.7",
"Liabilities, Current": "-2.81",
"Liabilities, Non-Current": "17.1",
"Other Assets": "-6.50",
"Assets": "-5.55",
"Goodwill": "-1.67",
"Inventory": "-5.66",
"Assets, Current": "12.9",
"Cash": "2.55",
"Other Expenses": "-28.5",
"Expenses": "-28.5",
"Revenues": "52.3",
"Net Income": "27.9",
"Other Revenues": "52.3",
"Other Net Income": "4.14",
"Comprehensive Net Income": "28.9",
"Economic Capital Ratio": "35.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000100591_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "106,042",
"Assets, Non-current": "0",
"Cash": "83,292",
"Goodwill": "21,384",
"Inventory": "0",
"Liabilities, Current": "32,897",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-80,176",
"Other Compr. Net Income": "0",
"Other Expenses": "172,635",
"Other Liabilities": "0",
"Other Net Income": "-2,183",
"Other Revenues": "182,592"
},
"output_variables": {
"Liabilities": "32,897",
"Assets": "130,542",
"Expenses": "172,635",
"Revenues": "182,592",
"Stockholders Equity": "97,645",
"Net Income": "7,774",
"Comprehensive Net Income": "7,774",
"BaseVar": "465,935",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "151%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "180,577",
"Assets, Non-current": "0",
"Cash": "156,524",
"Goodwill": "21,050",
"Inventory": "0",
"Liabilities, Current": "104,289",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-152,899",
"Other Compr. Net Income": "0",
"Other Expenses": "134,490",
"Other Liabilities": "0",
"Other Net Income": "1,610",
"Other Revenues": "141,850"
},
"output_variables": {
"Liabilities": "104,289",
"Assets": "205,252",
"Expenses": "134,490",
"Revenues": "141,850",
"Stockholders Equity": "100,963",
"Net Income": "8,970",
"Comprehensive Net Income": "8,970",
"BaseVar": "453,567",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "116%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "204,108",
"Assets, Non-current": "0",
"Cash": "175,142",
"Goodwill": "20,807",
"Inventory": "0",
"Liabilities, Current": "115,546",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-165,333",
"Other Compr. Net Income": "0",
"Other Expenses": "256,490",
"Other Liabilities": "10",
"Other Net Income": "-328",
"Other Revenues": "278,635"
},
"output_variables": {
"Liabilities": "115,556",
"Assets": "234,724",
"Expenses": "256,490",
"Revenues": "278,635",
"Stockholders Equity": "119,168",
"Net Income": "21,817",
"Comprehensive Net Income": "21,817",
"BaseVar": "750,752",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "127%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "298,559",
"Assets, Non-current": "0",
"Cash": "272,209",
"Goodwill": "20,564",
"Inventory": "0",
"Liabilities, Current": "165,237",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-268,026",
"Other Compr. Net Income": "0",
"Other Expenses": "187,516",
"Other Liabilities": "292",
"Other Net Income": "3,405",
"Other Revenues": "227,455"
},
"output_variables": {
"Liabilities": "165,529",
"Assets": "323,306",
"Expenses": "187,516",
"Revenues": "227,455",
"Stockholders Equity": "157,777",
"Net Income": "43,344",
"Comprehensive Net Income": "43,344",
"BaseVar": "694,172",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "133%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "364,354",
"Assets, Non-current": "0",
"Cash": "333,691",
"Goodwill": "20,321",
"Inventory": "0",
"Liabilities, Current": "215,432",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-327,173",
"Other Compr. Net Income": "0",
"Other Expenses": "339,889",
"Other Liabilities": "809",
"Other Net Income": "234",
"Other Revenues": "383,110"
},
"output_variables": {
"Liabilities": "216,241",
"Assets": "391,193",
"Expenses": "339,889",
"Revenues": "383,110",
"Stockholders Equity": "174,952",
"Net Income": "43,455",
"Comprehensive Net Income": "43,455",
"BaseVar": "1,081,192",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "124%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "350,612",
"Assets, Non-current": "122",
"Cash": "160,909",
"Goodwill": "46,749",
"Inventory": "0",
"Liabilities, Current": "187,712",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-148,601",
"Other Compr. Net Income": "-14,424",
"Other Expenses": "25,302",
"Other Liabilities": "224",
"Other Net Income": "75,506",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "187,936",
"Assets": "409,791",
"Expenses": "25,302",
"Revenues": "0",
"Stockholders Equity": "221,855",
"Net Income": "50,204",
"Comprehensive Net Income": "42,992",
"BaseVar": "422,738",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "133%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "587,949",
"Assets, Non-current": "92",
"Cash": "167,198",
"Goodwill": "43,094",
"Inventory": "0",
"Liabilities, Current": "350,724",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-153,845",
"Other Compr. Net Income": "-7,295",
"Other Expenses": "37,106",
"Other Liabilities": "1,195",
"Other Net Income": "114,532",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "351,919",
"Assets": "644,488",
"Expenses": "37,106",
"Revenues": "0",
"Stockholders Equity": "292,569",
"Net Income": "77,426",
"Comprehensive Net Income": "73,778",
"BaseVar": "669,056",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "125%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "485,027",
"Assets, Non-current": "426",
"Cash": "122,107",
"Goodwill": "41,478",
"Inventory": "0",
"Liabilities, Current": "183,262",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-106,369",
"Other Compr. Net Income": "1,849",
"Other Expenses": "826,117",
"Other Liabilities": "1,279",
"Other Net Income": "5,648",
"Other Revenues": "892,815"
},
"output_variables": {
"Liabilities": "184,541",
"Assets": "542,669",
"Expenses": "826,117",
"Revenues": "892,815",
"Stockholders Equity": "358,128",
"Net Income": "72,346",
"Comprehensive Net Income": "73,270",
"BaseVar": "2,219,516",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "155%"
}
}
},
"top_rated": true,
"trend": 8.0,
"value": 1.5487513514133775,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000100591.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000100591.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000100591.svg"
},
{
"company_id": "0001488139",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001488139.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001488139.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001488139.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001488139_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001488139_main_keyfigs.svg",
"name": "Ameresco Inc",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001488139.svg",
"report_text": "The relative strengths and weaknesses of Ameresco 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 Ameresco Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 49% points.The greatest weakness of Ameresco Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 5.9% points.
The company's Economic Capital Ratio, given in the ranking table, is 155%, being 35% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001488139_2019_Ameresco_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Notes and Loans Payable": "10.5",
"Liabilities": "-12.7",
"Stockholders Equity": "-6.23",
"ECR before LimitedLiability": "-2.42",
"Other Liabilities": "7.33",
"Liabilities, Current": "-4.08",
"Liabilities, Non-Current": "-29.0",
"Assets, Non-current": "42.2",
"Assets": "2.36",
"Inventory": "-5.04",
"Other Assets": "-19.0",
"Cash": "-2.96",
"Assets, Current": "6.66",
"Other Expenses": "11.5",
"Expenses": "11.5",
"Revenues": "-1.19",
"Net Income": "7.41",
"Other Revenues": "-1.19",
"Comprehensive Net Income": "7.60",
"Other Net Income": "-2.59",
"Economic Capital Ratio": "-7.59"
},
"2013": {
"Liabilities, Current": "1.76",
"Liabilities": "38.1",
"Stockholders Equity": "31.5",
"ECR before LimitedLiability": "51.3",
"Liabilities, Non-Current": "7.57",
"Other Liabilities": "25.7",
"Notes and Loans Payable": "6.52",
"Assets, Current": "2.54",
"Assets": "1.07",
"Cash": "-3.10",
"Other Assets": "6.39",
"Goodwill": "0.426",
"Inventory": "-3.56",
"Other Expenses": "-10.8",
"Expenses": "-10.8",
"Revenues": "23.2",
"Net Income": "10.2",
"Other Revenues": "23.2",
"Other Net Income": "-2.07",
"Comprehensive Net Income": "10.5",
"Economic Capital Ratio": "36.0"
},
"2014": {
"Liabilities, Non-Current": "8.95",
"Liabilities": "36.3",
"Stockholders Equity": "29.7",
"ECR before LimitedLiability": "74.7",
"Liabilities, Current": "-7.74",
"Other Liabilities": "27.0",
"Notes and Loans Payable": "9.76",
"Inventory": "-5.78",
"Assets": "0.989",
"Assets, Current": "2.23",
"Cash": "-2.19",
"Goodwill": "1.22",
"Other Assets": "7.95",
"Other Expenses": "-7.94",
"Expenses": "-7.94",
"Revenues": "25.8",
"Net Income": "11.9",
"Other Revenues": "25.8",
"Other Net Income": "-5.61",
"Comprehensive Net Income": "11.6",
"Economic Capital Ratio": "40.4"
},
"2015": {
"Liabilities, Non-Current": "4.98",
"Liabilities": "22.7",
"Stockholders Equity": "25.3",
"ECR before LimitedLiability": "52.2",
"Liabilities, Current": "-10.0",
"Other Liabilities": "20.1",
"Notes and Loans Payable": "7.18",
"Goodwill": "0.604",
"Assets": "3.84",
"Assets, Current": "5.27",
"Other Assets": "10.4",
"Inventory": "-5.22",
"Cash": "-3.83",
"Other Expenses": "1.45",
"Expenses": "1.45",
"Revenues": "13.3",
"Net Income": "10.3",
"Other Revenues": "13.3",
"Comprehensive Net Income": "10.2",
"Other Net Income": "-4.40",
"Economic Capital Ratio": "33.1"
},
"2016": {
"Liabilities, Non-Current": "8.44",
"Liabilities": "27.2",
"Assets": "4.89",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "62.4",
"Notes and Loans Payable": "2.61",
"Liabilities, Current": "-6.44",
"Other Liabilities": "23.0",
"Other Assets": "17.2",
"Inventory": "-3.62",
"Assets, Current": "0.567",
"Cash": "-3.59",
"Other Expenses": "-0.512",
"Expenses": "-0.512",
"Net Income": "12.3",
"Other Revenues": "16.0",
"Revenues": "16.0",
"Other Net Income": "-3.21",
"Comprehensive Net Income": "12.7",
"Other Compr. Net Income": "0.424",
"Economic Capital Ratio": "39.8"
},
"2017": {
"Notes and Loans Payable": "3.33",
"Liabilities": "27.5",
"Stockholders Equity": "43.6",
"ECR before LimitedLiability": "69.3",
"Liabilities, Non-Current": "9.69",
"Other Liabilities": "17.4",
"Liabilities, Current": "-0.697",
"Cash": "-2.65",
"Assets": "8.25",
"Inventory": "-2.39",
"Goodwill": "-0.494",
"Other Assets": "17.9",
"Assets, Current": "1.22",
"Other Expenses": "8.98",
"Expenses": "8.98",
"Revenues": "12.2",
"Net Income": "15.4",
"Other Revenues": "12.2",
"Comprehensive Net Income": "15.4",
"Other Net Income": "-5.86",
"Economic Capital Ratio": "54.1"
},
"2018": {
"Other Liabilities": "12.8",
"Liabilities": "23.4",
"Assets": "11.5",
"Stockholders Equity": "48.8",
"ECR before LimitedLiability": "56.9",
"Notes and Loans Payable": "7.88",
"Liabilities, Current": "-5.88",
"Liabilities, Non-Current": "9.88",
"Other Assets": "20.4",
"Goodwill": "-0.641",
"Inventory": "-3.47",
"Assets, Current": "0.879",
"Other Expenses": "13.8",
"Expenses": "13.8",
"Net Income": "7.50",
"Other Revenues": "-4.05",
"Revenues": "-4.05",
"Other Net Income": "-2.42",
"Comprehensive Net Income": "7.85",
"Other Compr. Net Income": "0.356",
"Economic Capital Ratio": "35.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001488139_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "297,843",
"Assets, Non-current": "377,629",
"Cash": "63,348",
"Goodwill": "58,711",
"Inventory": "0",
"Liabilities, Current": "179,252",
"Liabilities, Non-Current": "201,922",
"Notes and Loans Payable": "0",
"Other Assets": "-122,059",
"Other Compr. Net Income": "56",
"Other Expenses": "608,760",
"Other Liabilities": "32,479",
"Other Net Income": "-4,050",
"Other Revenues": "631,171"
},
"output_variables": {
"Liabilities": "413,653",
"Assets": "675,472",
"Expenses": "608,760",
"Revenues": "631,171",
"Stockholders Equity": "261,819",
"Net Income": "18,360",
"Comprehensive Net Income": "18,388",
"BaseVar": "1,881,902",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "101%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "249,832",
"Assets, Non-current": "22,440",
"Cash": "17,171",
"Goodwill": "63,328",
"Inventory": "0",
"Liabilities, Current": "131,201",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "251,889",
"Other Compr. Net Income": "2,399",
"Other Expenses": "567,884",
"Other Liabilities": "0",
"Other Net Income": "-3,873",
"Other Revenues": "574,171"
},
"output_variables": {
"Liabilities": "131,201",
"Assets": "604,660",
"Expenses": "567,884",
"Revenues": "574,171",
"Stockholders Equity": "473,458",
"Net Income": "2,414",
"Comprehensive Net Income": "3,614",
"BaseVar": "1,602,383",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "144%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "226,735",
"Assets, Non-current": "22,583",
"Cash": "23,762",
"Goodwill": "71,717",
"Inventory": "0",
"Liabilities, Current": "146,089",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "284,862",
"Other Compr. Net Income": "-5,732",
"Other Expenses": "575,999",
"Other Liabilities": "0",
"Other Net Income": "-6,859",
"Other Revenues": "593,241"
},
"output_variables": {
"Liabilities": "146,089",
"Assets": "629,659",
"Expenses": "575,999",
"Revenues": "593,241",
"Stockholders Equity": "483,570",
"Net Income": "10,383",
"Comprehensive Net Income": "7,517",
"BaseVar": "1,658,342",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "143%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "263,698",
"Assets, Non-current": "18,446",
"Cash": "21,645",
"Goodwill": "65,855",
"Inventory": "0",
"Liabilities, Current": "179,723",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "359,099",
"Other Compr. Net Income": "-2,608",
"Other Expenses": "626,618",
"Other Liabilities": "0",
"Other Net Income": "-6,765",
"Other Revenues": "630,832"
},
"output_variables": {
"Liabilities": "179,723",
"Assets": "728,743",
"Expenses": "626,618",
"Revenues": "630,832",
"Stockholders Equity": "549,020",
"Net Income": "-2,551",
"Comprehensive Net Income": "-3,855",
"BaseVar": "1,816,068",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "137%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "226,061",
"Assets, Non-current": "26,328",
"Cash": "20,607",
"Goodwill": "61,907",
"Inventory": "0",
"Liabilities, Current": "190,602",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "462,378",
"Other Compr. Net Income": "-1,363",
"Other Expenses": "631,821",
"Other Liabilities": "0",
"Other Net Income": "-7,409",
"Other Revenues": "651,227"
},
"output_variables": {
"Liabilities": "190,602",
"Assets": "797,281",
"Expenses": "631,821",
"Revenues": "651,227",
"Stockholders Equity": "606,679",
"Net Income": "11,997",
"Comprehensive Net Income": "11,316",
"BaseVar": "1,882,648",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "143%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "287,078",
"Assets, Non-current": "27,635",
"Cash": "24,262",
"Goodwill": "58,575",
"Inventory": "0",
"Liabilities, Current": "202,142",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "586,401",
"Other Compr. Net Income": "965",
"Other Expenses": "675,773",
"Other Liabilities": "0",
"Other Net Income": "-7,871",
"Other Revenues": "717,152"
},
"output_variables": {
"Liabilities": "202,142",
"Assets": "983,951",
"Expenses": "675,773",
"Revenues": "717,152",
"Stockholders Equity": "781,809",
"Net Income": "33,508",
"Comprehensive Net Income": "33,990",
"BaseVar": "2,099,940",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "153%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "310,969",
"Assets, Non-current": "29,394",
"Cash": "61,397",
"Goodwill": "60,336",
"Inventory": "0",
"Liabilities, Current": "222,630",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "699,538",
"Other Compr. Net Income": "84",
"Other Expenses": "732,852",
"Other Liabilities": "0",
"Other Net Income": "-16,709",
"Other Revenues": "787,138"
},
"output_variables": {
"Liabilities": "222,630",
"Assets": "1,161,634",
"Expenses": "732,852",
"Revenues": "787,138",
"Stockholders Equity": "939,004",
"Net Income": "37,577",
"Comprehensive Net Income": "37,619",
"BaseVar": "2,344,174",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "155%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 1.545986666800786,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001488139.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001488139.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001488139.svg"
},
{
"company_id": "0001682265",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001682265.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001682265.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001682265.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001682265_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001682265_main_keyfigs.svg",
"name": "Onar Holding Corp",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001682265.svg",
"report_text": "The relative strengths and weaknesses of Onar 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 Onar Holding Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 151% points.The greatest weakness of Onar Holding Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 285% points.
The company's Economic Capital Ratio, given in the ranking table, is 152%, being 33% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001682265_2019_Onar_Holding_Corp.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities": "9.82",
"Stockholders Equity": "-301",
"ECR before LimitedLiability": "-53.8",
"Liabilities, Non-Current": "4.69",
"Other Liabilities": "6.44",
"Liabilities, Current": "7.02",
"Cash": "-53.8",
"Assets": "-121",
"Inventory": "-33.5",
"Goodwill": "-28.9",
"Assets, Non-current": "-16.4",
"Other Assets": "-46.2",
"Assets, Current": "-76.4",
"Other Expenses": "-649",
"Expenses": "-649",
"Revenues": "29.8",
"Net Income": "4.64",
"Other Revenues": "29.8",
"Comprehensive Net Income": "4.26",
"Other Net Income": "-17.8",
"Economic Capital Ratio": "-69.0"
},
"2018": {
"Other Liabilities": "51.0",
"Liabilities": "95.4",
"Stockholders Equity": "-166",
"ECR before LimitedLiability": "54.5",
"Notes and Loans Payable": "34.6",
"Liabilities, Current": "41.3",
"Liabilities, Non-Current": "42.4",
"Other Assets": "-8.76",
"Assets": "-21.9",
"Goodwill": "-7.91",
"Inventory": "-13.0",
"Assets, Current": "-9.97",
"Cash": "-6.01",
"Other Expenses": "-285",
"Expenses": "-285",
"Revenues": "151",
"Net Income": "70.0",
"Other Revenues": "151",
"Other Net Income": "4.96",
"Comprehensive Net Income": "72.3",
"Economic Capital Ratio": "32.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001682265_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "44",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "88",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "21",
"Other Compr. Net Income": "0",
"Other Expenses": "1,211",
"Other Liabilities": "13",
"Other Net Income": "-0.37",
"Other Revenues": "1,178"
},
"output_variables": {
"Liabilities": "102",
"Assets": "65",
"Expenses": "1,211",
"Revenues": "1,178",
"Stockholders Equity": "-37",
"Net Income": "-33",
"Comprehensive Net Income": "-33",
"BaseVar": "2,652",
"ECR before LimitedLiability": "-123%",
"Economic Capital Ratio": "30%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "202",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "158",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "14",
"Other Compr. Net Income": "0",
"Other Expenses": "1,418",
"Other Liabilities": "7.3",
"Other Net Income": "-0.65",
"Other Revenues": "1,507"
},
"output_variables": {
"Liabilities": "165",
"Assets": "216",
"Expenses": "1,418",
"Revenues": "1,507",
"Stockholders Equity": "51",
"Net Income": "88",
"Comprehensive Net Income": "88",
"BaseVar": "3,336",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "152%"
}
}
},
"top_rated": true,
"trend": 37.0,
"value": 1.5223072525864225,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001682265.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001682265.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001682265.svg"
},
{
"company_id": "0000882184",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000882184.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000882184.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000882184.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000882184_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000882184_main_keyfigs.svg",
"name": "Horton D R INC DE",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000882184.svg",
"report_text": "The relative strengths and weaknesses of Horton D R 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 Horton D R INC DE compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Horton D R INC DE is the variable Notes and Loans Payable, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 147%, being 27% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000882184_2019_Horton_D_R_INC_DE.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "22.0",
"Stockholders Equity": "16.5",
"ECR before LimitedLiability": "48.9",
"Notes and Loans Payable": "-24.2",
"Liabilities, Current": "27.9",
"Liabilities, Non-Current": "12.2",
"Assets": "0.546",
"Goodwill": "-2.73",
"Inventory": "20.4",
"Assets, Non-current": "-0.870",
"Assets, Current": "-7.38",
"Cash": "0.555",
"Other Expenses": "-1.69",
"Expenses": "-1.69",
"Net Income": "21.5",
"Other Revenues": "20.8",
"Revenues": "20.8",
"Other Net Income": "2.38",
"Comprehensive Net Income": "22.0",
"Other Compr. Net Income": "0.438",
"Economic Capital Ratio": "27.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000882184_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "1,473,100",
"Goodwill": "109,200",
"Inventory": "10,395,000",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "3,203,500",
"Other Assets": "2,137,300",
"Other Compr. Net Income": "-2,000",
"Other Expenses": "14,672,600",
"Other Liabilities": "1,752,200",
"Other Net Income": "66,900",
"Other Revenues": "16,068,000"
},
"output_variables": {
"Liabilities": "4,955,700",
"Assets": "14,114,600",
"Expenses": "14,672,600",
"Revenues": "16,068,000",
"Stockholders Equity": "9,158,900",
"Net Income": "1,462,300",
"Comprehensive Net Income": "1,461,300",
"BaseVar": "42,655,362",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "147%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.4661747803811747,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000882184.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000882184.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000882184.svg"
},
{
"company_id": "0001718227",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001718227.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001718227.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001718227.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001718227_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001718227_main_keyfigs.svg",
"name": "Construction Partners Inc",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001718227.svg",
"report_text": "The relative strengths and weaknesses of Construction Partners 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 Construction Partners Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 27% points.The greatest weakness of Construction Partners Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 21% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001718227_2019_Construction_Partners_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "15.6",
"Liabilities": "26.8",
"Stockholders Equity": "5.42",
"ECR before LimitedLiability": "42.6",
"Notes and Loans Payable": "10.9",
"Liabilities, Non-Current": "2.14",
"Assets": "-4.56",
"Goodwill": "-1.96",
"Inventory": "-7.34",
"Assets, Non-current": "-0.575",
"Assets, Current": "4.11",
"Cash": "3.23",
"Other Expenses": "-14.4",
"Expenses": "-14.4",
"Net Income": "20.7",
"Other Revenues": "26.8",
"Revenues": "26.8",
"Other Net Income": "8.65",
"Comprehensive Net Income": "21.3",
"Other Compr. Net Income": "0.521",
"Economic Capital Ratio": "20.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001718227_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "267,455",
"Assets, Non-current": "10,270",
"Cash": "99,137",
"Goodwill": "36,654",
"Inventory": "0",
"Liabilities, Current": "139,836",
"Liabilities, Non-Current": "48,115",
"Notes and Loans Payable": "0",
"Other Assets": "82,794",
"Other Compr. Net Income": "0",
"Other Expenses": "646,489",
"Other Liabilities": "8,890",
"Other Net Income": "17,225",
"Other Revenues": "680,096"
},
"output_variables": {
"Liabilities": "196,841",
"Assets": "496,310",
"Expenses": "646,489",
"Revenues": "680,096",
"Stockholders Equity": "299,469",
"Net Income": "50,832",
"Comprehensive Net Income": "50,832",
"BaseVar": "1,791,171",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.4034973548416967,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001718227.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001718227.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001718227.svg"
},
{
"company_id": "0000052988",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000052988.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000052988.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000052988.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000052988_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000052988_main_keyfigs.svg",
"name": "Jacobs Engineering Group Inc",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000052988.svg",
"report_text": "The relative strengths and weaknesses of Jacobs Engineering 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 Jacobs Engineering Group Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Jacobs Engineering Group Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 21% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000052988_2019_Jacobs_Engineering_Group_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "84.1",
"Stockholders Equity": "-39.2",
"ECR before LimitedLiability": "33.9",
"Other Liabilities": "59.0",
"Liabilities, Current": "2.97",
"Notes and Loans Payable": "31.9",
"Cash": "-8.43",
"Assets": "-18.3",
"Assets, Current": "5.82",
"Inventory": "-7.80",
"Other Assets": "-15.1",
"Assets, Non-current": "3.05",
"Goodwill": "2.48",
"Other Expenses": "-131",
"Expenses": "-131",
"Revenues": "109",
"Net Income": "4.18",
"Other Revenues": "109",
"Other Net Income": "-31.4",
"Comprehensive Net Income": "2.70",
"Economic Capital Ratio": "35.1"
},
"2011": {
"Other Liabilities": "23.4",
"Liabilities": "44.0",
"Stockholders Equity": "-7.50",
"ECR before LimitedLiability": "25.7",
"Liabilities, Non-Current": "5.75",
"Liabilities, Current": "-1.83",
"Notes and Loans Payable": "20.6",
"Goodwill": "5.23",
"Assets": "-11.7",
"Cash": "-1.50",
"Assets, Non-current": "4.52",
"Inventory": "-6.09",
"Other Assets": "-12.3",
"Other Expenses": "-43.9",
"Expenses": "-43.9",
"Revenues": "64.8",
"Net Income": "7.02",
"Other Revenues": "64.8",
"Comprehensive Net Income": "7.89",
"Other Net Income": "-7.82",
"Economic Capital Ratio": "26.8"
},
"2012": {
"Notes and Loans Payable": "20.2",
"Liabilities": "52.6",
"Stockholders Equity": "6.56",
"ECR before LimitedLiability": "45.9",
"Other Liabilities": "22.9",
"Liabilities, Current": "9.84",
"Liabilities, Non-Current": "8.50",
"Assets, Non-current": "2.36",
"Assets": "-7.77",
"Inventory": "-3.25",
"Other Assets": "-9.39",
"Goodwill": "5.33",
"Cash": "-1.54",
"Other Expenses": "-39.6",
"Expenses": "-39.6",
"Revenues": "58.7",
"Net Income": "15.5",
"Other Revenues": "58.7",
"Comprehensive Net Income": "14.9",
"Other Net Income": "-2.30",
"Economic Capital Ratio": "40.7"
},
"2013": {
"Liabilities, Current": "12.8",
"Liabilities": "60.9",
"Stockholders Equity": "5.12",
"ECR before LimitedLiability": "56.8",
"Liabilities, Non-Current": "11.3",
"Other Liabilities": "37.1",
"Notes and Loans Payable": "9.80",
"Assets, Current": "1.04",
"Assets": "-9.18",
"Assets, Non-current": "1.64",
"Other Assets": "-9.30",
"Goodwill": "4.03",
"Inventory": "-4.36",
"Other Expenses": "-47.5",
"Expenses": "-47.5",
"Revenues": "81.6",
"Net Income": "27.5",
"Other Revenues": "81.6",
"Other Net Income": "-1.09",
"Comprehensive Net Income": "26.7",
"Economic Capital Ratio": "41.5"
},
"2014": {
"Liabilities, Non-Current": "12.3",
"Liabilities": "54.4",
"Stockholders Equity": "6.44",
"ECR before LimitedLiability": "73.7",
"Liabilities, Current": "-1.83",
"Other Liabilities": "36.4",
"Notes and Loans Payable": "13.4",
"Inventory": "-7.87",
"Assets": "-9.80",
"Assets, Current": "1.06",
"Cash": "-2.22",
"Goodwill": "12.2",
"Other Assets": "-9.34",
"Other Expenses": "-41.7",
"Expenses": "-41.7",
"Revenues": "73.7",
"Net Income": "20.8",
"Other Revenues": "73.7",
"Other Net Income": "-3.98",
"Comprehensive Net Income": "20.7",
"Economic Capital Ratio": "39.4"
},
"2015": {
"Liabilities, Non-Current": "8.03",
"Liabilities": "48.8",
"ECR before LimitedLiability": "60.0",
"Liabilities, Current": "4.29",
"Other Liabilities": "31.0",
"Notes and Loans Payable": "11.5",
"Goodwill": "12.7",
"Assets": "-9.54",
"Assets, Non-current": "1.56",
"Assets, Current": "1.71",
"Other Assets": "-9.45",
"Inventory": "-6.40",
"Cash": "-4.49",
"Other Expenses": "-33.1",
"Expenses": "-33.1",
"Net Income": "27.2",
"Other Revenues": "70.3",
"Revenues": "70.3",
"Comprehensive Net Income": "25.9",
"Other Net Income": "-4.07",
"Economic Capital Ratio": "40.9"
},
"2016": {
"Liabilities, Non-Current": "13.3",
"Liabilities": "55.9",
"Stockholders Equity": "8.26",
"ECR before LimitedLiability": "63.0",
"Notes and Loans Payable": "4.18",
"Liabilities, Current": "10.5",
"Other Liabilities": "35.2",
"Goodwill": "13.9",
"Assets": "-9.40",
"Other Assets": "-15.9",
"Inventory": "-5.44",
"Assets, Non-current": "28.1",
"Cash": "-4.27",
"Other Expenses": "-42.6",
"Expenses": "-42.6",
"Revenues": "73.6",
"Net Income": "21.0",
"Other Revenues": "73.6",
"Other Net Income": "-3.35",
"Comprehensive Net Income": "19.7",
"Economic Capital Ratio": "40.5"
},
"2017": {
"Notes and Loans Payable": "4.92",
"Liabilities": "47.5",
"Stockholders Equity": "16.9",
"ECR before LimitedLiability": "61.2",
"Liabilities, Non-Current": "14.2",
"Other Liabilities": "25.2",
"Liabilities, Current": "9.68",
"Cash": "-3.46",
"Assets": "-5.52",
"Inventory": "-4.51",
"Goodwill": "12.9",
"Assets, Non-current": "25.2",
"Other Assets": "-14.1",
"Other Expenses": "-29.2",
"Expenses": "-29.2",
"Revenues": "59.6",
"Net Income": "20.4",
"Other Revenues": "59.6",
"Comprehensive Net Income": "19.7",
"Other Net Income": "-6.08",
"Economic Capital Ratio": "46.0"
},
"2018": {
"Other Liabilities": "17.3",
"Liabilities": "37.4",
"Stockholders Equity": "25.5",
"ECR before LimitedLiability": "42.3",
"Notes and Loans Payable": "10.7",
"Liabilities, Current": "-0.210",
"Liabilities, Non-Current": "13.4",
"Other Assets": "-15.6",
"Assets": "-0.933",
"Goodwill": "21.1",
"Inventory": "-7.29",
"Assets, Non-current": "37.3",
"Cash": "-0.837",
"Other Expenses": "-18.6",
"Expenses": "-18.6",
"Net Income": "2.72",
"Other Revenues": "21.7",
"Revenues": "21.7",
"Comprehensive Net Income": "1.77",
"Other Compr. Net Income": "-0.947",
"Economic Capital Ratio": "20.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000052988_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "2,767,042",
"Assets, Non-current": "582,954",
"Cash": "938,842",
"Goodwill": "1,118,889",
"Inventory": "0",
"Liabilities, Current": "1,239,453",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-723,810",
"Other Compr. Net Income": "-74,539",
"Other Expenses": "9,661,081",
"Other Liabilities": "0",
"Other Net Income": "-8,149",
"Other Revenues": "9,915,517"
},
"output_variables": {
"Liabilities": "1,239,453",
"Assets": "4,683,917",
"Expenses": "9,661,081",
"Revenues": "9,915,517",
"Stockholders Equity": "3,444,464",
"Net Income": "246,287",
"Comprehensive Net Income": "209,018",
"BaseVar": "24,095,417",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "146%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "3,157,353",
"Assets, Non-current": "861,734",
"Cash": "905,633",
"Goodwill": "1,745,708",
"Inventory": "0",
"Liabilities, Current": "2,058,045",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-621,000",
"Other Compr. Net Income": "44,011",
"Other Expenses": "10,044,186",
"Other Liabilities": "0",
"Other Net Income": "-2,257",
"Other Revenues": "10,381,664"
},
"output_variables": {
"Liabilities": "2,058,045",
"Assets": "6,049,428",
"Expenses": "10,044,186",
"Revenues": "10,381,664",
"Stockholders Equity": "3,991,383",
"Net Income": "335,221",
"Comprehensive Net Income": "357,226",
"BaseVar": "26,061,263",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "139%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,612,077",
"Assets, Non-current": "885,885",
"Cash": "1,032,457",
"Goodwill": "2,010,340",
"Inventory": "0",
"Liabilities, Current": "1,747,052",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-701,326",
"Other Compr. Net Income": "-56,349",
"Other Expenses": "10,500,087",
"Other Liabilities": "0",
"Other Net Income": "-2,737",
"Other Revenues": "10,893,778"
},
"output_variables": {
"Liabilities": "1,747,052",
"Assets": "6,839,433",
"Expenses": "10,500,087",
"Revenues": "10,893,778",
"Stockholders Equity": "5,092,381",
"Net Income": "390,954",
"Comprehensive Net Income": "362,780",
"BaseVar": "27,355,165",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "149%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,039,558",
"Assets, Non-current": "832,459",
"Cash": "1,256,405",
"Goodwill": "2,022,831",
"Inventory": "0",
"Liabilities, Current": "1,887,619",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-877,109",
"Other Compr. Net Income": "-39,329",
"Other Expenses": "11,370,763",
"Other Liabilities": "0",
"Other Net Income": "-7,431",
"Other Revenues": "11,818,376"
},
"output_variables": {
"Liabilities": "1,887,619",
"Assets": "7,274,144",
"Expenses": "11,370,763",
"Revenues": "11,818,376",
"Stockholders Equity": "5,386,525",
"Net Income": "440,182",
"Comprehensive Net Income": "420,518",
"BaseVar": "29,559,473",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "150%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,892,071",
"Assets, Non-current": "638,250",
"Cash": "732,647",
"Goodwill": "3,466,541",
"Inventory": "0",
"Liabilities, Current": "2,349,846",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-275,850",
"Other Compr. Net Income": "-83,426",
"Other Expenses": "12,357,143",
"Other Liabilities": "0",
"Other Net Income": "14,098",
"Other Revenues": "12,695,157"
},
"output_variables": {
"Liabilities": "2,349,846",
"Assets": "8,453,659",
"Expenses": "12,357,143",
"Revenues": "12,695,157",
"Stockholders Equity": "6,103,813",
"Net Income": "352,112",
"Comprehensive Net Income": "310,399",
"BaseVar": "32,437,813",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "142%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,282,976",
"Assets, Non-current": "719,515",
"Cash": "460,859",
"Goodwill": "3,402,197",
"Inventory": "0",
"Liabilities, Current": "1,981,166",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-79,621",
"Other Compr. Net Income": "-127,126",
"Other Expenses": "11,770,560",
"Other Liabilities": "0",
"Other Net Income": "-15,390",
"Other Revenues": "12,114,832"
},
"output_variables": {
"Liabilities": "1,981,166",
"Assets": "7,785,926",
"Expenses": "11,770,560",
"Revenues": "12,114,832",
"Stockholders Equity": "5,804,760",
"Net Income": "328,882",
"Comprehensive Net Income": "265,319",
"BaseVar": "30,713,547",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "145%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,864,470",
"Assets, Non-current": "4,175,879",
"Cash": "655,716",
"Goodwill": "3,416,550",
"Inventory": "0",
"Liabilities, Current": "1,782,686",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-3,752,593",
"Other Compr. Net Income": "-149,882",
"Other Expenses": "10,697,767",
"Other Liabilities": "0",
"Other Net Income": "-51,875",
"Other Revenues": "10,964,157"
},
"output_variables": {
"Liabilities": "1,782,686",
"Assets": "7,360,022",
"Expenses": "10,697,767",
"Revenues": "10,964,157",
"Stockholders Equity": "5,577,336",
"Net Income": "214,515",
"Comprehensive Net Income": "139,574",
"BaseVar": "28,074,811",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "144%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,996,180",
"Assets, Non-current": "4,034,768",
"Cash": "774,151",
"Goodwill": "3,342,746",
"Inventory": "0",
"Liabilities, Current": "1,926,227",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-3,766,986",
"Other Compr. Net Income": "-36,568",
"Other Expenses": "9,736,361",
"Other Liabilities": "0",
"Other Net Income": "948",
"Other Revenues": "10,022,788"
},
"output_variables": {
"Liabilities": "1,926,227",
"Assets": "7,380,859",
"Expenses": "9,736,361",
"Revenues": "10,022,788",
"Stockholders Equity": "5,454,632",
"Net Income": "287,375",
"Comprehensive Net Income": "269,091",
"BaseVar": "25,934,958",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "145%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,556,584",
"Assets, Non-current": "7,631,505",
"Cash": "793,358",
"Goodwill": "6,759,957",
"Inventory": "0",
"Liabilities, Current": "3,145,693",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-7,095,609",
"Other Compr. Net Income": "-162,900",
"Other Expenses": "14,718,238",
"Other Liabilities": "0",
"Other Net Income": "-93,266",
"Other Revenues": "14,984,646"
},
"output_variables": {
"Liabilities": "3,145,693",
"Assets": "12,645,795",
"Expenses": "14,718,238",
"Revenues": "14,984,646",
"Stockholders Equity": "9,500,102",
"Net Income": "173,142",
"Comprehensive Net Income": "91,692",
"BaseVar": "40,101,723",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": true,
"trend": -3.0,
"value": 1.3998681168082785,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000052988.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000052988.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000052988.svg"
},
{
"company_id": "0001373670",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001373670.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001373670.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001373670.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001373670_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001373670_main_keyfigs.svg",
"name": "Green Brick Partners Inc",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001373670.svg",
"report_text": "The relative strengths and weaknesses of Green Brick Partners Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Green Brick Partners Inc compared to the market average is the variable Inventory, increasing the Economic Capital Ratio by 43% points.The greatest weakness of Green Brick Partners Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 47% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 20% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001373670_2019_Green_Brick_Partners_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-35.3",
"Liabilities": "23.1",
"Stockholders Equity": "-47.8",
"ECR before LimitedLiability": "-30.7",
"Liabilities, Non-Current": "5.73",
"Liabilities, Current": "23.2",
"Notes and Loans Payable": "21.0",
"Goodwill": "-12.1",
"Assets": "-39.1",
"Cash": "-13.0",
"Inventory": "-17.0",
"Assets, Current": "-24.1",
"Other Assets": "17.9",
"Other Expenses": "-61.7",
"Expenses": "-61.7",
"Revenues": "31.0",
"Net Income": "-13.6",
"Other Revenues": "31.0",
"Comprehensive Net Income": "-13.5",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "-29.6"
},
"2012": {
"Notes and Loans Payable": "2.22",
"Liabilities": "1.33",
"Stockholders Equity": "-33.8",
"ECR before LimitedLiability": "-45.8",
"Other Liabilities": "2.23",
"Liabilities, Current": "-11.3",
"Liabilities, Non-Current": "0.816",
"Assets, Non-current": "-0.554",
"Assets": "-31.7",
"Inventory": "-1.39",
"Other Assets": "9.06",
"Goodwill": "-1.31",
"Cash": "-1.51",
"Assets, Current": "-16.8",
"Other Expenses": "-44.0",
"Expenses": "-44.0",
"Revenues": "6.91",
"Net Income": "-17.9",
"Other Revenues": "6.91",
"Comprehensive Net Income": "-17.6",
"Economic Capital Ratio": "-51.0"
},
"2014": {
"Liabilities, Non-Current": "2.51",
"Liabilities": "-53.7",
"Stockholders Equity": "22.0",
"ECR before LimitedLiability": "63.4",
"Liabilities, Current": "7.05",
"Other Liabilities": "-73.6",
"Notes and Loans Payable": "-0.597",
"Inventory": "35.3",
"Assets": "40.2",
"Assets, Current": "-3.22",
"Cash": "0.437",
"Goodwill": "-0.883",
"Other Assets": "6.48",
"Other Expenses": "68.1",
"Expenses": "68.1",
"Revenues": "-57.4",
"Net Income": "32.5",
"Other Revenues": "-57.4",
"Other Net Income": "29.6",
"Comprehensive Net Income": "32.8",
"Economic Capital Ratio": "29.1"
},
"2015": {
"Liabilities, Non-Current": "4.34",
"Liabilities": "15.7",
"Stockholders Equity": "39.2",
"ECR before LimitedLiability": "70.6",
"Liabilities, Current": "19.6",
"Other Liabilities": "-13.5",
"Notes and Loans Payable": "2.94",
"Goodwill": "-1.20",
"Assets": "9.55",
"Assets, Current": "-3.44",
"Other Assets": "0.799",
"Inventory": "26.3",
"Cash": "-1.45",
"Other Expenses": "20.7",
"Expenses": "20.7",
"Revenues": "0.975",
"Net Income": "21.2",
"Other Revenues": "0.975",
"Comprehensive Net Income": "21.5",
"Other Net Income": "-0.453",
"Economic Capital Ratio": "51.5"
},
"2016": {
"Liabilities, Non-Current": "7.76",
"Liabilities": "19.2",
"Stockholders Equity": "33.8",
"ECR before LimitedLiability": "71.1",
"Notes and Loans Payable": "-0.662",
"Liabilities, Current": "23.2",
"Other Liabilities": "-13.7",
"Goodwill": "-1.75",
"Assets": "7.24",
"Inventory": "33.1",
"Assets, Current": "-4.91",
"Assets, Non-current": "-0.687",
"Cash": "-1.58",
"Other Expenses": "12.1",
"Expenses": "12.1",
"Net Income": "22.4",
"Other Revenues": "10.1",
"Revenues": "10.1",
"Comprehensive Net Income": "22.9",
"Other Compr. Net Income": "0.544",
"Economic Capital Ratio": "48.6"
},
"2017": {
"Liabilities": "16.5",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "57.8",
"Liabilities, Non-Current": "8.80",
"Other Liabilities": "-24.4",
"Liabilities, Current": "25.6",
"Cash": "-4.18",
"Assets": "9.08",
"Inventory": "53.2",
"Goodwill": "-2.47",
"Assets, Non-current": "-0.874",
"Other Assets": "1.41",
"Assets, Current": "-6.75",
"Other Expenses": "9.50",
"Expenses": "9.50",
"Revenues": "8.67",
"Net Income": "16.2",
"Other Revenues": "8.67",
"Comprehensive Net Income": "16.2",
"Other Net Income": "-2.02",
"Economic Capital Ratio": "42.5"
},
"2018": {
"Other Liabilities": "-46.7",
"Liabilities": "5.08",
"Stockholders Equity": "23.5",
"ECR before LimitedLiability": "42.0",
"Notes and Loans Payable": "7.25",
"Liabilities, Current": "21.3",
"Liabilities, Non-Current": "9.12",
"Other Assets": "0.947",
"Assets": "9.33",
"Goodwill": "-2.62",
"Inventory": "42.8",
"Assets, Current": "-6.98",
"Cash": "-1.92",
"Other Expenses": "14.9",
"Expenses": "14.9",
"Revenues": "-1.20",
"Net Income": "17.0",
"Other Revenues": "-1.20",
"Other Net Income": "3.21",
"Comprehensive Net Income": "17.3",
"Economic Capital Ratio": "20.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001373670_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "57,487",
"Assets, Non-current": "3,448",
"Cash": "15,139",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "27,840",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "223,512",
"Other Compr. Net Income": "0",
"Other Expenses": "663,434",
"Other Liabilities": "171,804",
"Other Net Income": "0",
"Other Revenues": "653,073"
},
"output_variables": {
"Liabilities": "199,644",
"Assets": "299,586",
"Expenses": "663,434",
"Revenues": "653,073",
"Stockholders Equity": "99,942",
"Net Income": "-10,361",
"Comprehensive Net Income": "-10,361",
"BaseVar": "1,664,860",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "82%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "36,056",
"Assets, Non-current": "2,983",
"Cash": "9,323",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "188,243",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "202,061",
"Other Compr. Net Income": "0",
"Other Expenses": "511,044",
"Other Liabilities": "7,070",
"Other Net Income": "0",
"Other Revenues": "464,722"
},
"output_variables": {
"Liabilities": "195,313",
"Assets": "250,423",
"Expenses": "511,044",
"Revenues": "464,722",
"Stockholders Equity": "55,110",
"Net Income": "-46,322",
"Comprehensive Net Income": "-46,322",
"BaseVar": "1,271,816",
"ECR before LimitedLiability": "-24%",
"Economic Capital Ratio": "58%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "21,267",
"Goodwill": "0",
"Inventory": "274,303",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "12,151",
"Other Assets": "104,755",
"Other Compr. Net Income": "0",
"Other Expenses": "1,593",
"Other Liabilities": "206,577",
"Other Net Income": "62,655",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "218,728",
"Assets": "400,325",
"Expenses": "1,593",
"Revenues": "0",
"Stockholders Equity": "181,597",
"Net Income": "61,062",
"Comprehensive Net Income": "61,062",
"BaseVar": "378,593",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "132%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "19,909",
"Goodwill": "0",
"Inventory": "344,132",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "10,158",
"Other Assets": "109,835",
"Other Compr. Net Income": "0",
"Other Expenses": "268,321",
"Other Liabilities": "91,863",
"Other Net Income": "2,721",
"Other Revenues": "291,145"
},
"output_variables": {
"Liabilities": "102,021",
"Assets": "473,876",
"Expenses": "268,321",
"Revenues": "291,145",
"Stockholders Equity": "371,855",
"Net Income": "25,545",
"Comprehensive Net Income": "25,545",
"BaseVar": "892,300",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "156%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "35,157",
"Goodwill": "0",
"Inventory": "410,297",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "10,948",
"Other Assets": "95,530",
"Other Compr. Net Income": "0",
"Other Expenses": "347,963",
"Other Liabilities": "128,551",
"Other Net Income": "2,808",
"Other Revenues": "380,328"
},
"output_variables": {
"Liabilities": "139,499",
"Assets": "540,984",
"Expenses": "347,963",
"Revenues": "380,328",
"Stockholders Equity": "401,485",
"Net Income": "35,173",
"Comprehensive Net Income": "35,173",
"BaseVar": "1,126,173",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "152%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "495,655",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "9,926",
"Other Assets": "116,575",
"Other Compr. Net Income": "0",
"Other Expenses": "433,968",
"Other Liabilities": "169,266",
"Other Net Income": "4,800",
"Other Revenues": "454,374"
},
"output_variables": {
"Liabilities": "179,192",
"Assets": "612,230",
"Expenses": "433,968",
"Revenues": "454,374",
"Stockholders Equity": "433,038",
"Net Income": "25,206",
"Comprehensive Net Income": "25,206",
"BaseVar": "1,355,839",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "141%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "1,536",
"Inventory": "668,961",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "113,529",
"Other Compr. Net Income": "0",
"Other Expenses": "567,283",
"Other Liabilities": "289,863",
"Other Net Income": "8,171",
"Other Revenues": "623,647"
},
"output_variables": {
"Liabilities": "289,863",
"Assets": "784,026",
"Expenses": "567,283",
"Revenues": "623,647",
"Stockholders Equity": "494,163",
"Net Income": "64,535",
"Comprehensive Net Income": "64,535",
"BaseVar": "1,825,978",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": true,
"trend": -3.0,
"value": 1.3971246263066466,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001373670.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001373670.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001373670.svg"
},
{
"company_id": "0000861459",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000861459.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000861459.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000861459.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000861459_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000861459_main_keyfigs.svg",
"name": "Granite Construction INC",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000861459.svg",
"report_text": "The relative strengths and weaknesses of Granite Construction 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 Granite Construction INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 40% points.The greatest weakness of Granite Construction INC is the variable Other Expenses, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 139%, being 20% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000861459_2019_Granite_Construction_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "0.841",
"Liabilities": "43.2",
"ECR before LimitedLiability": "11.9",
"Other Liabilities": "37.5",
"Liabilities, Current": "-15.3",
"Notes and Loans Payable": "19.3",
"Cash": "-7.74",
"Assets": "-13.5",
"Assets, Current": "22.6",
"Inventory": "-8.36",
"Other Assets": "-9.79",
"Assets, Non-current": "1.80",
"Goodwill": "-4.20",
"Other Expenses": "-49.6",
"Expenses": "-49.6",
"Net Income": "-13.7",
"Other Revenues": "61.9",
"Revenues": "61.9",
"Other Net Income": "-15.8",
"Comprehensive Net Income": "-13.5",
"Economic Capital Ratio": "13.2"
},
"2015": {
"Liabilities, Non-Current": "7.32",
"Liabilities": "40.8",
"ECR before LimitedLiability": "57.1",
"Liabilities, Current": "-2.47",
"Other Liabilities": "28.6",
"Notes and Loans Payable": "10.5",
"Goodwill": "-2.27",
"Assets": "-8.60",
"Comprehensive Net Income": "26.2",
"Assets, Current": "10.1",
"Other Assets": "-6.23",
"Inventory": "-6.42",
"Cash": "-1.86",
"Other Expenses": "-26.7",
"Expenses": "-26.7",
"Net Income": "25.7",
"Other Revenues": "60.1",
"Revenues": "60.1",
"Other Compr. Net Income": "0.506",
"Other Net Income": "-3.14",
"Economic Capital Ratio": "38.1"
},
"2016": {
"Liabilities, Non-Current": "12.2",
"Liabilities": "46.0",
"Stockholders Equity": "3.42",
"ECR before LimitedLiability": "57.8",
"Notes and Loans Payable": "3.82",
"Liabilities, Current": "0.931",
"Other Liabilities": "32.8",
"Goodwill": "-3.24",
"Assets": "-9.75",
"Other Assets": "-4.36",
"Inventory": "-5.81",
"Assets, Current": "8.27",
"Cash": "-3.95",
"Other Expenses": "-36.7",
"Expenses": "-36.7",
"Net Income": "22.1",
"Other Revenues": "65.5",
"Revenues": "65.5",
"Comprehensive Net Income": "22.5",
"Other Compr. Net Income": "0.437",
"Economic Capital Ratio": "35.3"
},
"2017": {
"Notes and Loans Payable": "5.05",
"Liabilities": "45.9",
"Stockholders Equity": "1.23",
"ECR before LimitedLiability": "49.6",
"Liabilities, Non-Current": "14.6",
"Other Liabilities": "26.3",
"Liabilities, Current": "4.33",
"Cash": "-4.77",
"Assets": "-11.5",
"Inventory": "-6.32",
"Goodwill": "-4.14",
"Other Assets": "-4.14",
"Assets, Current": "8.22",
"Other Expenses": "-37.7",
"Expenses": "-37.7",
"Revenues": "74.0",
"Net Income": "21.9",
"Other Revenues": "74.0",
"Comprehensive Net Income": "21.4",
"Other Net Income": "-5.49",
"Economic Capital Ratio": "34.4"
},
"2018": {
"Other Liabilities": "18.6",
"Liabilities": "40.2",
"Stockholders Equity": "18.2",
"ECR before LimitedLiability": "41.4",
"Notes and Loans Payable": "11.5",
"Liabilities, Non-Current": "14.4",
"Other Assets": "-0.431",
"Assets": "-4.20",
"Goodwill": "-1.10",
"Inventory": "-7.95",
"Assets, Non-current": "0.488",
"Assets, Current": "6.62",
"Cash": "0.444",
"Other Expenses": "-28.2",
"Expenses": "-28.2",
"Revenues": "30.9",
"Net Income": "4.41",
"Other Revenues": "30.9",
"Other Net Income": "2.40",
"Comprehensive Net Income": "4.40",
"Economic Capital Ratio": "19.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000861459_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "913,856",
"Assets, Non-current": "82,401",
"Cash": "252,022",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "438,777",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "287,254",
"Other Compr. Net Income": "0",
"Other Expenses": "1,842,125",
"Other Liabilities": "0",
"Other Net Income": "16,712",
"Other Revenues": "1,762,965"
},
"output_variables": {
"Liabilities": "438,777",
"Assets": "1,535,533",
"Expenses": "1,842,125",
"Revenues": "1,762,965",
"Stockholders Equity": "1,096,756",
"Net Income": "-62,448",
"Comprehensive Net Income": "-62,448",
"BaseVar": "4,880,592",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "124%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "985,222",
"Assets, Non-current": "85,547",
"Cash": "252,836",
"Goodwill": "53,799",
"Inventory": "0",
"Liabilities, Current": "466,045",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "250,456",
"Other Compr. Net Income": "0",
"Other Expenses": "2,304,186",
"Other Liabilities": "0",
"Other Net Income": "1,405",
"Other Revenues": "2,371,029"
},
"output_variables": {
"Liabilities": "466,045",
"Assets": "1,627,860",
"Expenses": "2,304,186",
"Revenues": "2,371,029",
"Stockholders Equity": "1,161,815",
"Net Income": "68,248",
"Comprehensive Net Income": "68,248",
"BaseVar": "6,074,319",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "142%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,088,992",
"Assets, Non-current": "85,449",
"Cash": "189,326",
"Goodwill": "53,799",
"Inventory": "0",
"Liabilities, Current": "529,934",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "315,887",
"Other Compr. Net Income": "-7,949",
"Other Expenses": "2,460,783",
"Other Liabilities": "0",
"Other Net Income": "12,366",
"Other Revenues": "2,514,617"
},
"output_variables": {
"Liabilities": "529,934",
"Assets": "1,733,453",
"Expenses": "2,460,783",
"Revenues": "2,514,617",
"Stockholders Equity": "1,203,519",
"Net Income": "66,200",
"Comprehensive Net Income": "62,226",
"BaseVar": "6,502,087",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "138%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,232,078",
"Assets, Non-current": "75,199",
"Cash": "233,711",
"Goodwill": "53,799",
"Inventory": "0",
"Liabilities, Current": "655,274",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "277,191",
"Other Compr. Net Income": "-5,698",
"Other Expenses": "2,923,842",
"Other Liabilities": "0",
"Other Net Income": "9,930",
"Other Revenues": "2,989,713"
},
"output_variables": {
"Liabilities": "655,274",
"Assets": "1,871,978",
"Expenses": "2,923,842",
"Revenues": "2,989,713",
"Stockholders Equity": "1,216,704",
"Net Income": "75,801",
"Comprehensive Net Income": "72,952",
"BaseVar": "7,637,498",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "133%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,415,389",
"Assets, Non-current": "131,601",
"Cash": "272,804",
"Goodwill": "259,471",
"Inventory": "0",
"Liabilities, Current": "677,842",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "397,336",
"Other Compr. Net Income": "-12,714",
"Other Expenses": "3,272,457",
"Other Liabilities": "0",
"Other Net Income": "7,784",
"Other Revenues": "3,318,414"
},
"output_variables": {
"Liabilities": "677,842",
"Assets": "2,476,601",
"Expenses": "3,272,457",
"Revenues": "3,318,414",
"Stockholders Equity": "1,798,759",
"Net Income": "53,741",
"Comprehensive Net Income": "47,384",
"BaseVar": "8,684,443",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "139%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 1.3912682894823132,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000861459.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000861459.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000861459.svg"
},
{
"company_id": "0001580670",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001580670.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001580670.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001580670.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001580670_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001580670_main_keyfigs.svg",
"name": "LGI Homes Inc",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001580670.svg",
"report_text": "The relative strengths and weaknesses of LGI Homes 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 LGI Homes Inc compared to the market average is the variable Inventory, increasing the Economic Capital Ratio by 46% points.The greatest weakness of LGI Homes Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 126%, being 6.8% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001580670_2019_LGI_Homes_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Goodwill": "-4.12",
"Assets": "-2.47",
"Notes and Loans Payable": "2.35",
"Stockholders Equity": "-5.14",
"ECR before LimitedLiability": "38.3",
"Other Assets": "-7.23",
"Inventory": "60.0",
"Assets, Current": "-11.2",
"Assets, Non-current": "-1.64",
"Cash": "-4.81",
"Other Expenses": "6.04",
"Expenses": "6.04",
"Revenues": "23.2",
"Net Income": "28.9",
"Other Revenues": "23.2",
"Other Liabilities": "14.7",
"Liabilities, Current": "23.8",
"Liabilities, Non-Current": "-59.4",
"Other Net Income": "-1.11",
"Comprehensive Net Income": "29.6",
"Economic Capital Ratio": "15.8"
},
"2017": {
"Notes and Loans Payable": "3.36",
"Liabilities": "6.01",
"Stockholders Equity": "-2.91",
"ECR before LimitedLiability": "39.7",
"Liabilities, Non-Current": "-47.6",
"Other Liabilities": "7.59",
"Liabilities, Current": "29.3",
"Cash": "-5.24",
"Assets": "-3.55",
"Inventory": "59.0",
"Goodwill": "-4.30",
"Other Assets": "-4.51",
"Assets, Current": "-11.4",
"Other Expenses": "2.76",
"Expenses": "2.76",
"Revenues": "33.4",
"Net Income": "31.1",
"Other Revenues": "33.4",
"Comprehensive Net Income": "31.0",
"Other Net Income": "-4.58",
"Economic Capital Ratio": "24.5"
},
"2018": {
"Other Liabilities": "6.65",
"Liabilities": "-0.873",
"Stockholders Equity": "2.24",
"ECR before LimitedLiability": "28.6",
"Notes and Loans Payable": "7.89",
"Liabilities, Current": "23.4",
"Liabilities, Non-Current": "-55.5",
"Other Assets": "-2.16",
"Assets": "1.47",
"Goodwill": "-4.04",
"Inventory": "46.3",
"Assets, Non-current": "-1.21",
"Assets, Current": "-10.3",
"Cash": "-1.77",
"Other Expenses": "9.00",
"Expenses": "9.00",
"Revenues": "11.5",
"Net Income": "21.8",
"Other Revenues": "11.5",
"Comprehensive Net Income": "22.3",
"Economic Capital Ratio": "6.81"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001580670_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "49,518",
"Goodwill": "0",
"Inventory": "717,681",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "400,483",
"Notes and Loans Payable": "0",
"Other Assets": "47,315",
"Other Compr. Net Income": "0",
"Other Expenses": "765,490",
"Other Liabilities": "58,830",
"Other Net Income": "0",
"Other Revenues": "840,521"
},
"output_variables": {
"Liabilities": "459,313",
"Assets": "814,514",
"Expenses": "765,490",
"Revenues": "840,521",
"Stockholders Equity": "355,201",
"Net Income": "75,031",
"Comprehensive Net Income": "75,031",
"BaseVar": "2,363,375",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "119%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "67,571",
"Goodwill": "0",
"Inventory": "918,933",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "475,195",
"Notes and Loans Payable": "0",
"Other Assets": "93,388",
"Other Compr. Net Income": "0",
"Other Expenses": "1,146,255",
"Other Liabilities": "114,851",
"Other Net Income": "0",
"Other Revenues": "1,259,561"
},
"output_variables": {
"Liabilities": "590,046",
"Assets": "1,079,892",
"Expenses": "1,146,255",
"Revenues": "1,259,561",
"Stockholders Equity": "489,846",
"Net Income": "113,306",
"Comprehensive Net Income": "113,306",
"BaseVar": "3,421,221",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "123%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "46,624",
"Goodwill": "0",
"Inventory": "1,228,256",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "653,734",
"Notes and Loans Payable": "0",
"Other Assets": "120,593",
"Other Compr. Net Income": "0",
"Other Expenses": "1,348,101",
"Other Liabilities": "85,796",
"Other Net Income": "-3,599",
"Other Revenues": "1,506,986"
},
"output_variables": {
"Liabilities": "739,530",
"Assets": "1,395,473",
"Expenses": "1,348,101",
"Revenues": "1,506,986",
"Stockholders Equity": "655,943",
"Net Income": "155,286",
"Comprehensive Net Income": "155,286",
"BaseVar": "4,140,589",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.2627023779467184,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001580670.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001580670.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001580670.svg"
},
{
"company_id": "0001035983",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001035983.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001035983.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001035983.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001035983_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001035983_main_keyfigs.svg",
"name": "Comfort Systems USA INC",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001035983.svg",
"report_text": "The relative strengths and weaknesses of Comfort Systems USA INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Comfort Systems USA INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 66% points.The greatest weakness of Comfort Systems USA INC is the variable Other Expenses, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 125%, being 5.7% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001035983_2019_Comfort_Systems_USA_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "22.0",
"Liabilities": "32.3",
"Stockholders Equity": "-36.7",
"ECR before LimitedLiability": "-21.6",
"Liabilities, Non-Current": "6.01",
"Liabilities, Current": "-9.27",
"Notes and Loans Payable": "22.1",
"Goodwill": "6.33",
"Assets": "-35.0",
"Cash": "-9.93",
"Inventory": "-15.6",
"Assets, Current": "3.37",
"Other Assets": "-26.2",
"Other Expenses": "-69.4",
"Expenses": "-69.4",
"Revenues": "38.3",
"Net Income": "-19.4",
"Other Revenues": "38.3",
"Comprehensive Net Income": "-19.3",
"Other Net Income": "-8.39",
"Economic Capital Ratio": "-20.5"
},
"2012": {
"Notes and Loans Payable": "22.0",
"Liabilities": "47.7",
"Stockholders Equity": "-34.3",
"ECR before LimitedLiability": "7.85",
"Other Liabilities": "23.0",
"Liabilities, Current": "-2.20",
"Liabilities, Non-Current": "8.61",
"Assets, Non-current": "-2.56",
"Assets": "-28.1",
"Inventory": "-8.50",
"Other Assets": "-19.5",
"Goodwill": "5.81",
"Cash": "-9.92",
"Other Expenses": "-64.3",
"Expenses": "-64.3",
"Revenues": "57.9",
"Net Income": "7.78",
"Other Revenues": "57.9",
"Comprehensive Net Income": "8.44",
"Other Net Income": "-2.78",
"Economic Capital Ratio": "2.67"
},
"2013": {
"Liabilities, Current": "1.87",
"Liabilities": "57.9",
"Stockholders Equity": "-30.9",
"ECR before LimitedLiability": "26.6",
"Liabilities, Non-Current": "11.9",
"Other Liabilities": "39.2",
"Notes and Loans Payable": "10.2",
"Assets, Current": "-1.93",
"Assets": "-25.9",
"Cash": "-7.63",
"Assets, Non-current": "-2.72",
"Other Assets": "-16.5",
"Goodwill": "2.88",
"Inventory": "-9.70",
"Other Expenses": "-68.5",
"Expenses": "-68.5",
"Revenues": "70.8",
"Net Income": "28.4",
"Other Revenues": "70.8",
"Comprehensive Net Income": "28.2",
"Economic Capital Ratio": "11.3"
},
"2014": {
"Liabilities, Non-Current": "7.25",
"Liabilities": "50.3",
"Stockholders Equity": "-30.3",
"ECR before LimitedLiability": "45.6",
"Liabilities, Current": "-8.65",
"Other Liabilities": "39.2",
"Notes and Loans Payable": "14.6",
"Inventory": "-15.5",
"Assets": "-26.4",
"Cash": "-7.34",
"Goodwill": "6.73",
"Assets, Non-current": "-2.11",
"Other Assets": "-16.1",
"Other Expenses": "-60.1",
"Expenses": "-60.1",
"Revenues": "65.0",
"Net Income": "24.5",
"Other Revenues": "65.0",
"Other Net Income": "-5.69",
"Comprehensive Net Income": "26.0",
"Economic Capital Ratio": "11.3"
},
"2015": {
"Liabilities, Non-Current": "7.31",
"Liabilities": "46.7",
"Stockholders Equity": "-41.0",
"ECR before LimitedLiability": "42.1",
"Liabilities, Current": "-6.31",
"Other Liabilities": "35.2",
"Notes and Loans Payable": "12.8",
"Goodwill": "4.23",
"Assets": "-22.5",
"Assets, Current": "3.98",
"Other Assets": "-15.5",
"Inventory": "-11.0",
"Cash": "-7.88",
"Other Expenses": "-53.4",
"Expenses": "-53.4",
"Revenues": "76.1",
"Net Income": "41.6",
"Other Revenues": "76.1",
"Comprehensive Net Income": "42.4",
"Other Net Income": "-4.54",
"Economic Capital Ratio": "23.0"
},
"2016": {
"Liabilities, Non-Current": "15.3",
"Liabilities": "57.3",
"Stockholders Equity": "-33.8",
"ECR before LimitedLiability": "48.8",
"Notes and Loans Payable": "4.87",
"Other Liabilities": "41.4",
"Goodwill": "2.67",
"Assets": "-22.1",
"Other Assets": "-11.3",
"Inventory": "-8.93",
"Assets, Current": "-1.53",
"Assets, Non-current": "-2.37",
"Cash": "-9.27",
"Other Expenses": "-70.4",
"Expenses": "-70.4",
"Revenues": "81.8",
"Net Income": "39.2",
"Other Revenues": "81.8",
"Other Net Income": "-2.11",
"Comprehensive Net Income": "40.7",
"Economic Capital Ratio": "26.3"
},
"2017": {
"Notes and Loans Payable": "5.36",
"Liabilities": "42.1",
"Stockholders Equity": "-23.2",
"ECR before LimitedLiability": "33.8",
"Liabilities, Non-Current": "8.83",
"Other Liabilities": "28.2",
"Liabilities, Current": "2.39",
"Cash": "-10.8",
"Assets": "-21.8",
"Inventory": "-9.35",
"Goodwill": "6.21",
"Assets, Non-current": "-2.54",
"Other Assets": "-9.56",
"Other Expenses": "-47.1",
"Expenses": "-47.1",
"Revenues": "64.3",
"Net Income": "29.4",
"Other Revenues": "64.3",
"Comprehensive Net Income": "29.2",
"Other Net Income": "-7.05",
"Economic Capital Ratio": "18.6"
},
"2018": {
"Other Liabilities": "21.3",
"Liabilities": "35.2",
"Stockholders Equity": "-20.5",
"ECR before LimitedLiability": "27.5",
"Notes and Loans Payable": "13.2",
"Liabilities, Current": "-7.44",
"Liabilities, Non-Current": "9.60",
"Other Assets": "-6.20",
"Assets": "-17.0",
"Goodwill": "4.65",
"Inventory": "-12.3",
"Assets, Non-current": "-1.90",
"Cash": "-3.49",
"Other Expenses": "-40.8",
"Expenses": "-40.8",
"Revenues": "66.0",
"Net Income": "20.6",
"Other Revenues": "66.0",
"Other Net Income": "2.00",
"Comprehensive Net Income": "21.4",
"Economic Capital Ratio": "5.71"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001035983_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "387,282",
"Assets, Non-current": "6,329",
"Cash": "51,237",
"Goodwill": "155,442",
"Inventory": "0",
"Liabilities, Current": "288,670",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-9,224",
"Other Compr. Net Income": "0",
"Other Expenses": "1,281,455",
"Other Liabilities": "19,290",
"Other Net Income": "4,943",
"Other Revenues": "1,240,020"
},
"output_variables": {
"Liabilities": "307,960",
"Assets": "591,066",
"Expenses": "1,281,455",
"Revenues": "1,240,020",
"Stockholders Equity": "283,106",
"Net Income": "-36,492",
"Comprehensive Net Income": "-36,492",
"BaseVar": "3,165,412",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "91%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "372,553",
"Assets, Non-current": "7,682",
"Cash": "40,757",
"Goodwill": "159,103",
"Inventory": "0",
"Liabilities, Current": "278,394",
"Liabilities, Non-Current": "2,100",
"Notes and Loans Payable": "0",
"Other Assets": "659",
"Other Compr. Net Income": "1,614",
"Other Expenses": "1,319,418",
"Other Liabilities": "12,954",
"Other Net Income": "82",
"Other Revenues": "1,331,185"
},
"output_variables": {
"Liabilities": "293,448",
"Assets": "580,754",
"Expenses": "1,319,418",
"Revenues": "1,331,185",
"Stockholders Equity": "287,306",
"Net Income": "11,849",
"Comprehensive Net Income": "12,656",
"BaseVar": "3,288,322",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "111%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "396,997",
"Assets, Non-current": "5,993",
"Cash": "52,054",
"Goodwill": "151,971",
"Inventory": "0",
"Liabilities, Current": "277,859",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-5,193",
"Other Compr. Net Income": "0",
"Other Expenses": "1,329,751",
"Other Liabilities": "9,941",
"Other Net Income": "1,035",
"Other Revenues": "1,357,272"
},
"output_variables": {
"Liabilities": "287,800",
"Assets": "601,822",
"Expenses": "1,329,751",
"Revenues": "1,357,272",
"Stockholders Equity": "314,022",
"Net Income": "28,556",
"Comprehensive Net Income": "28,556",
"BaseVar": "3,334,473",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "120%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "413,192",
"Assets, Non-current": "10,792",
"Cash": "32,064",
"Goodwill": "186,007",
"Inventory": "0",
"Liabilities, Current": "293,511",
"Liabilities, Non-Current": "39,500",
"Notes and Loans Payable": "0",
"Other Assets": "23,695",
"Other Compr. Net Income": "0",
"Other Expenses": "1,381,017",
"Other Liabilities": "11,346",
"Other Net Income": "-1,179",
"Other Revenues": "1,410,795"
},
"output_variables": {
"Liabilities": "344,357",
"Assets": "665,750",
"Expenses": "1,381,017",
"Revenues": "1,410,795",
"Stockholders Equity": "321,393",
"Net Income": "28,599",
"Comprehensive Net Income": "28,599",
"BaseVar": "3,507,519",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "114%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "424,273",
"Assets, Non-current": "21,555",
"Cash": "56,464",
"Goodwill": "184,953",
"Inventory": "0",
"Liabilities, Current": "314,023",
"Liabilities, Non-Current": "10,500",
"Notes and Loans Payable": "0",
"Other Assets": "4,349",
"Other Compr. Net Income": "0",
"Other Expenses": "1,522,579",
"Other Liabilities": "2,066",
"Other Net Income": "-500",
"Other Revenues": "1,580,519"
},
"output_variables": {
"Liabilities": "326,589",
"Assets": "691,594",
"Expenses": "1,522,579",
"Revenues": "1,580,519",
"Stockholders Equity": "365,005",
"Net Income": "57,440",
"Comprehensive Net Income": "57,440",
"BaseVar": "3,845,459",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "127%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "415,957",
"Assets, Non-current": "5,938",
"Cash": "32,074",
"Goodwill": "191,643",
"Inventory": "0",
"Liabilities, Current": "327,933",
"Liabilities, Non-Current": "1,955",
"Notes and Loans Payable": "0",
"Other Assets": "63,291",
"Other Compr. Net Income": "0",
"Other Expenses": "1,569,697",
"Other Liabilities": "2,382",
"Other Net Income": "253",
"Other Revenues": "1,634,340"
},
"output_variables": {
"Liabilities": "332,270",
"Assets": "708,903",
"Expenses": "1,569,697",
"Revenues": "1,634,340",
"Stockholders Equity": "376,633",
"Net Income": "64,896",
"Comprehensive Net Income": "64,896",
"BaseVar": "3,965,198",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "129%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "489,357",
"Assets, Non-current": "4,578",
"Cash": "36,542",
"Goodwill": "276,628",
"Inventory": "0",
"Liabilities, Current": "400,986",
"Liabilities, Non-Current": "59,926",
"Notes and Loans Payable": "0",
"Other Assets": "74,015",
"Other Compr. Net Income": "0",
"Other Expenses": "1,734,998",
"Other Liabilities": "2,263",
"Other Net Income": "2,348",
"Other Revenues": "1,787,922"
},
"output_variables": {
"Liabilities": "463,175",
"Assets": "881,120",
"Expenses": "1,734,998",
"Revenues": "1,787,922",
"Stockholders Equity": "417,945",
"Net Income": "55,272",
"Comprehensive Net Income": "55,272",
"BaseVar": "4,461,811",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "117%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "609,700",
"Assets, Non-current": "5,155",
"Cash": "45,620",
"Goodwill": "330,457",
"Inventory": "0",
"Liabilities, Current": "489,491",
"Liabilities, Non-Current": "73,639",
"Notes and Loans Payable": "0",
"Other Assets": "71,632",
"Other Compr. Net Income": "0",
"Other Expenses": "2,069,359",
"Other Liabilities": "1,387",
"Other Net Income": "-617",
"Other Revenues": "2,182,879"
},
"output_variables": {
"Liabilities": "564,517",
"Assets": "1,062,564",
"Expenses": "2,069,359",
"Revenues": "2,182,879",
"Stockholders Equity": "498,047",
"Net Income": "112,903",
"Comprehensive Net Income": "112,903",
"BaseVar": "5,385,360",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "125%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.2517100822572942,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001035983.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001035983.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001035983.svg"
},
{
"company_id": "0001124198",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001124198.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001124198.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001124198.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001124198_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001124198_main_keyfigs.svg",
"name": "Fluor CORP",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001124198.svg",
"report_text": "The relative strengths and weaknesses of Fluor 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 Fluor CORP compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 65% points.The greatest weakness of Fluor CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 123%, being 4.0% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001124198_2019_Fluor_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "33.0",
"Liabilities": "75.5",
"Stockholders Equity": "-63.9",
"ECR before LimitedLiability": "4.32",
"Liabilities, Non-Current": "25.5",
"Liabilities, Current": "67.1",
"Assets, Current": "-20.7",
"Assets": "-29.6",
"Other Assets": "-0.109",
"Assets, Non-current": "-1.73",
"Cash": "-13.7",
"Goodwill": "-11.4",
"Other Expenses": "-219",
"Expenses": "-219",
"Net Income": "-38.0",
"Other Revenues": "119",
"Revenues": "119",
"Other Net Income": "-49.4",
"Comprehensive Net Income": "-37.5",
"Other Compr. Net Income": "0.471",
"Economic Capital Ratio": "4.64"
},
"2010": {
"Liabilities, Non-Current": "1.52",
"Liabilities": "64.9",
"Stockholders Equity": "-75.4",
"ECR before LimitedLiability": "11.2",
"Other Liabilities": "63.1",
"Liabilities, Current": "-12.0",
"Notes and Loans Payable": "33.5",
"Cash": "-14.2",
"Assets": "-33.1",
"Assets, Current": "9.86",
"Inventory": "-13.7",
"Other Assets": "-23.4",
"Goodwill": "-6.90",
"Other Expenses": "-151",
"Expenses": "-151",
"Revenues": "107",
"Net Income": "2.96",
"Other Revenues": "107",
"Other Net Income": "-33.0",
"Comprehensive Net Income": "3.31",
"Economic Capital Ratio": "12.5"
},
"2011": {
"Other Liabilities": "31.8",
"Liabilities": "64.7",
"Stockholders Equity": "-49.4",
"ECR before LimitedLiability": "15.5",
"Liabilities, Non-Current": "7.85",
"Liabilities, Current": "5.12",
"Notes and Loans Payable": "28.0",
"Goodwill": "-6.96",
"Assets": "-25.7",
"Cash": "-1.68",
"Inventory": "-10.2",
"Assets, Current": "-1.95",
"Other Assets": "-17.1",
"Other Expenses": "-100",
"Expenses": "-100",
"Revenues": "84.6",
"Net Income": "9.93",
"Other Revenues": "84.6",
"Comprehensive Net Income": "10.1",
"Other Net Income": "-11.1",
"Economic Capital Ratio": "16.6"
},
"2012": {
"Notes and Loans Payable": "30.5",
"Liabilities": "64.3",
"Stockholders Equity": "-61.3",
"ECR before LimitedLiability": "19.3",
"Other Liabilities": "34.6",
"Liabilities, Current": "17.9",
"Liabilities, Non-Current": "12.7",
"Assets": "-32.2",
"Inventory": "-9.29",
"Other Assets": "-21.0",
"Goodwill": "-8.01",
"Cash": "-5.82",
"Assets, Current": "-7.51",
"Other Expenses": "-126",
"Expenses": "-126",
"Revenues": "92.7",
"Net Income": "19.2",
"Other Revenues": "92.7",
"Comprehensive Net Income": "17.4",
"Other Net Income": "-3.77",
"Economic Capital Ratio": "14.1"
},
"2013": {
"Liabilities, Current": "27.9",
"Liabilities": "77.4",
"Stockholders Equity": "-58.4",
"ECR before LimitedLiability": "42.7",
"Liabilities, Non-Current": "17.4",
"Other Liabilities": "56.6",
"Notes and Loans Payable": "15.1",
"Assets, Current": "-7.20",
"Assets": "-26.5",
"Cash": "-3.67",
"Other Assets": "-16.1",
"Goodwill": "-7.07",
"Inventory": "-9.59",
"Other Expenses": "-145",
"Expenses": "-145",
"Net Income": "47.3",
"Other Revenues": "115",
"Revenues": "115",
"Other Compr. Net Income": "-2.60",
"Comprehensive Net Income": "44.1",
"Economic Capital Ratio": "27.3"
},
"2014": {
"Liabilities, Non-Current": "17.3",
"Liabilities": "71.3",
"Assets": "-25.3",
"Stockholders Equity": "-37.7",
"ECR before LimitedLiability": "61.6",
"Liabilities, Current": "3.55",
"Other Liabilities": "51.0",
"Notes and Loans Payable": "18.8",
"Inventory": "-13.9",
"Goodwill": "-5.62",
"Assets, Non-current": "-1.77",
"Other Assets": "-15.0",
"Other Expenses": "-92.5",
"Expenses": "-92.5",
"Net Income": "35.9",
"Other Revenues": "94.5",
"Revenues": "94.5",
"Other Net Income": "-11.5",
"Comprehensive Net Income": "33.0",
"Other Compr. Net Income": "-2.42",
"Economic Capital Ratio": "27.3"
},
"2015": {
"Liabilities, Non-Current": "9.93",
"Liabilities": "59.6",
"Stockholders Equity": "-39.4",
"ECR before LimitedLiability": "48.3",
"Liabilities, Current": "3.50",
"Other Liabilities": "38.6",
"Notes and Loans Payable": "14.2",
"Goodwill": "-4.94",
"Assets": "-21.4",
"Assets, Current": "6.44",
"Other Assets": "-14.6",
"Inventory": "-10.5",
"Cash": "-2.66",
"Other Expenses": "-70.2",
"Expenses": "-70.2",
"Revenues": "85.1",
"Net Income": "38.5",
"Other Revenues": "85.1",
"Comprehensive Net Income": "39.2",
"Other Net Income": "-4.92",
"Economic Capital Ratio": "29.2"
},
"2016": {
"Liabilities, Non-Current": "14.7",
"Liabilities": "56.2",
"Stockholders Equity": "-24.2",
"ECR before LimitedLiability": "42.8",
"Notes and Loans Payable": "4.57",
"Liabilities, Current": "1.52",
"Other Liabilities": "39.8",
"Goodwill": "-4.95",
"Assets": "-22.6",
"Other Assets": "-11.9",
"Inventory": "-9.64",
"Assets, Current": "1.40",
"Cash": "-4.88",
"Other Expenses": "-66.1",
"Expenses": "-66.1",
"Revenues": "72.2",
"Net Income": "26.4",
"Other Revenues": "72.2",
"Other Net Income": "-2.12",
"Comprehensive Net Income": "26.4",
"Economic Capital Ratio": "20.2"
},
"2018": {
"Other Liabilities": "3.96",
"Liabilities": "-37.0",
"Assets": "65.4",
"Stockholders Equity": "44.5",
"ECR before LimitedLiability": "25.8",
"Notes and Loans Payable": "2.38",
"Liabilities, Current": "-52.7",
"Liabilities, Non-Current": "3.01",
"Other Assets": "2.57",
"Inventory": "-2.72",
"Assets, Current": "39.8",
"Cash": "8.89",
"Other Expenses": "63.5",
"Expenses": "63.5",
"Net Income": "6.89",
"Other Revenues": "-58.0",
"Revenues": "-58.0",
"Other Net Income": "12.0",
"Comprehensive Net Income": "4.51",
"Other Compr. Net Income": "-2.32",
"Economic Capital Ratio": "4.02"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001124198_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "5,122,088",
"Assets, Non-current": "83,491",
"Cash": "1,687,028",
"Goodwill": "88,056",
"Inventory": "0",
"Liabilities, Current": "3,301,398",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "197,820",
"Other Compr. Net Income": "0",
"Other Expenses": "21,257,422",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "21,990,297"
},
"output_variables": {
"Liabilities": "3,301,398",
"Assets": "7,178,483",
"Expenses": "21,257,422",
"Revenues": "21,990,297",
"Stockholders Equity": "3,877,085",
"Net Income": "732,875",
"Comprehensive Net Income": "732,875",
"BaseVar": "51,731,238",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "133%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "5,562,825",
"Assets, Non-current": "156,137",
"Cash": "2,134,997",
"Goodwill": "87,849",
"Inventory": "0",
"Liabilities, Current": "3,523,383",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-326,885",
"Other Compr. Net Income": "0",
"Other Expenses": "20,408,267",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "20,849,349"
},
"output_variables": {
"Liabilities": "3,523,383",
"Assets": "7,614,923",
"Expenses": "20,408,267",
"Revenues": "20,849,349",
"Stockholders Equity": "4,091,540",
"Net Income": "441,082",
"Comprehensive Net Income": "441,082",
"BaseVar": "49,921,090",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "123%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "5,880,623",
"Assets, Non-current": "268,869",
"Cash": "2,161,411",
"Goodwill": "95,947",
"Inventory": "0",
"Liabilities, Current": "3,840,111",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-136,574",
"Other Compr. Net Income": "0",
"Other Expenses": "22,683,312",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "23,381,399"
},
"output_variables": {
"Liabilities": "3,840,111",
"Assets": "8,270,276",
"Expenses": "22,683,312",
"Revenues": "23,381,399",
"Stockholders Equity": "4,430,165",
"Net Income": "698,087",
"Comprehensive Net Income": "698,087",
"BaseVar": "55,574,758",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "129%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "6,094,137",
"Assets, Non-current": "255,809",
"Cash": "2,154,541",
"Goodwill": "101,332",
"Inventory": "0",
"Liabilities, Current": "3,887,114",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-329,776",
"Other Compr. Net Income": "-173,295",
"Other Expenses": "27,006,068",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "27,577,135"
},
"output_variables": {
"Liabilities": "3,887,114",
"Assets": "8,276,043",
"Expenses": "27,006,068",
"Revenues": "27,577,135",
"Stockholders Equity": "4,388,929",
"Net Income": "571,067",
"Comprehensive Net Income": "484,420",
"BaseVar": "64,944,814",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "123%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,003,683",
"Assets, Non-current": "237,338",
"Cash": "2,283,582",
"Goodwill": "114,107",
"Inventory": "0",
"Liabilities, Current": "3,407,160",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-314,860",
"Other Compr. Net Income": "-195,666",
"Other Expenses": "26,528,547",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "27,351,573"
},
"output_variables": {
"Liabilities": "3,407,160",
"Assets": "8,323,850",
"Expenses": "26,528,547",
"Revenues": "27,351,573",
"Stockholders Equity": "4,916,690",
"Net Income": "823,026",
"Comprehensive Net Income": "725,193",
"BaseVar": "63,996,975",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "136%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,758,047",
"Assets, Non-current": "203,692",
"Cash": "1,993,125",
"Goodwill": "112,952",
"Inventory": "0",
"Liabilities, Current": "3,330,853",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "126,613",
"Other Compr. Net Income": "-322,645",
"Other Expenses": "20,679,483",
"Other Liabilities": "0",
"Other Net Income": "-204,551",
"Other Revenues": "21,531,577"
},
"output_variables": {
"Liabilities": "3,330,853",
"Assets": "8,194,429",
"Expenses": "20,679,483",
"Revenues": "21,531,577",
"Stockholders Equity": "4,863,576",
"Net Income": "647,543",
"Comprehensive Net Income": "486,220",
"BaseVar": "51,706,266",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "130%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "5,278,287",
"Assets, Non-current": "207,999",
"Cash": "1,949,886",
"Goodwill": "111,646",
"Inventory": "0",
"Liabilities, Current": "2,935,352",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "83,688",
"Other Compr. Net Income": "-11,057",
"Other Expenses": "17,633,384",
"Other Liabilities": "0",
"Other Net Income": "-5,658",
"Other Revenues": "18,114,048"
},
"output_variables": {
"Liabilities": "2,935,352",
"Assets": "7,631,506",
"Expenses": "17,633,384",
"Revenues": "18,114,048",
"Stockholders Equity": "4,696,154",
"Net Income": "475,006",
"Comprehensive Net Income": "469,478",
"BaseVar": "43,729,887",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "134%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "5,610,270",
"Assets, Non-current": "370,151",
"Cash": "1,850,436",
"Goodwill": "532,239",
"Inventory": "0",
"Liabilities, Current": "3,816,029",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "853,321",
"Other Compr. Net Income": "-109,942",
"Other Expenses": "18,709,076",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "19,036,525"
},
"output_variables": {
"Liabilities": "3,816,029",
"Assets": "9,216,417",
"Expenses": "18,709,076",
"Revenues": "19,036,525",
"Stockholders Equity": "5,400,388",
"Net Income": "327,449",
"Comprehensive Net Income": "272,478",
"BaseVar": "47,210,932",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "123%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,440,893",
"Assets, Non-current": "315,997",
"Cash": "1,764,746",
"Goodwill": "533,585",
"Inventory": "0",
"Liabilities, Current": "3,552,513",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "858,416",
"Other Compr. Net Income": "-208,361",
"Other Expenses": "188,794",
"Other Liabilities": "0",
"Other Net Income": "481,800",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "3,552,513",
"Assets": "8,913,637",
"Expenses": "188,794",
"Revenues": "0",
"Stockholders Equity": "5,361,124",
"Net Income": "293,006",
"Comprehensive Net Income": "188,826",
"BaseVar": "7,177,952",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "123%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.2347506129275885,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001124198.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001124198.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001124198.svg"
},
{
"company_id": "0000042316",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000042316.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000042316.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000042316.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000042316_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000042316_main_keyfigs.svg",
"name": "Goldfield CORP",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000042316.svg",
"report_text": "The relative strengths and weaknesses of Goldfield 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 Goldfield CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Goldfield CORP is the variable Other Liabilities, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 120%, being 0.46% points above the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000042316_2019_Goldfield_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-3.81",
"Liabilities": "16.5",
"ECR before LimitedLiability": "9.87",
"Liabilities, Non-Current": "4.01",
"Liabilities, Current": "1.54",
"Notes and Loans Payable": "14.8",
"Goodwill": "-4.46",
"Assets": "-5.89",
"Cash": "-5.88",
"Assets, Non-current": "-0.417",
"Inventory": "-5.97",
"Assets, Current": "8.06",
"Other Assets": "5.43",
"Other Expenses": "-13.6",
"Expenses": "-13.6",
"Net Income": "3.24",
"Other Revenues": "25.4",
"Revenues": "25.4",
"Comprehensive Net Income": "3.31",
"Other Net Income": "-6.58",
"Economic Capital Ratio": "11.0"
},
"2012": {
"Notes and Loans Payable": "15.2",
"Liabilities": "13.1",
"Stockholders Equity": "-9.30",
"ECR before LimitedLiability": "42.0",
"Other Liabilities": "-20.9",
"Liabilities, Current": "9.06",
"Liabilities, Non-Current": "6.26",
"Assets": "-5.12",
"Inventory": "-2.63",
"Other Assets": "2.68",
"Goodwill": "-2.46",
"Cash": "-4.14",
"Assets, Current": "2.87",
"Other Expenses": "4.10",
"Expenses": "4.10",
"Revenues": "40.9",
"Net Income": "42.8",
"Other Revenues": "40.9",
"Comprehensive Net Income": "43.0",
"Other Net Income": "-2.51",
"Economic Capital Ratio": "36.8"
},
"2013": {
"Liabilities, Current": "0.607",
"Liabilities": "3.52",
"Stockholders Equity": "-10.6",
"ECR before LimitedLiability": "13.8",
"Liabilities, Non-Current": "6.47",
"Other Liabilities": "-9.57",
"Notes and Loans Payable": "5.56",
"Assets, Current": "8.59",
"Assets": "-8.04",
"Cash": "-7.66",
"Assets, Non-current": "-2.17",
"Other Assets": "8.66",
"Goodwill": "-5.34",
"Inventory": "-6.91",
"Other Revenues": "25.1",
"Revenues": "25.1",
"Other Net Income": "-3.61",
"Net Income": "20.6",
"Comprehensive Net Income": "20.5",
"Other Expenses": "-0.188",
"Economic Capital Ratio": "-1.56"
},
"2014": {
"Liabilities, Non-Current": "8.41",
"Liabilities": "7.43",
"Stockholders Equity": "-15.8",
"ECR before LimitedLiability": "25.5",
"Other Liabilities": "-11.6",
"Notes and Loans Payable": "9.19",
"Inventory": "-14.7",
"Assets": "-14.3",
"Assets, Current": "6.43",
"Cash": "-8.36",
"Goodwill": "-5.24",
"Assets, Non-current": "-2.49",
"Other Assets": "14.5",
"Other Expenses": "-13.4",
"Expenses": "-13.4",
"Revenues": "32.9",
"Net Income": "9.28",
"Other Revenues": "32.9",
"Other Net Income": "-6.45",
"Comprehensive Net Income": "10.3",
"Economic Capital Ratio": "-8.80"
},
"2015": {
"Liabilities, Non-Current": "5.90",
"Liabilities": "10.5",
"Stockholders Equity": "-23.2",
"ECR before LimitedLiability": "26.4",
"Liabilities, Current": "7.87",
"Other Liabilities": "-12.5",
"Notes and Loans Payable": "8.52",
"Goodwill": "-4.71",
"Assets": "-15.5",
"Assets, Current": "8.73",
"Other Assets": "2.95",
"Inventory": "-10.5",
"Cash": "-9.52",
"Other Expenses": "-11.0",
"Expenses": "-11.0",
"Revenues": "49.9",
"Net Income": "28.4",
"Other Revenues": "49.9",
"Comprehensive Net Income": "29.0",
"Other Net Income": "-5.27",
"Economic Capital Ratio": "7.29"
},
"2016": {
"Liabilities, Non-Current": "10.7",
"Liabilities": "24.4",
"Stockholders Equity": "-8.16",
"ECR before LimitedLiability": "58.3",
"Notes and Loans Payable": "3.32",
"Liabilities, Current": "11.7",
"Goodwill": "-3.31",
"Assets": "-8.08",
"Other Assets": "3.47",
"Inventory": "-5.05",
"Assets, Current": "5.01",
"Assets, Non-current": "-1.41",
"Cash": "-5.92",
"Other Expenses": "-10.9",
"Expenses": "-10.9",
"Revenues": "58.7",
"Net Income": "41.5",
"Other Revenues": "58.7",
"Other Net Income": "-2.66",
"Comprehensive Net Income": "42.5",
"Economic Capital Ratio": "35.8"
},
"2017": {
"Notes and Loans Payable": "3.94",
"Liabilities": "24.5",
"Stockholders Equity": "8.20",
"ECR before LimitedLiability": "54.0",
"Liabilities, Non-Current": "11.5",
"Other Liabilities": "-6.11",
"Liabilities, Current": "15.8",
"Cash": "-5.92",
"Assets": "-3.38",
"Inventory": "-4.52",
"Goodwill": "-3.30",
"Other Assets": "8.62",
"Assets, Current": "6.81",
"Other Expenses": "-5.26",
"Expenses": "-5.26",
"Revenues": "42.7",
"Net Income": "28.6",
"Other Revenues": "42.7",
"Comprehensive Net Income": "28.5",
"Other Net Income": "-6.87",
"Economic Capital Ratio": "38.8"
},
"2018": {
"Other Liabilities": "-13.7",
"Liabilities": "12.5",
"Stockholders Equity": "2.90",
"ECR before LimitedLiability": "22.2",
"Notes and Loans Payable": "9.08",
"Liabilities, Current": "4.65",
"Liabilities, Non-Current": "11.4",
"Other Assets": "11.6",
"Assets": "-3.28",
"Goodwill": "-5.02",
"Inventory": "-9.98",
"Assets, Non-current": "-1.59",
"Assets, Current": "6.39",
"Other Expenses": "-8.13",
"Expenses": "-8.13",
"Net Income": "8.86",
"Other Revenues": "17.6",
"Revenues": "17.6",
"Comprehensive Net Income": "9.36",
"Other Compr. Net Income": "0.479",
"Economic Capital Ratio": "0.460"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000042316_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "14,415",
"Assets, Non-current": "90",
"Cash": "0",
"Goodwill": "0",
"Inventory": "347",
"Liabilities, Current": "6,366",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "11,760",
"Other Compr. Net Income": "0",
"Other Expenses": "31,852",
"Other Liabilities": "4,913",
"Other Net Income": "-106",
"Other Revenues": "32,831"
},
"output_variables": {
"Liabilities": "11,279",
"Assets": "26,611",
"Expenses": "31,852",
"Revenues": "32,831",
"Stockholders Equity": "15,332",
"Net Income": "874",
"Comprehensive Net Income": "874",
"BaseVar": "88,593",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "123%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "31,055",
"Assets, Non-current": "31",
"Cash": "0",
"Goodwill": "0",
"Inventory": "352",
"Liabilities, Current": "12,233",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "25,681",
"Other Compr. Net Income": "0",
"Other Expenses": "69,398",
"Other Liabilities": "17,592",
"Other Net Income": "-270",
"Other Revenues": "81,629"
},
"output_variables": {
"Liabilities": "29,825",
"Assets": "57,119",
"Expenses": "69,398",
"Revenues": "81,629",
"Stockholders Equity": "27,293",
"Net Income": "11,961",
"Comprehensive Net Income": "11,961",
"BaseVar": "206,116",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "145%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "43,033",
"Assets, Non-current": "21",
"Cash": "0",
"Goodwill": "0",
"Inventory": "395",
"Liabilities, Current": "21,110",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "34,130",
"Other Compr. Net Income": "0",
"Other Expenses": "84,232",
"Other Liabilities": "25,392",
"Other Net Income": "-1,189",
"Other Revenues": "89,204"
},
"output_variables": {
"Liabilities": "46,502",
"Assets": "77,579",
"Expenses": "84,232",
"Revenues": "89,204",
"Stockholders Equity": "31,077",
"Net Income": "3,783",
"Comprehensive Net Income": "3,783",
"BaseVar": "249,762",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "107%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "38,169",
"Assets, Non-current": "32",
"Cash": "0",
"Goodwill": "1,039",
"Inventory": "0",
"Liabilities, Current": "18,495",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "40,730",
"Other Compr. Net Income": "0",
"Other Expenses": "97,634",
"Other Liabilities": "30,717",
"Other Net Income": "-1,049",
"Other Revenues": "98,363"
},
"output_variables": {
"Liabilities": "49,212",
"Assets": "79,970",
"Expenses": "97,634",
"Revenues": "98,363",
"Stockholders Equity": "30,758",
"Net Income": "-319",
"Comprehensive Net Income": "-319",
"BaseVar": "276,415",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "94%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "42,235",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "975",
"Inventory": "0",
"Liabilities, Current": "16,737",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "37,954",
"Other Compr. Net Income": "0",
"Other Expenses": "115,174",
"Other Liabilities": "29,176",
"Other Net Income": "-904",
"Other Revenues": "120,571"
},
"output_variables": {
"Liabilities": "45,913",
"Assets": "81,164",
"Expenses": "115,174",
"Revenues": "120,571",
"Stockholders Equity": "35,251",
"Net Income": "4,493",
"Comprehensive Net Income": "4,493",
"BaseVar": "317,936",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "112%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "51,429",
"Assets, Non-current": "60",
"Cash": "0",
"Goodwill": "914",
"Inventory": "0",
"Liabilities, Current": "18,436",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "38,900",
"Other Compr. Net Income": "0",
"Other Expenses": "116,826",
"Other Liabilities": "24,616",
"Other Net Income": "-597",
"Other Revenues": "130,423"
},
"output_variables": {
"Liabilities": "43,052",
"Assets": "91,302",
"Expenses": "116,826",
"Revenues": "130,423",
"Stockholders Equity": "48,251",
"Net Income": "13,000",
"Comprehensive Net Income": "13,000",
"BaseVar": "333,613",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "139%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "51,728",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "852",
"Inventory": "0",
"Liabilities, Current": "15,733",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "41,051",
"Other Compr. Net Income": "0",
"Other Expenses": "104,804",
"Other Liabilities": "21,350",
"Other Net Income": "-852",
"Other Revenues": "113,954"
},
"output_variables": {
"Liabilities": "37,084",
"Assets": "93,632",
"Expenses": "104,804",
"Revenues": "113,954",
"Stockholders Equity": "56,548",
"Net Income": "8,298",
"Comprehensive Net Income": "8,298",
"BaseVar": "301,438",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "138%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "57,578",
"Assets, Non-current": "0",
"Cash": "11,376",
"Goodwill": "791",
"Inventory": "0",
"Liabilities, Current": "24,500",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "42,804",
"Other Compr. Net Income": "0",
"Other Expenses": "132,382",
"Other Liabilities": "28,443",
"Other Net Income": "-739",
"Other Revenues": "138,149"
},
"output_variables": {
"Liabilities": "52,943",
"Assets": "112,548",
"Expenses": "132,382",
"Revenues": "138,149",
"Stockholders Equity": "59,605",
"Net Income": "5,028",
"Comprehensive Net Income": "5,028",
"BaseVar": "374,361",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "120%"
}
}
},
"top_rated": false,
"trend": -7.0,
"value": 1.199175137757988,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000042316.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000042316.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000042316.svg"
},
{
"company_id": "0001050915",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001050915.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001050915.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001050915.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001050915_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001050915_main_keyfigs.svg",
"name": "Quanta Services INC",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001050915.svg",
"report_text": "The relative strengths and weaknesses of Quanta Services 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 Quanta Services INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Quanta Services INC is the variable Other Expenses, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 116%, being 3.6% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001050915_2019_Quanta_Services_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "4.51",
"Liabilities": "38.7",
"Stockholders Equity": "29.5",
"ECR before LimitedLiability": "19.8",
"Liabilities, Non-Current": "10.9",
"Liabilities, Current": "26.8",
"Assets, Current": "-4.31",
"Assets": "0.380",
"Other Assets": "0.788",
"Assets, Non-current": "-0.261",
"Cash": "-2.15",
"Goodwill": "8.83",
"Other Expenses": "-23.1",
"Expenses": "-23.1",
"Net Income": "-12.7",
"Other Revenues": "28.0",
"Revenues": "28.0",
"Other Net Income": "-18.3",
"Comprehensive Net Income": "-12.5",
"Other Compr. Net Income": "0.177",
"Economic Capital Ratio": "20.1"
},
"2010": {
"Liabilities, Non-Current": "0.792",
"Liabilities": "38.5",
"Stockholders Equity": "18.8",
"ECR before LimitedLiability": "37.9",
"Other Liabilities": "27.8",
"Liabilities, Current": "-5.77",
"Notes and Loans Payable": "17.6",
"Cash": "-3.76",
"Assets": "-2.39",
"Assets, Current": "5.01",
"Inventory": "-3.94",
"Other Assets": "-5.87",
"Goodwill": "11.8",
"Other Expenses": "-22.0",
"Expenses": "-22.0",
"Revenues": "42.1",
"Net Income": "4.46",
"Other Revenues": "42.1",
"Other Net Income": "-15.7",
"Comprehensive Net Income": "4.62",
"Economic Capital Ratio": "39.2"
},
"2011": {
"Other Liabilities": "10.0",
"Liabilities": "23.7",
"Stockholders Equity": "21.7",
"ECR before LimitedLiability": "28.0",
"Liabilities, Non-Current": "3.89",
"Liabilities, Current": "-3.25",
"Notes and Loans Payable": "14.2",
"Goodwill": "12.4",
"Assets": "1.95",
"Cash": "-1.78",
"Inventory": "-4.02",
"Assets, Current": "2.24",
"Other Assets": "-3.77",
"Other Expenses": "-6.63",
"Expenses": "-6.63",
"Revenues": "15.5",
"Net Income": "3.69",
"Other Revenues": "15.5",
"Comprehensive Net Income": "3.75",
"Other Net Income": "-5.10",
"Economic Capital Ratio": "29.1"
},
"2012": {
"Notes and Loans Payable": "15.7",
"Liabilities": "34.1",
"Stockholders Equity": "19.5",
"ECR before LimitedLiability": "46.4",
"Other Liabilities": "12.3",
"Liabilities, Current": "3.68",
"Liabilities, Non-Current": "6.53",
"Assets": "-1.28",
"Inventory": "-2.48",
"Other Assets": "-3.82",
"Goodwill": "7.76",
"Cash": "-2.06",
"Assets, Current": "1.67",
"Other Expenses": "-10.7",
"Expenses": "-10.7",
"Revenues": "27.5",
"Net Income": "16.0",
"Other Revenues": "27.5",
"Comprehensive Net Income": "16.2",
"Other Net Income": "-0.785",
"Economic Capital Ratio": "41.2"
},
"2013": {
"Liabilities, Current": "5.27",
"Liabilities": "40.0",
"Assets": "-2.49",
"Stockholders Equity": "19.5",
"ECR before LimitedLiability": "57.6",
"Liabilities, Non-Current": "8.58",
"Other Liabilities": "23.8",
"Notes and Loans Payable": "7.40",
"Cash": "-1.71",
"Other Assets": "-3.47",
"Goodwill": "7.42",
"Inventory": "-3.28",
"Other Expenses": "-11.7",
"Expenses": "-11.7",
"Net Income": "26.6",
"Other Revenues": "34.6",
"Revenues": "34.6",
"Other Net Income": "3.82",
"Other Compr. Net Income": "-1.49",
"Comprehensive Net Income": "25.0",
"Economic Capital Ratio": "42.2"
},
"2014": {
"Liabilities, Non-Current": "9.11",
"Liabilities": "43.0",
"Stockholders Equity": "14.1",
"ECR before LimitedLiability": "74.0",
"Other Liabilities": "26.4",
"Notes and Loans Payable": "11.5",
"Inventory": "-6.84",
"Assets": "-5.52",
"Assets, Current": "1.25",
"Cash": "-3.08",
"Goodwill": "9.69",
"Other Assets": "-2.84",
"Other Expenses": "-21.9",
"Expenses": "-21.9",
"Net Income": "20.9",
"Other Revenues": "49.1",
"Revenues": "49.1",
"Other Net Income": "-3.64",
"Comprehensive Net Income": "19.9",
"Other Compr. Net Income": "-0.931",
"Economic Capital Ratio": "39.8"
},
"2015": {
"Liabilities, Non-Current": "-4.29",
"Liabilities": "27.5",
"Stockholders Equity": "-11.9",
"ECR before LimitedLiability": "41.9",
"Other Liabilities": "22.9",
"Notes and Loans Payable": "9.48",
"Goodwill": "10.8",
"Assets": "-12.4",
"Assets, Current": "3.27",
"Other Assets": "-7.51",
"Inventory": "-8.54",
"Cash": "-7.00",
"Other Expenses": "-16.1",
"Expenses": "-16.1",
"Net Income": "30.2",
"Other Revenues": "45.2",
"Revenues": "45.2",
"Comprehensive Net Income": "26.6",
"Other Compr. Net Income": "-3.08",
"Other Net Income": "4.27",
"Economic Capital Ratio": "22.8"
},
"2016": {
"Liabilities, Non-Current": "3.56",
"Liabilities": "36.5",
"Assets": "-10.9",
"Stockholders Equity": "-2.04",
"ECR before LimitedLiability": "49.5",
"Notes and Loans Payable": "3.49",
"Liabilities, Current": "4.49",
"Other Liabilities": "27.1",
"Goodwill": "9.17",
"Other Assets": "-4.40",
"Inventory": "-6.60",
"Cash": "-7.13",
"Other Expenses": "-30.2",
"Expenses": "-30.2",
"Net Income": "21.3",
"Other Revenues": "60.9",
"Revenues": "60.9",
"Other Net Income": "-1.50",
"Comprehensive Net Income": "22.7",
"Other Compr. Net Income": "1.31",
"Economic Capital Ratio": "26.9"
},
"2017": {
"Notes and Loans Payable": "4.44",
"Liabilities": "33.0",
"ECR before LimitedLiability": "44.8",
"Liabilities, Non-Current": "1.24",
"Other Liabilities": "20.7",
"Liabilities, Current": "8.76",
"Cash": "-7.61",
"Assets": "-9.94",
"Comprehensive Net Income": "23.3",
"Inventory": "-6.31",
"Goodwill": "8.47",
"Assets, Non-current": "-0.728",
"Other Assets": "-2.79",
"Other Expenses": "-23.8",
"Expenses": "-23.8",
"Net Income": "22.4",
"Other Revenues": "60.3",
"Revenues": "60.3",
"Other Compr. Net Income": "0.886",
"Other Net Income": "-6.06",
"Economic Capital Ratio": "29.6"
},
"2018": {
"Other Liabilities": "14.9",
"Liabilities": "24.0",
"Assets": "-12.5",
"Stockholders Equity": "-7.75",
"ECR before LimitedLiability": "18.2",
"Notes and Loans Payable": "11.0",
"Liabilities, Current": "0.876",
"Liabilities, Non-Current": "-1.96",
"Other Assets": "-1.56",
"Goodwill": "7.86",
"Inventory": "-12.6",
"Cash": "-4.50",
"Other Expenses": "-25.3",
"Expenses": "-25.3",
"Net Income": "8.24",
"Other Revenues": "37.7",
"Revenues": "37.7",
"Other Net Income": "0.837",
"Comprehensive Net Income": "7.58",
"Other Compr. Net Income": "-0.629",
"Economic Capital Ratio": "-3.59"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001050915_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "1,582,792",
"Assets, Non-current": "45,345",
"Cash": "699,629",
"Goodwill": "1,634,380",
"Inventory": "0",
"Liabilities, Current": "712,210",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "154,808",
"Other Compr. Net Income": "0",
"Other Expenses": "3,157,468",
"Other Liabilities": "294,183",
"Other Net Income": "2,877",
"Other Revenues": "3,318,126"
},
"output_variables": {
"Liabilities": "1,006,393",
"Assets": "4,116,954",
"Expenses": "3,157,468",
"Revenues": "3,318,126",
"Stockholders Equity": "3,110,561",
"Net Income": "163,535",
"Comprehensive Net Income": "163,535",
"BaseVar": "9,526,030",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "148%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "1,596,364",
"Assets, Non-current": "88,858",
"Cash": "539,221",
"Goodwill": "1,755,222",
"Inventory": "0",
"Liabilities, Current": "762,093",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "361,547",
"Other Compr. Net Income": "0",
"Other Expenses": "3,770,646",
"Other Liabilities": "212,200",
"Other Net Income": "-5,015",
"Other Revenues": "3,931,218"
},
"output_variables": {
"Liabilities": "974,293",
"Assets": "4,341,212",
"Expenses": "3,770,646",
"Revenues": "3,931,218",
"Stockholders Equity": "3,366,919",
"Net Income": "155,557",
"Comprehensive Net Income": "155,557",
"BaseVar": "10,942,647",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "150%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,765,154",
"Assets, Non-current": "153,830",
"Cash": "315,349",
"Goodwill": "1,808,434",
"Inventory": "0",
"Liabilities, Current": "1,076,207",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "656,347",
"Other Compr. Net Income": "0",
"Other Expenses": "4,479,921",
"Other Liabilities": "233,644",
"Other Net Income": "508",
"Other Revenues": "4,623,829"
},
"output_variables": {
"Liabilities": "1,309,851",
"Assets": "4,699,114",
"Expenses": "4,479,921",
"Revenues": "4,623,829",
"Stockholders Equity": "3,389,263",
"Net Income": "144,416",
"Comprehensive Net Income": "144,416",
"BaseVar": "12,791,560",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "141%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,201,727",
"Assets, Non-current": "171,566",
"Cash": "394,701",
"Goodwill": "1,721,481",
"Inventory": "0",
"Liabilities, Current": "1,143,791",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "651,282",
"Other Compr. Net Income": "-2,284",
"Other Expenses": "5,617,752",
"Other Liabilities": "225,050",
"Other Net Income": "20,139",
"Other Revenues": "5,920,269"
},
"output_variables": {
"Liabilities": "1,368,841",
"Assets": "5,140,757",
"Expenses": "5,617,752",
"Revenues": "5,920,269",
"Stockholders Equity": "3,771,916",
"Net Income": "322,656",
"Comprehensive Net Income": "321,514",
"BaseVar": "15,682,276",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "150%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,313,318",
"Assets, Non-current": "285,725",
"Cash": "488,777",
"Goodwill": "1,988,594",
"Inventory": "0",
"Liabilities, Current": "1,307,670",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "716,831",
"Other Compr. Net Income": "-71,077",
"Other Expenses": "6,216,522",
"Other Liabilities": "244,256",
"Other Net Income": "114,989",
"Other Revenues": "6,522,842"
},
"output_variables": {
"Liabilities": "1,551,926",
"Assets": "5,793,245",
"Expenses": "6,216,522",
"Revenues": "6,522,842",
"Stockholders Equity": "4,241,319",
"Net Income": "421,309",
"Comprehensive Net Income": "385,770",
"BaseVar": "17,567,423",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "151%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,553,976",
"Assets, Non-current": "85,842",
"Cash": "190,515",
"Goodwill": "2,192,078",
"Inventory": "0",
"Liabilities, Current": "1,413,479",
"Liabilities, Non-Current": "72,489",
"Notes and Loans Payable": "0",
"Other Assets": "1,289,613",
"Other Compr. Net Income": "-104,422",
"Other Expenses": "7,537,848",
"Other Liabilities": "300,516",
"Other Net Income": "1,680",
"Other Revenues": "7,851,250"
},
"output_variables": {
"Liabilities": "1,786,484",
"Assets": "6,312,024",
"Expenses": "7,537,848",
"Revenues": "7,851,250",
"Stockholders Equity": "4,525,540",
"Net Income": "315,082",
"Comprehensive Net Income": "262,871",
"BaseVar": "20,706,594",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "143%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,277,519",
"Assets, Non-current": "76,333",
"Cash": "128,771",
"Goodwill": "1,757,732",
"Inventory": "0",
"Liabilities, Current": "1,463,873",
"Liabilities, Non-Current": "475,364",
"Notes and Loans Payable": "0",
"Other Assets": "973,188",
"Other Compr. Net Income": "-182,316",
"Other Expenses": "7,440,429",
"Other Liabilities": "186,491",
"Other Net Income": "189,817",
"Other Revenues": "7,572,436"
},
"output_variables": {
"Liabilities": "2,125,728",
"Assets": "5,213,543",
"Expenses": "7,440,429",
"Revenues": "7,572,436",
"Stockholders Equity": "3,087,815",
"Net Income": "321,824",
"Comprehensive Net Income": "230,666",
"BaseVar": "20,208,508",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "127%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,288,745",
"Assets, Non-current": "101,028",
"Cash": "112,183",
"Goodwill": "1,790,192",
"Inventory": "0",
"Liabilities, Current": "1,464,961",
"Liabilities, Non-Current": "353,562",
"Notes and Loans Payable": "0",
"Other Assets": "1,061,911",
"Other Compr. Net Income": "21,301",
"Other Expenses": "7,452,639",
"Other Liabilities": "192,834",
"Other Net Income": "1,418",
"Other Revenues": "7,651,319"
},
"output_variables": {
"Liabilities": "2,011,357",
"Assets": "5,354,059",
"Expenses": "7,452,639",
"Revenues": "7,651,319",
"Stockholders Equity": "3,342,702",
"Net Income": "200,098",
"Comprehensive Net Income": "210,748",
"BaseVar": "19,943,886",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "130%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,869,907",
"Assets, Non-current": "189,866",
"Cash": "138,285",
"Goodwill": "2,131,779",
"Inventory": "0",
"Liabilities, Current": "1,834,423",
"Liabilities, Non-Current": "670,721",
"Notes and Loans Payable": "0",
"Other Assets": "1,150,317",
"Other Compr. Net Income": "65,031",
"Other Expenses": "9,144,073",
"Other Liabilities": "179,381",
"Other Net Income": "-4,146",
"Other Revenues": "9,466,478"
},
"output_variables": {
"Liabilities": "2,684,525",
"Assets": "6,480,154",
"Expenses": "9,144,073",
"Revenues": "9,466,478",
"Stockholders Equity": "3,795,629",
"Net Income": "318,259",
"Comprehensive Net Income": "350,774",
"BaseVar": "24,663,047",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "128%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,326,104",
"Assets, Non-current": "293,592",
"Cash": "78,687",
"Goodwill": "2,180,059",
"Inventory": "0",
"Liabilities, Current": "2,210,687",
"Liabilities, Non-Current": "1,040,532",
"Notes and Loans Payable": "0",
"Other Assets": "1,197,345",
"Other Compr. Net Income": "-85,314",
"Other Expenses": "10,841,006",
"Other Liabilities": "219,115",
"Other Net Income": "-34,410",
"Other Revenues": "11,171,423"
},
"output_variables": {
"Liabilities": "3,470,334",
"Assets": "7,075,787",
"Expenses": "10,841,006",
"Revenues": "11,171,423",
"Stockholders Equity": "3,605,453",
"Net Income": "296,007",
"Comprehensive Net Income": "253,350",
"BaseVar": "29,065,125",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "116%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 1.1586755698571456,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001050915.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001050915.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001050915.svg"
},
{
"company_id": "0000105634",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000105634.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000105634.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000105634.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000105634_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000105634_main_keyfigs.svg",
"name": "Emcor Group Inc",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000105634.svg",
"report_text": "The relative strengths and weaknesses of Emcor 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 Emcor Group Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 55% points.The greatest weakness of Emcor Group Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 114%, being 5.8% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000105634_2019_Emcor_Group_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "1.03",
"Liabilities": "33.4",
"Stockholders Equity": "-50.2",
"ECR before LimitedLiability": "-19.8",
"Other Liabilities": "33.4",
"Liabilities, Current": "-29.3",
"Notes and Loans Payable": "23.8",
"Cash": "-15.5",
"Assets": "-39.0",
"Assets, Current": "31.0",
"Inventory": "-17.1",
"Other Assets": "-34.7",
"Goodwill": "6.47",
"Other Expenses": "-76.8",
"Expenses": "-76.8",
"Revenues": "51.3",
"Net Income": "-13.1",
"Other Revenues": "51.3",
"Other Net Income": "-24.7",
"Comprehensive Net Income": "-12.9",
"Economic Capital Ratio": "-18.5"
},
"2011": {
"Other Liabilities": "16.7",
"Liabilities": "22.7",
"Stockholders Equity": "-30.3",
"ECR before LimitedLiability": "-5.81",
"Liabilities, Non-Current": "5.08",
"Liabilities, Current": "-19.5",
"Notes and Loans Payable": "18.8",
"Goodwill": "8.93",
"Assets": "-22.7",
"Cash": "-2.43",
"Inventory": "-10.6",
"Assets, Current": "5.73",
"Other Assets": "-21.6",
"Other Expenses": "-38.4",
"Expenses": "-38.4",
"Revenues": "48.6",
"Net Income": "4.01",
"Other Revenues": "48.6",
"Comprehensive Net Income": "4.10",
"Other Net Income": "-7.23",
"Economic Capital Ratio": "-4.71"
},
"2012": {
"Notes and Loans Payable": "19.3",
"Liabilities": "33.2",
"Stockholders Equity": "-30.9",
"ECR before LimitedLiability": "6.74",
"Other Liabilities": "17.4",
"Liabilities, Current": "-10.7",
"Liabilities, Non-Current": "7.86",
"Assets, Non-current": "-2.38",
"Assets": "-24.4",
"Inventory": "-7.68",
"Other Assets": "-21.8",
"Goodwill": "7.86",
"Cash": "-3.63",
"Assets, Current": "2.18",
"Other Expenses": "-44.3",
"Expenses": "-44.3",
"Revenues": "52.8",
"Net Income": "13.1",
"Other Revenues": "52.8",
"Comprehensive Net Income": "13.2",
"Other Net Income": "-2.37",
"Economic Capital Ratio": "1.57"
},
"2013": {
"Liabilities, Current": "-7.29",
"Liabilities": "34.3",
"Stockholders Equity": "-27.1",
"ECR before LimitedLiability": "14.5",
"Liabilities, Non-Current": "9.59",
"Other Liabilities": "24.8",
"Notes and Loans Payable": "8.24",
"Assets, Current": "-2.28",
"Assets": "-24.5",
"Cash": "-5.58",
"Assets, Non-current": "-2.77",
"Other Assets": "-19.5",
"Goodwill": "15.2",
"Inventory": "-10.0",
"Other Expenses": "-41.0",
"Expenses": "-41.0",
"Revenues": "51.4",
"Net Income": "23.4",
"Other Revenues": "51.4",
"Comprehensive Net Income": "23.6",
"Economic Capital Ratio": "-0.884"
},
"2014": {
"Liabilities, Non-Current": "11.8",
"Liabilities": "36.3",
"Stockholders Equity": "-28.6",
"ECR before LimitedLiability": "40.1",
"Liabilities, Current": "-16.8",
"Other Liabilities": "28.1",
"Notes and Loans Payable": "12.9",
"Inventory": "-15.4",
"Assets": "-25.0",
"Cash": "-3.66",
"Goodwill": "16.3",
"Assets, Non-current": "-2.28",
"Other Assets": "-19.4",
"Other Expenses": "-43.3",
"Expenses": "-43.3",
"Revenues": "54.5",
"Net Income": "24.9",
"Other Revenues": "54.5",
"Other Net Income": "-4.40",
"Comprehensive Net Income": "25.6",
"Economic Capital Ratio": "5.78"
},
"2015": {
"Liabilities, Non-Current": "7.15",
"Liabilities": "23.3",
"Stockholders Equity": "-36.4",
"ECR before LimitedLiability": "23.4",
"Liabilities, Current": "-16.7",
"Other Liabilities": "21.4",
"Notes and Loans Payable": "10.3",
"Goodwill": "14.3",
"Assets": "-24.3",
"Assets, Current": "7.77",
"Other Assets": "-21.2",
"Inventory": "-13.0",
"Cash": "-6.62",
"Other Expenses": "-32.0",
"Expenses": "-32.0",
"Revenues": "52.3",
"Net Income": "31.3",
"Other Revenues": "52.3",
"Comprehensive Net Income": "32.2",
"Other Net Income": "-3.82",
"Economic Capital Ratio": "4.33"
},
"2016": {
"Liabilities, Non-Current": "12.5",
"Liabilities": "31.9",
"Stockholders Equity": "-33.5",
"ECR before LimitedLiability": "24.6",
"Notes and Loans Payable": "3.85",
"Liabilities, Current": "-9.50",
"Other Liabilities": "25.3",
"Goodwill": "12.8",
"Assets": "-26.7",
"Other Assets": "-19.7",
"Inventory": "-11.6",
"Assets, Non-current": "-2.43",
"Cash": "-9.02",
"Other Expenses": "-44.3",
"Expenses": "-44.3",
"Revenues": "52.0",
"Net Income": "28.0",
"Other Revenues": "52.0",
"Other Net Income": "-2.09",
"Comprehensive Net Income": "28.5",
"Economic Capital Ratio": "2.02"
},
"2017": {
"Notes and Loans Payable": "5.01",
"Liabilities": "33.8",
"Stockholders Equity": "-24.8",
"ECR before LimitedLiability": "27.3",
"Liabilities, Non-Current": "14.7",
"Other Liabilities": "19.9",
"Liabilities, Current": "-4.48",
"Cash": "-8.74",
"Assets": "-22.5",
"Inventory": "-9.92",
"Goodwill": "10.7",
"Assets, Non-current": "-1.86",
"Other Assets": "-15.4",
"Other Expenses": "-40.1",
"Expenses": "-40.1",
"Revenues": "56.6",
"Net Income": "27.7",
"Other Revenues": "56.6",
"Comprehensive Net Income": "27.8",
"Other Net Income": "-7.29",
"Economic Capital Ratio": "12.1"
},
"2018": {
"Other Liabilities": "5.95",
"Liabilities": "29.3",
"Stockholders Equity": "-22.8",
"ECR before LimitedLiability": "15.9",
"Notes and Loans Payable": "12.6",
"Liabilities, Current": "-3.74",
"Liabilities, Non-Current": "15.8",
"Other Assets": "-11.5",
"Assets": "-19.9",
"Goodwill": "8.87",
"Inventory": "-14.6",
"Assets, Non-current": "-1.57",
"Cash": "-2.22",
"Other Expenses": "-39.6",
"Expenses": "-39.6",
"Revenues": "54.6",
"Net Income": "13.5",
"Other Revenues": "54.6",
"Other Net Income": "2.15",
"Comprehensive Net Income": "14.4",
"Economic Capital Ratio": "-5.82"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000105634_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "1,980,167",
"Assets, Non-current": "28,656",
"Cash": "710,836",
"Goodwill": "651,893",
"Inventory": "0",
"Liabilities, Current": "1,441,513",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-616,010",
"Other Compr. Net Income": "0",
"Other Expenses": "5,214,570",
"Other Liabilities": "151,184",
"Other Net Income": "10,601",
"Other Revenues": "5,121,285"
},
"output_variables": {
"Liabilities": "1,592,697",
"Assets": "2,755,542",
"Expenses": "5,214,570",
"Revenues": "5,121,285",
"Stockholders Equity": "1,162,845",
"Net Income": "-82,684",
"Comprehensive Net Income": "-82,684",
"BaseVar": "13,296,560",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "92%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,936,653",
"Assets, Non-current": "32,964",
"Cash": "511,322",
"Goodwill": "937,178",
"Inventory": "0",
"Liabilities, Current": "1,615,610",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-404,041",
"Other Compr. Net Income": "0",
"Other Expenses": "5,490,691",
"Other Liabilities": "153,335",
"Other Net Income": "10,903",
"Other Revenues": "5,613,459"
},
"output_variables": {
"Liabilities": "1,768,945",
"Assets": "3,014,076",
"Expenses": "5,490,691",
"Revenues": "5,613,459",
"Stockholders Equity": "1,245,131",
"Net Income": "133,671",
"Comprehensive Net Income": "133,671",
"BaseVar": "14,340,192",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "107%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,044,453",
"Assets, Non-current": "30,691",
"Cash": "605,303",
"Goodwill": "910,336",
"Inventory": "0",
"Liabilities, Current": "1,595,779",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-483,713",
"Other Compr. Net Income": "-4,693",
"Other Expenses": "6,199,349",
"Other Liabilities": "154,112",
"Other Net Income": "1,556",
"Other Revenues": "6,346,679"
},
"output_variables": {
"Liabilities": "1,749,891",
"Assets": "3,107,070",
"Expenses": "6,199,349",
"Revenues": "6,346,679",
"Stockholders Equity": "1,357,179",
"Net Income": "148,886",
"Comprehensive Net Income": "146,540",
"BaseVar": "15,922,178",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "110%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,930,105",
"Assets, Non-current": "29,275",
"Cash": "439,813",
"Goodwill": "1,376,322",
"Inventory": "0",
"Liabilities, Current": "1,650,958",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-309,600",
"Other Compr. Net Income": "11,701",
"Other Expenses": "6,290,932",
"Other Liabilities": "335,331",
"Other Net Income": "1,128",
"Other Revenues": "6,417,158"
},
"output_variables": {
"Liabilities": "1,986,289",
"Assets": "3,465,915",
"Expenses": "6,290,932",
"Revenues": "6,417,158",
"Stockholders Equity": "1,479,626",
"Net Income": "127,354",
"Comprehensive Net Income": "133,204",
"BaseVar": "16,401,090",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "107%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,886,603",
"Assets, Non-current": "34,902",
"Cash": "432,056",
"Goodwill": "1,336,162",
"Inventory": "0",
"Liabilities, Current": "1,643,181",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-300,756",
"Other Compr. Net Income": "-22,183",
"Other Expenses": "6,259,439",
"Other Liabilities": "316,399",
"Other Net Income": "7,901",
"Other Revenues": "6,424,965"
},
"output_variables": {
"Liabilities": "1,959,580",
"Assets": "3,388,967",
"Expenses": "6,259,439",
"Revenues": "6,424,965",
"Stockholders Equity": "1,429,387",
"Net Income": "173,427",
"Comprehensive Net Income": "162,336",
"BaseVar": "16,342,348",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "109%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,067,419",
"Assets, Non-current": "32,670",
"Cash": "486,831",
"Goodwill": "1,316,004",
"Inventory": "0",
"Liabilities, Current": "1,766,349",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-356,454",
"Other Compr. Net Income": "6,023",
"Other Expenses": "6,546,832",
"Other Liabilities": "300,065",
"Other Net Income": "613",
"Other Revenues": "6,718,726"
},
"output_variables": {
"Liabilities": "2,066,414",
"Assets": "3,546,470",
"Expenses": "6,546,832",
"Revenues": "6,718,726",
"Stockholders Equity": "1,480,056",
"Net Income": "172,507",
"Comprehensive Net Income": "175,518",
"BaseVar": "17,074,051",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "109%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,210,847",
"Assets, Non-current": "79,554",
"Cash": "464,617",
"Goodwill": "1,467,026",
"Inventory": "0",
"Liabilities, Current": "1,947,932",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-327,874",
"Other Compr. Net Income": "-24,968",
"Other Expenses": "7,366,892",
"Other Liabilities": "408,296",
"Other Net Income": "-2,479",
"Other Revenues": "7,551,524"
},
"output_variables": {
"Liabilities": "2,356,228",
"Assets": "3,894,170",
"Expenses": "7,366,892",
"Revenues": "7,551,524",
"Stockholders Equity": "1,537,942",
"Net Income": "182,153",
"Comprehensive Net Income": "169,669",
"BaseVar": "19,192,002",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "105%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,284,509",
"Assets, Non-current": "92,001",
"Cash": "467,430",
"Goodwill": "1,459,929",
"Inventory": "0",
"Liabilities, Current": "1,997,001",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-337,965",
"Other Compr. Net Income": "7,506",
"Other Expenses": "7,459,914",
"Other Liabilities": "294,786",
"Other Net Income": "108",
"Other Revenues": "7,686,999"
},
"output_variables": {
"Liabilities": "2,291,787",
"Assets": "3,965,904",
"Expenses": "7,459,914",
"Revenues": "7,686,999",
"Stockholders Equity": "1,674,117",
"Net Income": "227,193",
"Comprehensive Net Income": "230,946",
"BaseVar": "19,419,962",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "111%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,386,207",
"Assets, Non-current": "86,177",
"Cash": "363,907",
"Goodwill": "1,479,173",
"Inventory": "0",
"Liabilities, Current": "1,734,398",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-226,657",
"Other Compr. Net Income": "6,492",
"Other Expenses": "7,847,455",
"Other Liabilities": "612,968",
"Other Net Income": "401",
"Other Revenues": "8,130,631"
},
"output_variables": {
"Liabilities": "2,347,366",
"Assets": "4,088,807",
"Expenses": "7,847,455",
"Revenues": "8,130,631",
"Stockholders Equity": "1,741,441",
"Net Income": "283,577",
"Comprehensive Net Income": "286,823",
"BaseVar": "20,401,939",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "114%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 1.1363849794294911,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000105634.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000105634.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000105634.svg"
},
{
"company_id": "0001633931",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001633931.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001633931.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001633931.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001633931_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001633931_main_keyfigs.svg",
"name": "Topbuild Corp",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001633931.svg",
"report_text": "The relative strengths and weaknesses of Topbuild 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 Topbuild Corp compared to the market average is the variable Goodwill, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Topbuild Corp is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 7.7% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001633931_2019_Topbuild_Corp.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Non-Current": "-8.24",
"Liabilities": "3.76",
"Stockholders Equity": "1.93",
"ECR before LimitedLiability": "38.6",
"Other Liabilities": "4.61",
"Notes and Loans Payable": "6.68",
"Goodwill": "42.2",
"Assets": "-0.354",
"Assets, Non-current": "-1.16",
"Assets, Current": "1.45",
"Other Assets": "-9.97",
"Inventory": "-6.72",
"Cash": "-3.67",
"Other Expenses": "7.81",
"Expenses": "7.81",
"Revenues": "17.2",
"Net Income": "21.8",
"Other Revenues": "17.2",
"Comprehensive Net Income": "22.2",
"Other Net Income": "-3.45",
"Economic Capital Ratio": "19.5"
},
"2016": {
"Liabilities, Non-Current": "-2.43",
"Liabilities": "14.2",
"Stockholders Equity": "5.88",
"ECR before LimitedLiability": "44.3",
"Notes and Loans Payable": "2.58",
"Liabilities, Current": "5.46",
"Other Liabilities": "8.89",
"Goodwill": "36.9",
"Assets": "-2.15",
"Other Assets": "-9.10",
"Inventory": "-5.66",
"Assets, Non-current": "-1.50",
"Cash": "-3.97",
"Other Expenses": "-4.10",
"Expenses": "-4.10",
"Revenues": "25.9",
"Net Income": "19.2",
"Other Revenues": "25.9",
"Other Net Income": "-1.82",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "21.7"
},
"2017": {
"Notes and Loans Payable": "3.49",
"Liabilities": "15.1",
"Cash": "-5.00",
"Stockholders Equity": "8.53",
"ECR before LimitedLiability": "50.1",
"Liabilities, Non-Current": "-5.30",
"Other Liabilities": "8.17",
"Liabilities, Current": "8.87",
"Other Expenses": "5.70",
"Expenses": "5.70",
"Net Income": "27.9",
"Other Revenues": "31.7",
"Revenues": "31.7",
"Inventory": "-4.47",
"Goodwill": "29.8",
"Assets, Non-current": "-1.21",
"Other Assets": "-4.85",
"Assets, Current": "-1.55",
"Comprehensive Net Income": "27.8",
"Other Net Income": "-8.91",
"Economic Capital Ratio": "34.9"
},
"2018": {
"Other Liabilities": "2.88",
"Liabilities": "-7.45",
"Stockholders Equity": "1.56",
"ECR before LimitedLiability": "14.1",
"Notes and Loans Payable": "7.24",
"Liabilities, Current": "3.92",
"Liabilities, Non-Current": "-23.5",
"Other Assets": "-1.20",
"Assets": "4.65",
"Goodwill": "33.7",
"Inventory": "-9.53",
"Assets, Non-current": "-1.39",
"Assets, Current": "-1.70",
"Cash": "-1.75",
"Other Expenses": "11.2",
"Expenses": "11.2",
"Revenues": "0.849",
"Net Income": "10.9",
"Other Revenues": "0.849",
"Other Net Income": "-1.05",
"Comprehensive Net Income": "11.4",
"Economic Capital Ratio": "-7.66"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001633931_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "480,361",
"Assets, Non-current": "2,245",
"Cash": "112,848",
"Goodwill": "1,046,028",
"Inventory": "0",
"Liabilities, Current": "326,680",
"Liabilities, Non-Current": "178,457",
"Notes and Loans Payable": "0",
"Other Assets": "767",
"Other Compr. Net Income": "0",
"Other Expenses": "1,528,041",
"Other Liabilities": "221,383",
"Other Net Income": "-9,568",
"Other Revenues": "1,616,580"
},
"output_variables": {
"Liabilities": "726,520",
"Assets": "1,642,249",
"Expenses": "1,528,041",
"Revenues": "1,616,580",
"Stockholders Equity": "915,729",
"Net Income": "78,971",
"Comprehensive Net Income": "78,971",
"BaseVar": "4,575,138",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "124%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "526,553",
"Assets, Non-current": "3,623",
"Cash": "134,375",
"Goodwill": "1,047,714",
"Inventory": "0",
"Liabilities, Current": "326,366",
"Liabilities, Non-Current": "158,800",
"Notes and Loans Payable": "0",
"Other Assets": "-22,146",
"Other Compr. Net Income": "0",
"Other Expenses": "1,664,913",
"Other Liabilities": "232,406",
"Other Net Income": "-5,331",
"Other Revenues": "1,742,850"
},
"output_variables": {
"Liabilities": "717,572",
"Assets": "1,690,119",
"Expenses": "1,664,913",
"Revenues": "1,742,850",
"Stockholders Equity": "972,547",
"Net Income": "72,606",
"Comprehensive Net Income": "72,606",
"BaseVar": "4,872,922",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "125%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "511,592",
"Assets, Non-current": "2,278",
"Cash": "56,521",
"Goodwill": "1,110,429",
"Inventory": "0",
"Liabilities, Current": "354,643",
"Liabilities, Non-Current": "229,387",
"Notes and Loans Payable": "0",
"Other Assets": "68,729",
"Other Compr. Net Income": "0",
"Other Expenses": "1,709,309",
"Other Liabilities": "169,000",
"Other Net Income": "-38,824",
"Other Revenues": "1,906,266"
},
"output_variables": {
"Liabilities": "753,030",
"Assets": "1,749,549",
"Expenses": "1,709,309",
"Revenues": "1,906,266",
"Stockholders Equity": "996,519",
"Net Income": "158,133",
"Comprehensive Net Income": "158,133",
"BaseVar": "5,179,768",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "134%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "704,697",
"Assets, Non-current": "5,294",
"Cash": "100,929",
"Goodwill": "1,364,016",
"Inventory": "0",
"Liabilities, Current": "446,165",
"Liabilities, Non-Current": "716,622",
"Notes and Loans Payable": "0",
"Other Assets": "279,595",
"Other Compr. Net Income": "0",
"Other Expenses": "2,221,368",
"Other Liabilities": "219,646",
"Other Net Income": "-28,129",
"Other Revenues": "2,384,249"
},
"output_variables": {
"Liabilities": "1,382,433",
"Assets": "2,454,531",
"Expenses": "2,221,368",
"Revenues": "2,384,249",
"Stockholders Equity": "1,072,098",
"Net Income": "134,752",
"Comprehensive Net Income": "134,752",
"BaseVar": "6,899,759",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 1.1179342083835122,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001633931.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001633931.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001633931.svg"
},
{
"company_id": "0000866273",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000866273.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000866273.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000866273.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000866273_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000866273_main_keyfigs.svg",
"name": "Matrix Service CO",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000866273.svg",
"report_text": "The relative strengths and weaknesses of Matrix Service 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 Matrix Service CO compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 52% points.The greatest weakness of Matrix Service CO 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 111%, being 8.4% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000866273_2019_Matrix_Service_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "27.3",
"Liabilities": "56.9",
"Stockholders Equity": "-16.7",
"ECR before LimitedLiability": "28.4",
"Liabilities, Non-Current": "6.80",
"Liabilities, Current": "6.84",
"Notes and Loans Payable": "24.0",
"Goodwill": "-1.53",
"Assets": "-14.7",
"Cash": "-1.06",
"Inventory": "-6.56",
"Assets, Current": "4.58",
"Other Assets": "-11.4",
"Other Expenses": "-67.7",
"Expenses": "-67.7",
"Revenues": "82.6",
"Net Income": "7.70",
"Other Revenues": "82.6",
"Comprehensive Net Income": "8.14",
"Other Net Income": "-8.75",
"Economic Capital Ratio": "29.5"
},
"2012": {
"Notes and Loans Payable": "24.8",
"Liabilities": "67.0",
"Stockholders Equity": "-21.4",
"ECR before LimitedLiability": "35.4",
"Other Liabilities": "28.1",
"Liabilities, Current": "15.0",
"Liabilities, Non-Current": "10.4",
"Assets, Non-current": "-1.75",
"Assets": "-17.7",
"Inventory": "-5.37",
"Other Assets": "-11.6",
"Goodwill": "-1.79",
"Cash": "-4.93",
"Other Expenses": "-80.4",
"Expenses": "-80.4",
"Revenues": "82.8",
"Net Income": "14.9",
"Other Revenues": "82.8",
"Comprehensive Net Income": "15.1",
"Other Net Income": "-3.07",
"Economic Capital Ratio": "30.2"
},
"2013": {
"Liabilities, Current": "46.8",
"Liabilities": "61.4",
"Stockholders Equity": "-24.6",
"ECR before LimitedLiability": "35.6",
"Liabilities, Non-Current": "12.0",
"Other Liabilities": "-3.15",
"Notes and Loans Payable": "10.4",
"Assets, Current": "1.80",
"Assets": "-21.6",
"Cash": "-4.17",
"Assets, Non-current": "-2.27",
"Other Assets": "-13.4",
"Goodwill": "-3.24",
"Inventory": "-8.17",
"Other Expenses": "-68.3",
"Expenses": "-68.3",
"Revenues": "76.9",
"Net Income": "30.0",
"Other Revenues": "76.9",
"Comprehensive Net Income": "29.6",
"Economic Capital Ratio": "20.2"
},
"2014": {
"Liabilities, Non-Current": "13.9",
"Liabilities": "54.8",
"Stockholders Equity": "-31.6",
"ECR before LimitedLiability": "51.2",
"Liabilities, Current": "37.2",
"Other Liabilities": "-7.94",
"Notes and Loans Payable": "15.2",
"Inventory": "-14.5",
"Assets": "-25.3",
"Assets, Current": "2.36",
"Cash": "-3.83",
"Assets, Non-current": "-2.25",
"Other Assets": "-15.4",
"Other Expenses": "-64.5",
"Expenses": "-64.5",
"Revenues": "72.0",
"Net Income": "29.5",
"Other Revenues": "72.0",
"Other Net Income": "-5.57",
"Comprehensive Net Income": "30.8",
"Economic Capital Ratio": "16.9"
},
"2015": {
"Liabilities, Non-Current": "9.26",
"Liabilities": "49.7",
"Assets": "-32.0",
"Stockholders Equity": "-47.6",
"ECR before LimitedLiability": "24.6",
"Liabilities, Current": "-5.50",
"Other Liabilities": "36.9",
"Notes and Loans Payable": "11.7",
"Assets, Current": "6.74",
"Other Assets": "-21.6",
"Inventory": "-15.7",
"Cash": "-9.30",
"Other Expenses": "-66.3",
"Expenses": "-66.3",
"Net Income": "25.3",
"Other Revenues": "64.5",
"Revenues": "64.5",
"Comprehensive Net Income": "29.2",
"Other Compr. Net Income": "3.28",
"Other Net Income": "-4.74",
"Economic Capital Ratio": "5.56"
},
"2016": {
"Liabilities, Non-Current": "15.9",
"Liabilities": "61.6",
"Assets": "-25.1",
"Stockholders Equity": "-33.3",
"ECR before LimitedLiability": "43.2",
"Notes and Loans Payable": "4.96",
"Liabilities, Current": "4.24",
"Other Liabilities": "42.3",
"Other Assets": "-14.4",
"Inventory": "-10.2",
"Assets, Non-current": "-2.94",
"Cash": "-8.29",
"Other Expenses": "-79.6",
"Expenses": "-79.6",
"Net Income": "30.2",
"Other Revenues": "79.0",
"Revenues": "79.0",
"Other Net Income": "-2.43",
"Comprehensive Net Income": "32.3",
"Other Compr. Net Income": "1.76",
"Economic Capital Ratio": "20.6"
},
"2017": {
"Notes and Loans Payable": "-2.95",
"Liabilities": "51.5",
"Stockholders Equity": "-19.6",
"ECR before LimitedLiability": "29.2",
"Liabilities, Non-Current": "16.6",
"Other Liabilities": "30.1",
"Liabilities, Current": "12.0",
"Cash": "-11.2",
"Assets": "-24.7",
"Inventory": "-10.7",
"Goodwill": "2.54",
"Assets, Non-current": "-2.87",
"Other Assets": "-11.5",
"Other Expenses": "-61.1",
"Expenses": "-61.1",
"Revenues": "62.7",
"Net Income": "16.8",
"Other Revenues": "62.7",
"Comprehensive Net Income": "16.4",
"Other Net Income": "-8.26",
"Economic Capital Ratio": "14.0"
},
"2018": {
"Other Liabilities": "22.2",
"Liabilities": "45.0",
"Stockholders Equity": "-13.3",
"ECR before LimitedLiability": "13.3",
"Notes and Loans Payable": "13.7",
"Liabilities, Current": "-4.91",
"Liabilities, Non-Current": "17.2",
"Other Assets": "-10.1",
"Assets": "-21.8",
"Inventory": "-16.4",
"Assets, Non-current": "-2.44",
"Assets, Current": "4.13",
"Cash": "-1.19",
"Other Expenses": "-59.1",
"Expenses": "-59.1",
"Revenues": "52.4",
"Net Income": "-4.98",
"Other Revenues": "52.4",
"Other Net Income": "2.74",
"Comprehensive Net Income": "-4.25",
"Economic Capital Ratio": "-8.44"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000866273_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "215,550",
"Assets, Non-current": "1,564",
"Cash": "59,357",
"Goodwill": "36,011",
"Inventory": "0",
"Liabilities, Current": "100,176",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-6,046",
"Other Compr. Net Income": "941",
"Other Expenses": "608,581",
"Other Liabilities": "0",
"Other Net Income": "511",
"Other Revenues": "627,052"
},
"output_variables": {
"Liabilities": "100,176",
"Assets": "306,436",
"Expenses": "608,581",
"Revenues": "627,052",
"Stockholders Equity": "206,260",
"Net Income": "18,982",
"Comprehensive Net Income": "19,452",
"BaseVar": "1,533,172",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "141%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "230,516",
"Assets, Non-current": "2,565",
"Cash": "39,726",
"Goodwill": "35,179",
"Inventory": "0",
"Liabilities, Current": "105,963",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "15,149",
"Other Compr. Net Income": "-665",
"Other Expenses": "721,527",
"Other Liabilities": "0",
"Other Net Income": "-331",
"Other Revenues": "739,046"
},
"output_variables": {
"Liabilities": "105,963",
"Assets": "323,135",
"Expenses": "721,527",
"Revenues": "739,046",
"Stockholders Equity": "217,172",
"Net Income": "17,188",
"Comprehensive Net Income": "16,856",
"BaseVar": "1,785,736",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "139%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "296,274",
"Assets, Non-current": "4,016",
"Cash": "63,750",
"Goodwill": "38,387",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "7,551",
"Other Compr. Net Income": "-544",
"Other Expenses": "868,568",
"Other Liabilities": "171,816",
"Other Net Income": "2.0",
"Other Revenues": "892,574"
},
"output_variables": {
"Liabilities": "171,816",
"Assets": "409,978",
"Expenses": "868,568",
"Revenues": "892,574",
"Stockholders Equity": "238,162",
"Net Income": "24,008",
"Comprehensive Net Income": "23,736",
"BaseVar": "2,184,712",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "129%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "375,548",
"Assets, Non-current": "5,699",
"Cash": "77,115",
"Goodwill": "98,513",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "12,057",
"Other Compr. Net Income": "-1,476",
"Other Expenses": "1,225,852",
"Other Liabilities": "286,649",
"Other Net Income": "-360",
"Other Revenues": "1,263,089"
},
"output_variables": {
"Liabilities": "286,649",
"Assets": "568,932",
"Expenses": "1,225,852",
"Revenues": "1,263,089",
"Stockholders Equity": "282,283",
"Net Income": "36,877",
"Comprehensive Net Income": "36,139",
"BaseVar": "3,105,376",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "120%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "373,471",
"Assets, Non-current": "3,947",
"Cash": "79,239",
"Goodwill": "95,479",
"Inventory": "0",
"Liabilities, Current": "267,087",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "8,804",
"Other Assets": "9,553",
"Other Compr. Net Income": "13,311",
"Other Expenses": "1,345,659",
"Other Liabilities": "1,244",
"Other Net Income": "626",
"Other Revenues": "1,343,135"
},
"output_variables": {
"Liabilities": "277,135",
"Assets": "561,689",
"Expenses": "1,345,659",
"Revenues": "1,343,135",
"Stockholders Equity": "284,554",
"Net Income": "-1,898",
"Comprehensive Net Income": "4,758",
"BaseVar": "3,324,848",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "110%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "375,446",
"Assets, Non-current": "1,779",
"Cash": "71,656",
"Goodwill": "99,292",
"Inventory": "0",
"Liabilities, Current": "246,030",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "16,794",
"Other Compr. Net Income": "2,407",
"Other Expenses": "1,286,003",
"Other Liabilities": "3,371",
"Other Net Income": "-377",
"Other Revenues": "1,311,917"
},
"output_variables": {
"Liabilities": "249,401",
"Assets": "564,967",
"Expenses": "1,286,003",
"Revenues": "1,311,917",
"Stockholders Equity": "315,566",
"Net Income": "25,537",
"Comprehensive Net Income": "26,740",
"BaseVar": "3,202,941",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "124%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "358,630",
"Assets, Non-current": "3,944",
"Cash": "43,805",
"Goodwill": "139,797",
"Inventory": "0",
"Liabilities, Current": "218,976",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "44,682",
"Other Assets": "39,854",
"Other Compr. Net Income": "-800",
"Other Expenses": "1,197,169",
"Other Liabilities": "563",
"Other Net Income": "-202",
"Other Revenues": "1,197,509"
},
"output_variables": {
"Liabilities": "264,221",
"Assets": "586,030",
"Expenses": "1,197,169",
"Revenues": "1,197,509",
"Stockholders Equity": "321,809",
"Net Income": "138",
"Comprehensive Net Income": "-262",
"BaseVar": "3,000,482",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "113%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "357,046",
"Assets, Non-current": "4,518",
"Cash": "64,057",
"Goodwill": "118,976",
"Inventory": "0",
"Liabilities, Current": "238,465",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "13,436",
"Other Compr. Net Income": "-87",
"Other Expenses": "1,103,964",
"Other Liabilities": "725",
"Other Net Income": "931",
"Other Revenues": "1,091,553"
},
"output_variables": {
"Liabilities": "239,190",
"Assets": "558,033",
"Expenses": "1,103,964",
"Revenues": "1,091,553",
"Stockholders Equity": "318,843",
"Net Income": "-11,480",
"Comprehensive Net Income": "-11,524",
"BaseVar": "2,759,887",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "111%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.1102277681395927,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000866273.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000866273.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000866273.svg"
},
{
"company_id": "0000799292",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000799292.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000799292.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000799292.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000799292_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000799292_main_keyfigs.svg",
"name": "M I Homes INC",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000799292.svg",
"report_text": "The relative strengths and weaknesses of M I Homes 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 M I Homes INC compared to the market average is the variable Inventory, increasing the Economic Capital Ratio by 51% points.The greatest weakness of M I Homes INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 110%, being 9.4% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000799292_2019_M_I_Homes_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-10.5",
"Liabilities": "-13.9",
"Stockholders Equity": "-4.92",
"ECR before LimitedLiability": "-26.4",
"Liabilities, Non-Current": "2.91",
"Liabilities, Current": "20.2",
"Notes and Loans Payable": "-29.9",
"Goodwill": "-6.19",
"Assets": "5.61",
"Cash": "-2.35",
"Inventory": "33.0",
"Assets, Current": "-17.8",
"Other Assets": "-3.95",
"Other Expenses": "1.46",
"Expenses": "1.46",
"Revenues": "-10.7",
"Net Income": "-14.2",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "-14.1",
"Other Net Income": "-5.14",
"Economic Capital Ratio": "-25.3"
},
"2012": {
"Notes and Loans Payable": "-18.7",
"Liabilities": "-11.8",
"Stockholders Equity": "-4.62",
"ECR before LimitedLiability": "-3.09",
"Other Liabilities": "-22.6",
"Liabilities, Current": "21.9",
"Liabilities, Non-Current": "4.19",
"Assets, Non-current": "-1.82",
"Assets": "3.17",
"Inventory": "42.4",
"Other Assets": "-5.88",
"Goodwill": "-4.54",
"Cash": "1.76",
"Assets, Current": "-15.3",
"Other Expenses": "9.17",
"Expenses": "9.17",
"Revenues": "-2.48",
"Net Income": "5.09",
"Other Revenues": "-2.48",
"Comprehensive Net Income": "5.26",
"Economic Capital Ratio": "-8.26"
},
"2013": {
"Liabilities, Current": "22.8",
"Liabilities": "-4.06",
"ECR before LimitedLiability": "35.1",
"Liabilities, Non-Current": "5.57",
"Other Liabilities": "-18.7",
"Notes and Loans Payable": "-19.3",
"Assets, Current": "-9.69",
"Assets": "1.35",
"Cash": "-0.682",
"Assets, Non-current": "-1.23",
"Other Assets": "0.757",
"Goodwill": "-3.03",
"Inventory": "27.6",
"Other Expenses": "17.6",
"Expenses": "17.6",
"Net Income": "35.4",
"Other Revenues": "16.5",
"Revenues": "16.5",
"Other Net Income": "-0.454",
"Comprehensive Net Income": "35.3",
"Economic Capital Ratio": "19.8"
},
"2014": {
"Liabilities, Non-Current": "7.28",
"Liabilities": "2.62",
"Stockholders Equity": "-2.96",
"ECR before LimitedLiability": "41.8",
"Liabilities, Current": "20.1",
"Other Liabilities": "-14.9",
"Notes and Loans Payable": "-12.5",
"Inventory": "45.9",
"Assets": "-3.01",
"Assets, Current": "-13.0",
"Cash": "-5.05",
"Goodwill": "-3.96",
"Assets, Non-current": "-1.66",
"Other Assets": "-1.86",
"Expenses": "0.773",
"Net Income": "17.0",
"Other Revenues": "19.5",
"Revenues": "19.5",
"Other Net Income": "-2.94",
"Comprehensive Net Income": "17.8",
"Economic Capital Ratio": "7.49"
},
"2015": {
"Liabilities, Non-Current": "4.36",
"Liabilities": "-8.97",
"Stockholders Equity": "-10.3",
"ECR before LimitedLiability": "21.2",
"Liabilities, Current": "20.7",
"Other Liabilities": "-17.4",
"Notes and Loans Payable": "-19.9",
"Goodwill": "-4.29",
"Assets": "-2.63",
"Assets, Current": "-11.9",
"Other Assets": "-4.79",
"Inventory": "47.8",
"Cash": "-7.67",
"Other Expenses": "9.18",
"Expenses": "9.18",
"Revenues": "12.8",
"Net Income": "20.1",
"Other Revenues": "12.8",
"Comprehensive Net Income": "20.5",
"Other Net Income": "-2.37",
"Economic Capital Ratio": "2.17"
},
"2016": {
"Liabilities, Non-Current": "8.11",
"Liabilities": "1.55",
"Stockholders Equity": "-9.05",
"ECR before LimitedLiability": "26.0",
"Notes and Loans Payable": "-21.8",
"Liabilities, Current": "25.3",
"Other Liabilities": "-14.2",
"Goodwill": "-5.44",
"Assets": "-6.38",
"Other Assets": "-2.77",
"Inventory": "48.3",
"Assets, Current": "-14.6",
"Assets, Non-current": "-2.18",
"Cash": "-9.06",
"Other Expenses": "-3.80",
"Expenses": "-3.80",
"Revenues": "24.6",
"Net Income": "18.7",
"Other Revenues": "24.6",
"Comprehensive Net Income": "19.5",
"Economic Capital Ratio": "3.47"
},
"2017": {
"Notes and Loans Payable": "3.07",
"Liabilities": "-2.54",
"Stockholders Equity": "-5.38",
"ECR before LimitedLiability": "21.2",
"Liabilities, Non-Current": "9.12",
"Other Liabilities": "-55.0",
"Liabilities, Current": "27.3",
"Cash": "-9.35",
"Assets": "-2.36",
"Inventory": "46.5",
"Goodwill": "-5.62",
"Other Assets": "2.26",
"Assets, Current": "-14.8",
"Other Expenses": "2.49",
"Expenses": "2.49",
"Revenues": "20.3",
"Net Income": "17.7",
"Other Revenues": "20.3",
"Comprehensive Net Income": "17.6",
"Other Net Income": "-4.63",
"Economic Capital Ratio": "5.96"
},
"2018": {
"Other Liabilities": "-50.0",
"Liabilities": "-2.16",
"Stockholders Equity": "-3.51",
"ECR before LimitedLiability": "12.3",
"Notes and Loans Payable": "2.14",
"Liabilities, Current": "24.2",
"Liabilities, Non-Current": "10.2",
"Other Assets": "0.369",
"Assets": "-1.24",
"Goodwill": "-5.34",
"Inventory": "50.8",
"Assets, Non-current": "-1.71",
"Assets, Current": "-14.2",
"Cash": "-4.10",
"Other Revenues": "8.73",
"Revenues": "8.73",
"Net Income": "10.6",
"Other Net Income": "1.38",
"Comprehensive Net Income": "11.0",
"Other Compr. Net Income": "0.448",
"Economic Capital Ratio": "-9.43"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000799292_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "59,793",
"Goodwill": "0",
"Inventory": "466,772",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "244,817",
"Other Assets": "137,920",
"Other Compr. Net Income": "0",
"Other Expenses": "600,301",
"Other Liabilities": "146,318",
"Other Net Income": "0",
"Other Revenues": "566,424"
},
"output_variables": {
"Liabilities": "391,135",
"Assets": "664,485",
"Expenses": "600,301",
"Revenues": "566,424",
"Stockholders Equity": "273,350",
"Net Income": "-33,877",
"Comprehensive Net Income": "-33,877",
"BaseVar": "1,782,039",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "87%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "145,498",
"Goodwill": "0",
"Inventory": "556,817",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "227,670",
"Other Assets": "128,985",
"Other Compr. Net Income": "0",
"Other Expenses": "748,558",
"Other Liabilities": "268,202",
"Other Net Income": "0",
"Other Revenues": "761,905"
},
"output_variables": {
"Liabilities": "495,872",
"Assets": "831,300",
"Expenses": "748,558",
"Revenues": "761,905",
"Stockholders Equity": "335,428",
"Net Income": "13,347",
"Comprehensive Net Income": "13,347",
"BaseVar": "2,287,334",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "100%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "128,725",
"Goodwill": "0",
"Inventory": "690,934",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "228,070",
"Other Assets": "290,517",
"Other Compr. Net Income": "0",
"Other Expenses": "885,359",
"Other Liabilities": "389,303",
"Other Net Income": "0",
"Other Revenues": "1,036,782"
},
"output_variables": {
"Liabilities": "617,373",
"Assets": "1,110,176",
"Expenses": "885,359",
"Revenues": "1,036,782",
"Stockholders Equity": "492,803",
"Net Income": "151,423",
"Comprehensive Net Income": "151,423",
"BaseVar": "2,930,076",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "128%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "15,535",
"Goodwill": "0",
"Inventory": "918,589",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "228,469",
"Other Assets": "277,286",
"Other Compr. Net Income": "0",
"Other Expenses": "1,164,391",
"Other Liabilities": "438,646",
"Other Net Income": "0",
"Other Revenues": "1,215,180"
},
"output_variables": {
"Liabilities": "667,115",
"Assets": "1,211,410",
"Expenses": "1,164,391",
"Revenues": "1,215,180",
"Stockholders Equity": "544,295",
"Net Income": "50,789",
"Comprehensive Net Income": "50,789",
"BaseVar": "3,497,301",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "111%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "10,205",
"Goodwill": "0",
"Inventory": "1,112,042",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "338,527",
"Other Assets": "293,307",
"Other Compr. Net Income": "0",
"Other Expenses": "1,366,632",
"Other Liabilities": "480,461",
"Other Net Income": "0",
"Other Revenues": "1,418,395"
},
"output_variables": {
"Liabilities": "818,988",
"Assets": "1,415,554",
"Expenses": "1,366,632",
"Revenues": "1,418,395",
"Stockholders Equity": "596,566",
"Net Income": "51,763",
"Comprehensive Net Income": "51,763",
"BaseVar": "4,111,175",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "107%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "1,215,934",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "335,977",
"Other Assets": "332,577",
"Other Compr. Net Income": "0",
"Other Expenses": "1,634,718",
"Other Liabilities": "558,360",
"Other Net Income": "0",
"Other Revenues": "1,691,327"
},
"output_variables": {
"Liabilities": "894,337",
"Assets": "1,548,511",
"Expenses": "1,634,718",
"Revenues": "1,691,327",
"Stockholders Equity": "654,174",
"Net Income": "56,609",
"Comprehensive Net Income": "56,609",
"BaseVar": "4,796,922",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "107%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "1,414,574",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "450,197",
"Other Compr. Net Income": "0",
"Other Expenses": "1,889,890",
"Other Liabilities": "1,117,473",
"Other Net Income": "0",
"Other Revenues": "1,961,971"
},
"output_variables": {
"Liabilities": "1,117,473",
"Assets": "1,864,771",
"Expenses": "1,889,890",
"Revenues": "1,961,971",
"Stockholders Equity": "747,298",
"Net Income": "72,081",
"Comprehensive Net Income": "72,081",
"BaseVar": "5,631,873",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "105%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "16,400",
"Inventory": "1,674,460",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "117,400",
"Other Assets": "330,721",
"Other Compr. Net Income": "0",
"Other Expenses": "2,178,619",
"Other Liabilities": "1,048,878",
"Other Net Income": "0",
"Other Revenues": "2,286,282"
},
"output_variables": {
"Liabilities": "1,166,278",
"Assets": "2,021,581",
"Expenses": "2,178,619",
"Revenues": "2,286,282",
"Stockholders Equity": "855,303",
"Net Income": "107,663",
"Comprehensive Net Income": "107,663",
"BaseVar": "6,393,698",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "110%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 1.1002326333009067,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000799292.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000799292.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000799292.svg"
},
{
"company_id": "0001357971",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001357971.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001357971.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001357971.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001357971_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001357971_main_keyfigs.svg",
"name": "Energy Services of America Corp",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001357971.svg",
"report_text": "The relative strengths and weaknesses of Energy Services of America 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 Energy Services of America Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Energy Services of America Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 109%, being 11% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001357971_2019_Energy_Services_of_America_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "8.54",
"Liabilities": "11.8",
"Stockholders Equity": "-11.0",
"ECR before LimitedLiability": "-16.6",
"Liabilities, Non-Current": "-7.19",
"Liabilities, Current": "-5.34",
"Notes and Loans Payable": "15.2",
"Goodwill": "17.3",
"Assets": "-13.2",
"Cash": "-8.16",
"Inventory": "-10.4",
"Assets, Current": "3.17",
"Other Assets": "-9.59",
"Other Expenses": "-22.8",
"Expenses": "-22.8",
"Revenues": "21.6",
"Net Income": "-14.3",
"Other Revenues": "21.6",
"Comprehensive Net Income": "-14.2",
"Other Net Income": "-10.2",
"Economic Capital Ratio": "-15.5"
},
"2012": {
"Notes and Loans Payable": "-0.213",
"Liabilities": "-0.307",
"Stockholders Equity": "-31.7",
"ECR before LimitedLiability": "-88.7",
"Other Liabilities": "-0.147",
"Assets, Non-current": "-3.78",
"Assets": "-43.5",
"Inventory": "-11.3",
"Other Assets": "-19.6",
"Goodwill": "-10.0",
"Cash": "-15.7",
"Assets, Current": "-9.80",
"Other Expenses": "-62.5",
"Expenses": "-62.5",
"Revenues": "5.14",
"Net Income": "-49.0",
"Other Revenues": "5.14",
"Comprehensive Net Income": "-48.5",
"Other Net Income": "-2.66",
"Other Compr. Net Income": "0.118",
"Economic Capital Ratio": "-93.9"
},
"2013": {
"Liabilities, Current": "-14.0",
"Liabilities": "32.0",
"Stockholders Equity": "-41.9",
"ECR before LimitedLiability": "7.43",
"Liabilities, Non-Current": "8.19",
"Other Liabilities": "28.7",
"Notes and Loans Payable": "8.70",
"Assets, Current": "7.28",
"Assets": "-31.1",
"Cash": "-7.65",
"Assets, Non-current": "-3.77",
"Other Assets": "-17.6",
"Goodwill": "-8.95",
"Inventory": "-11.8",
"Other Expenses": "-45.5",
"Expenses": "-45.5",
"Revenues": "49.3",
"Net Income": "32.7",
"Other Revenues": "49.3",
"Comprehensive Net Income": "32.5",
"Economic Capital Ratio": "-7.91"
},
"2014": {
"Liabilities, Non-Current": "-6.16",
"Liabilities": "47.8",
"Stockholders Equity": "-34.4",
"ECR before LimitedLiability": "49.4",
"Liabilities, Current": "6.09",
"Other Liabilities": "35.6",
"Notes and Loans Payable": "14.6",
"Inventory": "-14.5",
"Assets": "-25.3",
"Assets, Current": "10.7",
"Cash": "-6.40",
"Goodwill": "-6.11",
"Other Assets": "-12.8",
"Other Expenses": "-52.6",
"Expenses": "-52.6",
"Revenues": "68.9",
"Net Income": "33.8",
"Other Revenues": "68.9",
"Other Net Income": "-8.75",
"Comprehensive Net Income": "35.4",
"Economic Capital Ratio": "15.1"
},
"2015": {
"Liabilities, Non-Current": "-6.13",
"Liabilities": "44.2",
"Stockholders Equity": "-53.2",
"ECR before LimitedLiability": "24.2",
"Liabilities, Current": "6.14",
"Other Liabilities": "33.0",
"Notes and Loans Payable": "13.1",
"Goodwill": "-8.05",
"Assets": "-32.3",
"Assets, Current": "15.9",
"Other Assets": "-18.0",
"Inventory": "-15.6",
"Cash": "-13.2",
"Other Expenses": "-59.1",
"Expenses": "-59.1",
"Revenues": "66.3",
"Net Income": "36.8",
"Other Revenues": "66.3",
"Comprehensive Net Income": "37.8",
"Other Net Income": "-7.24",
"Economic Capital Ratio": "5.16"
},
"2016": {
"Liabilities, Non-Current": "4.01",
"Liabilities": "49.4",
"Stockholders Equity": "-54.2",
"ECR before LimitedLiability": "27.8",
"Notes and Loans Payable": "5.19",
"Liabilities, Current": "12.0",
"Other Liabilities": "42.5",
"Goodwill": "-10.3",
"Assets": "-35.6",
"Other Assets": "-16.1",
"Inventory": "-14.1",
"Assets, Non-current": "-4.32",
"Cash": "-14.2",
"Other Expenses": "-85.0",
"Expenses": "-85.0",
"Revenues": "76.5",
"Net Income": "36.9",
"Other Revenues": "76.5",
"Other Net Income": "-5.23",
"Comprehensive Net Income": "38.8",
"Economic Capital Ratio": "5.25"
},
"2017": {
"Notes and Loans Payable": "5.92",
"Liabilities": "32.3",
"Stockholders Equity": "-42.2",
"ECR before LimitedLiability": "7.57",
"Other Liabilities": "28.7",
"Liabilities, Current": "11.8",
"Cash": "-18.7",
"Assets": "-38.2",
"Inventory": "-15.6",
"Goodwill": "-12.5",
"Assets, Non-current": "-4.75",
"Other Assets": "-4.58",
"Assets, Current": "-2.41",
"Other Expenses": "-65.5",
"Expenses": "-65.5",
"Revenues": "52.0",
"Net Income": "18.5",
"Other Revenues": "52.0",
"Comprehensive Net Income": "18.2",
"Other Net Income": "-12.5",
"Economic Capital Ratio": "-7.65"
},
"2018": {
"Other Liabilities": "22.5",
"Liabilities": "45.6",
"Assets": "-28.7",
"Stockholders Equity": "-34.4",
"ECR before LimitedLiability": "11.1",
"Notes and Loans Payable": "15.2",
"Liabilities, Current": "4.28",
"Liabilities, Non-Current": "7.51",
"Goodwill": "-10.3",
"Inventory": "-18.4",
"Assets, Non-current": "-3.27",
"Cash": "-6.83",
"Other Expenses": "-65.6",
"Expenses": "-65.6",
"Net Income": "8.77",
"Other Revenues": "55.7",
"Revenues": "55.7",
"Other Net Income": "0.816",
"Comprehensive Net Income": "9.69",
"Other Compr. Net Income": "0.867",
"Economic Capital Ratio": "-10.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001357971_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "50,360",
"Assets, Non-current": "0",
"Cash": "2,965",
"Goodwill": "36,914",
"Inventory": "0",
"Liabilities, Current": "35,425",
"Liabilities, Non-Current": "11,221",
"Notes and Loans Payable": "0",
"Other Assets": "20,790",
"Other Compr. Net Income": "0",
"Other Expenses": "146,908",
"Other Liabilities": "9,467",
"Other Net Income": "-1,794",
"Other Revenues": "143,426"
},
"output_variables": {
"Liabilities": "56,114",
"Assets": "111,030",
"Expenses": "146,908",
"Revenues": "143,426",
"Stockholders Equity": "54,916",
"Net Income": "-5,276",
"Comprehensive Net Income": "-5,276",
"BaseVar": "397,609",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "96%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "40,703",
"Assets, Non-current": "0",
"Cash": "2,662",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "43,439",
"Liabilities, Non-Current": "1,624",
"Notes and Loans Payable": "0",
"Other Assets": "16,391",
"Other Compr. Net Income": "0",
"Other Expenses": "204,518",
"Other Liabilities": "8,251",
"Other Net Income": "-1,743",
"Other Revenues": "157,739"
},
"output_variables": {
"Liabilities": "53,314",
"Assets": "59,756",
"Expenses": "204,518",
"Revenues": "157,739",
"Stockholders Equity": "6,441",
"Net Income": "-48,522",
"Comprehensive Net Income": "-48,522",
"BaseVar": "447,835",
"ECR before LimitedLiability": "-175%",
"Economic Capital Ratio": "15%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "40,939",
"Assets, Non-current": "0",
"Cash": "6,152",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "30,655",
"Liabilities, Non-Current": "1,059",
"Notes and Loans Payable": "0",
"Other Assets": "3,607",
"Other Compr. Net Income": "0",
"Other Expenses": "105,533",
"Other Liabilities": "4,040",
"Other Net Income": "283",
"Other Revenues": "108,820"
},
"output_variables": {
"Liabilities": "35,754",
"Assets": "50,697",
"Expenses": "105,533",
"Revenues": "108,820",
"Stockholders Equity": "14,943",
"Net Income": "3,570",
"Comprehensive Net Income": "3,570",
"BaseVar": "273,961",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "100%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "34,380",
"Assets, Non-current": "0",
"Cash": "2,654",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "13,400",
"Liabilities, Non-Current": "7,937",
"Notes and Loans Payable": "0",
"Other Assets": "5,251",
"Other Compr. Net Income": "0",
"Other Expenses": "88,775",
"Other Liabilities": "2,493",
"Other Net Income": "-795",
"Other Revenues": "93,273"
},
"output_variables": {
"Liabilities": "23,830",
"Assets": "42,285",
"Expenses": "88,775",
"Revenues": "93,273",
"Stockholders Equity": "18,455",
"Net Income": "3,703",
"Comprehensive Net Income": "3,703",
"BaseVar": "229,614",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "118%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "38,248",
"Assets, Non-current": "0",
"Cash": "1,493",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "17,812",
"Liabilities, Non-Current": "6,802",
"Notes and Loans Payable": "0",
"Other Assets": "7,064",
"Other Compr. Net Income": "0",
"Other Expenses": "114,118",
"Other Liabilities": "1,904",
"Other Net Income": "-568",
"Other Revenues": "116,800"
},
"output_variables": {
"Liabilities": "26,518",
"Assets": "46,805",
"Expenses": "114,118",
"Revenues": "116,800",
"Stockholders Equity": "20,287",
"Net Income": "2,114",
"Comprehensive Net Income": "2,114",
"BaseVar": "285,509",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "110%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "43,509",
"Assets, Non-current": "0",
"Cash": "3,816",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "24,556",
"Liabilities, Non-Current": "7,390",
"Notes and Loans Payable": "0",
"Other Assets": "9,071",
"Other Compr. Net Income": "0",
"Other Expenses": "151,475",
"Other Liabilities": "1,926",
"Other Net Income": "-765",
"Other Revenues": "155,481"
},
"output_variables": {
"Liabilities": "33,873",
"Assets": "56,396",
"Expenses": "151,475",
"Revenues": "155,481",
"Stockholders Equity": "22,524",
"Net Income": "3,241",
"Comprehensive Net Income": "3,241",
"BaseVar": "375,934",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "108%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "37,973",
"Assets, Non-current": "0",
"Cash": "1,663",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "26,023",
"Liabilities, Non-Current": "9,702",
"Notes and Loans Payable": "0",
"Other Assets": "19,061",
"Other Compr. Net Income": "0",
"Other Expenses": "140,033",
"Other Liabilities": "1,841",
"Other Net Income": "-850",
"Other Revenues": "140,496"
},
"output_variables": {
"Liabilities": "37,566",
"Assets": "58,697",
"Expenses": "140,033",
"Revenues": "140,496",
"Stockholders Equity": "21,131",
"Net Income": "-388",
"Comprehensive Net Income": "-388",
"BaseVar": "350,614",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "91%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "37,865",
"Assets, Non-current": "0",
"Cash": "1,053",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "23,603",
"Liabilities, Non-Current": "6,469",
"Notes and Loans Payable": "0",
"Other Assets": "15,763",
"Other Compr. Net Income": "0",
"Other Expenses": "132,472",
"Other Liabilities": "1,328",
"Other Net Income": "-502",
"Other Revenues": "135,483"
},
"output_variables": {
"Liabilities": "31,400",
"Assets": "54,681",
"Expenses": "132,472",
"Revenues": "135,483",
"Stockholders Equity": "23,281",
"Net Income": "2,509",
"Comprehensive Net Income": "2,509",
"BaseVar": "331,632",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "109%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 1.0883527203385919,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001357971.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001357971.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001357971.svg"
},
{
"company_id": "0000700923",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000700923.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000700923.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000700923.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000700923_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000700923_main_keyfigs.svg",
"name": "MYR Group INC",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000700923.svg",
"report_text": "The relative strengths and weaknesses of MYR 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 MYR Group INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 50% points.The greatest weakness of MYR Group INC is the variable Other Expenses, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 109%, being 11% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000700923_2019_MYR_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "18.2",
"Liabilities": "34.6",
"Stockholders Equity": "-23.4",
"ECR before LimitedLiability": "6.08",
"Liabilities, Non-Current": "5.48",
"Liabilities, Current": "-8.04",
"Notes and Loans Payable": "20.1",
"Goodwill": "-0.955",
"Assets": "-19.6",
"Cash": "-5.51",
"Inventory": "-9.11",
"Assets, Current": "1.35",
"Other Assets": "-9.95",
"Other Expenses": "-45.6",
"Expenses": "-45.6",
"Revenues": "60.3",
"Net Income": "4.02",
"Other Revenues": "60.3",
"Comprehensive Net Income": "4.11",
"Other Net Income": "-7.50",
"Economic Capital Ratio": "7.19"
},
"2012": {
"Notes and Loans Payable": "21.3",
"Liabilities": "47.3",
"Stockholders Equity": "-25.6",
"ECR before LimitedLiability": "24.1",
"Other Liabilities": "19.6",
"Liabilities, Current": "2.19",
"Liabilities, Non-Current": "8.77",
"Assets, Non-current": "-2.09",
"Assets": "-19.7",
"Inventory": "-6.04",
"Other Assets": "-8.68",
"Goodwill": "-1.32",
"Cash": "-7.72",
"Other Expenses": "-54.0",
"Expenses": "-54.0",
"Revenues": "69.9",
"Net Income": "18.3",
"Other Revenues": "69.9",
"Comprehensive Net Income": "18.6",
"Other Net Income": "-2.18",
"Economic Capital Ratio": "18.9"
},
"2013": {
"Liabilities, Current": "-1.93",
"Liabilities": "42.6",
"Stockholders Equity": "-12.9",
"ECR before LimitedLiability": "35.2",
"Liabilities, Non-Current": "9.77",
"Other Liabilities": "29.2",
"Notes and Loans Payable": "8.41",
"Assets, Current": "2.58",
"Assets": "-15.7",
"Cash": "-2.81",
"Assets, Non-current": "-2.03",
"Other Assets": "-8.63",
"Goodwill": "-1.55",
"Inventory": "-6.84",
"Other Expenses": "-37.9",
"Expenses": "-37.9",
"Revenues": "69.3",
"Net Income": "28.0",
"Other Revenues": "69.3",
"Comprehensive Net Income": "27.8",
"Economic Capital Ratio": "19.8"
},
"2014": {
"Liabilities, Non-Current": "13.0",
"Liabilities": "53.6",
"Stockholders Equity": "-11.4",
"ECR before LimitedLiability": "67.2",
"Liabilities, Current": "-2.57",
"Other Liabilities": "34.2",
"Notes and Loans Payable": "14.2",
"Inventory": "-9.78",
"Assets": "-15.1",
"Assets, Current": "3.63",
"Cash": "-1.35",
"Assets, Non-current": "-1.63",
"Other Assets": "-7.87",
"Other Expenses": "-50.6",
"Expenses": "-50.6",
"Revenues": "78.2",
"Net Income": "28.0",
"Other Revenues": "78.2",
"Other Net Income": "-4.58",
"Comprehensive Net Income": "29.3",
"Economic Capital Ratio": "32.9"
},
"2015": {
"Liabilities, Non-Current": "8.76",
"Liabilities": "50.1",
"Stockholders Equity": "-26.6",
"ECR before LimitedLiability": "48.0",
"Liabilities, Current": "1.93",
"Other Liabilities": "31.7",
"Notes and Loans Payable": "12.5",
"Assets": "-18.2",
"Assets, Non-current": "-1.69",
"Assets, Current": "4.53",
"Other Assets": "-8.64",
"Inventory": "-9.50",
"Cash": "-6.70",
"Other Expenses": "-51.9",
"Expenses": "-51.9",
"Revenues": "77.0",
"Net Income": "32.9",
"Other Revenues": "77.0",
"Comprehensive Net Income": "33.7",
"Other Net Income": "-3.22",
"Economic Capital Ratio": "28.9"
},
"2016": {
"Liabilities, Non-Current": "2.70",
"Liabilities": "40.2",
"Stockholders Equity": "-30.9",
"ECR before LimitedLiability": "29.9",
"Notes and Loans Payable": "4.08",
"Liabilities, Current": "2.09",
"Other Liabilities": "32.9",
"Goodwill": "-3.76",
"Assets": "-25.9",
"Other Assets": "-9.06",
"Inventory": "-11.2",
"Assets, Current": "3.07",
"Assets, Non-current": "-3.09",
"Cash": "-11.5",
"Other Expenses": "-52.3",
"Expenses": "-52.3",
"Revenues": "58.2",
"Net Income": "26.2",
"Other Revenues": "58.2",
"Comprehensive Net Income": "27.5",
"Economic Capital Ratio": "7.41"
},
"2017": {
"Notes and Loans Payable": "6.04",
"Liabilities": "52.7",
"Stockholders Equity": "-31.0",
"ECR before LimitedLiability": "28.4",
"Liabilities, Non-Current": "4.34",
"Other Liabilities": "24.5",
"Liabilities, Current": "22.9",
"Cash": "-14.3",
"Assets": "-28.1",
"Inventory": "-11.4",
"Goodwill": "-5.38",
"Assets, Non-current": "-3.16",
"Other Assets": "-5.51",
"Other Expenses": "-66.6",
"Expenses": "-66.6",
"Revenues": "67.9",
"Net Income": "26.1",
"Other Revenues": "67.9",
"Comprehensive Net Income": "25.9",
"Other Net Income": "-8.31",
"Economic Capital Ratio": "13.2"
},
"2018": {
"Other Liabilities": "14.4",
"Liabilities": "32.5",
"Stockholders Equity": "-24.3",
"ECR before LimitedLiability": "11.1",
"Notes and Loans Payable": "13.0",
"Liabilities, Current": "2.10",
"Liabilities, Non-Current": "4.89",
"Assets": "-22.7",
"Goodwill": "-3.97",
"Inventory": "-16.3",
"Assets, Non-current": "-2.63",
"Assets, Current": "2.41",
"Cash": "-6.17",
"Other Expenses": "-46.5",
"Expenses": "-46.5",
"Revenues": "50.5",
"Net Income": "8.06",
"Other Revenues": "50.5",
"Other Net Income": "2.34",
"Comprehensive Net Income": "8.82",
"Economic Capital Ratio": "-10.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000700923_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "235,951",
"Assets, Non-current": "1,971",
"Cash": "34,013",
"Goodwill": "57,468",
"Inventory": "0",
"Liabilities, Current": "177,476",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "83,165",
"Other Compr. Net Income": "0",
"Other Expenses": "763,204",
"Other Liabilities": "19,354",
"Other Net Income": "1,146",
"Other Revenues": "780,356"
},
"output_variables": {
"Liabilities": "196,830",
"Assets": "412,568",
"Expenses": "763,204",
"Revenues": "780,356",
"Stockholders Equity": "215,738",
"Net Income": "18,298",
"Comprehensive Net Income": "18,298",
"BaseVar": "1,965,258",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "119%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "278,400",
"Assets, Non-current": "1,904",
"Cash": "19,825",
"Goodwill": "57,133",
"Inventory": "0",
"Liabilities, Current": "190,128",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "109,086",
"Other Compr. Net Income": "0",
"Other Expenses": "965,496",
"Other Liabilities": "21,530",
"Other Net Income": "799",
"Other Revenues": "998,959"
},
"output_variables": {
"Liabilities": "211,658",
"Assets": "466,348",
"Expenses": "965,496",
"Revenues": "998,959",
"Stockholders Equity": "254,690",
"Net Income": "34,262",
"Comprehensive Net Income": "34,262",
"BaseVar": "2,451,651",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "128%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "323,949",
"Assets, Non-current": "1,744",
"Cash": "76,454",
"Goodwill": "56,798",
"Inventory": "0",
"Liabilities, Current": "205,612",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "66,477",
"Other Compr. Net Income": "0",
"Other Expenses": "868,845",
"Other Liabilities": "23,719",
"Other Net Income": "875",
"Other Revenues": "902,729"
},
"output_variables": {
"Liabilities": "229,331",
"Assets": "525,422",
"Expenses": "868,845",
"Revenues": "902,729",
"Stockholders Equity": "296,091",
"Net Income": "34,759",
"Comprehensive Net Income": "34,759",
"BaseVar": "2,282,759",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "128%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "313,501",
"Assets, Non-current": "1,467",
"Cash": "77,636",
"Goodwill": "56,464",
"Inventory": "0",
"Liabilities, Current": "172,804",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "71,018",
"Other Compr. Net Income": "0",
"Other Expenses": "907,833",
"Other Liabilities": "24,729",
"Other Net Income": "410",
"Other Revenues": "943,967"
},
"output_variables": {
"Liabilities": "197,533",
"Assets": "520,086",
"Expenses": "907,833",
"Revenues": "943,967",
"Stockholders Equity": "322,553",
"Net Income": "36,544",
"Comprehensive Net Income": "36,544",
"BaseVar": "2,349,935",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "136%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "303,367",
"Assets, Non-current": "2,394",
"Cash": "39,797",
"Goodwill": "58,486",
"Inventory": "0",
"Liabilities, Current": "180,663",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "120,881",
"Other Compr. Net Income": "103",
"Other Expenses": "1,036,835",
"Other Liabilities": "14,382",
"Other Net Income": "2,456",
"Other Revenues": "1,061,681"
},
"output_variables": {
"Liabilities": "195,045",
"Assets": "524,925",
"Expenses": "1,036,835",
"Revenues": "1,061,681",
"Stockholders Equity": "329,880",
"Net Income": "27,302",
"Comprehensive Net Income": "27,354",
"BaseVar": "2,618,641",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "133%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "357,591",
"Assets, Non-current": "2,666",
"Cash": "23,846",
"Goodwill": "58,347",
"Inventory": "0",
"Liabilities, Current": "228,853",
"Liabilities, Non-Current": "59,070",
"Notes and Loans Payable": "0",
"Other Assets": "131,045",
"Other Compr. Net Income": "-549",
"Other Expenses": "1,123,287",
"Other Liabilities": "22,398",
"Other Net Income": "2,231",
"Other Revenues": "1,142,487"
},
"output_variables": {
"Liabilities": "310,321",
"Assets": "573,495",
"Expenses": "1,123,287",
"Revenues": "1,142,487",
"Stockholders Equity": "263,174",
"Net Income": "21,431",
"Comprehensive Net Income": "21,156",
"BaseVar": "2,880,604",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "111%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "379,736",
"Assets, Non-current": "3,659",
"Cash": "5,343",
"Goodwill": "57,846",
"Inventory": "0",
"Liabilities, Current": "189,483",
"Liabilities, Non-Current": "78,960",
"Notes and Loans Payable": "0",
"Other Assets": "157,204",
"Other Compr. Net Income": "134",
"Other Expenses": "1,383,512",
"Other Liabilities": "48,306",
"Other Net Income": "1,349",
"Other Revenues": "1,403,317"
},
"output_variables": {
"Liabilities": "316,749",
"Assets": "603,788",
"Expenses": "1,383,512",
"Revenues": "1,403,317",
"Stockholders Equity": "287,039",
"Net Income": "21,154",
"Comprehensive Net Income": "21,221",
"BaseVar": "3,457,704",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "112%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "475,634",
"Assets, Non-current": "2,878",
"Cash": "7,507",
"Goodwill": "89,854",
"Inventory": "0",
"Liabilities, Current": "284,862",
"Liabilities, Non-Current": "86,111",
"Notes and Loans Payable": "0",
"Other Assets": "172,882",
"Other Compr. Net Income": "-101",
"Other Expenses": "1,500,115",
"Other Liabilities": "53,318",
"Other Net Income": "240",
"Other Revenues": "1,531,169"
},
"output_variables": {
"Liabilities": "424,291",
"Assets": "748,755",
"Expenses": "1,500,115",
"Revenues": "1,531,169",
"Stockholders Equity": "324,464",
"Net Income": "31,294",
"Comprehensive Net Income": "31,244",
"BaseVar": "3,845,520",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "109%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.0880031545240354,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000700923.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000700923.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000700923.svg"
},
{
"company_id": "0001361538",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001361538.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001361538.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001361538.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001361538_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001361538_main_keyfigs.svg",
"name": "Primoris Services Corp",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001361538.svg",
"report_text": "The relative strengths and weaknesses of Primoris Services 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 Primoris Services Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Primoris Services Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 105%, being 14% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001361538_2019_Primoris_Services_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "16.9",
"Liabilities": "23.4",
"Stockholders Equity": "-35.1",
"ECR before LimitedLiability": "-2.42",
"Liabilities, Non-Current": "-2.49",
"Liabilities, Current": "-11.3",
"Notes and Loans Payable": "19.4",
"Assets": "-23.3",
"Cash": "-3.02",
"Assets, Non-current": "-0.941",
"Inventory": "-10.3",
"Assets, Current": "2.86",
"Other Assets": "-16.7",
"Other Expenses": "-38.9",
"Expenses": "-38.9",
"Revenues": "52.6",
"Net Income": "10.8",
"Other Revenues": "52.6",
"Comprehensive Net Income": "10.9",
"Other Net Income": "-7.26",
"Economic Capital Ratio": "-1.32"
},
"2012": {
"Notes and Loans Payable": "15.7",
"Liabilities": "11.8",
"Stockholders Equity": "-26.1",
"Economic Capital Ratio": "-3.60",
"Other Liabilities": "14.3",
"Liabilities, Current": "-12.1",
"Liabilities, Non-Current": "-7.62",
"Assets, Non-current": "-2.52",
"Assets": "-18.7",
"Inventory": "-6.90",
"Other Assets": "-15.2",
"Goodwill": "2.84",
"Cash": "-2.97",
"Assets, Current": "4.95",
"Other Expenses": "-21.0",
"Expenses": "-21.0",
"Revenues": "45.3",
"Net Income": "15.5",
"Other Revenues": "45.3",
"Comprehensive Net Income": "15.8",
"Other Net Income": "-2.16"
},
"2013": {
"Liabilities, Current": "-1.66",
"Liabilities": "28.9",
"Stockholders Equity": "-29.3",
"ECR before LimitedLiability": "16.0",
"Liabilities, Non-Current": "-9.32",
"Other Liabilities": "31.1",
"Notes and Loans Payable": "7.97",
"Assets, Current": "1.45",
"Assets": "-23.3",
"Cash": "-2.63",
"Assets, Non-current": "-2.97",
"Other Assets": "-15.3",
"Inventory": "-9.46",
"Other Expenses": "-34.6",
"Expenses": "-34.6",
"Revenues": "52.3",
"Net Income": "30.3",
"Other Revenues": "52.3",
"Other Net Income": "-0.806",
"Comprehensive Net Income": "30.1",
"Economic Capital Ratio": "0.637"
},
"2014": {
"Liabilities, Non-Current": "-7.26",
"Liabilities": "34.1",
"Stockholders Equity": "-28.8",
"ECR before LimitedLiability": "40.5",
"Liabilities, Current": "-6.21",
"Other Liabilities": "34.1",
"Notes and Loans Payable": "12.7",
"Inventory": "-15.1",
"Assets": "-24.3",
"Assets, Current": "4.28",
"Cash": "-3.61",
"Assets, Non-current": "-2.68",
"Other Assets": "-13.0",
"Other Expenses": "-41.4",
"Expenses": "-41.4",
"Revenues": "54.3",
"Net Income": "25.9",
"Other Revenues": "54.3",
"Other Net Income": "-3.89",
"Comprehensive Net Income": "27.3",
"Economic Capital Ratio": "6.24"
},
"2015": {
"Liabilities, Non-Current": "-14.3",
"Liabilities": "18.0",
"Stockholders Equity": "-30.8",
"ECR before LimitedLiability": "21.1",
"Liabilities, Current": "-6.48",
"Other Liabilities": "27.1",
"Notes and Loans Payable": "9.55",
"Assets": "-21.9",
"Assets, Non-current": "-2.42",
"Assets, Current": "12.5",
"Other Assets": "-14.8",
"Inventory": "-12.7",
"Cash": "-5.69",
"Other Expenses": "-26.0",
"Expenses": "-26.0",
"Revenues": "48.1",
"Net Income": "26.2",
"Other Revenues": "48.1",
"Comprehensive Net Income": "26.9",
"Other Net Income": "-3.43",
"Economic Capital Ratio": "1.99"
},
"2016": {
"Liabilities, Non-Current": "-6.50",
"Liabilities": "26.7",
"Stockholders Equity": "-25.9",
"ECR before LimitedLiability": "23.7",
"Notes and Loans Payable": "3.53",
"Liabilities, Current": "-2.43",
"Other Liabilities": "31.1",
"Goodwill": "-1.22",
"Assets": "-23.1",
"Other Assets": "-12.1",
"Inventory": "-11.0",
"Assets, Current": "7.79",
"Assets, Non-current": "-3.12",
"Cash": "-8.10",
"Other Expenses": "-37.6",
"Expenses": "-37.6",
"Revenues": "47.7",
"Net Income": "21.1",
"Other Revenues": "47.7",
"Other Net Income": "-1.81",
"Comprehensive Net Income": "22.4",
"Economic Capital Ratio": "1.20"
},
"2017": {
"Notes and Loans Payable": "4.99",
"Liabilities": "34.8",
"Stockholders Equity": "-22.0",
"ECR before LimitedLiability": "30.6",
"Liabilities, Non-Current": "-1.12",
"Other Liabilities": "25.6",
"Liabilities, Current": "6.77",
"Cash": "-7.48",
"Assets": "-20.8",
"Inventory": "-9.32",
"Assets, Non-current": "-2.65",
"Other Assets": "-8.40",
"Assets, Current": "2.05",
"Other Expenses": "-39.1",
"Expenses": "-39.1",
"Revenues": "58.7",
"Net Income": "28.2",
"Other Revenues": "58.7",
"Comprehensive Net Income": "28.0",
"Other Net Income": "-6.06",
"Economic Capital Ratio": "15.4"
},
"2018": {
"Other Liabilities": "18.6",
"Liabilities": "20.5",
"Stockholders Equity": "-23.3",
"ECR before LimitedLiability": "7.58",
"Notes and Loans Payable": "11.6",
"Liabilities, Current": "-5.61",
"Liabilities, Non-Current": "-4.43",
"Other Assets": "-4.53",
"Assets": "-20.1",
"Inventory": "-15.8",
"Assets, Non-current": "-2.52",
"Assets, Current": "2.02",
"Cash": "-1.87",
"Other Expenses": "-32.5",
"Expenses": "-32.5",
"Revenues": "46.1",
"Net Income": "10.8",
"Other Revenues": "46.1",
"Other Net Income": "2.27",
"Comprehensive Net Income": "10.8",
"Economic Capital Ratio": "-14.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001361538_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "459,877",
"Assets, Non-current": "0",
"Cash": "120,306",
"Goodwill": "126,200",
"Inventory": "0",
"Liabilities, Current": "355,901",
"Liabilities, Non-Current": "55,852",
"Notes and Loans Payable": "0",
"Other Assets": "22,030",
"Other Compr. Net Income": "0",
"Other Expenses": "1,404,756",
"Other Liabilities": "41,728",
"Other Net Income": "3,165",
"Other Revenues": "1,460,150"
},
"output_variables": {
"Liabilities": "453,481",
"Assets": "728,413",
"Expenses": "1,404,756",
"Revenues": "1,460,150",
"Stockholders Equity": "274,932",
"Net Income": "58,559",
"Comprehensive Net Income": "58,559",
"BaseVar": "3,674,123",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "111%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "564,635",
"Assets, Non-current": "0",
"Cash": "157,551",
"Goodwill": "168,919",
"Inventory": "0",
"Liabilities, Current": "433,822",
"Liabilities, Non-Current": "128,367",
"Notes and Loans Payable": "0",
"Other Assets": "40,102",
"Other Compr. Net Income": "0",
"Other Expenses": "1,482,904",
"Other Liabilities": "36,380",
"Other Net Income": "-563",
"Other Revenues": "1,541,734"
},
"output_variables": {
"Liabilities": "598,569",
"Assets": "931,207",
"Expenses": "1,482,904",
"Revenues": "1,541,734",
"Stockholders Equity": "332,638",
"Net Income": "58,267",
"Comprehensive Net Income": "58,267",
"BaseVar": "4,016,979",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "105%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "659,784",
"Assets, Non-current": "468",
"Cash": "196,077",
"Goodwill": "163,929",
"Inventory": "0",
"Liabilities, Current": "444,574",
"Liabilities, Non-Current": "191,051",
"Notes and Loans Payable": "0",
"Other Assets": "30,435",
"Other Compr. Net Income": "0",
"Other Expenses": "1,869,771",
"Other Liabilities": "16,620",
"Other Net Income": "231",
"Other Revenues": "1,944,220"
},
"output_variables": {
"Liabilities": "652,245",
"Assets": "1,050,693",
"Expenses": "1,869,771",
"Revenues": "1,944,220",
"Stockholders Equity": "398,448",
"Net Income": "74,680",
"Comprehensive Net Income": "74,680",
"BaseVar": "4,951,758",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "109%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "680,365",
"Assets, Non-current": "400",
"Cash": "139,465",
"Goodwill": "158,991",
"Inventory": "0",
"Liabilities, Current": "432,210",
"Liabilities, Non-Current": "204,029",
"Notes and Loans Payable": "0",
"Other Assets": "131,966",
"Other Compr. Net Income": "0",
"Other Expenses": "2,027,481",
"Other Liabilities": "21,162",
"Other Net Income": "4,969",
"Other Revenues": "2,086,194"
},
"output_variables": {
"Liabilities": "657,401",
"Assets": "1,111,187",
"Expenses": "2,027,481",
"Revenues": "2,086,194",
"Stockholders Equity": "453,786",
"Net Income": "63,682",
"Comprehensive Net Income": "63,682",
"BaseVar": "5,311,836",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "109%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "686,824",
"Assets, Non-current": "211",
"Cash": "161,122",
"Goodwill": "160,599",
"Inventory": "0",
"Liabilities, Current": "428,914",
"Liabilities, Non-Current": "219,853",
"Notes and Loans Payable": "0",
"Other Assets": "123,498",
"Other Compr. Net Income": "0",
"Other Expenses": "1,893,280",
"Other Liabilities": "22",
"Other Net Income": "1,016",
"Other Revenues": "1,929,415"
},
"output_variables": {
"Liabilities": "648,789",
"Assets": "1,132,254",
"Expenses": "1,893,280",
"Revenues": "1,929,415",
"Stockholders Equity": "483,465",
"Net Income": "37,151",
"Comprehensive Net Income": "37,151",
"BaseVar": "5,001,011",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "106%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "731,381",
"Assets, Non-current": "2,004",
"Cash": "135,823",
"Goodwill": "160,067",
"Inventory": "0",
"Liabilities, Current": "459,002",
"Liabilities, Non-Current": "203,381",
"Notes and Loans Payable": "0",
"Other Assets": "141,523",
"Other Compr. Net Income": "0",
"Other Expenses": "1,969,259",
"Other Liabilities": "9,845",
"Other Net Income": "36",
"Other Revenues": "1,996,948"
},
"output_variables": {
"Liabilities": "672,228",
"Assets": "1,170,798",
"Expenses": "1,969,259",
"Revenues": "1,996,948",
"Stockholders Equity": "498,570",
"Net Income": "27,725",
"Comprehensive Net Income": "27,725",
"BaseVar": "5,185,224",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "104%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "743,214",
"Assets, Non-current": "2,575",
"Cash": "170,385",
"Goodwill": "198,174",
"Inventory": "0",
"Liabilities, Current": "486,439",
"Liabilities, Non-Current": "193,351",
"Notes and Loans Payable": "0",
"Other Assets": "141,392",
"Other Compr. Net Income": "0",
"Other Expenses": "2,310,286",
"Other Liabilities": "13,767",
"Other Net Income": "7,141",
"Other Revenues": "2,379,995"
},
"output_variables": {
"Liabilities": "693,557",
"Assets": "1,255,740",
"Expenses": "2,310,286",
"Revenues": "2,379,995",
"Stockholders Equity": "562,183",
"Net Income": "76,850",
"Comprehensive Net Income": "76,850",
"BaseVar": "6,024,377",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "114%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "924,447",
"Assets, Non-current": "5,002",
"Cash": "151,063",
"Goodwill": "287,357",
"Inventory": "0",
"Liabilities, Current": "673,329",
"Liabilities, Non-Current": "305,669",
"Notes and Loans Payable": "0",
"Other Assets": "226,278",
"Other Compr. Net Income": "-11,040",
"Other Expenses": "2,853,518",
"Other Liabilities": "8,166",
"Other Net Income": "1,633",
"Other Revenues": "2,939,478"
},
"output_variables": {
"Liabilities": "987,164",
"Assets": "1,594,147",
"Expenses": "2,853,518",
"Revenues": "2,939,478",
"Stockholders Equity": "606,983",
"Net Income": "87,593",
"Comprehensive Net Income": "82,073",
"BaseVar": "7,531,750",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "105%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.0528615040447535,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001361538.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001361538.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001361538.svg"
},
{
"company_id": "0001634424",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001634424.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001634424.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001634424.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001634424_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001634424_main_keyfigs.svg",
"name": "Powercomm Holdings Inc",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001634424.svg",
"report_text": "The relative strengths and weaknesses of Powercomm 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 Powercomm Holdings Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 52% points.The greatest weakness of Powercomm Holdings Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 105%, being 14% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001634424_2019_Powercomm_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Goodwill": "-11.3",
"Assets": "-37.8",
"Stockholders Equity": "-37.1",
"Other Liabilities": "0.676",
"ECR before LimitedLiability": "-58.6",
"Other Assets": "-1.32",
"Inventory": "-16.1",
"Assets, Current": "-23.6",
"Assets, Non-current": "-4.41",
"Cash": "-18.8",
"Other Expenses": "-38.6",
"Expenses": "-38.6",
"Revenues": "14.8",
"Net Income": "-27.4",
"Other Revenues": "14.8",
"Liabilities, Current": "-1.48",
"Liabilities, Non-Current": "0.482",
"Other Net Income": "-0.890",
"Comprehensive Net Income": "-26.9",
"Other Compr. Net Income": "0.503",
"Economic Capital Ratio": "-81.2"
},
"2017": {
"Notes and Loans Payable": "6.39",
"Liabilities": "33.7",
"Stockholders Equity": "-66.8",
"ECR before LimitedLiability": "9.22",
"Liabilities, Non-Current": "18.7",
"Liabilities, Current": "19.5",
"Cash": "-9.56",
"Assets": "-42.9",
"Inventory": "-16.2",
"Goodwill": "-13.1",
"Assets, Non-current": "-4.99",
"Other Assets": "-15.0",
"Assets, Current": "-15.2",
"Other Expenses": "-68.1",
"Expenses": "-68.1",
"Revenues": "64.8",
"Net Income": "34.4",
"Other Revenues": "64.8",
"Comprehensive Net Income": "34.4",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "-6.00"
},
"2018": {
"Other Liabilities": "-32.6",
"Liabilities": "26.6",
"Stockholders Equity": "-48.1",
"ECR before LimitedLiability": "7.38",
"Notes and Loans Payable": "14.0",
"Liabilities, Current": "23.3",
"Liabilities, Non-Current": "17.6",
"Other Assets": "30.2",
"Assets": "-29.8",
"Goodwill": "-10.2",
"Inventory": "-18.3",
"Assets, Non-current": "-3.22",
"Assets, Current": "-18.2",
"Cash": "-6.38",
"Other Expenses": "-47.8",
"Expenses": "-47.8",
"Revenues": "51.9",
"Net Income": "28.6",
"Other Revenues": "51.9",
"Comprehensive Net Income": "29.5",
"Economic Capital Ratio": "-14.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001634424_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "222",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "1,122",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "664",
"Other Compr. Net Income": "0",
"Other Expenses": "3,483",
"Other Liabilities": "300",
"Other Net Income": "0",
"Other Revenues": "2,899"
},
"output_variables": {
"Liabilities": "1,423",
"Assets": "886",
"Expenses": "3,483",
"Revenues": "2,899",
"Stockholders Equity": "-537",
"Net Income": "-584",
"Comprehensive Net Income": "-584",
"BaseVar": "8,014",
"ECR before LimitedLiability": "-148%",
"Economic Capital Ratio": "22%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,244",
"Assets, Non-current": "0",
"Cash": "715",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "1,121",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "399",
"Other Compr. Net Income": "0",
"Other Expenses": "7,085",
"Other Liabilities": "1,042",
"Other Net Income": "0",
"Other Revenues": "7,400"
},
"output_variables": {
"Liabilities": "2,164",
"Assets": "2,358",
"Expenses": "7,085",
"Revenues": "7,400",
"Stockholders Equity": "194",
"Net Income": "315",
"Comprehensive Net Income": "315",
"BaseVar": "17,832",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "93%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,123",
"Assets, Non-current": "0",
"Cash": "154",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "1,177",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "3,900",
"Other Compr. Net Income": "0",
"Other Expenses": "12,846",
"Other Liabilities": "3,030",
"Other Net Income": "0",
"Other Revenues": "13,622"
},
"output_variables": {
"Liabilities": "4,207",
"Assets": "5,177",
"Expenses": "12,846",
"Revenues": "13,622",
"Stockholders Equity": "970",
"Net Income": "776",
"Comprehensive Net Income": "776",
"BaseVar": "33,145",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "105%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 1.0508142820051773,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001634424.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001634424.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001634424.svg"
},
{
"company_id": "0000874238",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000874238.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000874238.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000874238.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000874238_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000874238_main_keyfigs.svg",
"name": "Sterling Infrastructure Inc",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000874238.svg",
"report_text": "The relative strengths and weaknesses of Sterling Infrastructure 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 Sterling Infrastructure Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Sterling Infrastructure Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 105%, being 15% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000874238_2019_Sterling_Infrastructure_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "23.6",
"Liabilities": "54.1",
"Stockholders Equity": "1.21",
"Economic Capital Ratio": "1.43",
"Liabilities, Non-Current": "5.77",
"Liabilities, Current": "12.7",
"Notes and Loans Payable": "21.6",
"Goodwill": "2.01",
"Assets": "-20.1",
"Cash": "-9.93",
"Assets, Non-current": "-0.551",
"Inventory": "-10.8",
"Assets, Current": "3.12",
"Other Assets": "-7.80",
"Other Expenses": "-74.2",
"Expenses": "-74.2",
"Revenues": "54.2",
"Net Income": "-32.0",
"Other Revenues": "54.2",
"Comprehensive Net Income": "-31.6",
"Other Net Income": "-7.21"
},
"2012": {
"Notes and Loans Payable": "24.1",
"Liabilities": "67.6",
"Stockholders Equity": "-1.75",
"ECR before LimitedLiability": "49.1",
"Other Liabilities": "27.3",
"Liabilities, Current": "20.5",
"Liabilities, Non-Current": "10.3",
"Assets, Non-current": "-0.813",
"Assets": "-10.2",
"Inventory": "-3.46",
"Other Assets": "-2.95",
"Cash": "-5.10",
"Assets, Current": "-1.56",
"Other Expenses": "-68.5",
"Expenses": "-68.5",
"Revenues": "82.3",
"Net Income": "15.2",
"Other Revenues": "82.3",
"Comprehensive Net Income": "15.5",
"Other Net Income": "1.77",
"Economic Capital Ratio": "43.9"
},
"2013": {
"Liabilities, Current": "0.909",
"Liabilities": "7.69",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "-34.7",
"Liabilities, Non-Current": "0.853",
"Other Liabilities": "4.01",
"Notes and Loans Payable": "1.04",
"Assets, Current": "-10.3",
"Assets": "-48.1",
"Cash": "-10.9",
"Assets, Non-current": "-0.386",
"Other Assets": "-0.941",
"Goodwill": "0.177",
"Inventory": "-9.02",
"Other Expenses": "-89.5",
"Expenses": "-89.5",
"Revenues": "21.3",
"Net Income": "-29.3",
"Other Revenues": "21.3",
"Comprehensive Net Income": "-29.5",
"Economic Capital Ratio": "-50.1"
},
"2014": {
"Liabilities": "40.5",
"Stockholders Equity": "-36.1",
"ECR before LimitedLiability": "30.7",
"Liabilities, Current": "4.20",
"Other Liabilities": "35.4",
"Notes and Loans Payable": "15.1",
"Inventory": "-20.2",
"Assets": "-34.6",
"Assets, Current": "-5.78",
"Cash": "-12.0",
"Assets, Non-current": "-2.39",
"Other Assets": "-11.7",
"Other Expenses": "-71.4",
"Expenses": "-71.4",
"Net Income": "12.8",
"Other Revenues": "55.4",
"Revenues": "55.4",
"Other Net Income": "-5.31",
"Comprehensive Net Income": "14.4",
"Other Compr. Net Income": "1.49",
"Economic Capital Ratio": "-3.61"
},
"2015": {
"Liabilities, Non-Current": "2.58",
"Liabilities": "19.4",
"Stockholders Equity": "-58.9",
"ECR before LimitedLiability": "-7.21",
"Liabilities, Current": "3.48",
"Other Liabilities": "17.6",
"Notes and Loans Payable": "12.3",
"Assets": "-46.6",
"Assets, Non-current": "-3.69",
"Assets, Current": "-3.41",
"Other Assets": "-21.4",
"Inventory": "-23.5",
"Cash": "-21.5",
"Other Expenses": "-65.4",
"Expenses": "-65.4",
"Revenues": "37.0",
"Net Income": "12.3",
"Other Revenues": "37.0",
"Comprehensive Net Income": "13.2",
"Other Net Income": "-6.57",
"Economic Capital Ratio": "-26.3"
},
"2016": {
"Liabilities, Non-Current": "13.9",
"Liabilities": "28.3",
"Stockholders Equity": "-48.2",
"ECR before LimitedLiability": "6.45",
"Notes and Loans Payable": "4.44",
"Other Liabilities": "26.4",
"Goodwill": "-1.77",
"Assets": "-41.1",
"Other Assets": "-21.9",
"Inventory": "-17.2",
"Assets, Current": "-4.45",
"Assets, Non-current": "-4.62",
"Cash": "-13.4",
"Other Expenses": "-64.9",
"Expenses": "-64.9",
"Revenues": "46.4",
"Net Income": "16.2",
"Other Revenues": "46.4",
"Other Net Income": "-9.52",
"Comprehensive Net Income": "17.8",
"Economic Capital Ratio": "-16.1"
},
"2017": {
"Notes and Loans Payable": "5.06",
"Liabilities": "28.8",
"Stockholders Equity": "-35.9",
"ECR before LimitedLiability": "11.7",
"Liabilities, Non-Current": "-2.88",
"Other Liabilities": "17.9",
"Liabilities, Current": "9.76",
"Cash": "-8.89",
"Assets": "-30.4",
"Inventory": "-12.9",
"Goodwill": "5.50",
"Assets, Non-current": "-3.80",
"Other Assets": "-18.9",
"Other Expenses": "-39.6",
"Expenses": "-39.6",
"Revenues": "45.6",
"Net Income": "24.5",
"Other Revenues": "45.6",
"Comprehensive Net Income": "24.3",
"Other Net Income": "-14.2",
"Economic Capital Ratio": "-3.57"
},
"2018": {
"Other Liabilities": "11.3",
"Liabilities": "28.3",
"Stockholders Equity": "-31.2",
"ECR before LimitedLiability": "7.09",
"Notes and Loans Payable": "13.0",
"Liabilities, Current": "4.79",
"Other Assets": "-14.7",
"Assets": "-25.2",
"Goodwill": "2.90",
"Inventory": "-17.4",
"Assets, Non-current": "-2.98",
"Cash": "2.51",
"Other Expenses": "-39.5",
"Expenses": "-39.5",
"Net Income": "11.9",
"Other Revenues": "47.3",
"Revenues": "47.3",
"Other Net Income": "-4.19",
"Comprehensive Net Income": "12.7",
"Other Compr. Net Income": "0.755",
"Economic Capital Ratio": "-14.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000874238_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "164,023",
"Assets, Non-current": "2,329",
"Cash": "0",
"Goodwill": "54,050",
"Inventory": "0",
"Liabilities, Current": "69,285",
"Liabilities, Non-Current": "263",
"Notes and Loans Payable": "0",
"Other Assets": "83,429",
"Other Compr. Net Income": "633",
"Other Expenses": "537,999",
"Other Liabilities": "2,597",
"Other Net Income": "2,139",
"Other Revenues": "501,156"
},
"output_variables": {
"Liabilities": "72,145",
"Assets": "303,831",
"Expenses": "537,999",
"Revenues": "501,156",
"Stockholders Equity": "231,686",
"Net Income": "-34,704",
"Comprehensive Net Income": "-34,388",
"BaseVar": "1,308,060",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "113%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "164,758",
"Assets, Non-current": "6,651",
"Cash": "0",
"Goodwill": "54,820",
"Inventory": "0",
"Liabilities, Current": "77,274",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "105,281",
"Other Compr. Net Income": "0",
"Other Expenses": "619,508",
"Other Liabilities": "0",
"Other Net Income": "6,303",
"Other Revenues": "630,507"
},
"output_variables": {
"Liabilities": "77,274",
"Assets": "331,510",
"Expenses": "619,508",
"Revenues": "630,507",
"Stockholders Equity": "254,236",
"Net Income": "17,302",
"Comprehensive Net Income": "17,302",
"BaseVar": "1,554,934",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "153%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "114,485",
"Assets, Non-current": "10,030",
"Cash": "0",
"Goodwill": "54,820",
"Inventory": "0",
"Liabilities, Current": "105,799",
"Liabilities, Non-Current": "8,331",
"Notes and Loans Payable": "0",
"Other Assets": "93,683",
"Other Compr. Net Income": "0",
"Other Expenses": "628,969",
"Other Liabilities": "26,094",
"Other Net Income": "2,707",
"Other Revenues": "556,236"
},
"output_variables": {
"Liabilities": "140,224",
"Assets": "273,018",
"Expenses": "628,969",
"Revenues": "556,236",
"Stockholders Equity": "132,794",
"Net Income": "-70,026",
"Comprehensive Net Income": "-70,026",
"BaseVar": "1,483,626",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "58%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "156,974",
"Assets, Non-current": "7,559",
"Cash": "0",
"Goodwill": "54,820",
"Inventory": "0",
"Liabilities, Current": "104,650",
"Liabilities, Non-Current": "37,021",
"Notes and Loans Payable": "0",
"Other Assets": "87,098",
"Other Compr. Net Income": "0",
"Other Expenses": "678,461",
"Other Liabilities": "23,632",
"Other Net Income": "1,006",
"Other Revenues": "672,230"
},
"output_variables": {
"Liabilities": "165,303",
"Assets": "306,451",
"Expenses": "678,461",
"Revenues": "672,230",
"Stockholders Equity": "141,148",
"Net Income": "-5,225",
"Comprehensive Net Income": "-5,225",
"BaseVar": "1,688,951",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "99%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "134,921",
"Assets, Non-current": "4,068",
"Cash": "0",
"Goodwill": "54,820",
"Inventory": "0",
"Liabilities, Current": "104,647",
"Liabilities, Non-Current": "16,107",
"Notes and Loans Payable": "0",
"Other Assets": "73,475",
"Other Compr. Net Income": "101",
"Other Expenses": "639,541",
"Other Liabilities": "50,776",
"Other Net Income": "-1,240",
"Other Revenues": "623,595"
},
"output_variables": {
"Liabilities": "171,530",
"Assets": "267,284",
"Expenses": "639,541",
"Revenues": "623,595",
"Stockholders Equity": "95,754",
"Net Income": "-17,186",
"Comprehensive Net Income": "-17,136",
"BaseVar": "1,578,720",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "78%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "175,908",
"Assets, Non-current": "2,968",
"Cash": "42,785",
"Goodwill": "54,820",
"Inventory": "0",
"Liabilities, Current": "146,592",
"Liabilities, Non-Current": "1,549",
"Notes and Loans Payable": "0",
"Other Assets": "25,342",
"Other Compr. Net Income": "0",
"Other Expenses": "687,608",
"Other Liabilities": "45,592",
"Other Net Income": "-9,927",
"Other Revenues": "690,123"
},
"output_variables": {
"Liabilities": "193,733",
"Assets": "301,823",
"Expenses": "687,608",
"Revenues": "690,123",
"Stockholders Equity": "108,090",
"Net Income": "-7,412",
"Comprehensive Net Income": "-7,412",
"BaseVar": "1,739,510",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "87%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "278,526",
"Assets, Non-current": "317",
"Cash": "83,953",
"Goodwill": "130,049",
"Inventory": "0",
"Liabilities, Current": "182,292",
"Liabilities, Non-Current": "86,160",
"Notes and Loans Payable": "0",
"Other Assets": "-29,547",
"Other Compr. Net Income": "0",
"Other Expenses": "927,135",
"Other Liabilities": "48,657",
"Other Net Income": "-15,006",
"Other Revenues": "957,958"
},
"output_variables": {
"Liabilities": "317,109",
"Assets": "463,298",
"Expenses": "927,135",
"Revenues": "957,958",
"Stockholders Equity": "146,189",
"Net Income": "15,817",
"Comprehensive Net Income": "15,817",
"BaseVar": "2,432,810",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "95%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "302,616",
"Assets, Non-current": "309",
"Cash": "94,095",
"Goodwill": "127,618",
"Inventory": "0",
"Liabilities, Current": "179,174",
"Liabilities, Non-Current": "79,117",
"Notes and Loans Payable": "0",
"Other Assets": "-42,065",
"Other Compr. Net Income": "0",
"Other Expenses": "992,043",
"Other Liabilities": "52,022",
"Other Net Income": "-16,084",
"Other Revenues": "1,037,667"
},
"output_variables": {
"Liabilities": "310,313",
"Assets": "482,573",
"Expenses": "992,043",
"Revenues": "1,037,667",
"Stockholders Equity": "172,260",
"Net Income": "29,540",
"Comprehensive Net Income": "29,540",
"BaseVar": "2,595,672",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "105%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 1.0479358744820608,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000874238.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000874238.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000874238.svg"
},
{
"company_id": "0001576940",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001576940.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001576940.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001576940.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001576940_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001576940_main_keyfigs.svg",
"name": "Century Communities Inc",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001576940.svg",
"report_text": "The relative strengths and weaknesses of Century Communities 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 Century Communities Inc compared to the market average is the variable Inventory, increasing the Economic Capital Ratio by 51% points.The greatest weakness of Century Communities Inc is the variable Liabilities, reducing the Economic Capital Ratio by 60% points.
The company's Economic Capital Ratio, given in the ranking table, is 104%, being 16% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001576940_2019_Century_Communities_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "-40.4",
"Liabilities": "-10.7",
"Stockholders Equity": "19.2",
"ECR before LimitedLiability": "49.3",
"Liabilities, Current": "14.0",
"Other Liabilities": "3.11",
"Notes and Loans Payable": "5.49",
"Inventory": "59.2",
"Assets": "19.9",
"Assets, Current": "-8.24",
"Cash": "-1.30",
"Assets, Non-current": "-0.990",
"Other Assets": "-3.81",
"Other Expenses": "24.6",
"Expenses": "24.6",
"Revenues": "-9.78",
"Net Income": "11.5",
"Other Revenues": "-9.78",
"Other Net Income": "-1.77",
"Comprehensive Net Income": "12.0",
"Economic Capital Ratio": "15.0"
},
"2015": {
"Liabilities, Non-Current": "3.75",
"Liabilities": "-15.2",
"Stockholders Equity": "-1.86",
"ECR before LimitedLiability": "25.2",
"Liabilities, Current": "17.9",
"Other Liabilities": "-53.3",
"Notes and Loans Payable": "5.43",
"Goodwill": "-2.15",
"Assets": "6.14",
"Assets, Non-current": "-1.29",
"Assets, Current": "-9.74",
"Other Assets": "-8.71",
"Inventory": "54.1",
"Cash": "-5.16",
"Other Expenses": "20.2",
"Expenses": "20.2",
"Revenues": "1.27",
"Net Income": "19.4",
"Other Revenues": "1.27",
"Comprehensive Net Income": "19.8",
"Other Net Income": "-1.93",
"Economic Capital Ratio": "6.18"
},
"2016": {
"Liabilities, Non-Current": "7.67",
"Liabilities": "1.38",
"Stockholders Equity": "-1.91",
"ECR before LimitedLiability": "33.6",
"Notes and Loans Payable": "2.34",
"Liabilities, Current": "23.9",
"Other Liabilities": "-41.1",
"Goodwill": "-3.50",
"Assets": "-1.73",
"Other Assets": "-6.45",
"Inventory": "56.2",
"Assets, Current": "-12.2",
"Assets, Non-current": "-1.79",
"Cash": "-6.44",
"Other Expenses": "2.03",
"Expenses": "2.03",
"Revenues": "19.1",
"Net Income": "20.3",
"Other Revenues": "19.1",
"Comprehensive Net Income": "21.0",
"Economic Capital Ratio": "11.1"
},
"2017": {
"Notes and Loans Payable": "-55.0",
"Liabilities": "-10.0",
"Stockholders Equity": "2.28",
"ECR before LimitedLiability": "21.6",
"Liabilities, Non-Current": "7.81",
"Liabilities, Current": "23.6",
"Cash": "-5.83",
"Assets": "7.34",
"Inventory": "48.9",
"Goodwill": "-3.98",
"Assets, Non-current": "-1.72",
"Other Assets": "-2.07",
"Assets, Current": "-12.9",
"Other Expenses": "13.3",
"Expenses": "13.3",
"Revenues": "3.04",
"Net Income": "14.2",
"Other Revenues": "3.04",
"Comprehensive Net Income": "14.1",
"Other Net Income": "-2.20",
"Economic Capital Ratio": "6.40"
},
"2018": {
"Other Liabilities": "-15.4",
"Liabilities": "-59.8",
"Stockholders Equity": "21.0",
"ECR before LimitedLiability": "5.89",
"Notes and Loans Payable": "-51.7",
"Liabilities, Current": "6.93",
"Liabilities, Non-Current": "2.84",
"Other Assets": "6.34",
"Assets": "48.7",
"Goodwill": "-1.03",
"Inventory": "50.6",
"Assets, Current": "-5.16",
"Cash": "-0.541",
"Other Expenses": "46.1",
"Expenses": "46.1",
"Revenues": "-55.2",
"Net Income": "8.75",
"Other Revenues": "-55.2",
"Other Net Income": "12.3",
"Comprehensive Net Income": "8.89",
"Economic Capital Ratio": "-15.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001576940_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "33,462",
"Goodwill": "29,769",
"Inventory": "556,323",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "229,610",
"Notes and Loans Payable": "0",
"Other Assets": "56,425",
"Other Compr. Net Income": "0",
"Other Expenses": "343,667",
"Other Liabilities": "81,164",
"Other Net Income": "561",
"Other Revenues": "363,128"
},
"output_variables": {
"Liabilities": "310,774",
"Assets": "675,979",
"Expenses": "343,667",
"Revenues": "363,128",
"Stockholders Equity": "365,205",
"Net Income": "20,022",
"Comprehensive Net Income": "20,022",
"BaseVar": "1,253,784",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "118%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "29,287",
"Goodwill": "26,149",
"Inventory": "810,137",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "52,168",
"Other Compr. Net Income": "0",
"Other Expenses": "696,391",
"Other Liabilities": "508,262",
"Other Net Income": "257",
"Other Revenues": "736,024"
},
"output_variables": {
"Liabilities": "508,262",
"Assets": "917,741",
"Expenses": "696,391",
"Revenues": "736,024",
"Stockholders Equity": "409,479",
"Net Income": "39,890",
"Comprehensive Net Income": "39,890",
"BaseVar": "2,253,124",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "111%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "29,450",
"Goodwill": "24,276",
"Inventory": "857,885",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "95,917",
"Other Compr. Net Income": "0",
"Other Expenses": "946,672",
"Other Liabilities": "533,892",
"Other Net Income": "832",
"Other Revenues": "995,380"
},
"output_variables": {
"Liabilities": "533,892",
"Assets": "1,007,528",
"Expenses": "946,672",
"Revenues": "995,380",
"Stockholders Equity": "473,636",
"Net Income": "49,540",
"Comprehensive Net Income": "49,540",
"BaseVar": "2,859,310",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "114%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "88,832",
"Goodwill": "30,301",
"Inventory": "1,390,354",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "776,283",
"Other Assets": "225,535",
"Other Compr. Net Income": "0",
"Other Expenses": "1,388,617",
"Other Liabilities": "223,506",
"Other Net Income": "15,113",
"Other Revenues": "1,423,799"
},
"output_variables": {
"Liabilities": "999,789",
"Assets": "1,735,022",
"Expenses": "1,388,617",
"Revenues": "1,423,799",
"Stockholders Equity": "735,233",
"Net Income": "50,295",
"Comprehensive Net Income": "50,295",
"BaseVar": "4,406,999",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "105%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "32,902",
"Goodwill": "35,490",
"Inventory": "1,848,243",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "987,277",
"Other Assets": "337,620",
"Other Compr. Net Income": "0",
"Other Expenses": "32,075",
"Other Liabilities": "407,619",
"Other Net Income": "128,530",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,394,896",
"Assets": "2,254,255",
"Expenses": "32,075",
"Revenues": "0",
"Stockholders Equity": "859,359",
"Net Income": "96,455",
"Comprehensive Net Income": "96,455",
"BaseVar": "1,997,226",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "104%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.0359477486408455,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001576940.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001576940.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001576940.svg"
},
{
"company_id": "0001048268",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001048268.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001048268.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001048268.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001048268_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001048268_main_keyfigs.svg",
"name": "IES Holdings Inc",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001048268.svg",
"report_text": "The relative strengths and weaknesses of IES 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 IES Holdings Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 47% points.The greatest weakness of IES Holdings Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 64% points.
The company's Economic Capital Ratio, given in the ranking table, is 104%, being 16% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001048268_2019_IES_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "3.67",
"Liabilities": "6.55",
"Stockholders Equity": "-56.1",
"ECR before LimitedLiability": "-54.7",
"Liabilities, Current": "-0.543",
"Notes and Loans Payable": "3.15",
"Goodwill": "-3.05",
"Assets": "-55.9",
"Cash": "-0.794",
"Assets, Non-current": "0.147",
"Inventory": "-14.1",
"Assets, Current": "1.96",
"Other Assets": "-39.5",
"Other Expenses": "-101",
"Expenses": "-101",
"Revenues": "25.3",
"Net Income": "-41.2",
"Other Revenues": "25.3",
"Comprehensive Net Income": "-41.1",
"Other Net Income": "-0.653",
"Economic Capital Ratio": "-53.6"
},
"2014": {
"Liabilities, Non-Current": "10.3",
"Liabilities": "47.4",
"Stockholders Equity": "-45.0",
"ECR before LimitedLiability": "37.4",
"Liabilities, Current": "-8.82",
"Other Liabilities": "46.2",
"Notes and Loans Payable": "16.7",
"Inventory": "-19.6",
"Assets": "-35.3",
"Assets, Current": "8.63",
"Goodwill": "-4.50",
"Assets, Non-current": "-2.64",
"Other Assets": "-25.9",
"Other Expenses": "-83.6",
"Expenses": "-83.6",
"Revenues": "70.3",
"Net Income": "24.3",
"Other Revenues": "70.3",
"Other Net Income": "-6.51",
"Comprehensive Net Income": "26.1",
"Economic Capital Ratio": "3.09"
},
"2015": {
"Liabilities, Non-Current": "4.63",
"Liabilities": "46.1",
"Stockholders Equity": "-53.1",
"ECR before LimitedLiability": "31.2",
"Liabilities, Current": "-7.13",
"Other Liabilities": "36.9",
"Notes and Loans Payable": "13.3",
"Goodwill": "-3.59",
"Assets": "-29.3",
"Assets, Current": "14.9",
"Other Assets": "-22.9",
"Inventory": "-14.0",
"Cash": "-5.74",
"Other Expenses": "-60.8",
"Expenses": "-60.8",
"Revenues": "72.6",
"Net Income": "42.5",
"Other Revenues": "72.6",
"Comprehensive Net Income": "43.4",
"Other Net Income": "-4.91",
"Economic Capital Ratio": "12.1"
},
"2016": {
"Liabilities, Non-Current": "5.26",
"Liabilities": "45.7",
"Assets": "-1.71",
"Stockholders Equity": "-13.9",
"ECR before LimitedLiability": "97.5",
"Notes and Loans Payable": "5.17",
"Liabilities, Current": "-1.07",
"Other Liabilities": "40.0",
"Other Assets": "-0.671",
"Inventory": "-0.848",
"Assets, Current": "0.281",
"Cash": "-0.713",
"Other Expenses": "-13.0",
"Expenses": "-13.0",
"Net Income": "77.8",
"Other Revenues": "94.5",
"Revenues": "94.5",
"Other Net Income": "-2.25",
"Comprehensive Net Income": "78.9",
"Other Compr. Net Income": "1.02",
"Economic Capital Ratio": "74.9"
},
"2017": {
"Notes and Loans Payable": "5.42",
"Liabilities": "47.9",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "37.8",
"Liabilities, Non-Current": "8.36",
"Other Liabilities": "28.6",
"Liabilities, Current": "9.70",
"Cash": "-9.24",
"Assets": "-19.4",
"Inventory": "-8.72",
"Goodwill": "0.225",
"Assets, Non-current": "-2.20",
"Other Assets": "-5.01",
"Other Expenses": "-50.7",
"Expenses": "-50.7",
"Revenues": "66.5",
"Net Income": "22.3",
"Other Revenues": "66.5",
"Comprehensive Net Income": "22.0",
"Other Net Income": "-7.38",
"Economic Capital Ratio": "22.6"
},
"2018": {
"Other Liabilities": "23.1",
"Liabilities": "44.3",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "5.85",
"Notes and Loans Payable": "14.1",
"Liabilities, Current": "0.971",
"Liabilities, Non-Current": "10.4",
"Other Assets": "-8.04",
"Assets": "-26.6",
"Inventory": "-18.9",
"Assets, Non-current": "-2.54",
"Assets, Current": "1.25",
"Cash": "-4.67",
"Other Expenses": "-64.5",
"Expenses": "-64.5",
"Revenues": "46.6",
"Net Income": "-7.67",
"Other Revenues": "46.6",
"Other Net Income": "2.74",
"Comprehensive Net Income": "-6.97",
"Economic Capital Ratio": "-15.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001048268_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "160,495",
"Assets, Non-current": "7,087",
"Cash": "35,577",
"Goodwill": "4,446",
"Inventory": "0",
"Liabilities, Current": "105,370",
"Liabilities, Non-Current": "10,289",
"Notes and Loans Payable": "0",
"Other Assets": "-27,361",
"Other Compr. Net Income": "0",
"Other Expenses": "517,570",
"Other Liabilities": "284",
"Other Net Income": "4,384",
"Other Revenues": "475,363"
},
"output_variables": {
"Liabilities": "115,943",
"Assets": "180,244",
"Expenses": "517,570",
"Revenues": "475,363",
"Stockholders Equity": "64,301",
"Net Income": "-37,823",
"Comprehensive Net Income": "-37,823",
"BaseVar": "1,220,209",
"ECR before LimitedLiability": "-18%",
"Economic Capital Ratio": "58%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "167,957",
"Assets, Non-current": "4,467",
"Cash": "47,342",
"Goodwill": "18,496",
"Inventory": "0",
"Liabilities, Current": "102,928",
"Liabilities, Non-Current": "10,208",
"Notes and Loans Payable": "0",
"Other Assets": "-37,154",
"Other Compr. Net Income": "0",
"Other Expenses": "507,162",
"Other Liabilities": "0",
"Other Net Income": "-112",
"Other Revenues": "512,598"
},
"output_variables": {
"Liabilities": "113,136",
"Assets": "201,108",
"Expenses": "507,162",
"Revenues": "512,598",
"Stockholders Equity": "87,972",
"Net Income": "5,324",
"Comprehensive Net Income": "5,324",
"BaseVar": "1,253,484",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "106%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "189,040",
"Assets, Non-current": "4,015",
"Cash": "49,360",
"Goodwill": "21,972",
"Inventory": "0",
"Liabilities, Current": "115,062",
"Liabilities, Non-Current": "10,234",
"Notes and Loans Payable": "0",
"Other Assets": "-37,677",
"Other Compr. Net Income": "2.0",
"Other Expenses": "557,173",
"Other Liabilities": "0",
"Other Net Income": "-146",
"Other Revenues": "573,857"
},
"output_variables": {
"Liabilities": "125,296",
"Assets": "226,710",
"Expenses": "557,173",
"Revenues": "573,857",
"Stockholders Equity": "101,414",
"Net Income": "16,538",
"Comprehensive Net Income": "16,539",
"BaseVar": "1,392,019",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "116%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "209,728",
"Assets, Non-current": "3,710",
"Cash": "32,961",
"Goodwill": "71,659",
"Inventory": "0",
"Liabilities, Current": "139,883",
"Liabilities, Non-Current": "29,257",
"Notes and Loans Payable": "0",
"Other Assets": "76,282",
"Other Compr. Net Income": "-100",
"Other Expenses": "574,388",
"Other Liabilities": "0",
"Other Net Income": "-727",
"Other Revenues": "695,993"
},
"output_variables": {
"Liabilities": "169,140",
"Assets": "394,340",
"Expenses": "574,388",
"Revenues": "695,993",
"Stockholders Equity": "225,200",
"Net Income": "120,878",
"Comprehensive Net Income": "120,828",
"BaseVar": "1,648,289",
"ECR before LimitedLiability": "159%",
"Economic Capital Ratio": "178%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "231,752",
"Assets, Non-current": "3,782",
"Cash": "28,290",
"Goodwill": "78,106",
"Inventory": "0",
"Liabilities, Current": "155,085",
"Liabilities, Non-Current": "29,434",
"Notes and Loans Payable": "0",
"Other Assets": "82,564",
"Other Compr. Net Income": "-172",
"Other Expenses": "797,384",
"Other Liabilities": "0",
"Other Net Income": "234",
"Other Revenues": "810,744"
},
"output_variables": {
"Liabilities": "184,519",
"Assets": "424,494",
"Expenses": "797,384",
"Revenues": "810,744",
"Stockholders Equity": "239,975",
"Net Income": "13,594",
"Comprehensive Net Income": "13,508",
"BaseVar": "2,033,681",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "121%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "262,693",
"Assets, Non-current": "6,065",
"Cash": "26,247",
"Goodwill": "81,292",
"Inventory": "0",
"Liabilities, Current": "168,791",
"Liabilities, Non-Current": "29,564",
"Notes and Loans Payable": "0",
"Other Assets": "45,697",
"Other Compr. Net Income": "-354",
"Other Expenses": "890,986",
"Other Liabilities": "0",
"Other Net Income": "355",
"Other Revenues": "876,828"
},
"output_variables": {
"Liabilities": "198,355",
"Assets": "421,994",
"Expenses": "890,986",
"Revenues": "876,828",
"Stockholders Equity": "223,639",
"Net Income": "-13,803",
"Comprehensive Net Income": "-13,980",
"BaseVar": "2,211,337",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "104%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 1.035534640102616,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001048268.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001048268.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001048268.svg"
},
{
"company_id": "0000353020",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000353020.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000353020.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000353020.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000353020_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000353020_main_keyfigs.svg",
"name": "Aegion Corp",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000353020.svg",
"report_text": "The relative strengths and weaknesses of Aegion 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 Aegion Corp compared to the market average is the variable Assets, Non-current, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Aegion Corp is the variable Other Assets, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 16% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000353020_2019_Aegion_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "4.51",
"Liabilities": "1.34",
"Stockholders Equity": "10.3",
"ECR before LimitedLiability": "24.0",
"Liabilities, Non-Current": "-28.2",
"Other Liabilities": "16.3",
"Notes and Loans Payable": "4.60",
"Assets, Current": "7.08",
"Assets": "5.88",
"Assets, Non-current": "26.9",
"Other Assets": "-19.3",
"Goodwill": "20.0",
"Inventory": "-4.96",
"Other Expenses": "12.4",
"Expenses": "12.4",
"Revenues": "4.24",
"Net Income": "14.9",
"Other Revenues": "4.24",
"Other Net Income": "-1.84",
"Comprehensive Net Income": "13.7",
"Economic Capital Ratio": "8.63"
},
"2014": {
"Liabilities, Non-Current": "-23.5",
"Liabilities": "10.6",
"Stockholders Equity": "-0.933",
"ECR before LimitedLiability": "30.1",
"Other Liabilities": "23.1",
"Notes and Loans Payable": "8.61",
"Inventory": "-13.0",
"Assets": "-6.39",
"Assets, Current": "11.7",
"Goodwill": "23.8",
"Assets, Non-current": "31.4",
"Other Assets": "-26.8",
"Other Expenses": "-7.13",
"Expenses": "-7.13",
"Net Income": "2.89",
"Other Revenues": "18.0",
"Revenues": "18.0",
"Other Net Income": "-6.65",
"Comprehensive Net Income": "1.24",
"Other Compr. Net Income": "-1.62",
"Economic Capital Ratio": "-4.22"
},
"2015": {
"Goodwill": "18.9",
"Assets": "-6.15",
"Liabilities, Non-Current": "-26.4",
"Stockholders Equity": "-9.45",
"ECR before LimitedLiability": "15.8",
"Assets, Non-current": "26.0",
"Assets, Current": "19.7",
"Other Assets": "-27.1",
"Inventory": "-10.5",
"Other Expenses": "3.39",
"Expenses": "3.39",
"Revenues": "14.8",
"Net Income": "12.0",
"Other Revenues": "14.8",
"Other Liabilities": "18.3",
"Liabilities, Current": "-2.45",
"Notes and Loans Payable": "6.90",
"Comprehensive Net Income": "10.3",
"Other Net Income": "-5.81",
"Other Compr. Net Income": "-1.58",
"Economic Capital Ratio": "-3.30"
},
"2016": {
"Liabilities, Non-Current": "-26.3",
"Liabilities": "4.80",
"Stockholders Equity": "-2.36",
"ECR before LimitedLiability": "29.5",
"Notes and Loans Payable": "2.43",
"Liabilities, Current": "4.42",
"Other Liabilities": "20.6",
"Goodwill": "21.4",
"Assets": "-3.63",
"Other Assets": "-22.3",
"Inventory": "-7.17",
"Assets, Current": "6.58",
"Assets, Non-current": "29.1",
"Cash": "-3.81",
"Other Expenses": "-1.75",
"Expenses": "-1.75",
"Revenues": "20.7",
"Net Income": "15.7",
"Other Revenues": "20.7",
"Other Net Income": "-2.73",
"Comprehensive Net Income": "15.9",
"Economic Capital Ratio": "6.99"
},
"2017": {
"Notes and Loans Payable": "3.70",
"Liabilities": "12.6",
"Stockholders Equity": "-7.62",
"ECR before LimitedLiability": "7.64",
"Liabilities, Non-Current": "-20.9",
"Other Liabilities": "19.3",
"Liabilities, Current": "8.57",
"Cash": "-8.54",
"Assets": "-12.4",
"Inventory": "-10.5",
"Goodwill": "19.8",
"Assets, Non-current": "32.0",
"Other Assets": "-27.4",
"Assets, Current": "10.4",
"Other Expenses": "-18.3",
"Expenses": "-18.3",
"Revenues": "30.0",
"Net Income": "-1.98",
"Other Revenues": "30.0",
"Other Net Income": "-9.57",
"Economic Capital Ratio": "-7.59"
},
"2018": {
"Other Liabilities": "15.0",
"Liabilities": "12.5",
"Stockholders Equity": "-5.72",
"ECR before LimitedLiability": "5.66",
"Notes and Loans Payable": "9.63",
"Liabilities, Current": "5.59",
"Liabilities, Non-Current": "-19.4",
"Other Assets": "-21.9",
"Assets": "-9.51",
"Goodwill": "17.5",
"Inventory": "-14.0",
"Assets, Non-current": "31.0",
"Assets, Current": "3.95",
"Other Expenses": "-12.7",
"Expenses": "-12.7",
"Revenues": "18.6",
"Comprehensive Net Income": "-1.01",
"Other Revenues": "18.6",
"Other Net Income": "-3.98",
"Other Compr. Net Income": "-1.26",
"Economic Capital Ratio": "-16.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000353020_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "603,858",
"Assets, Non-current": "573,836",
"Cash": "158,045",
"Goodwill": "543,463",
"Inventory": "0",
"Liabilities, Current": "230,967",
"Liabilities, Non-Current": "366,616",
"Notes and Loans Payable": "0",
"Other Assets": "-516,284",
"Other Compr. Net Income": "-14,394",
"Other Expenses": "1,036,692",
"Other Liabilities": "38,414",
"Other Net Income": "-9,182",
"Other Revenues": "1,091,420"
},
"output_variables": {
"Liabilities": "635,997",
"Assets": "1,362,918",
"Expenses": "1,036,692",
"Revenues": "1,091,420",
"Stockholders Equity": "726,921",
"Net Income": "45,546",
"Comprehensive Net Income": "38,349",
"BaseVar": "3,312,522",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "117%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "638,122",
"Assets, Non-current": "489,338",
"Cash": "174,965",
"Goodwill": "475,296",
"Inventory": "0",
"Liabilities, Current": "276,599",
"Liabilities, Non-Current": "351,076",
"Notes and Loans Payable": "0",
"Other Assets": "-482,048",
"Other Compr. Net Income": "-28,476",
"Other Expenses": "1,347,393",
"Other Liabilities": "22,913",
"Other Net Income": "-19,440",
"Other Revenues": "1,331,421"
},
"output_variables": {
"Liabilities": "650,588",
"Assets": "1,295,673",
"Expenses": "1,347,393",
"Revenues": "1,331,421",
"Stockholders Equity": "645,085",
"Net Income": "-35,412",
"Comprehensive Net Income": "-49,650",
"BaseVar": "3,904,365",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "99%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "678,196",
"Assets, Non-current": "435,278",
"Cash": "209,253",
"Goodwill": "423,238",
"Inventory": "0",
"Liabilities, Current": "306,591",
"Liabilities, Non-Current": "337,774",
"Notes and Loans Payable": "0",
"Other Assets": "-487,658",
"Other Compr. Net Income": "-23,269",
"Other Expenses": "1,322,829",
"Other Liabilities": "19,386",
"Other Net Income": "-18,731",
"Other Revenues": "1,333,570"
},
"output_variables": {
"Liabilities": "663,751",
"Assets": "1,258,307",
"Expenses": "1,322,829",
"Revenues": "1,333,570",
"Stockholders Equity": "594,556",
"Net Income": "-7,990",
"Comprehensive Net Income": "-19,624",
"BaseVar": "3,861,808",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "101%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "532,237",
"Assets, Non-current": "504,598",
"Cash": "129,500",
"Goodwill": "493,530",
"Inventory": "0",
"Liabilities, Current": "243,275",
"Liabilities, Non-Current": "350,785",
"Notes and Loans Payable": "0",
"Other Assets": "-466,283",
"Other Compr. Net Income": "-5,311",
"Other Expenses": "1,183,828",
"Other Liabilities": "23,339",
"Other Net Income": "-8,932",
"Other Revenues": "1,221,920"
},
"output_variables": {
"Liabilities": "617,399",
"Assets": "1,193,582",
"Expenses": "1,183,828",
"Revenues": "1,221,920",
"Stockholders Equity": "576,183",
"Net Income": "29,160",
"Comprehensive Net Income": "26,504",
"BaseVar": "3,506,981",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "110%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "587,064",
"Assets, Non-current": "410,995",
"Cash": "105,717",
"Goodwill": "393,060",
"Inventory": "0",
"Liabilities, Current": "274,592",
"Liabilities, Non-Current": "318,240",
"Notes and Loans Payable": "0",
"Other Assets": "-389,737",
"Other Compr. Net Income": "17,845",
"Other Expenses": "1,407,197",
"Other Liabilities": "9,211",
"Other Net Income": "-18,057",
"Other Revenues": "1,359,019"
},
"output_variables": {
"Liabilities": "602,043",
"Assets": "1,107,099",
"Expenses": "1,407,197",
"Revenues": "1,359,019",
"Stockholders Equity": "505,056",
"Net Income": "-66,235",
"Comprehensive Net Income": "-57,312",
"BaseVar": "3,866,848",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "91%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "481,867",
"Assets, Non-current": "403,491",
"Cash": "83,527",
"Goodwill": "380,329",
"Inventory": "0",
"Liabilities, Current": "231,866",
"Liabilities, Non-Current": "282,003",
"Notes and Loans Payable": "0",
"Other Assets": "-356,797",
"Other Compr. Net Income": "-16,927",
"Other Expenses": "1,303,789",
"Other Liabilities": "8,361",
"Other Net Income": "-26,692",
"Other Revenues": "1,333,568"
},
"output_variables": {
"Liabilities": "522,230",
"Assets": "992,417",
"Expenses": "1,303,789",
"Revenues": "1,333,568",
"Stockholders Equity": "470,187",
"Net Income": "3,087",
"Comprehensive Net Income": "-5,376",
"BaseVar": "3,639,373",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 1.0336475001870022,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000353020.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000353020.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000353020.svg"
},
{
"company_id": "0001357615",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001357615.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001357615.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001357615.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001357615_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001357615_main_keyfigs.svg",
"name": "KBR INC.",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001357615.svg",
"report_text": "The relative strengths and weaknesses of KBR 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 KBR INC. compared to the market average is the variable Goodwill, increasing the Economic Capital Ratio by 16% points.The greatest weakness of KBR INC. is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 17% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001357615_2019_KBR_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "12.9",
"Liabilities": "65.2",
"Stockholders Equity": "-42.7",
"ECR before LimitedLiability": "-3.78",
"Liabilities, Non-Current": "18.5",
"Liabilities, Current": "42.6",
"Assets, Current": "-17.3",
"Assets": "-27.1",
"Other Assets": "-1.46",
"Assets, Non-current": "-1.26",
"Cash": "-12.6",
"Goodwill": "-6.72",
"Other Expenses": "-109",
"Expenses": "-109",
"Net Income": "-17.3",
"Other Revenues": "84.4",
"Revenues": "84.4",
"Other Net Income": "-34.6",
"Comprehensive Net Income": "-18.3",
"Other Compr. Net Income": "-1.03",
"Economic Capital Ratio": "-3.46"
},
"2010": {
"Liabilities, Non-Current": "0.996",
"Liabilities": "37.4",
"Stockholders Equity": "-46.9",
"ECR before LimitedLiability": "-0.836",
"Other Liabilities": "33.0",
"Liabilities, Current": "-22.0",
"Notes and Loans Payable": "23.0",
"Cash": "-14.5",
"Assets": "-28.9",
"Assets, Current": "12.7",
"Inventory": "-12.3",
"Other Assets": "-20.5",
"Goodwill": "2.65",
"Other Expenses": "-59.9",
"Expenses": "-59.9",
"Net Income": "8.33",
"Other Revenues": "64.7",
"Revenues": "64.7",
"Other Net Income": "-23.3",
"Other Compr. Net Income": "-0.527",
"Comprehensive Net Income": "7.77",
"Economic Capital Ratio": "0.434"
},
"2011": {
"Other Liabilities": "5.88",
"Liabilities": "15.8",
"Assets": "-15.5",
"Stockholders Equity": "-22.1",
"ECR before LimitedLiability": "3.06",
"Liabilities, Non-Current": "4.58",
"Liabilities, Current": "-12.4",
"Notes and Loans Payable": "16.9",
"Goodwill": "2.08",
"Inventory": "-8.25",
"Assets, Current": "6.22",
"Other Assets": "-14.0",
"Other Expenses": "-18.9",
"Expenses": "-18.9",
"Net Income": "14.7",
"Other Revenues": "47.5",
"Revenues": "47.5",
"Comprehensive Net Income": "11.7",
"Other Compr. Net Income": "-2.79",
"Other Net Income": "-7.31",
"Economic Capital Ratio": "4.16"
},
"2012": {
"Notes and Loans Payable": "14.3",
"Liabilities": "9.68",
"Assets": "-12.6",
"Stockholders Equity": "-14.5",
"ECR before LimitedLiability": "2.03",
"Other Liabilities": "3.05",
"Liabilities, Current": "-14.5",
"Liabilities, Non-Current": "5.74",
"Inventory": "-6.26",
"Other Assets": "-14.9",
"Goodwill": "2.30",
"Assets, Current": "12.2",
"Other Expenses": "-12.2",
"Expenses": "-12.2",
"Net Income": "9.72",
"Other Revenues": "26.4",
"Revenues": "26.4",
"Other Compr. Net Income": "-1.90",
"Comprehensive Net Income": "7.69",
"Other Net Income": "-2.23",
"Economic Capital Ratio": "-3.14"
},
"2013": {
"Liabilities, Current": "-8.94",
"Liabilities": "19.0",
"Assets": "-12.9",
"Stockholders Equity": "-10.8",
"ECR before LimitedLiability": "19.1",
"Liabilities, Non-Current": "-1.58",
"Other Liabilities": "22.2",
"Notes and Loans Payable": "6.54",
"Assets, Current": "4.43",
"Other Assets": "-10.4",
"Goodwill": "1.53",
"Inventory": "-7.51",
"Other Expenses": "-11.7",
"Expenses": "-11.7",
"Net Income": "24.8",
"Other Revenues": "34.4",
"Revenues": "34.4",
"Other Net Income": "4.16",
"Other Compr. Net Income": "-4.24",
"Comprehensive Net Income": "19.8",
"Economic Capital Ratio": "3.80"
},
"2014": {
"Liabilities": "2.23",
"Stockholders Equity": "-7.27",
"ECR before LimitedLiability": "-16.8",
"Liabilities, Current": "-3.57",
"Other Liabilities": "3.81",
"Notes and Loans Payable": "1.94",
"Inventory": "-6.66",
"Assets": "-15.6",
"Assets, Current": "3.36",
"Cash": "1.23",
"Goodwill": "-1.38",
"Other Assets": "-6.73",
"Other Expenses": "-26.8",
"Expenses": "-26.8",
"Net Income": "-7.73",
"Other Revenues": "4.20",
"Revenues": "4.20",
"Other Net Income": "1.33",
"Comprehensive Net Income": "-12.1",
"Other Compr. Net Income": "-1.08",
"Economic Capital Ratio": "-51.1"
},
"2015": {
"Liabilities, Non-Current": "-3.74",
"Liabilities": "1.18",
"Assets": "-19.6",
"Stockholders Equity": "-33.5",
"ECR before LimitedLiability": "16.3",
"Liabilities, Current": "-17.7",
"Other Liabilities": "12.7",
"Notes and Loans Payable": "8.35",
"Assets, Current": "9.71",
"Other Assets": "-15.9",
"Inventory": "-12.2",
"Cash": "0.967",
"Other Expenses": "-10.4",
"Expenses": "-10.4",
"Net Income": "31.6",
"Other Revenues": "34.0",
"Revenues": "34.0",
"Comprehensive Net Income": "33.0",
"Other Compr. Net Income": "1.13",
"Other Net Income": "9.11",
"Economic Capital Ratio": "-2.76"
},
"2016": {
"Liabilities, Non-Current": "-19.7",
"Liabilities": "-19.4",
"Stockholders Equity": "-31.1",
"Notes and Loans Payable": "2.29",
"Liabilities, Current": "-14.8",
"Other Liabilities": "7.08",
"Goodwill": "7.28",
"Assets": "-13.9",
"Other Assets": "-16.4",
"Inventory": "-12.9",
"Assets, Current": "7.09",
"Assets, Non-current": "-1.16",
"Cash": "-6.17",
"Other Expenses": "4.77",
"Expenses": "4.77",
"Net Income": "7.04",
"ECR before LimitedLiability": "-14.3",
"Other Net Income": "4.22",
"Comprehensive Net Income": "3.87",
"Other Compr. Net Income": "-5.34",
"Economic Capital Ratio": "-36.9"
},
"2017": {
"Notes and Loans Payable": "3.15",
"Liabilities": "-5.40",
"Stockholders Equity": "-11.7",
"ECR before LimitedLiability": "33.0",
"Liabilities, Non-Current": "-14.5",
"Other Liabilities": "8.38",
"Liabilities, Current": "-3.41",
"Cash": "-3.68",
"Assets": "-4.52",
"Inventory": "-5.92",
"Goodwill": "10.2",
"Other Assets": "-3.34",
"Assets, Current": "0.762",
"Other Expenses": "11.1",
"Expenses": "11.1",
"Net Income": "33.5",
"Other Revenues": "21.4",
"Revenues": "21.4",
"Comprehensive Net Income": "37.1",
"Other Compr. Net Income": "2.90",
"Economic Capital Ratio": "17.7"
},
"2018": {
"Other Liabilities": "7.34",
"Liabilities": "-14.9",
"Stockholders Equity": "-6.88",
"ECR before LimitedLiability": "5.23",
"Notes and Loans Payable": "7.13",
"Liabilities, Current": "-9.39",
"Liabilities, Non-Current": "-21.2",
"Other Assets": "-2.94",
"Assets": "2.88",
"Goodwill": "15.7",
"Inventory": "-10.9",
"Assets, Current": "2.81",
"Cash": "3.68",
"Other Expenses": "11.4",
"Expenses": "11.4",
"Revenues": "-7.37",
"Net Income": "12.2",
"Other Revenues": "-7.37",
"Other Net Income": "8.53",
"Comprehensive Net Income": "12.2",
"Economic Capital Ratio": "-16.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001357615_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "3,641,000",
"Assets, Non-current": "81,000",
"Cash": "941,000",
"Goodwill": "749,000",
"Inventory": "0",
"Liabilities, Current": "2,397,000",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-85,000",
"Other Compr. Net Income": "-79,000",
"Other Expenses": "11,401,000",
"Other Liabilities": "634,000",
"Other Net Income": "-4,000",
"Other Revenues": "12,105,000"
},
"output_variables": {
"Liabilities": "3,031,000",
"Assets": "5,327,000",
"Expenses": "11,401,000",
"Revenues": "12,105,000",
"Stockholders Equity": "2,296,000",
"Net Income": "700,000",
"Comprehensive Net Income": "660,500",
"BaseVar": "29,537,175",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "124%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "3,262,000",
"Assets, Non-current": "84,000",
"Cash": "786,000",
"Goodwill": "1,074,000",
"Inventory": "0",
"Liabilities, Current": "2,479,000",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "211,000",
"Other Compr. Net Income": "-43,000",
"Other Expenses": "9,681,000",
"Other Liabilities": "734,000",
"Other Net Income": "-23,000",
"Other Revenues": "10,099,000"
},
"output_variables": {
"Liabilities": "3,213,000",
"Assets": "5,417,000",
"Expenses": "9,681,000",
"Revenues": "10,099,000",
"Stockholders Equity": "2,204,000",
"Net Income": "395,000",
"Comprehensive Net Income": "373,500",
"BaseVar": "25,649,450",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "111%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "3,442,000",
"Assets, Non-current": "152,000",
"Cash": "966,000",
"Goodwill": "1,064,000",
"Inventory": "0",
"Liabilities, Current": "2,453,000",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "49,000",
"Other Compr. Net Income": "-170,000",
"Other Expenses": "8,706,000",
"Other Liabilities": "778,000",
"Other Net Income": "-15,000",
"Other Revenues": "9,261,000"
},
"output_variables": {
"Liabilities": "3,231,000",
"Assets": "5,673,000",
"Expenses": "8,706,000",
"Revenues": "9,261,000",
"Stockholders Equity": "2,442,000",
"Net Income": "540,000",
"Comprehensive Net Income": "455,000",
"BaseVar": "23,965,400",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "116%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,668,000",
"Assets, Non-current": "117,000",
"Cash": "1,053,000",
"Goodwill": "878,000",
"Inventory": "0",
"Liabilities, Current": "2,494,000",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "51,000",
"Other Compr. Net Income": "-120,000",
"Other Expenses": "7,708,000",
"Other Liabilities": "762,000",
"Other Net Income": "-11,000",
"Other Revenues": "7,921,000"
},
"output_variables": {
"Liabilities": "3,256,000",
"Assets": "5,767,000",
"Expenses": "7,708,000",
"Revenues": "7,921,000",
"Stockholders Equity": "2,511,000",
"Net Income": "202,000",
"Comprehensive Net Income": "142,000",
"BaseVar": "21,453,500",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "106%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,010,000",
"Assets, Non-current": "113,000",
"Cash": "1,099,000",
"Goodwill": "857,000",
"Inventory": "0",
"Liabilities, Current": "2,173,000",
"Liabilities, Non-Current": "477,000",
"Notes and Loans Payable": "0",
"Other Assets": "437,000",
"Other Compr. Net Income": "-228,000",
"Other Expenses": "7,087,000",
"Other Liabilities": "271,000",
"Other Net Income": "131,000",
"Other Revenues": "7,283,000"
},
"output_variables": {
"Liabilities": "2,921,000",
"Assets": "5,516,000",
"Expenses": "7,087,000",
"Revenues": "7,283,000",
"Stockholders Equity": "2,595,000",
"Net Income": "327,000",
"Comprehensive Net Income": "213,000",
"BaseVar": "20,052,175",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "112%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,544,000",
"Assets, Non-current": "148,000",
"Cash": "970,000",
"Goodwill": "365,000",
"Inventory": "0",
"Liabilities, Current": "2,253,000",
"Liabilities, Non-Current": "502,000",
"Notes and Loans Payable": "0",
"Other Assets": "172,000",
"Other Compr. Net Income": "-200,000",
"Other Expenses": "7,751,000",
"Other Liabilities": "509,000",
"Other Net Income": "187,000",
"Other Revenues": "6,366,000"
},
"output_variables": {
"Liabilities": "3,264,000",
"Assets": "4,199,000",
"Expenses": "7,751,000",
"Revenues": "6,366,000",
"Stockholders Equity": "935,000",
"Net Income": "-1,198,000",
"Comprehensive Net Income": "-1,298,000",
"BaseVar": "19,323,300",
"ECR before LimitedLiability": "-54%",
"Economic Capital Ratio": "52%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,844,000",
"Assets, Non-current": "134,000",
"Cash": "883,000",
"Goodwill": "359,000",
"Inventory": "0",
"Liabilities, Current": "1,599,000",
"Liabilities, Non-Current": "333,000",
"Notes and Loans Payable": "0",
"Other Assets": "192,000",
"Other Compr. Net Income": "22,000",
"Other Expenses": "5,082,000",
"Other Liabilities": "428,000",
"Other Net Income": "212,000",
"Other Revenues": "5,096,000"
},
"output_variables": {
"Liabilities": "2,360,000",
"Assets": "3,412,000",
"Expenses": "5,082,000",
"Revenues": "5,096,000",
"Stockholders Equity": "1,052,000",
"Net Income": "226,000",
"Comprehensive Net Income": "237,000",
"BaseVar": "14,078,900",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "102%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,047,000",
"Assets, Non-current": "127,000",
"Cash": "536,000",
"Goodwill": "1,207,000",
"Inventory": "0",
"Liabilities, Current": "1,759,000",
"Liabilities, Non-Current": "1,176,000",
"Notes and Loans Payable": "0",
"Other Assets": "227,000",
"Other Compr. Net Income": "-229,000",
"Other Expenses": "4,422,000",
"Other Liabilities": "464,000",
"Other Net Income": "103,000",
"Other Revenues": "4,268,000"
},
"output_variables": {
"Liabilities": "3,399,000",
"Assets": "4,144,000",
"Expenses": "4,422,000",
"Revenues": "4,268,000",
"Stockholders Equity": "745,000",
"Net Income": "-51,000",
"Comprehensive Net Income": "-165,500",
"BaseVar": "13,470,150",
"ECR before LimitedLiability": "7.2%",
"Economic Capital Ratio": "66%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,425,000",
"Assets, Non-current": "124,000",
"Cash": "439,000",
"Goodwill": "1,207,000",
"Inventory": "0",
"Liabilities, Current": "1,242,000",
"Liabilities, Non-Current": "861,000",
"Notes and Loans Payable": "0",
"Other Assets": "479,000",
"Other Compr. Net Income": "121,000",
"Other Expenses": "3,810,000",
"Other Liabilities": "350,000",
"Other Net Income": "81,000",
"Other Revenues": "4,171,000"
},
"output_variables": {
"Liabilities": "2,453,000",
"Assets": "3,674,000",
"Expenses": "3,810,000",
"Revenues": "4,171,000",
"Stockholders Equity": "1,221,000",
"Net Income": "442,000",
"Comprehensive Net Income": "502,500",
"BaseVar": "11,860,225",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "117%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,959,000",
"Assets, Non-current": "147,000",
"Cash": "739,000",
"Goodwill": "1,781,000",
"Inventory": "0",
"Liabilities, Current": "1,621,000",
"Liabilities, Non-Current": "1,476,000",
"Notes and Loans Payable": "0",
"Other Assets": "446,000",
"Other Compr. Net Income": "-21,000",
"Other Expenses": "4,784,000",
"Other Liabilities": "237,000",
"Other Net Income": "181,000",
"Other Revenues": "4,913,000"
},
"output_variables": {
"Liabilities": "3,334,000",
"Assets": "5,072,000",
"Expenses": "4,784,000",
"Revenues": "4,913,000",
"Stockholders Equity": "1,738,000",
"Net Income": "310,000",
"Comprehensive Net Income": "299,500",
"BaseVar": "14,844,425",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": -12.0,
"value": 1.0293253374337028,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001357615.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001357615.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001357615.svg"
},
{
"company_id": "0000077543",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000077543.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000077543.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000077543.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000077543_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000077543_main_keyfigs.svg",
"name": "Tutor Perini CORP",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000077543.svg",
"report_text": "The relative strengths and weaknesses of Tutor Perini 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 Tutor Perini CORP compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Tutor Perini CORP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 102%, being 18% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000077543_2019_Tutor_Perini_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "15.2",
"Liabilities": "12.7",
"Goodwill": "10.3",
"Stockholders Equity": "9.38",
"ECR before LimitedLiability": "12.6",
"Liabilities, Non-Current": "3.59",
"Liabilities, Current": "-22.7",
"Notes and Loans Payable": "13.3",
"Other Expenses": "-5.93",
"Expenses": "-5.93",
"Net Income": "1.88",
"Other Revenues": "13.1",
"Revenues": "13.1",
"Cash": "-2.99",
"Assets, Non-current": "-0.257",
"Inventory": "-5.48",
"Assets, Current": "-11.0",
"Other Assets": "20.9",
"Comprehensive Net Income": "1.94",
"Other Net Income": "-4.85",
"Economic Capital Ratio": "13.7"
},
"2012": {
"Notes and Loans Payable": "15.1",
"Liabilities": "26.6",
"Stockholders Equity": "4.35",
"Economic Capital Ratio": "-4.82",
"Other Liabilities": "17.2",
"Liabilities, Current": "-11.7",
"Liabilities, Non-Current": "6.07",
"Assets, Non-current": "-0.879",
"Assets": "-10.4",
"Inventory": "-6.78",
"Other Assets": "38.0",
"Goodwill": "7.70",
"Cash": "-7.55",
"Assets, Current": "-19.3",
"Other Expenses": "-31.1",
"Expenses": "-31.1",
"Revenues": "20.5",
"Net Income": "-15.9",
"Other Revenues": "20.5",
"Comprehensive Net Income": "-15.7",
"Other Net Income": "-2.10"
},
"2015": {
"Liabilities, Non-Current": "-13.8",
"Liabilities": "-6.44",
"Stockholders Equity": "-23.3",
"ECR before LimitedLiability": "8.78",
"Liabilities, Current": "-16.0",
"Other Liabilities": "14.4",
"Notes and Loans Payable": "7.19",
"Goodwill": "4.46",
"Assets": "-12.9",
"Assets, Current": "28.9",
"Other Assets": "-13.1",
"Inventory": "-12.1",
"Cash": "-10.0",
"Other Expenses": "-3.06",
"Expenses": "-3.06",
"Revenues": "23.5",
"Net Income": "17.3",
"Other Revenues": "23.5",
"Comprehensive Net Income": "17.8",
"Other Net Income": "-2.27",
"Economic Capital Ratio": "-10.3"
},
"2016": {
"Liabilities, Non-Current": "-8.31",
"Liabilities": "4.19",
"Stockholders Equity": "-16.4",
"ECR before LimitedLiability": "19.4",
"Notes and Loans Payable": "2.68",
"Liabilities, Current": "-13.9",
"Other Liabilities": "21.7",
"Goodwill": "2.70",
"Assets": "-12.4",
"Other Assets": "-10.8",
"Inventory": "-9.26",
"Assets, Current": "24.9",
"Assets, Non-current": "-2.03",
"Cash": "-9.27",
"Other Expenses": "-11.9",
"Expenses": "-11.9",
"Revenues": "33.3",
"Net Income": "17.4",
"Other Revenues": "33.3",
"Comprehensive Net Income": "18.2",
"Economic Capital Ratio": "-3.17"
},
"2017": {
"Cash": "-8.01",
"Assets": "-5.14",
"Notes and Loans Payable": "3.23",
"Stockholders Equity": "-7.40",
"ECR before LimitedLiability": "20.5",
"Inventory": "-7.58",
"Goodwill": "2.23",
"Assets, Non-current": "-1.57",
"Other Assets": "-7.25",
"Assets, Current": "27.5",
"Other Expenses": "-1.77",
"Expenses": "-1.77",
"Revenues": "23.1",
"Net Income": "17.8",
"Other Revenues": "23.1",
"Liabilities, Current": "-11.7",
"Liabilities, Non-Current": "-7.43",
"Other Liabilities": "15.3",
"Comprehensive Net Income": "17.6",
"Other Net Income": "-2.86",
"Economic Capital Ratio": "5.29"
},
"2018": {
"Other Liabilities": "10.0",
"Liabilities": "-7.60",
"Stockholders Equity": "-2.53",
"ECR before LimitedLiability": "4.03",
"Notes and Loans Payable": "7.51",
"Liabilities, Current": "-18.5",
"Liabilities, Non-Current": "-8.13",
"Other Assets": "-3.34",
"Assets": "2.37",
"Goodwill": "2.15",
"Inventory": "-11.6",
"Assets, Non-current": "-1.21",
"Assets, Current": "32.2",
"Cash": "-3.06",
"Other Expenses": "3.52",
"Expenses": "3.52",
"Revenues": "-0.735",
"Net Income": "4.34",
"Other Revenues": "-0.735",
"Other Net Income": "1.55",
"Comprehensive Net Income": "4.38",
"Economic Capital Ratio": "-17.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000077543_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "18,804",
"Cash": "204,240",
"Goodwill": "1,090,601",
"Inventory": "0",
"Liabilities, Current": "1,393,234",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "2,299,482",
"Other Compr. Net Income": "0",
"Other Expenses": "3,634,590",
"Other Liabilities": "0",
"Other Net Income": "4,421",
"Other Revenues": "3,716,317"
},
"output_variables": {
"Liabilities": "1,393,234",
"Assets": "3,613,127",
"Expenses": "3,634,590",
"Revenues": "3,716,317",
"Stockholders Equity": "2,219,893",
"Net Income": "86,148",
"Comprehensive Net Income": "86,148",
"BaseVar": "10,410,158",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "85,718",
"Cash": "168,056",
"Goodwill": "697,467",
"Inventory": "0",
"Liabilities, Current": "1,234,270",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "2,345,169",
"Other Compr. Net Income": "41",
"Other Expenses": "4,375,014",
"Other Liabilities": "0",
"Other Net Income": "-1,857",
"Other Revenues": "4,111,471"
},
"output_variables": {
"Liabilities": "1,234,270",
"Assets": "3,296,410",
"Expenses": "4,375,014",
"Revenues": "4,111,471",
"Stockholders Equity": "2,062,140",
"Net Income": "-265,400",
"Comprehensive Net Income": "-265,380",
"BaseVar": "11,390,352",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "104%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,635,245",
"Assets, Non-current": "202,125",
"Cash": "75,452",
"Goodwill": "681,546",
"Inventory": "0",
"Liabilities, Current": "1,614,373",
"Liabilities, Non-Current": "734,531",
"Notes and Loans Payable": "0",
"Other Assets": "448,073",
"Other Compr. Net Income": "-547",
"Other Expenses": "4,887,633",
"Other Liabilities": "273,310",
"Other Net Income": "12,453",
"Other Revenues": "4,920,472"
},
"output_variables": {
"Liabilities": "2,622,214",
"Assets": "4,042,441",
"Expenses": "4,887,633",
"Revenues": "4,920,472",
"Stockholders Equity": "1,420,227",
"Net Income": "45,292",
"Comprehensive Net Income": "45,018",
"BaseVar": "13,890,015",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "94%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,837,756",
"Assets, Non-current": "45,235",
"Cash": "146,103",
"Goodwill": "678,003",
"Inventory": "0",
"Liabilities, Current": "1,680,961",
"Liabilities, Non-Current": "673,629",
"Notes and Loans Payable": "0",
"Other Assets": "331,523",
"Other Compr. Net Income": "-3,248",
"Other Expenses": "4,884,231",
"Other Liabilities": "131,007",
"Other Net Income": "6,977",
"Other Revenues": "4,973,076"
},
"output_variables": {
"Liabilities": "2,485,597",
"Assets": "4,038,620",
"Expenses": "4,884,231",
"Revenues": "4,973,076",
"Stockholders Equity": "1,553,023",
"Net Income": "95,822",
"Comprehensive Net Income": "94,198",
"BaseVar": "13,869,705",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "100%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,074,392",
"Assets, Non-current": "47,772",
"Cash": "192,868",
"Goodwill": "674,460",
"Inventory": "0",
"Liabilities, Current": "1,745,311",
"Liabilities, Non-Current": "705,528",
"Notes and Loans Payable": "0",
"Other Assets": "274,631",
"Other Compr. Net Income": "-3,467",
"Other Expenses": "4,646,546",
"Other Liabilities": "108,504",
"Other Net Income": "43,882",
"Other Revenues": "4,757,208"
},
"output_variables": {
"Liabilities": "2,559,343",
"Assets": "4,264,123",
"Expenses": "4,646,546",
"Revenues": "4,757,208",
"Stockholders Equity": "1,704,780",
"Net Income": "154,544",
"Comprehensive Net Income": "152,810",
"BaseVar": "13,571,669",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "104%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,175,643",
"Assets, Non-current": "50,523",
"Cash": "116,075",
"Goodwill": "670,917",
"Inventory": "0",
"Liabilities, Current": "1,749,605",
"Liabilities, Non-Current": "744,737",
"Notes and Loans Payable": "0",
"Other Assets": "374,594",
"Other Compr. Net Income": "-17,076",
"Other Expenses": "4,361,137",
"Other Liabilities": "105,521",
"Other Net Income": "4,256",
"Other Revenues": "4,454,662"
},
"output_variables": {
"Liabilities": "2,599,863",
"Assets": "4,387,752",
"Expenses": "4,361,137",
"Revenues": "4,454,662",
"Stockholders Equity": "1,787,889",
"Net Income": "97,781",
"Comprehensive Net Income": "89,243",
"BaseVar": "12,993,723",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "102%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.0172823989345614,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000077543.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000077543.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000077543.svg"
},
{
"company_id": "0000015615",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000015615.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000015615.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000015615.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000015615_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000015615_main_keyfigs.svg",
"name": "Mastec INC",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000015615.svg",
"report_text": "The relative strengths and weaknesses of Mastec 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 Mastec INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Mastec INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 19% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000015615_2019_Mastec_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "8.27",
"Liabilities": "5.42",
"Stockholders Equity": "-20.7",
"ECR before LimitedLiability": "-6.91",
"Liabilities, Non-Current": "-19.9",
"Notes and Loans Payable": "15.2",
"Goodwill": "22.1",
"Assets": "-14.0",
"Cash": "-7.78",
"Assets, Non-current": "-0.790",
"Inventory": "-8.90",
"Assets, Current": "-2.25",
"Other Assets": "-10.2",
"Other Expenses": "-15.9",
"Expenses": "-15.9",
"Revenues": "33.1",
"Net Income": "6.28",
"Other Revenues": "33.1",
"Comprehensive Net Income": "6.36",
"Other Net Income": "-6.88",
"Economic Capital Ratio": "-5.81"
},
"2012": {
"Notes and Loans Payable": "15.0",
"Liabilities": "8.31",
"Stockholders Equity": "-24.1",
"Economic Capital Ratio": "-7.04",
"Other Liabilities": "7.11",
"Liabilities, Current": "2.38",
"Liabilities, Non-Current": "-17.7",
"Assets, Non-current": "-2.55",
"Assets": "-17.5",
"Inventory": "-7.00",
"Other Assets": "-11.2",
"Goodwill": "19.6",
"Cash": "-9.91",
"Assets, Current": "-3.11",
"Other Expenses": "-14.3",
"Expenses": "-14.3",
"Revenues": "36.9",
"Net Income": "11.7",
"Other Revenues": "36.9",
"Comprehensive Net Income": "12.1",
"Other Net Income": "-6.42"
},
"2013": {
"Liabilities, Current": "4.51",
"Liabilities": "12.6",
"Stockholders Equity": "-23.0",
"ECR before LimitedLiability": "8.24",
"Liabilities, Non-Current": "-19.6",
"Other Liabilities": "19.1",
"Notes and Loans Payable": "6.63",
"Assets, Current": "-3.02",
"Assets": "-18.5",
"Cash": "-9.48",
"Other Assets": "-9.75",
"Goodwill": "15.6",
"Inventory": "-9.14",
"Other Expenses": "-15.3",
"Expenses": "-15.3",
"Revenues": "42.1",
"Net Income": "23.2",
"Other Revenues": "42.1",
"Other Net Income": "-4.27",
"Comprehensive Net Income": "22.8",
"Economic Capital Ratio": "-7.10"
},
"2017": {
"Notes and Loans Payable": "4.15",
"Liabilities": "15.1",
"Stockholders Equity": "-21.6",
"ECR before LimitedLiability": "25.5",
"Liabilities, Non-Current": "-20.3",
"Other Liabilities": "17.9",
"Liabilities, Current": "11.3",
"Cash": "-10.9",
"Assets": "-16.8",
"Inventory": "-8.69",
"Goodwill": "9.44",
"Other Assets": "-5.26",
"Assets, Current": "-1.36",
"Other Expenses": "-17.8",
"Expenses": "-17.8",
"Revenues": "50.5",
"Net Income": "31.1",
"Other Revenues": "50.5",
"Comprehensive Net Income": "30.9",
"Other Net Income": "-7.31",
"Economic Capital Ratio": "10.3"
},
"2018": {
"Other Liabilities": "10.7",
"Liabilities": "3.87",
"Stockholders Equity": "-21.6",
"ECR before LimitedLiability": "2.29",
"Notes and Loans Payable": "9.83",
"Liabilities, Current": "-0.690",
"Liabilities, Non-Current": "-17.4",
"Other Assets": "-2.26",
"Assets": "-15.0",
"Goodwill": "7.64",
"Inventory": "-15.0",
"Assets, Current": "0.808",
"Cash": "-5.59",
"Other Expenses": "-14.4",
"Expenses": "-14.4",
"Revenues": "29.6",
"Net Income": "11.5",
"Other Revenues": "29.6",
"Other Net Income": "-0.750",
"Comprehensive Net Income": "12.2",
"Economic Capital Ratio": "-19.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000015615_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "822,510",
"Assets, Non-current": "0",
"Cash": "20,280",
"Goodwill": "925,796",
"Inventory": "0",
"Liabilities, Current": "612,036",
"Liabilities, Non-Current": "460,725",
"Notes and Loans Payable": "0",
"Other Assets": "312,559",
"Other Compr. Net Income": "0",
"Other Expenses": "2,897,806",
"Other Liabilities": "197,177",
"Other Net Income": "-5,199",
"Other Revenues": "3,008,977"
},
"output_variables": {
"Liabilities": "1,269,938",
"Assets": "2,081,145",
"Expenses": "2,897,806",
"Revenues": "3,008,977",
"Stockholders Equity": "811,207",
"Net Income": "105,972",
"Comprehensive Net Income": "105,972",
"BaseVar": "8,030,922",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "106%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,047,068",
"Assets, Non-current": "0",
"Cash": "26,382",
"Goodwill": "957,441",
"Inventory": "0",
"Liabilities, Current": "744,576",
"Liabilities, Non-Current": "546,323",
"Notes and Loans Payable": "0",
"Other Assets": "377,043",
"Other Compr. Net Income": "2,455",
"Other Expenses": "3,565,400",
"Other Liabilities": "255,100",
"Other Net Income": "-54,616",
"Other Revenues": "3,726,789"
},
"output_variables": {
"Liabilities": "1,545,999",
"Assets": "2,407,934",
"Expenses": "3,565,400",
"Revenues": "3,726,789",
"Stockholders Equity": "861,935",
"Net Income": "106,773",
"Comprehensive Net Income": "108,000",
"BaseVar": "9,877,421",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "102%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,305,983",
"Assets, Non-current": "60,553",
"Cash": "22,927",
"Goodwill": "1,064,970",
"Inventory": "0",
"Liabilities, Current": "865,902",
"Liabilities, Non-Current": "765,425",
"Notes and Loans Payable": "0",
"Other Assets": "465,205",
"Other Compr. Net Income": "-8,051",
"Other Expenses": "4,131,239",
"Other Liabilities": "267,253",
"Other Net Income": "-52,334",
"Other Revenues": "4,324,787"
},
"output_variables": {
"Liabilities": "1,898,580",
"Assets": "2,919,638",
"Expenses": "4,131,239",
"Revenues": "4,324,787",
"Stockholders Equity": "1,021,058",
"Net Income": "141,214",
"Comprehensive Net Income": "137,188",
"BaseVar": "11,564,251",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "101%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,852,366",
"Assets, Non-current": "178,824",
"Cash": "40,326",
"Goodwill": "1,328,880",
"Inventory": "0",
"Liabilities, Current": "1,147,999",
"Liabilities, Non-Current": "1,280,706",
"Notes and Loans Payable": "0",
"Other Assets": "666,180",
"Other Compr. Net Income": "431",
"Other Expenses": "6,231,401",
"Other Liabilities": "204,518",
"Other Net Income": "-26,693",
"Other Revenues": "6,606,978"
},
"output_variables": {
"Liabilities": "2,633,223",
"Assets": "4,066,576",
"Expenses": "6,231,401",
"Revenues": "6,606,978",
"Stockholders Equity": "1,433,353",
"Net Income": "348,884",
"Comprehensive Net Income": "349,100",
"BaseVar": "17,180,315",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "109%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,168,989",
"Assets, Non-current": "253,436",
"Cash": "27,422",
"Goodwill": "1,269,720",
"Inventory": "0",
"Liabilities, Current": "1,460,019",
"Liabilities, Non-Current": "1,324,223",
"Notes and Loans Payable": "0",
"Other Assets": "720,386",
"Other Compr. Net Income": "3,646",
"Other Expenses": "6,593,288",
"Other Liabilities": "263,687",
"Other Net Income": "-56,936",
"Other Revenues": "6,909,417"
},
"output_variables": {
"Liabilities": "3,047,929",
"Assets": "4,439,953",
"Expenses": "6,593,288",
"Revenues": "6,909,417",
"Stockholders Equity": "1,392,024",
"Net Income": "259,193",
"Comprehensive Net Income": "261,016",
"BaseVar": "18,324,475",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": -7.0,
"value": 0.9999050366586875,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000015615.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000015615.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000015615.svg"
},
{
"company_id": "0001095996",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001095996.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001095996.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001095996_main_keyfigs.svg",
"name": "William LYON Homes",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001095996.svg",
"report_text": "The relative strengths and weaknesses of William LYON Homes 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 William LYON Homes compared to the market average is the variable Inventory, increasing the Economic Capital Ratio by 42% points.The greatest weakness of William LYON Homes is the variable Other Liabilities, reducing the Economic Capital Ratio by 75% points.
The company's Economic Capital Ratio, given in the ranking table, is 99%, being 20% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001095996_2019_William_LYON_Homes.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "-74.7",
"Liabilities": "-26.7",
"ECR before LimitedLiability": "1.64",
"Notes and Loans Payable": "5.70",
"Liabilities, Current": "17.3",
"Liabilities, Non-Current": "7.21",
"Other Assets": "2.09",
"Assets": "17.8",
"Goodwill": "-2.73",
"Inventory": "41.8",
"Assets, Non-current": "-1.46",
"Assets, Current": "-12.7",
"Cash": "-2.92",
"Other Expenses": "25.7",
"Expenses": "25.7",
"Net Income": "7.90",
"Other Revenues": "-16.6",
"Revenues": "-16.6",
"Other Net Income": "1.50",
"Comprehensive Net Income": "8.26",
"Economic Capital Ratio": "-20.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001095996_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "33,779",
"Goodwill": "123,700",
"Inventory": "2,333,207",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "439,088",
"Other Compr. Net Income": "0",
"Other Expenses": "1,978,886",
"Other Liabilities": "1,915,447",
"Other Net Income": "6,830",
"Other Revenues": "2,087,171"
},
"output_variables": {
"Liabilities": "1,915,447",
"Assets": "2,929,774",
"Expenses": "1,978,886",
"Revenues": "2,087,171",
"Stockholders Equity": "1,014,327",
"Net Income": "115,115",
"Comprehensive Net Income": "115,115",
"BaseVar": "6,800,964",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "99%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.9934259532866441,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001095996.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001095996.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001095996.svg"
},
{
"company_id": "0001580905",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001580905.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001580905.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001580905.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001580905_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001580905_main_keyfigs.svg",
"name": "Installed Building Products Inc",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001580905.svg",
"report_text": "The relative strengths and weaknesses of Installed Building 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 Installed Building Products Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Installed Building Products Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 92%, being 27% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001580905_2019_Installed_Building_Products_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "2.62",
"Liabilities": "44.3",
"Stockholders Equity": "-38.0",
"ECR before LimitedLiability": "39.3",
"Other Liabilities": "30.4",
"Notes and Loans Payable": "14.4",
"Inventory": "-17.0",
"Assets": "-29.7",
"Assets, Current": "-4.84",
"Cash": "-8.27",
"Goodwill": "8.26",
"Assets, Non-current": "16.5",
"Other Assets": "-23.1",
"Other Expenses": "-54.8",
"Expenses": "-54.8",
"Revenues": "60.8",
"Net Income": "28.6",
"Other Revenues": "60.8",
"Other Net Income": "-7.91",
"Comprehensive Net Income": "30.2",
"Economic Capital Ratio": "5.02"
},
"2015": {
"Liabilities, Non-Current": "-25.1",
"Liabilities": "8.33",
"Stockholders Equity": "-39.3",
"ECR before LimitedLiability": "16.4",
"Other Liabilities": "20.1",
"Notes and Loans Payable": "9.23",
"Goodwill": "6.26",
"Assets": "-23.9",
"Assets, Non-current": "-1.37",
"Assets, Current": "-1.26",
"Other Assets": "-7.89",
"Inventory": "-13.3",
"Cash": "-11.4",
"Other Expenses": "-18.5",
"Expenses": "-18.5",
"Revenues": "44.0",
"Net Income": "34.8",
"Other Revenues": "44.0",
"Comprehensive Net Income": "35.5",
"Other Net Income": "-5.10",
"Economic Capital Ratio": "-2.71"
},
"2016": {
"Liabilities, Non-Current": "-17.8",
"Liabilities": "22.7",
"Stockholders Equity": "-34.3",
"ECR before LimitedLiability": "26.1",
"Notes and Loans Payable": "3.58",
"Liabilities, Current": "6.75",
"Other Liabilities": "28.2",
"Goodwill": "3.20",
"Assets": "-24.2",
"Other Assets": "-5.17",
"Inventory": "-10.7",
"Assets, Current": "-5.53",
"Assets, Non-current": "-2.27",
"Cash": "-11.3",
"Other Expenses": "-33.8",
"Expenses": "-33.8",
"Revenues": "51.3",
"Net Income": "34.4",
"Other Revenues": "51.3",
"Comprehensive Net Income": "35.7",
"Economic Capital Ratio": "3.54"
},
"2017": {
"Notes and Loans Payable": "3.89",
"Liabilities": "6.16",
"Stockholders Equity": "-25.3",
"ECR before LimitedLiability": "13.1",
"Liabilities, Non-Current": "-35.1",
"Other Liabilities": "19.6",
"Liabilities, Current": "12.8",
"Cash": "-9.46",
"Assets": "-18.4",
"Inventory": "-10.1",
"Goodwill": "3.50",
"Assets, Non-current": "-2.23",
"Other Assets": "-3.38",
"Other Expenses": "-16.1",
"Expenses": "-16.1",
"Revenues": "38.2",
"Net Income": "24.9",
"Other Revenues": "38.2",
"Comprehensive Net Income": "24.8",
"Other Net Income": "-6.41",
"Economic Capital Ratio": "-2.16"
},
"2018": {
"Other Liabilities": "14.8",
"Liabilities": "-2.93",
"Stockholders Equity": "-29.0",
"ECR before LimitedLiability": "-5.60",
"Notes and Loans Payable": "9.67",
"Liabilities, Current": "7.48",
"Liabilities, Non-Current": "-40.5",
"Other Assets": "-1.86",
"Assets": "-17.9",
"Goodwill": "2.46",
"Inventory": "-16.6",
"Assets, Non-current": "-2.07",
"Cash": "-0.589",
"Other Expenses": "-14.9",
"Expenses": "-14.9",
"Revenues": "29.0",
"Net Income": "13.0",
"Other Revenues": "29.0",
"Other Net Income": "1.72",
"Comprehensive Net Income": "13.5",
"Economic Capital Ratio": "-27.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001580905_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "119,288",
"Assets, Non-current": "75,504",
"Cash": "10,761",
"Goodwill": "71,111",
"Inventory": "0",
"Liabilities, Current": "89,964",
"Liabilities, Non-Current": "25,070",
"Notes and Loans Payable": "0",
"Other Assets": "-42,502",
"Other Compr. Net Income": "0",
"Other Expenses": "501,041",
"Other Liabilities": "27,254",
"Other Net Income": "-3,047",
"Other Revenues": "518,020"
},
"output_variables": {
"Liabilities": "142,288",
"Assets": "234,162",
"Expenses": "501,041",
"Revenues": "518,020",
"Stockholders Equity": "91,874",
"Net Income": "13,932",
"Comprehensive Net Income": "13,932",
"BaseVar": "1,286,991",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "108%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "150,232",
"Assets, Non-current": "8,528",
"Cash": "6,818",
"Goodwill": "90,512",
"Inventory": "0",
"Liabilities, Current": "119,262",
"Liabilities, Non-Current": "113,724",
"Notes and Loans Payable": "0",
"Other Assets": "117,992",
"Other Compr. Net Income": "0",
"Other Expenses": "633,180",
"Other Liabilities": "26,613",
"Other Net Income": "-3,022",
"Other Revenues": "662,719"
},
"output_variables": {
"Liabilities": "259,599",
"Assets": "374,082",
"Expenses": "633,180",
"Revenues": "662,719",
"Stockholders Equity": "114,483",
"Net Income": "26,517",
"Comprehensive Net Income": "26,517",
"BaseVar": "1,713,181",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "102%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "192,391",
"Assets, Non-current": "8,513",
"Cash": "14,482",
"Goodwill": "107,086",
"Inventory": "0",
"Liabilities, Current": "151,280",
"Liabilities, Non-Current": "134,235",
"Notes and Loans Payable": "0",
"Other Assets": "139,623",
"Other Compr. Net Income": "0",
"Other Expenses": "824,281",
"Other Liabilities": "22,603",
"Other Net Income": "-263",
"Other Revenues": "862,980"
},
"output_variables": {
"Liabilities": "308,118",
"Assets": "462,095",
"Expenses": "824,281",
"Revenues": "862,980",
"Stockholders Equity": "153,977",
"Net Income": "38,436",
"Comprehensive Net Income": "38,436",
"BaseVar": "2,199,195",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "107%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "354,942",
"Assets, Non-current": "9,272",
"Cash": "62,510",
"Goodwill": "155,466",
"Inventory": "0",
"Liabilities, Current": "184,368",
"Liabilities, Non-Current": "330,927",
"Notes and Loans Payable": "0",
"Other Assets": "156,556",
"Other Compr. Net Income": "507",
"Other Expenses": "1,090,722",
"Other Liabilities": "12,923",
"Other Net Income": "-1,065",
"Other Revenues": "1,132,927"
},
"output_variables": {
"Liabilities": "528,218",
"Assets": "738,746",
"Expenses": "1,090,722",
"Revenues": "1,132,927",
"Stockholders Equity": "210,528",
"Net Income": "41,140",
"Comprehensive Net Income": "41,394",
"BaseVar": "3,025,595",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "97%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "411,545",
"Assets, Non-current": "10,157",
"Cash": "90,442",
"Goodwill": "173,049",
"Inventory": "0",
"Liabilities, Current": "209,459",
"Liabilities, Non-Current": "432,182",
"Notes and Loans Payable": "0",
"Other Assets": "149,465",
"Other Compr. Net Income": "-1,050",
"Other Expenses": "1,281,149",
"Other Liabilities": "10,519",
"Other Net Income": "-535",
"Other Revenues": "1,336,432"
},
"output_variables": {
"Liabilities": "652,160",
"Assets": "834,658",
"Expenses": "1,281,149",
"Revenues": "1,336,432",
"Stockholders Equity": "182,498",
"Net Income": "54,748",
"Comprehensive Net Income": "54,223",
"BaseVar": "3,559,012",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "92%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 0.9210570873228925,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001580905.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001580905.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001580905.svg"
},
{
"company_id": "0001723866",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001723866.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001723866.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001723866.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001723866_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001723866_main_keyfigs.svg",
"name": "Select Interior Concepts Inc",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001723866.svg",
"report_text": "The relative strengths and weaknesses of Select Interior Concepts 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 Select Interior Concepts Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Select Interior Concepts Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 91%, being 28% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001723866_2019_Select_Interior_Concepts_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "4.79",
"Liabilities": "-5.32",
"Stockholders Equity": "-11.4",
"ECR before LimitedLiability": "-6.66",
"Notes and Loans Payable": "8.30",
"Liabilities, Current": "5.38",
"Liabilities, Non-Current": "-25.8",
"Other Assets": "11.1",
"Assets": "-5.51",
"Goodwill": "6.88",
"Inventory": "-14.9",
"Assets, Non-current": "-2.41",
"Assets, Current": "4.17",
"Cash": "-4.87",
"Other Expenses": "-0.887",
"Expenses": "-0.887",
"Revenues": "4.75",
"Net Income": "-1.65",
"Other Revenues": "4.75",
"Other Net Income": "-5.35",
"Comprehensive Net Income": "-1.14",
"Economic Capital Ratio": "-28.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001723866_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "185,305",
"Assets, Non-current": "0",
"Cash": "6,362",
"Goodwill": "94,593",
"Inventory": "0",
"Liabilities, Current": "86,628",
"Liabilities, Non-Current": "142,442",
"Notes and Loans Payable": "0",
"Other Assets": "129,754",
"Other Compr. Net Income": "0",
"Other Expenses": "478,649",
"Other Liabilities": "38,250",
"Other Net Income": "-13,583",
"Other Revenues": "489,757"
},
"output_variables": {
"Liabilities": "267,320",
"Assets": "416,014",
"Expenses": "478,649",
"Revenues": "489,757",
"Stockholders Equity": "148,694",
"Net Income": "-2,475",
"Comprehensive Net Income": "-2,475",
"BaseVar": "1,397,305",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "91%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.9103813160607475,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001723866.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001723866.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001723866.svg"
},
{
"company_id": "0001372020",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001372020.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001372020.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001372020.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001372020_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001372020_main_keyfigs.svg",
"name": "Great Lakes Dredge Dock Corp",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001372020.svg",
"report_text": "The relative strengths and weaknesses of Great Lakes Dredge Dock 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 Great Lakes Dredge Dock Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Great Lakes Dredge Dock Corp is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 84%, being 36% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001372020_2019_Great_Lakes_Dredge_Dock_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-2.13",
"Liabilities": "-21.6",
"Stockholders Equity": "-5.15",
"ECR before LimitedLiability": "-14.7",
"Liabilities, Non-Current": "2.63",
"Liabilities, Current": "1.35",
"Notes and Loans Payable": "-23.7",
"Goodwill": "2.52",
"Assets": "8.95",
"Cash": "1.78",
"Inventory": "-6.83",
"Assets, Current": "8.54",
"Other Assets": "3.17",
"Other Expenses": "21.0",
"Expenses": "21.0",
"Revenues": "-8.96",
"Net Income": "1.86",
"Other Revenues": "-8.96",
"Comprehensive Net Income": "1.91",
"Other Net Income": "-8.31",
"Economic Capital Ratio": "-13.6"
},
"2012": {
"Notes and Loans Payable": "-21.6",
"Liabilities": "-21.6",
"Stockholders Equity": "-8.93",
"ECR before LimitedLiability": "-14.7",
"Other Liabilities": "-1.54",
"Liabilities, Current": "-2.43",
"Liabilities, Non-Current": "3.86",
"Assets": "6.93",
"Inventory": "-5.63",
"Other Assets": "15.8",
"Goodwill": "3.03",
"Cash": "-6.82",
"Assets, Current": "4.56",
"Other Expenses": "20.5",
"Expenses": "20.5",
"Revenues": "-11.4",
"Net Income": "0.776",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "0.979",
"Other Net Income": "-6.52",
"Economic Capital Ratio": "-19.9"
},
"2013": {
"Liabilities, Current": "-1.57",
"Liabilities": "-18.0",
"Stockholders Equity": "-15.0",
"ECR before LimitedLiability": "-17.0",
"Liabilities, Non-Current": "5.25",
"Other Liabilities": "3.20",
"Notes and Loans Payable": "-25.9",
"Assets, Current": "6.28",
"Assets": "-0.173",
"Cash": "-4.00",
"Assets, Non-current": "-2.04",
"Other Assets": "12.0",
"Goodwill": "-0.125",
"Inventory": "-9.32",
"Other Expenses": "16.9",
"Expenses": "16.9",
"Other Revenues": "-5.41",
"Revenues": "-5.41",
"Economic Capital Ratio": "-32.3",
"Other Net Income": "-15.0",
"Other Compr. Net Income": "-0.0224"
},
"2014": {
"Liabilities, Non-Current": "6.46",
"Liabilities": "-16.1",
"Stockholders Equity": "-14.4",
"ECR before LimitedLiability": "18.9",
"Liabilities, Current": "-5.42",
"Other Liabilities": "6.09",
"Notes and Loans Payable": "-24.4",
"Inventory": "-12.9",
"Assets": "-1.70",
"Assets, Current": "5.20",
"Cash": "-4.46",
"Assets, Non-current": "-1.26",
"Other Assets": "16.2",
"Other Expenses": "15.2",
"Expenses": "15.2",
"Revenues": "4.96",
"Net Income": "10.6",
"Other Revenues": "4.96",
"Other Net Income": "-8.84",
"Comprehensive Net Income": "11.4",
"Economic Capital Ratio": "-15.4"
},
"2015": {
"Liabilities, Non-Current": "4.07",
"Liabilities": "-23.2",
"Stockholders Equity": "-21.9",
"ECR before LimitedLiability": "-2.32",
"Liabilities, Current": "-4.03",
"Other Liabilities": "-30.3",
"Notes and Loans Payable": "5.90",
"Assets": "-3.74",
"Assets, Non-current": "-1.39",
"Assets, Current": "7.42",
"Other Assets": "18.2",
"Inventory": "-11.9",
"Cash": "-9.86",
"Other Expenses": "20.6",
"Expenses": "20.6",
"Revenues": "1.41",
"Net Income": "11.2",
"Other Revenues": "1.41",
"Comprehensive Net Income": "11.4",
"Other Net Income": "-9.65",
"Economic Capital Ratio": "-21.4"
},
"2016": {
"Liabilities, Non-Current": "6.64",
"Liabilities": "-20.9",
"Stockholders Equity": "-15.8",
"ECR before LimitedLiability": "1.89",
"Notes and Loans Payable": "2.02",
"Liabilities, Current": "1.70",
"Other Liabilities": "-33.0",
"Goodwill": "-0.300",
"Assets": "0.439",
"Other Assets": "23.3",
"Inventory": "-9.31",
"Assets, Current": "2.80",
"Assets, Non-current": "-0.926",
"Cash": "-10.2",
"Other Expenses": "18.6",
"Expenses": "18.6",
"Net Income": "7.85",
"Other Net Income": "-9.35",
"Comprehensive Net Income": "8.67",
"Other Compr. Net Income": "0.782",
"Economic Capital Ratio": "-20.7"
},
"2017": {
"Notes and Loans Payable": "2.60",
"Liabilities": "-22.2",
"Stockholders Equity": "-13.4",
"ECR before LimitedLiability": "-8.47",
"Liabilities, Non-Current": "-33.9",
"Other Liabilities": "0.823",
"Liabilities, Current": "6.44",
"Cash": "-11.3",
"Assets": "4.82",
"Inventory": "-9.52",
"Assets, Non-current": "-1.48",
"Other Assets": "17.4",
"Assets, Current": "0.236",
"Other Expenses": "16.1",
"Expenses": "16.1",
"Revenues": "-4.48",
"Net Income": "0.523",
"Other Revenues": "-4.48",
"Comprehensive Net Income": "0.570",
"Other Net Income": "-16.9",
"Economic Capital Ratio": "-23.7"
},
"2018": {
"Other Liabilities": "7.76",
"Liabilities": "-24.3",
"Stockholders Equity": "-8.70",
"ECR before LimitedLiability": "-14.1",
"Notes and Loans Payable": "6.47",
"Liabilities, Current": "-2.29",
"Liabilities, Non-Current": "-38.9",
"Other Assets": "25.4",
"Assets": "10.1",
"Inventory": "-13.4",
"Assets, Non-current": "-1.08",
"Assets, Current": "-1.87",
"Cash": "-1.93",
"Other Expenses": "24.6",
"Expenses": "24.6",
"Revenues": "-15.9",
"Net Income": "-2.17",
"Other Revenues": "-15.9",
"Other Net Income": "-15.0",
"Comprehensive Net Income": "-2.32",
"Economic Capital Ratio": "-35.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001372020_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "325,778",
"Assets, Non-current": "16,273",
"Cash": "113,288",
"Goodwill": "98,863",
"Inventory": "0",
"Liabilities, Current": "139,071",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "250,000",
"Other Assets": "234,258",
"Other Compr. Net Income": "0",
"Other Expenses": "594,295",
"Other Liabilities": "106,852",
"Other Net Income": "-15,787",
"Other Revenues": "627,333"
},
"output_variables": {
"Liabilities": "495,923",
"Assets": "788,460",
"Expenses": "594,295",
"Revenues": "627,333",
"Stockholders Equity": "292,537",
"Net Income": "17,251",
"Comprehensive Net Income": "17,251",
"BaseVar": "1,972,413",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "98%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "313,690",
"Assets, Non-current": "17,695",
"Cash": "24,440",
"Goodwill": "100,799",
"Inventory": "0",
"Liabilities, Current": "196,203",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "250,000",
"Other Assets": "369,771",
"Other Compr. Net Income": "262",
"Other Expenses": "670,573",
"Other Liabilities": "106,767",
"Other Net Income": "-20,351",
"Other Revenues": "687,584"
},
"output_variables": {
"Liabilities": "552,970",
"Assets": "826,395",
"Expenses": "670,573",
"Revenues": "687,584",
"Stockholders Equity": "273,425",
"Net Income": "-3,340",
"Comprehensive Net Income": "-3,209",
"BaseVar": "2,171,860",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "89%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "361,053",
"Assets, Non-current": "9,062",
"Cash": "75,338",
"Goodwill": "79,326",
"Inventory": "0",
"Liabilities, Current": "215,821",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "250,000",
"Other Assets": "327,866",
"Other Compr. Net Income": "539",
"Other Expenses": "709,622",
"Other Liabilities": "144,723",
"Other Net Income": "-56,789",
"Other Revenues": "731,418"
},
"output_variables": {
"Liabilities": "610,544",
"Assets": "852,645",
"Expenses": "709,622",
"Revenues": "731,418",
"Stockholders Equity": "242,101",
"Net Income": "-34,993",
"Comprehensive Net Income": "-34,724",
"BaseVar": "2,342,340",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "76%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "342,244",
"Assets, Non-current": "12,105",
"Cash": "42,389",
"Goodwill": "86,326",
"Inventory": "0",
"Liabilities, Current": "220,887",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "274,880",
"Other Assets": "410,170",
"Other Compr. Net Income": "-261",
"Other Expenses": "770,716",
"Other Liabilities": "141,504",
"Other Net Income": "-25,820",
"Other Revenues": "806,831"
},
"output_variables": {
"Liabilities": "637,271",
"Assets": "893,234",
"Expenses": "770,716",
"Revenues": "806,831",
"Stockholders Equity": "255,963",
"Net Income": "10,295",
"Comprehensive Net Income": "10,164",
"BaseVar": "2,489,153",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "88%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "329,733",
"Assets, Non-current": "10,271",
"Cash": "14,184",
"Goodwill": "83,576",
"Inventory": "0",
"Liabilities, Current": "226,155",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "463,861",
"Other Compr. Net Income": "-1,249",
"Other Expenses": "832,277",
"Other Liabilities": "423,297",
"Other Net Income": "-30,790",
"Other Revenues": "856,878"
},
"output_variables": {
"Liabilities": "649,452",
"Assets": "901,625",
"Expenses": "832,277",
"Revenues": "856,878",
"Stockholders Equity": "252,173",
"Net Income": "-6,189",
"Comprehensive Net Income": "-6,814",
"BaseVar": "2,625,822",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "83%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "307,226",
"Assets, Non-current": "21,644",
"Cash": "11,167",
"Goodwill": "83,576",
"Inventory": "0",
"Liabilities, Current": "186,847",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "469,975",
"Other Compr. Net Income": "838",
"Other Expenses": "740,938",
"Other Liabilities": "458,851",
"Other Net Income": "-34,824",
"Other Revenues": "767,585"
},
"output_variables": {
"Liabilities": "645,698",
"Assets": "893,588",
"Expenses": "740,938",
"Revenues": "767,585",
"Stockholders Equity": "247,890",
"Net Income": "-8,177",
"Comprehensive Net Income": "-7,758",
"BaseVar": "2,429,642",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "82%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "262,184",
"Assets, Non-current": "13,128",
"Cash": "15,852",
"Goodwill": "83,576",
"Inventory": "0",
"Liabilities, Current": "157,359",
"Liabilities, Non-Current": "333,141",
"Notes and Loans Payable": "0",
"Other Assets": "457,617",
"Other Compr. Net Income": "1,148",
"Other Expenses": "685,341",
"Other Liabilities": "120,561",
"Other Net Income": "-48,422",
"Other Revenues": "702,503"
},
"output_variables": {
"Liabilities": "611,061",
"Assets": "832,357",
"Expenses": "685,341",
"Revenues": "702,503",
"Stockholders Equity": "221,296",
"Net Income": "-31,260",
"Comprehensive Net Income": "-30,686",
"BaseVar": "2,266,929",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "75%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "206,698",
"Assets, Non-current": "10,760",
"Cash": "34,458",
"Goodwill": "76,576",
"Inventory": "0",
"Liabilities, Current": "170,401",
"Liabilities, Non-Current": "321,950",
"Notes and Loans Payable": "0",
"Other Assets": "401,779",
"Other Compr. Net Income": "-3,812",
"Other Expenses": "569,880",
"Other Liabilities": "22,992",
"Other Net Income": "-57,208",
"Other Revenues": "620,795"
},
"output_variables": {
"Liabilities": "515,343",
"Assets": "730,271",
"Expenses": "569,880",
"Revenues": "620,795",
"Stockholders Equity": "214,928",
"Net Income": "-6,293",
"Comprehensive Net Income": "-8,199",
"BaseVar": "1,968,379",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "84%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.8358753938331622,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001372020.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001372020.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001372020.svg"
},
{
"company_id": "0000833079",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0000833079.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0000833079.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000833079.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000833079_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000833079_main_keyfigs.svg",
"name": "Meritage Homes CORP",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0000833079.svg",
"report_text": "The relative strengths and weaknesses of Meritage Homes 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 Meritage Homes CORP compared to the market average is the variable Inventory, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Meritage Homes CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 80%, being 39% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0000833079_2019_Meritage_Homes_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-21.6",
"Stockholders Equity": "-0.758",
"ECR before LimitedLiability": "-20.0",
"Liabilities, Non-Current": "2.53",
"Liabilities, Current": "17.7",
"Notes and Loans Payable": "-48.9",
"Goodwill": "-4.85",
"Assets": "14.7",
"Cash": "2.36",
"Assets, Non-current": "-0.608",
"Inventory": "36.3",
"Assets, Current": "-14.5",
"Other Assets": "-2.69",
"Other Expenses": "15.5",
"Expenses": "15.5",
"Revenues": "-17.2",
"Net Income": "-6.28",
"Other Revenues": "-17.2",
"Comprehensive Net Income": "-6.24",
"Other Net Income": "-2.90",
"Economic Capital Ratio": "-18.9"
},
"2012": {
"Notes and Loans Payable": "-49.0",
"Liabilities": "-16.5",
"Stockholders Equity": "3.78",
"ECR before LimitedLiability": "11.0",
"Liabilities, Current": "19.0",
"Liabilities, Non-Current": "3.64",
"Assets, Non-current": "-1.23",
"Assets": "10.6",
"Inventory": "55.3",
"Other Assets": "-1.77",
"Goodwill": "-3.09",
"Cash": "-0.713",
"Assets, Current": "-10.8",
"Other Expenses": "23.4",
"Expenses": "23.4",
"Revenues": "-5.97",
"Net Income": "15.0",
"Other Revenues": "-5.97",
"Comprehensive Net Income": "15.2",
"Other Net Income": "-1.36",
"Economic Capital Ratio": "5.85"
},
"2013": {
"Liabilities, Current": "22.7",
"Liabilities": "-5.46",
"Stockholders Equity": "-2.37",
"ECR before LimitedLiability": "18.4",
"Liabilities, Non-Current": "5.48",
"Other Liabilities": "7.17",
"Notes and Loans Payable": "-53.6",
"Assets, Current": "-13.2",
"Assets": "0.987",
"Assets, Non-current": "-1.70",
"Other Assets": "-3.80",
"Goodwill": "-4.20",
"Inventory": "51.4",
"Other Expenses": "11.0",
"Expenses": "11.0",
"Revenues": "8.73",
"Net Income": "21.5",
"Other Revenues": "8.73",
"Other Net Income": "0.940",
"Comprehensive Net Income": "21.4",
"Economic Capital Ratio": "3.11"
},
"2014": {
"Liabilities, Non-Current": "7.04",
"Liabilities": "2.49",
"Inventory": "50.0",
"Stockholders Equity": "1.42",
"ECR before LimitedLiability": "48.9",
"Liabilities, Current": "19.4",
"Other Liabilities": "9.20",
"Notes and Loans Payable": "-42.2",
"Other Expenses": "5.47",
"Expenses": "5.47",
"Net Income": "20.4",
"Other Revenues": "15.4",
"Revenues": "15.4",
"Assets, Current": "-11.1",
"Cash": "-3.00",
"Goodwill": "-3.35",
"Assets, Non-current": "-1.40",
"Other Assets": "-4.46",
"Other Net Income": "-0.850",
"Comprehensive Net Income": "21.2",
"Economic Capital Ratio": "14.6"
},
"2015": {
"Liabilities, Non-Current": "4.30",
"Liabilities": "-6.39",
"Goodwill": "-3.72",
"Stockholders Equity": "-4.98",
"ECR before LimitedLiability": "28.5",
"Liabilities, Current": "20.4",
"Other Liabilities": "5.63",
"Notes and Loans Payable": "-46.5",
"Other Expenses": "11.0",
"Expenses": "11.0",
"Net Income": "21.7",
"Other Revenues": "11.0",
"Revenues": "11.0",
"Assets, Non-current": "-1.39",
"Assets, Current": "-10.3",
"Other Assets": "-7.15",
"Inventory": "54.5",
"Cash": "-2.98",
"Comprehensive Net Income": "22.1",
"Other Net Income": "-0.918",
"Economic Capital Ratio": "9.39"
},
"2016": {
"Liabilities, Non-Current": "8.15",
"Liabilities": "6.59",
"Stockholders Equity": "-2.07",
"ECR before LimitedLiability": "36.5",
"Notes and Loans Payable": "-49.4",
"Liabilities, Current": "25.3",
"Other Liabilities": "9.97",
"Goodwill": "-4.51",
"Assets": "-3.76",
"Other Assets": "-5.87",
"Inventory": "58.3",
"Assets, Current": "-12.2",
"Assets, Non-current": "-1.80",
"Cash": "-5.90",
"Other Expenses": "-2.32",
"Expenses": "-2.32",
"Revenues": "22.9",
"Net Income": "21.3",
"Other Revenues": "22.9",
"Comprehensive Net Income": "22.1",
"Economic Capital Ratio": "14.0"
},
"2017": {
"Notes and Loans Payable": "-49.3",
"Liabilities": "3.27",
"Cash": "-5.88",
"Stockholders Equity": "3.10",
"ECR before LimitedLiability": "31.2",
"Liabilities, Non-Current": "9.11",
"Other Liabilities": "3.87",
"Liabilities, Current": "27.2",
"Other Expenses": "3.02",
"Expenses": "3.02",
"Net Income": "18.2",
"Other Revenues": "17.7",
"Revenues": "17.7",
"Inventory": "56.8",
"Goodwill": "-4.69",
"Assets, Non-current": "-1.68",
"Other Assets": "-3.72",
"Assets, Current": "-12.5",
"Comprehensive Net Income": "18.1",
"Other Net Income": "-2.53",
"Economic Capital Ratio": "16.0"
},
"2018": {
"Other Liabilities": "-7.69",
"Liabilities": "-41.9",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "-17.3",
"Notes and Loans Payable": "-46.5",
"Liabilities, Current": "7.69",
"Liabilities, Non-Current": "3.15",
"Other Assets": "4.37",
"Assets": "46.3",
"Goodwill": "-2.93",
"Inventory": "50.3",
"Assets, Current": "-8.05",
"Cash": "6.25",
"Other Expenses": "23.2",
"Expenses": "23.2",
"Revenues": "-64.6",
"Net Income": "-28.3",
"Other Revenues": "-64.6",
"Other Net Income": "2.56",
"Comprehensive Net Income": "-28.2",
"Economic Capital Ratio": "-39.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0000833079_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "173,612",
"Goodwill": "1,571",
"Inventory": "815,425",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "606,409",
"Other Assets": "230,770",
"Other Compr. Net Income": "0",
"Other Expenses": "890,361",
"Other Liabilities": "126,057",
"Other Net Income": "8,011",
"Other Revenues": "861,244"
},
"output_variables": {
"Liabilities": "732,466",
"Assets": "1,221,378",
"Expenses": "890,361",
"Revenues": "861,244",
"Stockholders Equity": "488,912",
"Net Income": "-21,106",
"Comprehensive Net Income": "-21,106",
"BaseVar": "2,868,509",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "93%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "170,457",
"Goodwill": "0",
"Inventory": "1,113,187",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "722,797",
"Other Assets": "291,918",
"Other Compr. Net Income": "0",
"Other Expenses": "1,086,428",
"Other Liabilities": "158,555",
"Other Net Income": "-2,083",
"Other Revenues": "1,193,674"
},
"output_variables": {
"Liabilities": "881,352",
"Assets": "1,575,562",
"Expenses": "1,086,428",
"Revenues": "1,193,674",
"Stockholders Equity": "694,210",
"Net Income": "105,163",
"Comprehensive Net Income": "105,163",
"BaseVar": "3,681,806",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "115%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "274,136",
"Goodwill": "0",
"Inventory": "1,405,299",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "905,055",
"Other Assets": "323,926",
"Other Compr. Net Income": "0",
"Other Expenses": "1,704,767",
"Other Liabilities": "256,914",
"Other Net Income": "14,572",
"Other Revenues": "1,814,659"
},
"output_variables": {
"Liabilities": "1,161,969",
"Assets": "2,003,361",
"Expenses": "1,704,767",
"Revenues": "1,814,659",
"Stockholders Equity": "841,392",
"Net Income": "124,464",
"Comprehensive Net Income": "124,464",
"BaseVar": "5,381,713",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "111%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "103,333",
"Goodwill": "0",
"Inventory": "1,877,682",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "904,486",
"Other Assets": "335,123",
"Other Compr. Net Income": "0",
"Other Expenses": "2,049,705",
"Other Liabilities": "302,163",
"Other Net Income": "22,303",
"Other Revenues": "2,169,643"
},
"output_variables": {
"Liabilities": "1,206,649",
"Assets": "2,316,138",
"Expenses": "2,049,705",
"Revenues": "2,169,643",
"Stockholders Equity": "1,109,489",
"Net Income": "142,241",
"Comprehensive Net Income": "142,241",
"BaseVar": "6,321,168",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "118%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "262,208",
"Goodwill": "0",
"Inventory": "2,098,302",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,103,918",
"Other Assets": "330,012",
"Other Compr. Net Income": "0",
"Other Expenses": "2,457,331",
"Other Liabilities": "327,667",
"Other Net Income": "17,987",
"Other Revenues": "2,568,082"
},
"output_variables": {
"Liabilities": "1,431,585",
"Assets": "2,690,522",
"Expenses": "2,457,331",
"Revenues": "2,568,082",
"Stockholders Equity": "1,258,937",
"Net Income": "128,738",
"Comprehensive Net Income": "128,738",
"BaseVar": "7,482,708",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "114%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "131,702",
"Goodwill": "0",
"Inventory": "2,422,063",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,095,119",
"Other Assets": "334,926",
"Other Compr. Net Income": "0",
"Other Expenses": "2,910,601",
"Other Liabilities": "372,077",
"Other Net Income": "30,915",
"Other Revenues": "3,029,227"
},
"output_variables": {
"Liabilities": "1,467,196",
"Assets": "2,888,691",
"Expenses": "2,910,601",
"Revenues": "3,029,227",
"Stockholders Equity": "1,421,495",
"Net Income": "149,541",
"Comprehensive Net Income": "149,541",
"BaseVar": "8,596,492",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "117%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "170,746",
"Goodwill": "0",
"Inventory": "2,731,380",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,266,450",
"Other Assets": "349,132",
"Other Compr. Net Income": "0",
"Other Expenses": "3,114,078",
"Other Liabilities": "407,983",
"Other Net Income": "30,561",
"Other Revenues": "3,226,772"
},
"output_variables": {
"Liabilities": "1,674,433",
"Assets": "3,251,258",
"Expenses": "3,114,078",
"Revenues": "3,226,772",
"Stockholders Equity": "1,576,825",
"Net Income": "143,255",
"Comprehensive Net Income": "143,255",
"BaseVar": "9,312,112",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "115%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "311,466",
"Goodwill": "0",
"Inventory": "2,742,621",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,295,284",
"Other Assets": "311,392",
"Other Compr. Net Income": "0",
"Other Expenses": "437,082",
"Other Liabilities": "349,440",
"Other Net Income": "26,949",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,644,724",
"Assets": "3,365,479",
"Expenses": "437,082",
"Revenues": "0",
"Stockholders Equity": "1,720,755",
"Net Income": "-410,133",
"Comprehensive Net Income": "-410,133",
"BaseVar": "3,003,935",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "80%"
}
}
},
"top_rated": false,
"trend": -18.0,
"value": 0.8039531548848958,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0000833079.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0000833079.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0000833079.svg"
},
{
"company_id": "0001606163",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001606163.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001606163.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001606163.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001606163_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001606163_main_keyfigs.svg",
"name": "Limbach Holdings Inc",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001606163.svg",
"report_text": "The relative strengths and weaknesses of Limbach 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 Limbach Holdings Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 19% points.The greatest weakness of Limbach Holdings Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 47% points.
The company's Economic Capital Ratio, given in the ranking table, is 74%, being 46% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001606163_2019_Limbach_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Non-Current": "1.79",
"Liabilities": "17.7",
"Assets": "15.2",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "95.5",
"Liabilities, Current": "7.89",
"Other Liabilities": "6.87",
"Notes and Loans Payable": "2.59",
"Assets, Current": "-0.156",
"Other Assets": "51.5",
"Inventory": "-0.119",
"Cash": "-0.107",
"Other Expenses": "49.5",
"Expenses": "49.5",
"Net Income": "0.824",
"Other Revenues": "-57.9",
"Revenues": "-57.9",
"Comprehensive Net Income": "0.923",
"Other Compr. Net Income": "0.0997",
"Other Net Income": "-0.647",
"Economic Capital Ratio": "76.4"
},
"2017": {
"Notes and Loans Payable": "5.43",
"Liabilities": "24.6",
"Stockholders Equity": "-45.8",
"Economic Capital Ratio": "-15.1",
"Liabilities, Non-Current": "7.20",
"Other Liabilities": "24.5",
"Liabilities, Current": "-9.56",
"Cash": "-20.4",
"Assets": "-39.2",
"Inventory": "-16.1",
"Goodwill": "-6.48",
"Assets, Non-current": "-4.73",
"Other Assets": "-16.4",
"Assets, Current": "9.33",
"Other Expenses": "-55.6",
"Expenses": "-55.6",
"Revenues": "41.1",
"Net Income": "20.0",
"Other Revenues": "41.1",
"Comprehensive Net Income": "19.7",
"Other Net Income": "-11.2"
},
"2018": {
"Other Liabilities": "14.6",
"Liabilities": "14.1",
"Stockholders Equity": "-46.6",
"ECR before LimitedLiability": "-23.9",
"Notes and Loans Payable": "12.3",
"Liabilities, Current": "-29.2",
"Liabilities, Non-Current": "7.43",
"Other Assets": "-11.9",
"Assets": "-37.9",
"Goodwill": "-8.86",
"Inventory": "-25.8",
"Assets, Non-current": "-4.47",
"Assets, Current": "14.6",
"Cash": "-10.6",
"Other Expenses": "-47.3",
"Expenses": "-47.3",
"Revenues": "19.3",
"Net Income": "-2.21",
"Other Revenues": "19.3",
"Comprehensive Net Income": "-1.36",
"Economic Capital Ratio": "-45.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001606163_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "139",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "130",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "46,060",
"Other Compr. Net Income": "0",
"Other Expenses": "391",
"Other Liabilities": "125",
"Other Net Income": "1.6",
"Other Revenues": "50"
},
"output_variables": {
"Liabilities": "255",
"Assets": "46,199",
"Expenses": "391",
"Revenues": "50",
"Stockholders Equity": "45,944",
"Net Income": "-340",
"Comprehensive Net Income": "-340",
"BaseVar": "23,703",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "181%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "166,260",
"Assets, Non-current": "465",
"Cash": "626",
"Goodwill": "24,713",
"Inventory": "0",
"Liabilities, Current": "136,345",
"Liabilities, Non-Current": "20,556",
"Notes and Loans Payable": "0",
"Other Assets": "20,956",
"Other Compr. Net Income": "0",
"Other Expenses": "482,872",
"Other Liabilities": "0",
"Other Net Income": "-2,155",
"Other Revenues": "485,739"
},
"output_variables": {
"Liabilities": "156,901",
"Assets": "213,020",
"Expenses": "482,872",
"Revenues": "485,739",
"Stockholders Equity": "56,119",
"Net Income": "712",
"Comprehensive Net Income": "712",
"BaseVar": "1,228,534",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "84%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "204,986",
"Assets, Non-current": "271",
"Cash": "0",
"Goodwill": "23,441",
"Inventory": "0",
"Liabilities, Current": "183,652",
"Liabilities, Non-Current": "23,614",
"Notes and Loans Payable": "0",
"Other Assets": "24,936",
"Other Compr. Net Income": "0",
"Other Expenses": "544,821",
"Other Liabilities": "0",
"Other Net Income": "-3,550",
"Other Revenues": "546,526"
},
"output_variables": {
"Liabilities": "207,266",
"Assets": "253,634",
"Expenses": "544,821",
"Revenues": "546,526",
"Stockholders Equity": "46,368",
"Net Income": "-1,845",
"Comprehensive Net Income": "-1,845",
"BaseVar": "1,407,464",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "74%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.7380407020061739,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001606163.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001606163.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001606163.svg"
},
{
"company_id": "0001402829",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001402829.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001402829.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001402829.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001402829_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001402829_main_keyfigs.svg",
"name": "Orion Group Holdings Inc",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001402829.svg",
"report_text": "The relative strengths and weaknesses of Orion Group 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 Orion Group Holdings Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 9.1% points.The greatest weakness of Orion Group Holdings Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 60% points.
The company's Economic Capital Ratio, given in the ranking table, is 56%, being 63% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001402829_2019_Orion_Group_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Notes and Loans Payable": "12.5",
"Liabilities": "21.9",
"Stockholders Equity": "24.7",
"ECR before LimitedLiability": "20.8",
"Other Liabilities": "7.19",
"Liabilities, Current": "-2.00",
"Liabilities, Non-Current": "5.05",
"Assets, Non-current": "-1.36",
"Assets": "4.08",
"Inventory": "-3.88",
"Other Assets": "4.55",
"Goodwill": "1.51",
"Assets, Current": "4.26",
"Other Expenses": "-8.31",
"Expenses": "-8.31",
"Revenues": "4.86",
"Net Income": "-6.63",
"Other Revenues": "4.86",
"Comprehensive Net Income": "-6.46",
"Other Net Income": "-3.09",
"Economic Capital Ratio": "15.6"
},
"2013": {
"Liabilities, Current": "9.64",
"Liabilities": "42.0",
"Stockholders Equity": "19.9",
"ECR before LimitedLiability": "44.6",
"Liabilities, Non-Current": "8.31",
"Other Liabilities": "21.7",
"Notes and Loans Payable": "7.15",
"Assets, Current": "0.464",
"Assets": "-4.40",
"Cash": "-0.925",
"Assets, Non-current": "-1.42",
"Other Assets": "2.31",
"Inventory": "-4.71",
"Other Expenses": "-24.0",
"Expenses": "-24.0",
"Revenues": "37.7",
"Net Income": "10.8",
"Other Revenues": "37.7",
"Other Net Income": "-1.02",
"Comprehensive Net Income": "10.7",
"Economic Capital Ratio": "29.2"
},
"2014": {
"Liabilities, Non-Current": "7.82",
"Liabilities": "30.9",
"Assets": "-3.68",
"Stockholders Equity": "14.2",
"ECR before LimitedLiability": "63.1",
"Liabilities, Current": "-6.92",
"Other Liabilities": "21.2",
"Notes and Loans Payable": "9.83",
"Inventory": "-7.85",
"Assets, Current": "3.94",
"Assets, Non-current": "-1.31",
"Other Assets": "3.59",
"Other Expenses": "-15.7",
"Expenses": "-15.7",
"Net Income": "13.0",
"Other Revenues": "34.1",
"Revenues": "34.1",
"Other Net Income": "-3.19",
"Comprehensive Net Income": "13.9",
"Other Compr. Net Income": "0.797",
"Economic Capital Ratio": "28.9"
},
"2015": {
"Liabilities, Non-Current": "-19.6",
"Liabilities": "-1.25",
"Stockholders Equity": "-5.95",
"ECR before LimitedLiability": "17.2",
"Liabilities, Current": "-5.22",
"Other Liabilities": "15.0",
"Notes and Loans Payable": "6.66",
"Goodwill": "7.85",
"Assets": "-3.42",
"Assets, Non-current": "-1.24",
"Assets, Current": "9.74",
"Other Assets": "3.85",
"Inventory": "-9.90",
"Cash": "-8.81",
"Other Revenues": "11.9",
"Revenues": "11.9",
"Net Income": "8.84",
"Other Net Income": "-3.95",
"Comprehensive Net Income": "9.25",
"Other Expenses": "1.10",
"Economic Capital Ratio": "-1.85"
},
"2016": {
"Liabilities, Non-Current": "-10.7",
"Liabilities": "19.0",
"Stockholders Equity": "-9.01",
"ECR before LimitedLiability": "25.6",
"Notes and Loans Payable": "2.97",
"Liabilities, Current": "2.90",
"Other Liabilities": "22.9",
"Goodwill": "4.24",
"Assets": "-13.3",
"Other Assets": "3.32",
"Inventory": "-9.14",
"Assets, Non-current": "-2.46",
"Cash": "-10.7",
"Other Expenses": "-21.7",
"Expenses": "-21.7",
"Revenues": "42.7",
"Net Income": "11.0",
"Other Revenues": "42.7",
"Other Net Income": "-3.64",
"Comprehensive Net Income": "11.9",
"Economic Capital Ratio": "3.11"
},
"2017": {
"Notes and Loans Payable": "3.98",
"Liabilities": "23.2",
"Stockholders Equity": "-2.22",
"ECR before LimitedLiability": "27.8",
"Liabilities, Non-Current": "-4.36",
"Other Liabilities": "18.4",
"Liabilities, Current": "5.52",
"Cash": "-9.67",
"Assets": "-10.8",
"Inventory": "-8.05",
"Goodwill": "3.77",
"Assets, Non-current": "-2.01",
"Other Assets": "4.99",
"Other Expenses": "-20.0",
"Expenses": "-20.0",
"Revenues": "47.1",
"Net Income": "11.8",
"Other Revenues": "47.1",
"Comprehensive Net Income": "11.6",
"Other Net Income": "-8.14",
"Economic Capital Ratio": "12.5"
},
"2018": {
"Other Liabilities": "3.11",
"Liabilities": "4.46",
"Stockholders Equity": "-2.97",
"ECR before LimitedLiability": "-41.6",
"Notes and Loans Payable": "1.84",
"Liabilities, Current": "0.971",
"Liabilities, Non-Current": "-1.37",
"Other Assets": "9.11",
"Assets": "-18.9",
"Goodwill": "-2.27",
"Inventory": "-8.62",
"Assets, Current": "-1.84",
"Cash": "-1.85",
"Other Expenses": "-60.5",
"Expenses": "-60.5",
"Revenues": "2.83",
"Net Income": "-46.7",
"Other Revenues": "2.83",
"Other Net Income": "0.978",
"Comprehensive Net Income": "-46.0",
"Economic Capital Ratio": "-63.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001402829_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "128,650",
"Assets, Non-current": "225",
"Cash": "43,084",
"Goodwill": "35,444",
"Inventory": "0",
"Liabilities, Current": "73,439",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "109,912",
"Other Compr. Net Income": "0",
"Other Expenses": "301,605",
"Other Liabilities": "18,642",
"Other Net Income": "-2,303",
"Other Revenues": "292,042"
},
"output_variables": {
"Liabilities": "92,081",
"Assets": "317,315",
"Expenses": "301,605",
"Revenues": "292,042",
"Stockholders Equity": "225,234",
"Net Income": "-11,866",
"Comprehensive Net Income": "-11,866",
"BaseVar": "845,344",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "124%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "125,278",
"Assets, Non-current": "240",
"Cash": "40,859",
"Goodwill": "33,995",
"Inventory": "0",
"Liabilities, Current": "60,331",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "105,836",
"Other Compr. Net Income": "0",
"Other Expenses": "353,713",
"Other Liabilities": "18,065",
"Other Net Income": "-500",
"Other Revenues": "354,544"
},
"output_variables": {
"Liabilities": "78,396",
"Assets": "306,208",
"Expenses": "353,713",
"Revenues": "354,544",
"Stockholders Equity": "227,812",
"Net Income": "331",
"Comprehensive Net Income": "331",
"BaseVar": "954,216",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "138%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "151,134",
"Assets, Non-current": "0",
"Cash": "38,893",
"Goodwill": "33,885",
"Inventory": "0",
"Liabilities, Current": "91,192",
"Liabilities, Non-Current": "3,480",
"Notes and Loans Payable": "0",
"Other Assets": "128,388",
"Other Compr. Net Income": "0",
"Other Expenses": "379,090",
"Other Liabilities": "20,911",
"Other Net Income": "149",
"Other Revenues": "385,818"
},
"output_variables": {
"Liabilities": "115,583",
"Assets": "352,300",
"Expenses": "379,090",
"Revenues": "385,818",
"Stockholders Equity": "236,717",
"Net Income": "6,877",
"Comprehensive Net Income": "6,877",
"BaseVar": "1,056,378",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "132%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "193,117",
"Assets, Non-current": "4,653",
"Cash": "1,345",
"Goodwill": "95,319",
"Inventory": "0",
"Liabilities, Current": "120,108",
"Liabilities, Non-Current": "98,188",
"Notes and Loans Payable": "0",
"Other Assets": "171,066",
"Other Compr. Net Income": "0",
"Other Expenses": "471,512",
"Other Liabilities": "19,490",
"Other Net Income": "-3,046",
"Other Revenues": "466,498"
},
"output_variables": {
"Liabilities": "237,786",
"Assets": "465,500",
"Expenses": "471,512",
"Revenues": "466,498",
"Stockholders Equity": "227,714",
"Net Income": "-8,060",
"Comprehensive Net Income": "-8,060",
"BaseVar": "1,363,278",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "102%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "195,108",
"Assets, Non-current": "1,372",
"Cash": "305",
"Goodwill": "88,432",
"Inventory": "0",
"Liabilities, Current": "120,013",
"Liabilities, Non-Current": "82,077",
"Notes and Loans Payable": "0",
"Other Assets": "162,459",
"Other Compr. Net Income": "0",
"Other Expenses": "577,322",
"Other Liabilities": "19,382",
"Other Net Income": "-4,534",
"Other Revenues": "578,236"
},
"output_variables": {
"Liabilities": "221,472",
"Assets": "447,676",
"Expenses": "577,322",
"Revenues": "578,236",
"Stockholders Equity": "226,204",
"Net Income": "-3,620",
"Comprehensive Net Income": "-3,620",
"BaseVar": "1,581,673",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "106%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "191,789",
"Assets, Non-current": "2,645",
"Cash": "9,086",
"Goodwill": "87,658",
"Inventory": "0",
"Liabilities, Current": "125,565",
"Liabilities, Non-Current": "63,185",
"Notes and Loans Payable": "0",
"Other Assets": "142,107",
"Other Compr. Net Income": "0",
"Other Expenses": "573,148",
"Other Liabilities": "13,269",
"Other Net Income": "-5,005",
"Other Revenues": "578,553"
},
"output_variables": {
"Liabilities": "202,019",
"Assets": "433,285",
"Expenses": "573,148",
"Revenues": "578,553",
"Stockholders Equity": "231,266",
"Net Income": "400",
"Comprehensive Net Income": "400",
"BaseVar": "1,561,111",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "111%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "137,056",
"Assets, Non-current": "5,426",
"Cash": "8,684",
"Goodwill": "14,787",
"Inventory": "0",
"Liabilities, Current": "95,065",
"Liabilities, Non-Current": "76,119",
"Notes and Loans Payable": "0",
"Other Assets": "146,917",
"Other Compr. Net Income": "0",
"Other Expenses": "617,955",
"Other Liabilities": "101",
"Other Net Income": "2,639",
"Other Revenues": "520,894"
},
"output_variables": {
"Liabilities": "171,285",
"Assets": "312,870",
"Expenses": "617,955",
"Revenues": "520,894",
"Stockholders Equity": "141,585",
"Net Income": "-94,422",
"Comprehensive Net Income": "-94,422",
"BaseVar": "1,469,177",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "56%"
}
}
},
"top_rated": false,
"trend": -16.0,
"value": 0.560862444663037,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001402829.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001402829.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001402829.svg"
},
{
"company_id": "0001136294",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001136294.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001136294.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001136294.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001136294_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001136294_main_keyfigs.svg",
"name": "NOS4 1 Inc",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001136294.svg",
"report_text": "The relative strengths and weaknesses of NOS4 1 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 NOS4 1 Inc compared to the market average is the variable Goodwill, increasing the Economic Capital Ratio by 14% points.The greatest weakness of NOS4 1 Inc is the variable Assets, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 53%, being 67% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001136294_2019_NOS4_1_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Notes and Loans Payable": "18.8",
"Liabilities": "48.8",
"Stockholders Equity": "18.8",
"ECR before LimitedLiability": "51.9",
"Other Liabilities": "21.3",
"Liabilities, Current": "9.57",
"Liabilities, Non-Current": "7.90",
"Assets": "-3.70",
"Inventory": "-2.43",
"Other Assets": "-4.79",
"Goodwill": "7.56",
"Cash": "-3.62",
"Assets, Current": "3.50",
"Other Expenses": "-26.2",
"Expenses": "-26.2",
"Revenues": "42.8",
"Net Income": "14.3",
"Other Revenues": "42.8",
"Comprehensive Net Income": "15.0",
"Other Net Income": "-3.25",
"Economic Capital Ratio": "46.7"
},
"2013": {
"Liabilities, Current": "16.4",
"Liabilities": "51.3",
"Stockholders Equity": "16.6",
"ECR before LimitedLiability": "54.5",
"Liabilities, Non-Current": "0.781",
"Other Liabilities": "32.1",
"Notes and Loans Payable": "8.34",
"Assets": "-5.90",
"Cash": "-4.37",
"Assets, Non-current": "-1.16",
"Other Assets": "-5.62",
"Goodwill": "13.5",
"Inventory": "-4.07",
"Other Expenses": "-31.1",
"Expenses": "-31.1",
"Revenues": "53.0",
"Net Income": "18.9",
"Other Revenues": "53.0",
"Other Net Income": "-1.34",
"Comprehensive Net Income": "19.4",
"Economic Capital Ratio": "39.2"
},
"2014": {
"Liabilities, Non-Current": "-3.92",
"Liabilities": "47.7",
"Stockholders Equity": "9.63",
"ECR before LimitedLiability": "68.9",
"Liabilities, Current": "9.55",
"Other Liabilities": "33.5",
"Notes and Loans Payable": "12.2",
"Inventory": "-8.22",
"Assets": "-8.72",
"Assets, Current": "4.44",
"Cash": "-4.68",
"Goodwill": "14.8",
"Other Assets": "-7.64",
"Other Expenses": "-31.9",
"Expenses": "-31.9",
"Revenues": "59.4",
"Net Income": "16.9",
"Other Revenues": "59.4",
"Other Net Income": "-4.79",
"Comprehensive Net Income": "16.3",
"Economic Capital Ratio": "34.6"
},
"2016": {
"Liabilities, Non-Current": "1.03",
"Liabilities": "3.16",
"Stockholders Equity": "-34.2",
"Liabilities, Current": "0.298",
"Other Liabilities": "0.826",
"Goodwill": "0.924",
"Assets": "-41.5",
"Other Assets": "-20.6",
"Inventory": "-12.7",
"Assets, Current": "1.61",
"Assets, Non-current": "-0.310",
"Cash": "-16.5",
"Other Expenses": "-59.4",
"Expenses": "-59.4",
"Revenues": "14.0",
"Net Income": "-16.1",
"Other Revenues": "14.0",
"ECR before LimitedLiability": "-21.7",
"Other Net Income": "-0.382",
"Comprehensive Net Income": "-15.8",
"Economic Capital Ratio": "-44.3"
},
"2017": {
"Notes and Loans Payable": "0.742",
"Liabilities": "2.25",
"Stockholders Equity": "-8.29",
"ECR before LimitedLiability": "-35.0",
"Liabilities, Non-Current": "-0.883",
"Other Liabilities": "2.47",
"Cash": "-7.93",
"Assets": "-10.2",
"Inventory": "-6.48",
"Goodwill": "9.57",
"Assets, Non-current": "-1.92",
"Other Assets": "-7.75",
"Assets, Current": "6.36",
"Other Expenses": "-1.62",
"Expenses": "-1.62",
"Net Income": "-32.8",
"Other Revenues": "0.275",
"Revenues": "0.275",
"Comprehensive Net Income": "-25.0",
"Other Compr. Net Income": "2.63",
"Other Net Income": "-28.6",
"Economic Capital Ratio": "-50.2"
},
"2018": {
"Other Liabilities": "2.39",
"Liabilities": "3.64",
"Stockholders Equity": "-17.6",
"ECR before LimitedLiability": "-44.9",
"Notes and Loans Payable": "2.26",
"Liabilities, Current": "2.05",
"Liabilities, Non-Current": "-3.01",
"Other Assets": "-5.31",
"Assets": "-27.6",
"Goodwill": "14.2",
"Inventory": "-6.36",
"Assets, Current": "-4.85",
"Cash": "-3.70",
"Other Expenses": "-11.3",
"Expenses": "-11.3",
"Revenues": "10.3",
"Net Income": "-25.6",
"Other Revenues": "10.3",
"Other Net Income": "-6.59",
"Comprehensive Net Income": "-24.7",
"Economic Capital Ratio": "-66.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001136294_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "190,102",
"Assets, Non-current": "1,505",
"Cash": "0",
"Goodwill": "126,331",
"Inventory": "0",
"Liabilities, Current": "74,820",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "26,880",
"Other Compr. Net Income": "1,304",
"Other Expenses": "443,413",
"Other Liabilities": "0",
"Other Net Income": "-1,821",
"Other Revenues": "462,828"
},
"output_variables": {
"Liabilities": "74,820",
"Assets": "344,818",
"Expenses": "443,413",
"Revenues": "462,828",
"Stockholders Equity": "269,998",
"Net Income": "17,594",
"Comprehensive Net Income": "18,246",
"BaseVar": "1,187,387",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "155%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "167,342",
"Assets, Non-current": "1,258",
"Cash": "0",
"Goodwill": "170,524",
"Inventory": "0",
"Liabilities, Current": "64,807",
"Liabilities, Non-Current": "23,000",
"Notes and Loans Payable": "0",
"Other Assets": "28,274",
"Other Compr. Net Income": "1,940",
"Other Expenses": "471,736",
"Other Liabilities": "0",
"Other Net Income": "-976",
"Other Revenues": "484,218"
},
"output_variables": {
"Liabilities": "87,807",
"Assets": "367,398",
"Expenses": "471,736",
"Revenues": "484,218",
"Stockholders Equity": "279,591",
"Net Income": "11,506",
"Comprehensive Net Income": "12,476",
"BaseVar": "1,258,388",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "148%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "202,315",
"Assets, Non-current": "841",
"Cash": "0",
"Goodwill": "165,954",
"Inventory": "0",
"Liabilities, Current": "68,344",
"Liabilities, Non-Current": "45,000",
"Notes and Loans Payable": "0",
"Other Assets": "25,437",
"Other Compr. Net Income": "-5,726",
"Other Expenses": "525,973",
"Other Liabilities": "0",
"Other Net Income": "-1,422",
"Other Revenues": "538,545"
},
"output_variables": {
"Liabilities": "113,344",
"Assets": "394,547",
"Expenses": "525,973",
"Revenues": "538,545",
"Stockholders Equity": "281,203",
"Net Income": "11,150",
"Comprehensive Net Income": "8,287",
"BaseVar": "1,405,986",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "138%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "158,242",
"Assets, Non-current": "747",
"Cash": "0",
"Goodwill": "61,257",
"Inventory": "0",
"Liabilities, Current": "84,868",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "12,596",
"Other Compr. Net Income": "-1,895",
"Other Expenses": "454,005",
"Other Liabilities": "60,840",
"Other Net Income": "-8,196",
"Other Revenues": "418,588"
},
"output_variables": {
"Liabilities": "145,708",
"Assets": "232,842",
"Expenses": "454,005",
"Revenues": "418,588",
"Stockholders Equity": "87,134",
"Net Income": "-43,613",
"Comprehensive Net Income": "-44,560",
"BaseVar": "1,138,160",
"ECR before LimitedLiability": "-12%",
"Economic Capital Ratio": "59%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "85,631",
"Assets, Non-current": "573",
"Cash": "0",
"Goodwill": "47,900",
"Inventory": "0",
"Liabilities, Current": "56,354",
"Liabilities, Non-Current": "24,304",
"Notes and Loans Payable": "0",
"Other Assets": "1,712",
"Other Compr. Net Income": "9,513",
"Other Expenses": "202,659",
"Other Liabilities": "13,031",
"Other Net Income": "-40,846",
"Other Revenues": "186,982"
},
"output_variables": {
"Liabilities": "93,689",
"Assets": "135,816",
"Expenses": "202,659",
"Revenues": "186,982",
"Stockholders Equity": "42,127",
"Net Income": "-56,523",
"Comprehensive Net Income": "-51,766",
"BaseVar": "587,752",
"ECR before LimitedLiability": "-66%",
"Economic Capital Ratio": "49%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "37,619",
"Assets, Non-current": "1,650",
"Cash": "0",
"Goodwill": "47,900",
"Inventory": "0",
"Liabilities, Current": "28,443",
"Liabilities, Non-Current": "32,978",
"Notes and Loans Payable": "0",
"Other Assets": "335",
"Other Compr. Net Income": "0",
"Other Expenses": "194,847",
"Other Liabilities": "7,870",
"Other Net Income": "-19,506",
"Other Revenues": "188,918"
},
"output_variables": {
"Liabilities": "69,291",
"Assets": "87,504",
"Expenses": "194,847",
"Revenues": "188,918",
"Stockholders Equity": "18,213",
"Net Income": "-25,435",
"Comprehensive Net Income": "-25,435",
"BaseVar": "511,914",
"ECR before LimitedLiability": "-50%",
"Economic Capital Ratio": "53%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.5283263100088221,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001136294.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001136294.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001136294.svg"
},
{
"company_id": "0001300938",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001300938.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001300938.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001300938.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001300938_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001300938_main_keyfigs.svg",
"name": "ABCO Energy Inc",
"rank": 39,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001300938.svg",
"report_text": "The relative strengths and weaknesses of ABCO Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of ABCO Energy Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 3.7% points.The greatest weakness of ABCO Energy Inc is the variable Assets, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 4.3%, being 115% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001300938_2019_ABCO_Energy_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "-0.0907",
"Liabilities": "-0.451",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "-68.6",
"Liabilities, Current": "0.109",
"Other Liabilities": "-0.541",
"Notes and Loans Payable": "-0.127",
"Inventory": "-6.42",
"Assets": "-50.3",
"Assets, Current": "-2.25",
"Cash": "-1.11",
"Goodwill": "-0.747",
"Assets, Non-current": "-0.0814",
"Other Assets": "-6.92",
"Other Expenses": "-55.5",
"Expenses": "-55.5",
"Revenues": "0.0874",
"Net Income": "-48.5",
"Other Revenues": "0.0874",
"Comprehensive Net Income": "-47.7",
"Economic Capital Ratio": "-103"
},
"2015": {
"Liabilities": "3.16",
"Stockholders Equity": "-77.3",
"ECR before LimitedLiability": "-52.4",
"Liabilities, Current": "-5.78",
"Other Liabilities": "4.07",
"Notes and Loans Payable": "1.62",
"Goodwill": "-11.4",
"Assets": "-64.1",
"Assets, Non-current": "-3.00",
"Assets, Current": "-5.60",
"Other Assets": "-25.0",
"Inventory": "-20.4",
"Cash": "-17.2",
"Other Expenses": "-79.8",
"Expenses": "-79.8",
"Revenues": "29.3",
"Net Income": "-16.3",
"Other Revenues": "29.3",
"Comprehensive Net Income": "-16.0",
"Other Net Income": "-2.75",
"Economic Capital Ratio": "-71.5"
},
"2016": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "-2.95",
"Stockholders Equity": "-0.0130",
"ECR before LimitedLiability": "-80.6",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Goodwill": "0",
"Other Assets": "0",
"Inventory": "0",
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "-33.1",
"Other Revenues": "-0.0115",
"Revenues": "-0.0115",
"Other Net Income": "-0.852",
"Comprehensive Net Income": "-32.7",
"Economic Capital Ratio": "-103"
},
"2017": {
"Liabilities": "0.405",
"Stockholders Equity": "-35.6",
"ECR before LimitedLiability": "-83.1",
"Liabilities, Non-Current": "-0.236",
"Other Liabilities": "0.464",
"Liabilities, Current": "-0.859",
"Cash": "-3.85",
"Assets": "-45.5",
"Inventory": "-2.37",
"Goodwill": "-1.55",
"Assets, Non-current": "-0.253",
"Other Assets": "-3.63",
"Assets, Current": "-7.49",
"Other Expenses": "-14.4",
"Expenses": "-14.4",
"Revenues": "0.148",
"Net Income": "-18.8",
"Other Revenues": "0.148",
"Comprehensive Net Income": "-18.9",
"Other Net Income": "-0.625",
"Economic Capital Ratio": "-98.3"
},
"2018": {
"Other Assets": "-14.4",
"Assets": "-54.3",
"Other Liabilities": "3.70",
"Stockholders Equity": "-48.5",
"ECR before LimitedLiability": "-93.4",
"Goodwill": "-9.88",
"Inventory": "-23.7",
"Assets, Non-current": "-1.85",
"Assets, Current": "-17.0",
"Cash": "-4.08",
"Other Expenses": "-23.9",
"Expenses": "-23.9",
"Revenues": "3.25",
"Net Income": "-42.0",
"Other Revenues": "3.25",
"Liabilities, Current": "-2.13",
"Liabilities, Non-Current": "-0.871",
"Notes and Loans Payable": "-0.749",
"Other Net Income": "-23.8",
"Comprehensive Net Income": "-41.6",
"Economic Capital Ratio": "-115"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001300938_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "239",
"Assets, Non-current": "21",
"Cash": "25",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "492",
"Liabilities, Non-Current": "17",
"Notes and Loans Payable": "0",
"Other Assets": "33",
"Other Compr. Net Income": "0",
"Other Expenses": "1,953",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,316"
},
"output_variables": {
"Liabilities": "508",
"Assets": "317",
"Expenses": "1,953",
"Revenues": "1,316",
"Stockholders Equity": "-191",
"Net Income": "-637",
"Comprehensive Net Income": "-637",
"BaseVar": "3,926",
"ECR before LimitedLiability": "-371%",
"Economic Capital Ratio": "0.12%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "383",
"Assets, Non-current": "18",
"Cash": "40",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "596",
"Liabilities, Non-Current": "5.3",
"Notes and Loans Payable": "0",
"Other Assets": "2.5",
"Other Compr. Net Income": "0",
"Other Expenses": "2,104",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,889"
},
"output_variables": {
"Liabilities": "602",
"Assets": "443",
"Expenses": "2,104",
"Revenues": "1,889",
"Stockholders Equity": "-159",
"Net Income": "-215",
"Comprehensive Net Income": "-215",
"BaseVar": "4,815",
"ECR before LimitedLiability": "-114%",
"Economic Capital Ratio": "33%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "315",
"Assets, Non-current": "14",
"Cash": "13",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "17",
"Other Compr. Net Income": "0",
"Other Expenses": "1,610",
"Other Liabilities": "1,248",
"Other Net Income": "-1,119",
"Other Revenues": "807"
},
"output_variables": {
"Liabilities": "1,248",
"Assets": "358",
"Expenses": "1,610",
"Revenues": "807",
"Stockholders Equity": "-889",
"Net Income": "-1,923",
"Comprehensive Net Income": "-1,923",
"BaseVar": "4,605",
"ECR before LimitedLiability": "-608%",
"Economic Capital Ratio": "0.0000031%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "90",
"Assets, Non-current": "14",
"Cash": "5.0",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "17",
"Other Compr. Net Income": "0",
"Other Expenses": "1,986",
"Other Liabilities": "1,230",
"Other Net Income": "-61",
"Other Revenues": "1,447"
},
"output_variables": {
"Liabilities": "1,230",
"Assets": "126",
"Expenses": "1,986",
"Revenues": "1,447",
"Stockholders Equity": "-1,104",
"Net Income": "-600",
"Comprehensive Net Income": "-600",
"BaseVar": "4,434",
"ECR before LimitedLiability": "-327%",
"Economic Capital Ratio": "0.46%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "411",
"Assets, Non-current": "13",
"Cash": "68",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "19",
"Notes and Loans Payable": "0",
"Other Assets": "-31",
"Other Compr. Net Income": "0",
"Other Expenses": "3,057",
"Other Liabilities": "1,180",
"Other Net Income": "-451",
"Other Revenues": "2,867"
},
"output_variables": {
"Liabilities": "1,199",
"Assets": "461",
"Expenses": "3,057",
"Revenues": "2,867",
"Stockholders Equity": "-738",
"Net Income": "-640",
"Comprehensive Net Income": "-640",
"BaseVar": "7,683",
"ECR before LimitedLiability": "-241%",
"Economic Capital Ratio": "4.3%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 0.04289649837464332,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001300938.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001300938.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001300938.svg"
},
{
"company_id": "0001539551",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001539551.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001539551.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001539551.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001539551_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001539551_main_keyfigs.svg",
"name": "Sports Field Holdings INC",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001539551.svg",
"report_text": "The relative strengths and weaknesses of Sports Field 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 Sports Field Holdings INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 1.0% points.The greatest weakness of Sports Field Holdings INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 1.0%, being 118% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001539551_2019_Sports_Field_Holdings_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-68.8",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Notes and Loans Payable": "0",
"Inventory": "0",
"Assets": "-0.0328",
"Assets, Current": "0",
"Cash": "0",
"Goodwill": "0",
"Assets, Non-current": "0",
"Other Assets": "0",
"Other Expenses": "-0.0530",
"Expenses": "-0.0530",
"Net Income": "-74.8",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-71.8",
"Economic Capital Ratio": "-103"
},
"2015": {
"Goodwill": "0",
"Assets": "-24.8",
"Stockholders Equity": "-0.963",
"ECR before LimitedLiability": "-85.3",
"Assets, Non-current": "0",
"Assets, Current": "-0.0322",
"Other Assets": "-0.352",
"Inventory": "-0.0340",
"Cash": "-0.0143",
"Other Expenses": "-4.17",
"Expenses": "-4.17",
"Net Income": "-18.0",
"Other Revenues": "0",
"Revenues": "0",
"Liabilities, Non-Current": "0",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Notes and Loans Payable": "0",
"Comprehensive Net Income": "-17.7",
"Other Net Income": "0",
"Economic Capital Ratio": "-104"
},
"2016": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-4.31",
"ECR before LimitedLiability": "-80.6",
"Liabilities, Current": "0",
"Other Liabilities": "-0.0427",
"Goodwill": "-0.0600",
"Assets": "-18.1",
"Other Assets": "-0.498",
"Inventory": "-0.138",
"Assets, Current": "-0.193",
"Assets, Non-current": "-0.0122",
"Cash": "-0.205",
"Other Expenses": "-1.95",
"Expenses": "-1.95",
"Revenues": "-0.205",
"Net Income": "-24.6",
"Other Revenues": "-0.205",
"Other Net Income": "-0.0471",
"Comprehensive Net Income": "-24.2",
"Economic Capital Ratio": "-103"
},
"2017": {
"Liabilities": "2.34",
"Stockholders Equity": "-51.2",
"ECR before LimitedLiability": "-79.1",
"Liabilities, Non-Current": "-0.581",
"Other Liabilities": "-0.393",
"Liabilities, Current": "3.62",
"Cash": "-8.18",
"Assets": "-49.0",
"Inventory": "-7.48",
"Goodwill": "-5.44",
"Assets, Non-current": "-1.60",
"Other Assets": "-13.7",
"Assets, Current": "-11.9",
"Other Expenses": "-22.5",
"Expenses": "-22.5",
"Revenues": "2.21",
"Net Income": "-18.9",
"Other Revenues": "2.21",
"Comprehensive Net Income": "-18.9",
"Other Net Income": "-2.03",
"Economic Capital Ratio": "-94.4"
},
"2018": {
"Liabilities": "1.02",
"Stockholders Equity": "-36.5",
"ECR before LimitedLiability": "-96.7",
"Notes and Loans Payable": "-0.212",
"Liabilities, Current": "1.02",
"Liabilities, Non-Current": "-0.271",
"Other Assets": "-2.25",
"Assets": "-32.1",
"Goodwill": "-1.69",
"Inventory": "-4.84",
"Assets, Non-current": "-0.367",
"Assets, Current": "-4.86",
"Cash": "-1.07",
"Other Expenses": "-7.08",
"Expenses": "-7.08",
"Revenues": "-3.41",
"Net Income": "-22.9",
"Other Revenues": "-3.41",
"Other Net Income": "-0.243",
"Comprehensive Net Income": "-22.6",
"Economic Capital Ratio": "-118"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001539551_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "658",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "415",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "123",
"Other Compr. Net Income": "0",
"Other Expenses": "5,045",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,212"
},
"output_variables": {
"Liabilities": "415",
"Assets": "780",
"Expenses": "5,045",
"Revenues": "1,212",
"Stockholders Equity": "365",
"Net Income": "-3,833",
"Comprehensive Net Income": "-3,833",
"BaseVar": "7,323",
"ECR before LimitedLiability": "-1,328%",
"Economic Capital Ratio": "0.0000000000000000000000000000000011%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "383",
"Assets, Non-current": "0",
"Cash": "61",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-45",
"Other Compr. Net Income": "0",
"Other Expenses": "7,226",
"Other Liabilities": "2,900",
"Other Net Income": "-54",
"Other Revenues": "3,942"
},
"output_variables": {
"Liabilities": "2,900",
"Assets": "399",
"Expenses": "7,226",
"Revenues": "3,942",
"Stockholders Equity": "-2,501",
"Net Income": "-3,338",
"Comprehensive Net Income": "-3,338",
"BaseVar": "13,713",
"ECR before LimitedLiability": "-562%",
"Economic Capital Ratio": "0.000035%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "694",
"Assets, Non-current": "0",
"Cash": "15",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "4,263",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-3.1",
"Other Compr. Net Income": "0",
"Other Expenses": "6,388",
"Other Liabilities": "0",
"Other Net Income": "-525",
"Other Revenues": "3,225"
},
"output_variables": {
"Liabilities": "4,263",
"Assets": "706",
"Expenses": "6,388",
"Revenues": "3,225",
"Stockholders Equity": "-3,557",
"Net Income": "-3,688",
"Comprehensive Net Income": "-3,688",
"BaseVar": "13,384",
"ECR before LimitedLiability": "-439%",
"Economic Capital Ratio": "0.0093%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "894",
"Assets, Non-current": "0",
"Cash": "282",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "5,385",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-273",
"Other Compr. Net Income": "0",
"Other Expenses": "8,776",
"Other Liabilities": "750",
"Other Net Income": "-135",
"Other Revenues": "7,046"
},
"output_variables": {
"Liabilities": "6,135",
"Assets": "902",
"Expenses": "8,776",
"Revenues": "7,046",
"Stockholders Equity": "-5,234",
"Net Income": "-1,866",
"Comprehensive Net Income": "-1,866",
"BaseVar": "20,673",
"ECR before LimitedLiability": "-239%",
"Economic Capital Ratio": "4.4%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "770",
"Assets, Non-current": "0",
"Cash": "0.25",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "8,527",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "21",
"Other Compr. Net Income": "0",
"Other Expenses": "10,102",
"Other Liabilities": "931",
"Other Net Income": "-240",
"Other Revenues": "6,599"
},
"output_variables": {
"Liabilities": "9,457",
"Assets": "792",
"Expenses": "10,102",
"Revenues": "6,599",
"Stockholders Equity": "-8,666",
"Net Income": "-3,743",
"Comprehensive Net Income": "-3,743",
"BaseVar": "23,338",
"ECR before LimitedLiability": "-299%",
"Economic Capital Ratio": "1.0%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.01024787486520972,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001539551.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001539551.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001539551.svg"
},
{
"company_id": "0001425565",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution_0001425565.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2018/graphs/IME_0001425565.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001425565.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001425565_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001425565_main_keyfigs.svg",
"name": "Real Goods Solar Inc",
"rank": 41,
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_0001425565.svg",
"report_text": "The relative strengths and weaknesses of Real Goods Solar 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 Real Goods Solar Inc compared to the market average is the variable Cash, increasing the Economic Capital Ratio by 0.00000000052% points.The greatest weakness of Real Goods Solar Inc is the variable Net Income, reducing the Economic Capital Ratio by 127% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.00000000052%, being 119% points below the market average of 119%.",
"report_url": "https://www.realrate-archive.com/us_construction/2018/report/0001425565_2019_Real_Goods_Solar_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "16.5",
"Liabilities": "16.1",
"Stockholders Equity": "-1.57",
"ECR before LimitedLiability": "-2.58",
"Liabilities, Non-Current": "3.74",
"Liabilities, Current": "-21.3",
"Notes and Loans Payable": "14.8",
"Goodwill": "6.54",
"Assets": "-7.87",
"Cash": "-1.18",
"Inventory": "-8.11",
"Assets, Current": "17.6",
"Other Assets": "-13.8",
"Other Expenses": "-20.4",
"Expenses": "-20.4",
"Revenues": "21.1",
"Net Income": "-8.22",
"Other Revenues": "21.1",
"Comprehensive Net Income": "-8.15",
"Other Net Income": "-6.56",
"Economic Capital Ratio": "-1.48"
},
"2012": {
"Notes and Loans Payable": "-0.871",
"Liabilities": "-1.03",
"Stockholders Equity": "-17.3",
"ECR before LimitedLiability": "-99.5",
"Other Liabilities": "-0.966",
"Liabilities, Current": "1.25",
"Assets, Non-current": "-1.69",
"Assets": "-42.9",
"Inventory": "-5.86",
"Other Assets": "-26.6",
"Goodwill": "-5.07",
"Cash": "-2.65",
"Assets, Current": "1.35",
"Other Expenses": "-52.5",
"Expenses": "-52.5",
"Revenues": "-3.19",
"Net Income": "-58.8",
"Other Revenues": "-3.19",
"Comprehensive Net Income": "-58.4",
"Other Net Income": "-0.762",
"Economic Capital Ratio": "-105"
},
"2013": {
"Liabilities": "4.38",
"Stockholders Equity": "-37.8",
"ECR before LimitedLiability": "-40.4",
"Liabilities, Non-Current": "1.82",
"Other Liabilities": "1.59",
"Notes and Loans Payable": "1.56",
"Assets, Current": "2.42",
"Assets": "-39.8",
"Cash": "-0.987",
"Assets, Non-current": "-2.08",
"Other Assets": "-18.0",
"Goodwill": "-3.77",
"Inventory": "-5.36",
"Other Expenses": "-55.6",
"Expenses": "-55.6",
"Revenues": "21.3",
"Net Income": "-6.07",
"Other Revenues": "21.3",
"Other Net Income": "1.08",
"Comprehensive Net Income": "-6.09",
"Economic Capital Ratio": "-55.7"
},
"2014": {
"Liabilities, Non-Current": "-0.157",
"Liabilities": "-0.264",
"Stockholders Equity": "-4.94",
"ECR before LimitedLiability": "-68.4",
"Liabilities, Current": "0.300",
"Other Liabilities": "-0.512",
"Notes and Loans Payable": "-0.174",
"Inventory": "-5.10",
"Assets": "-30.9",
"Assets, Current": "0.0745",
"Cash": "-1.14",
"Goodwill": "-0.655",
"Other Assets": "-6.16",
"Other Expenses": "-1.84",
"Expenses": "-1.84",
"Revenues": "-1.03",
"Net Income": "-56.4",
"Other Revenues": "-1.03",
"Other Net Income": "-21.9",
"Comprehensive Net Income": "-56.1",
"Economic Capital Ratio": "-103"
},
"2015": {
"Liabilities": "0.936",
"Stockholders Equity": "-33.3",
"ECR before LimitedLiability": "-60.0",
"Liabilities, Current": "-3.07",
"Other Liabilities": "1.69",
"Notes and Loans Payable": "0.693",
"Goodwill": "-6.52",
"Assets": "-35.6",
"Assets, Non-current": "-3.67",
"Assets, Current": "1.44",
"Other Assets": "-23.4",
"Inventory": "-19.6",
"Cash": "-16.7",
"Other Expenses": "-35.3",
"Expenses": "-35.3",
"Revenues": "14.1",
"Net Income": "-30.7",
"Other Revenues": "14.1",
"Comprehensive Net Income": "-30.5",
"Other Net Income": "-5.97",
"Economic Capital Ratio": "-79.0"
},
"2016": {
"Liabilities, Non-Current": "-0.0192",
"Liabilities": "-0.0813",
"Stockholders Equity": "-0.135",
"ECR before LimitedLiability": "-80.6",
"Notes and Loans Payable": "0",
"Liabilities, Current": "0.0125",
"Other Liabilities": "-0.0810",
"Goodwill": "-0.0442",
"Assets": "-8.96",
"Other Assets": "-1.09",
"Inventory": "-0.337",
"Assets, Current": "0.0121",
"Assets, Non-current": "-0.0276",
"Cash": "-0.0750",
"Other Expenses": "-33.9",
"Expenses": "-33.9",
"Revenues": "-1.15",
"Net Income": "-71.1",
"Other Revenues": "-1.15",
"Comprehensive Net Income": "-69.6",
"Economic Capital Ratio": "-103"
},
"2017": {
"Liabilities": "0.389",
"Stockholders Equity": "0.303",
"ECR before LimitedLiability": "-82.4",
"Liabilities, Non-Current": "-0.162",
"Other Liabilities": "-0.158",
"Liabilities, Current": "0.682",
"Cash": "-0.623",
"Assets": "1.11",
"Inventory": "-1.24",
"Goodwill": "0.130",
"Assets, Non-current": "-0.267",
"Other Assets": "0.570",
"Assets, Current": "1.16",
"Other Expenses": "-2.54",
"Expenses": "-2.54",
"Revenues": "-33.1",
"Net Income": "-92.2",
"Other Revenues": "-33.1",
"Comprehensive Net Income": "-92.3",
"Other Net Income": "-9.66",
"Economic Capital Ratio": "-97.6"
},
"2018": {
"Other Liabilities": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-97.7",
"Notes and Loans Payable": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Assets": "0",
"Goodwill": "0",
"Inventory": "0",
"Assets, Non-current": "0",
"Assets, Current": "0",
"Cash": "0",
"Other Expenses": "-0.0771",
"Expenses": "-0.0771",
"Net Income": "-127",
"Other Revenues": "-0.109",
"Revenues": "-0.109",
"Stockholders Equity": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-126",
"Economic Capital Ratio": "-119"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2018/plot_over_time/0001425565_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "56,859",
"Assets, Non-current": "41",
"Cash": "11,813",
"Goodwill": "19,885",
"Inventory": "0",
"Liabilities, Current": "38,108",
"Liabilities, Non-Current": "202",
"Notes and Loans Payable": "0",
"Other Assets": "951",
"Other Compr. Net Income": "0",
"Other Expenses": "110,973",
"Other Liabilities": "433",
"Other Net Income": "-184",
"Other Revenues": "109,257"
},
"output_variables": {
"Liabilities": "38,743",
"Assets": "89,549",
"Expenses": "110,973",
"Revenues": "109,257",
"Stockholders Equity": "50,806",
"Net Income": "-1,900",
"Comprehensive Net Income": "-1,900",
"BaseVar": "301,091",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "110%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "38,317",
"Assets, Non-current": "0",
"Cash": "10,390",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "37,940",
"Liabilities, Non-Current": "69",
"Notes and Loans Payable": "0",
"Other Assets": "-6,399",
"Other Compr. Net Income": "0",
"Other Expenses": "139,307",
"Other Liabilities": "374",
"Other Net Income": "-790",
"Other Revenues": "92,891"
},
"output_variables": {
"Liabilities": "38,383",
"Assets": "42,308",
"Expenses": "139,307",
"Revenues": "92,891",
"Stockholders Equity": "3,925",
"Net Income": "-47,206",
"Comprehensive Net Income": "-47,206",
"BaseVar": "290,808",
"ECR before LimitedLiability": "-243%",
"Economic Capital Ratio": "4.0%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "38,337",
"Assets, Non-current": "0",
"Cash": "12,449",
"Goodwill": "1,867",
"Inventory": "0",
"Liabilities, Current": "25,002",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-8,885",
"Other Compr. Net Income": "0",
"Other Expenses": "113,740",
"Other Liabilities": "15,517",
"Other Net Income": "1,098",
"Other Revenues": "101,342"
},
"output_variables": {
"Liabilities": "40,519",
"Assets": "43,768",
"Expenses": "113,740",
"Revenues": "101,342",
"Stockholders Equity": "3,249",
"Net Income": "-11,300",
"Comprehensive Net Income": "-11,300",
"BaseVar": "274,537",
"ECR before LimitedLiability": "-51%",
"Economic Capital Ratio": "53%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "29,153",
"Assets, Non-current": "2,029",
"Cash": "1,947",
"Goodwill": "1,338",
"Inventory": "0",
"Liabilities, Current": "37,589",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "639",
"Other Compr. Net Income": "0",
"Other Expenses": "95,806",
"Other Liabilities": "2,818",
"Other Net Income": "-32,080",
"Other Revenues": "70,775"
},
"output_variables": {
"Liabilities": "40,407",
"Assets": "35,106",
"Expenses": "95,806",
"Revenues": "70,775",
"Stockholders Equity": "-5,301",
"Net Income": "-57,111",
"Comprehensive Net Income": "-57,111",
"BaseVar": "251,317",
"ECR before LimitedLiability": "-337%",
"Economic Capital Ratio": "0.34%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "12,399",
"Assets, Non-current": "0",
"Cash": "594",
"Goodwill": "1,338",
"Inventory": "0",
"Liabilities, Current": "17,481",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "2,704",
"Other Compr. Net Income": "0",
"Other Expenses": "55,721",
"Other Liabilities": "567",
"Other Net Income": "-972",
"Other Revenues": "45,913"
},
"output_variables": {
"Liabilities": "18,048",
"Assets": "17,035",
"Expenses": "55,721",
"Revenues": "45,913",
"Stockholders Equity": "-1,013",
"Net Income": "-10,780",
"Comprehensive Net Income": "-10,780",
"BaseVar": "127,843",
"ECR before LimitedLiability": "-137%",
"Economic Capital Ratio": "25%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "9,855",
"Assets, Non-current": "0",
"Cash": "2,940",
"Goodwill": "1,338",
"Inventory": "0",
"Liabilities, Current": "9,033",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "240",
"Other Compr. Net Income": "0",
"Other Expenses": "43,234",
"Other Liabilities": "362",
"Other Net Income": "481",
"Other Revenues": "17,425"
},
"output_variables": {
"Liabilities": "9,395",
"Assets": "14,373",
"Expenses": "43,234",
"Revenues": "17,425",
"Stockholders Equity": "4,978",
"Net Income": "-25,328",
"Comprehensive Net Income": "-25,328",
"BaseVar": "77,610",
"ECR before LimitedLiability": "-423%",
"Economic Capital Ratio": "0.018%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,634",
"Assets, Non-current": "0",
"Cash": "1,170",
"Goodwill": "1,338",
"Inventory": "0",
"Liabilities, Current": "7,271",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "3,116",
"Other Compr. Net Income": "0",
"Other Expenses": "12,703",
"Other Liabilities": "821",
"Other Net Income": "-4,997",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "8,092",
"Assets": "14,258",
"Expenses": "12,703",
"Revenues": "0",
"Stockholders Equity": "6,166",
"Net Income": "-17,700",
"Comprehensive Net Income": "-17,700",
"BaseVar": "30,202",
"ECR before LimitedLiability": "-294%",
"Economic Capital Ratio": "1.2%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "10,626",
"Assets, Non-current": "0",
"Cash": "5,831",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "4,967",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-197",
"Other Compr. Net Income": "0",
"Other Expenses": "38,452",
"Other Liabilities": "511",
"Other Net Income": "-4,695",
"Other Revenues": "1,063"
},
"output_variables": {
"Liabilities": "5,478",
"Assets": "16,260",
"Expenses": "38,452",
"Revenues": "1,063",
"Stockholders Equity": "10,782",
"Net Income": "-42,084",
"Comprehensive Net Income": "-42,084",
"BaseVar": "58,395",
"ECR before LimitedLiability": "-749%",
"Economic Capital Ratio": "0.00000000052%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 5.237811666680878e-12,
"company_index": "https://www.realrate-archive.com/us_construction/2018/industry_indexes/0001425565.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2018/analytics/equity/0001425565.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2018/analytics/profit_loss/0001425565.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2018/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"104 B"
],
[
"Assets",
"92.8 B"
],
[
"Expenses",
"93.6 B"
],
[
"Stockholders Equity",
"49.9 B"
]
],
"industry_id": "us_construction",
"industry_label": "Construction",
"num_companies": 41,
"num_top_companies": 10,
"ecr_records": {
"2009": {
"0001050915": {
"rank": 1,
"ecr": "148"
},
"0001124198": {
"rank": 2,
"ecr": "133"
},
"0001357615": {
"rank": 3,
"ecr": "124"
},
"0001130385": {
"rank": 4,
"ecr": "107"
}
},
"2010": {
"0000906163": {
"rank": 1,
"ecr": "162"
},
"0001050915": {
"rank": 2,
"ecr": "150"
},
"0000052988": {
"rank": 3,
"ecr": "146"
},
"0000861459": {
"rank": 4,
"ecr": "124"
},
"0001124198": {
"rank": 5,
"ecr": "123"
},
"0001357615": {
"rank": 6,
"ecr": "111"
},
"0001027884": {
"rank": 7,
"ecr": "108"
},
"0000794170": {
"rank": 8,
"ecr": "107"
},
"0001130385": {
"rank": 9,
"ecr": "105"
},
"0000920760": {
"rank": 10,
"ecr": "97"
},
"0000105634": {
"rank": 11,
"ecr": "92"
},
"0000773141": {
"rank": 12,
"ecr": "90"
},
"0000085974": {
"rank": 13,
"ecr": "79"
},
"0000822416": {
"rank": 14,
"ecr": "59"
}
},
"2011": {
"0000054441": {
"rank": 1,
"ecr": "171"
},
"0000080035": {
"rank": 2,
"ecr": "171"
},
"0000906163": {
"rank": 3,
"ecr": "158"
},
"0001317577": {
"rank": 4,
"ecr": "153"
},
"0000100591": {
"rank": 5,
"ecr": "151"
},
"0001392363": {
"rank": 6,
"ecr": "142"
},
"0000866273": {
"rank": 7,
"ecr": "141"
},
"0001050915": {
"rank": 8,
"ecr": "141"
},
"0000052988": {
"rank": 9,
"ecr": "139"
},
"0000888504": {
"rank": 10,
"ecr": "129"
},
"0001124198": {
"rank": 11,
"ecr": "129"
},
"0000077543": {
"rank": 12,
"ecr": "126"
},
"0000042316": {
"rank": 13,
"ecr": "123"
},
"0000700923": {
"rank": 14,
"ecr": "119"
},
"0001357615": {
"rank": 15,
"ecr": "116"
},
"0000874238": {
"rank": 16,
"ecr": "113"
},
"0001361538": {
"rank": 17,
"ecr": "111"
},
"0000794170": {
"rank": 18,
"ecr": "110"
},
"0001425565": {
"rank": 19,
"ecr": "110"
},
"0001027884": {
"rank": 20,
"ecr": "107"
},
"0000105634": {
"rank": 21,
"ecr": "107"
},
"0000015615": {
"rank": 22,
"ecr": "106"
},
"0001501162": {
"rank": 23,
"ecr": "105"
},
"0001130385": {
"rank": 24,
"ecr": "99"
},
"0001372020": {
"rank": 25,
"ecr": "98"
},
"0001357971": {
"rank": 26,
"ecr": "96"
},
"0000920760": {
"rank": 27,
"ecr": "93"
},
"0000833079": {
"rank": 28,
"ecr": "93"
},
"0000773141": {
"rank": 29,
"ecr": "92"
},
"0001035983": {
"rank": 30,
"ecr": "91"
},
"0001082198": {
"rank": 31,
"ecr": "91"
},
"0000799292": {
"rank": 32,
"ecr": "87"
},
"0001373670": {
"rank": 33,
"ecr": "82"
},
"0000085974": {
"rank": 34,
"ecr": "80"
},
"0000822416": {
"rank": 35,
"ecr": "78"
},
"0001065860": {
"rank": 36,
"ecr": "75"
},
"0000915840": {
"rank": 37,
"ecr": "59"
},
"0001048268": {
"rank": 38,
"ecr": "58"
}
},
"2012": {
"0000080035": {
"rank": 1,
"ecr": "173"
},
"0001317577": {
"rank": 2,
"ecr": "159"
},
"0001136294": {
"rank": 3,
"ecr": "155"
},
"0000054441": {
"rank": 4,
"ecr": "153"
},
"0000874238": {
"rank": 5,
"ecr": "153"
},
"0001050915": {
"rank": 6,
"ecr": "150"
},
"0000052988": {
"rank": 7,
"ecr": "149"
},
"0000042316": {
"rank": 8,
"ecr": "145"
},
"0000866273": {
"rank": 9,
"ecr": "139"
},
"0000906163": {
"rank": 10,
"ecr": "129"
},
"0000700923": {
"rank": 11,
"ecr": "128"
},
"0001402829": {
"rank": 12,
"ecr": "124"
},
"0001124198": {
"rank": 13,
"ecr": "123"
},
"0001082198": {
"rank": 14,
"ecr": "122"
},
"0000067215": {
"rank": 15,
"ecr": "119"
},
"0000100591": {
"rank": 16,
"ecr": "116"
},
"0000833079": {
"rank": 17,
"ecr": "115"
},
"0001035983": {
"rank": 18,
"ecr": "111"
},
"0000105634": {
"rank": 19,
"ecr": "110"
},
"0000920760": {
"rank": 20,
"ecr": "110"
},
"0001357615": {
"rank": 21,
"ecr": "106"
},
"0001361538": {
"rank": 22,
"ecr": "105"
},
"0000077543": {
"rank": 23,
"ecr": "104"
},
"0000773141": {
"rank": 24,
"ecr": "103"
},
"0001027884": {
"rank": 25,
"ecr": "102"
},
"0000015615": {
"rank": 26,
"ecr": "102"
},
"0001488139": {
"rank": 27,
"ecr": "101"
},
"0000799292": {
"rank": 28,
"ecr": "100"
},
"0001501162": {
"rank": 29,
"ecr": "100"
},
"0000888504": {
"rank": 30,
"ecr": "99"
},
"0001392363": {
"rank": 31,
"ecr": "98"
},
"0000822416": {
"rank": 32,
"ecr": "95"
},
"0001130385": {
"rank": 33,
"ecr": "94"
},
"0001372020": {
"rank": 34,
"ecr": "89"
},
"0000085974": {
"rank": 35,
"ecr": "88"
},
"0000039677": {
"rank": 36,
"ecr": "59"
},
"0001373670": {
"rank": 37,
"ecr": "58"
},
"0001065860": {
"rank": 38,
"ecr": "41"
},
"0001357971": {
"rank": 39,
"ecr": "15"
},
"0001425565": {
"rank": 40,
"ecr": "4.0"
}
},
"2013": {
"0001317577": {
"rank": 1,
"ecr": "170"
},
"0000080035": {
"rank": 2,
"ecr": "167"
},
"0000054441": {
"rank": 3,
"ecr": "154"
},
"0001050915": {
"rank": 4,
"ecr": "151"
},
"0000052988": {
"rank": 5,
"ecr": "150"
},
"0001136294": {
"rank": 6,
"ecr": "148"
},
"0001572684": {
"rank": 7,
"ecr": "145"
},
"0001488139": {
"rank": 8,
"ecr": "144"
},
"0001402829": {
"rank": 9,
"ecr": "138"
},
"0001124198": {
"rank": 10,
"ecr": "136"
},
"0000906163": {
"rank": 11,
"ecr": "130"
},
"0000866273": {
"rank": 12,
"ecr": "129"
},
"0000700923": {
"rank": 13,
"ecr": "128"
},
"0000799292": {
"rank": 14,
"ecr": "128"
},
"0000100591": {
"rank": 15,
"ecr": "127"
},
"0000039677": {
"rank": 16,
"ecr": "121"
},
"0001035983": {
"rank": 17,
"ecr": "120"
},
"0000353020": {
"rank": 18,
"ecr": "117"
},
"0001357615": {
"rank": 19,
"ecr": "112"
},
"0000833079": {
"rank": 20,
"ecr": "111"
},
"0001571274": {
"rank": 21,
"ecr": "110"
},
"0001361538": {
"rank": 22,
"ecr": "109"
},
"0000105634": {
"rank": 23,
"ecr": "107"
},
"0000042316": {
"rank": 24,
"ecr": "107"
},
"0001562476": {
"rank": 25,
"ecr": "105"
},
"0000067215": {
"rank": 26,
"ecr": "102"
},
"0000015615": {
"rank": 27,
"ecr": "101"
},
"0001357971": {
"rank": 28,
"ecr": "100"
},
"0000888504": {
"rank": 29,
"ecr": "99"
},
"0001130385": {
"rank": 30,
"ecr": "95"
},
"0001027884": {
"rank": 31,
"ecr": "94"
},
"0001303330": {
"rank": 32,
"ecr": "84"
},
"0001501162": {
"rank": 33,
"ecr": "76"
},
"0001372020": {
"rank": 34,
"ecr": "76"
},
"0001408356": {
"rank": 35,
"ecr": "75"
},
"0000915840": {
"rank": 36,
"ecr": "66"
},
"0001392363": {
"rank": 37,
"ecr": "59"
},
"0000874238": {
"rank": 38,
"ecr": "58"
},
"0001425565": {
"rank": 39,
"ecr": "53"
},
"0001065860": {
"rank": 40,
"ecr": "42"
},
"0001510832": {
"rank": 41,
"ecr": "0.0000000000000074"
}
},
"2014": {
"0000080035": {
"rank": 1,
"ecr": "155"
},
"0000054441": {
"rank": 2,
"ecr": "153"
},
"0001488139": {
"rank": 3,
"ecr": "143"
},
"0001050915": {
"rank": 4,
"ecr": "143"
},
"0000052988": {
"rank": 5,
"ecr": "142"
},
"0001136294": {
"rank": 6,
"ecr": "138"
},
"0000700923": {
"rank": 7,
"ecr": "136"
},
"0000100591": {
"rank": 8,
"ecr": "133"
},
"0001373670": {
"rank": 9,
"ecr": "132"
},
"0001402829": {
"rank": 10,
"ecr": "132"
},
"0001124198": {
"rank": 11,
"ecr": "130"
},
"0000906163": {
"rank": 12,
"ecr": "129"
},
"0000866273": {
"rank": 13,
"ecr": "120"
},
"0001357971": {
"rank": 14,
"ecr": "118"
},
"0001576940": {
"rank": 15,
"ecr": "118"
},
"0000833079": {
"rank": 16,
"ecr": "118"
},
"0001035983": {
"rank": 17,
"ecr": "114"
},
"0001561680": {
"rank": 18,
"ecr": "114"
},
"0001574596": {
"rank": 19,
"ecr": "112"
},
"0000799292": {
"rank": 20,
"ecr": "111"
},
"0001572684": {
"rank": 21,
"ecr": "111"
},
"0001361538": {
"rank": 22,
"ecr": "109"
},
"0000105634": {
"rank": 23,
"ecr": "109"
},
"0001580905": {
"rank": 24,
"ecr": "108"
},
"0001562476": {
"rank": 25,
"ecr": "108"
},
"0001571274": {
"rank": 26,
"ecr": "106"
},
"0001048268": {
"rank": 27,
"ecr": "106"
},
"0000067215": {
"rank": 28,
"ecr": "106"
},
"0000874238": {
"rank": 29,
"ecr": "99"
},
"0000039677": {
"rank": 30,
"ecr": "99"
},
"0000353020": {
"rank": 31,
"ecr": "99"
},
"0001027884": {
"rank": 32,
"ecr": "99"
},
"0000042316": {
"rank": 33,
"ecr": "94"
},
"0001065860": {
"rank": 34,
"ecr": "93"
},
"0001372020": {
"rank": 35,
"ecr": "88"
},
"0001408356": {
"rank": 36,
"ecr": "67"
},
"0001303330": {
"rank": 37,
"ecr": "67"
},
"0001392363": {
"rank": 38,
"ecr": "59"
},
"0000888504": {
"rank": 39,
"ecr": "59"
},
"0001357615": {
"rank": 40,
"ecr": "52"
},
"0001425565": {
"rank": 41,
"ecr": "0.34"
},
"0001300938": {
"rank": 42,
"ecr": "0.12"
},
"0001539551": {
"rank": 43,
"ecr": "0.0000000000000000000000000000000011"
}
},
"2015": {
"0001606163": {
"rank": 1,
"ecr": "181"
},
"0001373670": {
"rank": 2,
"ecr": "156"
},
"0000080035": {
"rank": 3,
"ecr": "150"
},
"0000052988": {
"rank": 4,
"ecr": "145"
},
"0000861459": {
"rank": 5,
"ecr": "142"
},
"0001488139": {
"rank": 6,
"ecr": "137"
},
"0000906163": {
"rank": 7,
"ecr": "137"
},
"0001574596": {
"rank": 8,
"ecr": "135"
},
"0001124198": {
"rank": 9,
"ecr": "134"
},
"0000700923": {
"rank": 10,
"ecr": "133"
},
"0001035983": {
"rank": 11,
"ecr": "127"
},
"0001050915": {
"rank": 12,
"ecr": "127"
},
"0001561680": {
"rank": 13,
"ecr": "125"
},
"0001633931": {
"rank": 14,
"ecr": "124"
},
"0000100591": {
"rank": 15,
"ecr": "124"
},
"0001048268": {
"rank": 16,
"ecr": "116"
},
"0000833079": {
"rank": 17,
"ecr": "114"
},
"0001572684": {
"rank": 18,
"ecr": "112"
},
"0001562476": {
"rank": 19,
"ecr": "112"
},
"0000042316": {
"rank": 20,
"ecr": "112"
},
"0001576940": {
"rank": 21,
"ecr": "111"
},
"0000067215": {
"rank": 22,
"ecr": "110"
},
"0000866273": {
"rank": 23,
"ecr": "110"
},
"0001357971": {
"rank": 24,
"ecr": "110"
},
"0000105634": {
"rank": 25,
"ecr": "109"
},
"0000814046": {
"rank": 26,
"ecr": "107"
},
"0000799292": {
"rank": 27,
"ecr": "107"
},
"0001361538": {
"rank": 28,
"ecr": "106"
},
"0001402829": {
"rank": 29,
"ecr": "102"
},
"0001580905": {
"rank": 30,
"ecr": "102"
},
"0001357615": {
"rank": 31,
"ecr": "102"
},
"0000353020": {
"rank": 32,
"ecr": "101"
},
"0000039677": {
"rank": 33,
"ecr": "101"
},
"0000077543": {
"rank": 34,
"ecr": "94"
},
"0001372020": {
"rank": 35,
"ecr": "83"
},
"0000874238": {
"rank": 36,
"ecr": "78"
},
"0001065860": {
"rank": 37,
"ecr": "72"
},
"0001027884": {
"rank": 38,
"ecr": "69"
},
"0001408356": {
"rank": 39,
"ecr": "59"
},
"0000888504": {
"rank": 40,
"ecr": "58"
},
"0001300938": {
"rank": 41,
"ecr": "33"
},
"0001425565": {
"rank": 42,
"ecr": "25"
},
"0001539551": {
"rank": 43,
"ecr": "0.000035"
},
"0001566265": {
"rank": 44,
"ecr": "0.000019"
}
},
"2016": {
"0001048268": {
"rank": 1,
"ecr": "178"
},
"0000080035": {
"rank": 2,
"ecr": "161"
},
"0001373670": {
"rank": 3,
"ecr": "152"
},
"0000814046": {
"rank": 4,
"ecr": "149"
},
"0000039677": {
"rank": 5,
"ecr": "146"
},
"0000052988": {
"rank": 6,
"ecr": "144"
},
"0001488139": {
"rank": 7,
"ecr": "143"
},
"0000042316": {
"rank": 8,
"ecr": "139"
},
"0000861459": {
"rank": 9,
"ecr": "138"
},
"0000906163": {
"rank": 10,
"ecr": "138"
},
"0000100591": {
"rank": 11,
"ecr": "133"
},
"0001050915": {
"rank": 12,
"ecr": "130"
},
"0001035983": {
"rank": 13,
"ecr": "129"
},
"0001633931": {
"rank": 14,
"ecr": "125"
},
"0000866273": {
"rank": 15,
"ecr": "124"
},
"0001124198": {
"rank": 16,
"ecr": "123"
},
"0001580670": {
"rank": 17,
"ecr": "119"
},
"0000833079": {
"rank": 18,
"ecr": "117"
},
"0001562476": {
"rank": 19,
"ecr": "115"
},
"0001576940": {
"rank": 20,
"ecr": "114"
},
"0000700923": {
"rank": 21,
"ecr": "111"
},
"0000353020": {
"rank": 22,
"ecr": "110"
},
"0001357971": {
"rank": 23,
"ecr": "108"
},
"0001580905": {
"rank": 24,
"ecr": "107"
},
"0000799292": {
"rank": 25,
"ecr": "107"
},
"0001402829": {
"rank": 26,
"ecr": "106"
},
"0000773141": {
"rank": 27,
"ecr": "106"
},
"0000105634": {
"rank": 28,
"ecr": "105"
},
"0001361538": {
"rank": 29,
"ecr": "104"
},
"0000067215": {
"rank": 30,
"ecr": "104"
},
"0000077543": {
"rank": 31,
"ecr": "100"
},
"0000874238": {
"rank": 32,
"ecr": "87"
},
"0000915840": {
"rank": 33,
"ecr": "87"
},
"0001372020": {
"rank": 34,
"ecr": "82"
},
"0001027884": {
"rank": 35,
"ecr": "68"
},
"0001357615": {
"rank": 36,
"ecr": "66"
},
"0000888504": {
"rank": 37,
"ecr": "61"
},
"0001408356": {
"rank": 38,
"ecr": "61"
},
"0001136294": {
"rank": 39,
"ecr": "59"
},
"0001392363": {
"rank": 40,
"ecr": "58"
},
"0001634424": {
"rank": 41,
"ecr": "22"
},
"0001425565": {
"rank": 42,
"ecr": "0.018"
},
"0001539551": {
"rank": 43,
"ecr": "0.0093"
},
"0001300938": {
"rank": 44,
"ecr": "0.0000031"
}
},
"2017": {
"0000080035": {
"rank": 1,
"ecr": "162"
},
"0000814046": {
"rank": 2,
"ecr": "157"
},
"0001488139": {
"rank": 3,
"ecr": "153"
},
"0000906163": {
"rank": 4,
"ecr": "147"
},
"0000052988": {
"rank": 5,
"ecr": "145"
},
"0001373670": {
"rank": 6,
"ecr": "141"
},
"0000042316": {
"rank": 7,
"ecr": "138"
},
"0001633931": {
"rank": 8,
"ecr": "134"
},
"0000861459": {
"rank": 9,
"ecr": "133"
},
"0001050915": {
"rank": 10,
"ecr": "128"
},
"0000100591": {
"rank": 11,
"ecr": "125"
},
"0001580670": {
"rank": 12,
"ecr": "123"
},
"0001048268": {
"rank": 13,
"ecr": "121"
},
"0001562476": {
"rank": 14,
"ecr": "119"
},
"0001035983": {
"rank": 15,
"ecr": "117"
},
"0001357615": {
"rank": 16,
"ecr": "117"
},
"0000833079": {
"rank": 17,
"ecr": "115"
},
"0001361538": {
"rank": 18,
"ecr": "114"
},
"0000866273": {
"rank": 19,
"ecr": "113"
},
"0000700923": {
"rank": 20,
"ecr": "112"
},
"0001402829": {
"rank": 21,
"ecr": "111"
},
"0000105634": {
"rank": 22,
"ecr": "111"
},
"0000015615": {
"rank": 23,
"ecr": "109"
},
"0000067215": {
"rank": 24,
"ecr": "109"
},
"0001576940": {
"rank": 25,
"ecr": "105"
},
"0000799292": {
"rank": 26,
"ecr": "105"
},
"0000773141": {
"rank": 27,
"ecr": "105"
},
"0000077543": {
"rank": 28,
"ecr": "104"
},
"0001580905": {
"rank": 29,
"ecr": "97"
},
"0000874238": {
"rank": 30,
"ecr": "95"
},
"0000039677": {
"rank": 31,
"ecr": "95"
},
"0001634424": {
"rank": 32,
"ecr": "93"
},
"0000353020": {
"rank": 33,
"ecr": "91"
},
"0001357971": {
"rank": 34,
"ecr": "91"
},
"0000915840": {
"rank": 35,
"ecr": "90"
},
"0001606163": {
"rank": 36,
"ecr": "84"
},
"0001372020": {
"rank": 37,
"ecr": "75"
},
"0000888504": {
"rank": 38,
"ecr": "59"
},
"0001392363": {
"rank": 39,
"ecr": "58"
},
"0001027884": {
"rank": 40,
"ecr": "53"
},
"0001136294": {
"rank": 41,
"ecr": "49"
},
"0001682265": {
"rank": 42,
"ecr": "30"
},
"0001561257": {
"rank": 43,
"ecr": "6.9"
},
"0001539551": {
"rank": 44,
"ecr": "4.4"
},
"0001425565": {
"rank": 45,
"ecr": "1.2"
},
"0001300938": {
"rank": 46,
"ecr": "0.46"
}
},
"2018": {
"0000906163": {
"rank": 1,
"ecr": "730"
},
"0000080035": {
"rank": 2,
"ecr": "160"
},
"0000100591": {
"rank": 3,
"ecr": "155"
},
"0001488139": {
"rank": 4,
"ecr": "155"
},
"0001682265": {
"rank": 5,
"ecr": "152"
},
"0000882184": {
"rank": 6,
"ecr": "147"
},
"0001718227": {
"rank": 7,
"ecr": "140"
},
"0000052988": {
"rank": 8,
"ecr": "140"
},
"0001373670": {
"rank": 9,
"ecr": "140"
},
"0000861459": {
"rank": 10,
"ecr": "139"
},
"0001580670": {
"rank": 11,
"ecr": "126"
},
"0001035983": {
"rank": 12,
"ecr": "125"
},
"0001124198": {
"rank": 13,
"ecr": "123"
},
"0000042316": {
"rank": 14,
"ecr": "120"
},
"0001050915": {
"rank": 15,
"ecr": "116"
},
"0000105634": {
"rank": 16,
"ecr": "114"
},
"0001633931": {
"rank": 17,
"ecr": "112"
},
"0000866273": {
"rank": 18,
"ecr": "111"
},
"0000799292": {
"rank": 19,
"ecr": "110"
},
"0001357971": {
"rank": 20,
"ecr": "109"
},
"0000700923": {
"rank": 21,
"ecr": "109"
},
"0001361538": {
"rank": 22,
"ecr": "105"
},
"0001634424": {
"rank": 23,
"ecr": "105"
},
"0000874238": {
"rank": 24,
"ecr": "105"
},
"0001576940": {
"rank": 25,
"ecr": "104"
},
"0001048268": {
"rank": 26,
"ecr": "104"
},
"0000353020": {
"rank": 27,
"ecr": "103"
},
"0001357615": {
"rank": 28,
"ecr": "103"
},
"0000077543": {
"rank": 29,
"ecr": "102"
},
"0000015615": {
"rank": 30,
"ecr": "100"
},
"0001095996": {
"rank": 31,
"ecr": "99"
},
"0001580905": {
"rank": 32,
"ecr": "92"
},
"0001723866": {
"rank": 33,
"ecr": "91"
},
"0001372020": {
"rank": 34,
"ecr": "84"
},
"0000833079": {
"rank": 35,
"ecr": "80"
},
"0001606163": {
"rank": 36,
"ecr": "74"
},
"0001402829": {
"rank": 37,
"ecr": "56"
},
"0001136294": {
"rank": 38,
"ecr": "53"
},
"0001300938": {
"rank": 39,
"ecr": "4.3"
},
"0001539551": {
"rank": 40,
"ecr": "1.0"
},
"0001425565": {
"rank": 41,
"ecr": "0.00000000052"
}
}
},
"rating_box": [
[
"Top rated",
"10 of 41"
],
[
"Best, worst rating",
"730 %, < 0.001 %"
],
[
"New companies",
"5"
]
],
"regression_plot": "https://www.realrate-archive.com/us_construction/2018/backtesting_correlation/regression_2018.svg",
"scentences": [
"Onar Holding Corp climbed 37 positions from 42 to 5 due to its excellent Revenues.",
"Meritage Homes CORP lost 18 positions from 17 to 35 due to its bad Revenues.",
"Horton D R INC DE entered the 2019 ranking at rank 6, making it the best newcomer.",
"The biggest company by assets, Horton D R INC DE, is only ranked at place 6 whereas the smallest company, Onar Holding Corp, is financially stronger at rank 5."
],
"url_segment": "2019-us-construction",
"year": 2019,
"feature_importance": "https://www.realrate-archive.com/us_construction/2018/feature_importance/feature_importance.svg",
"obs_ecr": {
"0001124198": {
"2011": {
"obs_EconomicCapitalRatio": 1.2151201458560996
},
"2012": {
"obs_EconomicCapitalRatio": 1.4102684837110981
},
"2013": {
"obs_EconomicCapitalRatio": 1.9592928041564825
},
"2014": {
"obs_EconomicCapitalRatio": 1.4693632468804338
},
"2015": {
"obs_EconomicCapitalRatio": 1.1608748477697413
},
"2016": {
"obs_EconomicCapitalRatio": 1.0641507094864386
},
"2018": {
"obs_EconomicCapitalRatio": 0.6942336913481852
},
"2019": {
"obs_EconomicCapitalRatio": 0.42951117979884323
},
"2020": {
"obs_EconomicCapitalRatio": 0.4220739024872711
},
"2021": {
"obs_EconomicCapitalRatio": 0.6217326818428047
},
"2022": {
"obs_EconomicCapitalRatio": 0.9838515798173589
},
"2023": {
"obs_EconomicCapitalRatio": 1.3258866052930978
},
"2024": {
"obs_EconomicCapitalRatio": 1.4088903921864198
},
"2025": {
"obs_EconomicCapitalRatio": 1.1335790615592387
}
},
"0001357615": {
"2011": {
"obs_EconomicCapitalRatio": 0.7531728651391971
},
"2012": {
"obs_EconomicCapitalRatio": 0.8052764890982759
},
"2013": {
"obs_EconomicCapitalRatio": 0.892303818925669
},
"2014": {
"obs_EconomicCapitalRatio": 0.5591252710433361
},
"2015": {
"obs_EconomicCapitalRatio": 0.7364666871461716
},
"2016": {
"obs_EconomicCapitalRatio": 0.5746451025928648
},
"2017": {
"obs_EconomicCapitalRatio": 0.8026799227976076
},
"2018": {
"obs_EconomicCapitalRatio": 0.4609194868313052
},
"2019": {
"obs_EconomicCapitalRatio": 0.9048196358944369
},
"2020": {
"obs_EconomicCapitalRatio": 0.8146882166449017
},
"2021": {
"obs_EconomicCapitalRatio": 1.1719993479252273
},
"2022": {
"obs_EconomicCapitalRatio": 1.4519075047387788
},
"2023": {
"obs_EconomicCapitalRatio": 1.4645862591373189
},
"2025": {
"obs_EconomicCapitalRatio": 0.8576184018362341
}
},
"0001050915": {
"2011": {
"obs_EconomicCapitalRatio": 1.446244759113955
},
"2014": {
"obs_EconomicCapitalRatio": 1.4446601172891789
},
"2015": {
"obs_EconomicCapitalRatio": 0.8328757739019895
},
"2016": {
"obs_EconomicCapitalRatio": 1.346133878334846
},
"2020": {
"obs_EconomicCapitalRatio": 1.5610437218618398
},
"2021": {
"obs_EconomicCapitalRatio": 1.5436975045631254
},
"2022": {
"obs_EconomicCapitalRatio": 1.884649936841183
},
"2023": {
"obs_EconomicCapitalRatio": 2.3780533167361804
},
"2024": {
"obs_EconomicCapitalRatio": 3.1914594165944505
},
"2025": {
"obs_EconomicCapitalRatio": 3.1391133115078755
}
},
"0000920760": {
"2011": {
"obs_EconomicCapitalRatio": 0.3618552087554671
},
"2012": {
"obs_EconomicCapitalRatio": 0.6600039443917852
},
"2023": {
"obs_EconomicCapitalRatio": 1.3625047299843602
},
"2024": {
"obs_EconomicCapitalRatio": 1.149573994150749
},
"2025": {
"obs_EconomicCapitalRatio": 0.9604028770094616
}
},
"0000794170": {
"2011": {
"obs_EconomicCapitalRatio": 0.810627597227089
},
"2020": {
"obs_EconomicCapitalRatio": 0.6205833165665953
},
"2021": {
"obs_EconomicCapitalRatio": 0.9206315815796587
},
"2022": {
"obs_EconomicCapitalRatio": 0.5830633627481027
},
"2023": {
"obs_EconomicCapitalRatio": 1.1567742535163335
},
"2024": {
"obs_EconomicCapitalRatio": 1.3102956787409739
},
"2025": {
"obs_EconomicCapitalRatio": 1.2691611866955532
}
},
"0000822416": {
"2011": {
"obs_EconomicCapitalRatio": 0.33743568271619306
},
"2012": {
"obs_EconomicCapitalRatio": 1.0589569052279897
},
"2020": {
"obs_EconomicCapitalRatio": 1.2741257843889369
},
"2021": {
"obs_EconomicCapitalRatio": 1.3930345823699564
},
"2022": {
"obs_EconomicCapitalRatio": 0.9827959574914813
},
"2023": {
"obs_EconomicCapitalRatio": 1.9978410379105493
},
"2024": {
"obs_EconomicCapitalRatio": 1.9816828146990575
},
"2025": {
"obs_EconomicCapitalRatio": 2.005580693354085
}
},
"0000906163": {
"2011": {
"obs_EconomicCapitalRatio": 3.0695927611335074
},
"2012": {
"obs_EconomicCapitalRatio": 2.46665133387859
},
"2013": {
"obs_EconomicCapitalRatio": 2.5064829815772103
},
"2014": {
"obs_EconomicCapitalRatio": 2.837833580200334
},
"2015": {
"obs_EconomicCapitalRatio": 3.4099781616455425
},
"2016": {
"obs_EconomicCapitalRatio": 3.1728998712169996
},
"2017": {
"obs_EconomicCapitalRatio": 5.92912055614985
},
"2018": {
"obs_EconomicCapitalRatio": 3.898405961931319
},
"2019": {
"obs_EconomicCapitalRatio": 5.33889439991921
},
"2020": {
"obs_EconomicCapitalRatio": 3.6797956790883104
},
"2021": {
"obs_EconomicCapitalRatio": 4.6750159194216545
},
"2022": {
"obs_EconomicCapitalRatio": 3.803900801682608
},
"2023": {
"obs_EconomicCapitalRatio": 5.006633164797559
},
"2024": {
"obs_EconomicCapitalRatio": 5.889812388159957
},
"2025": {
"obs_EconomicCapitalRatio": 5.342237064990464
}
},
"0000052988": {
"2011": {
"obs_EconomicCapitalRatio": 1.179677790322265
},
"2012": {
"obs_EconomicCapitalRatio": 1.1914547043490618
},
"2013": {
"obs_EconomicCapitalRatio": 1.62834215577775
},
"2014": {
"obs_EconomicCapitalRatio": 0.9928179875226351
},
"2015": {
"obs_EconomicCapitalRatio": 0.9778557776298474
},
"2016": {
"obs_EconomicCapitalRatio": 1.4244570013751636
},
"2017": {
"obs_EconomicCapitalRatio": 1.6028899555592213
},
"2018": {
"obs_EconomicCapitalRatio": 0.9780863504475791
},
"2020": {
"obs_EconomicCapitalRatio": 1.7366912567518962
},
"2021": {
"obs_EconomicCapitalRatio": 1.9209599749540152
},
"2022": {
"obs_EconomicCapitalRatio": 1.6444684609544402
},
"2023": {
"obs_EconomicCapitalRatio": 1.7541925444806066
},
"2024": {
"obs_EconomicCapitalRatio": 2.0856039523883334
},
"2025": {
"obs_EconomicCapitalRatio": 1.7884063365222709
}
},
"0000861459": {
"2015": {
"obs_EconomicCapitalRatio": 1.4174087578889099
},
"2016": {
"obs_EconomicCapitalRatio": 1.7560557144193818
},
"2017": {
"obs_EconomicCapitalRatio": 1.8048137618411877
},
"2018": {
"obs_EconomicCapitalRatio": 1.0775548875837506
},
"2021": {
"obs_EconomicCapitalRatio": 0.941503546683468
},
"2022": {
"obs_EconomicCapitalRatio": 1.0080529608027402
},
"2023": {
"obs_EconomicCapitalRatio": 1.1473114209127777
},
"2024": {
"obs_EconomicCapitalRatio": 1.9275995896213254
},
"2025": {
"obs_EconomicCapitalRatio": 1.851174157361811
}
},
"0000105634": {
"2011": {
"obs_EconomicCapitalRatio": 0.6836096361941107
},
"2012": {
"obs_EconomicCapitalRatio": 0.8863215629015836
},
"2013": {
"obs_EconomicCapitalRatio": 0.9660814373711617
},
"2014": {
"obs_EconomicCapitalRatio": 1.024950299120218
},
"2015": {
"obs_EconomicCapitalRatio": 1.027509376954697
},
"2016": {
"obs_EconomicCapitalRatio": 1.3428625146683715
},
"2017": {
"obs_EconomicCapitalRatio": 1.5030856037231408
},
"2018": {
"obs_EconomicCapitalRatio": 1.042988424855788
},
"2019": {
"obs_EconomicCapitalRatio": 1.2622173867319026
},
"2020": {
"obs_EconomicCapitalRatio": 1.2180629385125024
},
"2021": {
"obs_EconomicCapitalRatio": 1.5419655776538537
},
"2022": {
"obs_EconomicCapitalRatio": 1.5457830605646805
},
"2023": {
"obs_EconomicCapitalRatio": 1.8816487886239701
},
"2024": {
"obs_EconomicCapitalRatio": 3.4055311451479544
},
"2025": {
"obs_EconomicCapitalRatio": 3.716874789810487
}
},
"0000799292": {
"2011": {
"obs_EconomicCapitalRatio": 0.35498298630188896
},
"2012": {
"obs_EconomicCapitalRatio": 0.822184567645622
},
"2013": {
"obs_EconomicCapitalRatio": 0.7010376604279982
},
"2014": {
"obs_EconomicCapitalRatio": 0.5811960744349045
},
"2015": {
"obs_EconomicCapitalRatio": 0.48337118432222964
},
"2016": {
"obs_EconomicCapitalRatio": 0.5227936800416955
},
"2017": {
"obs_EconomicCapitalRatio": 0.6320368594496182
},
"2018": {
"obs_EconomicCapitalRatio": 0.3796351690902435
},
"2019": {
"obs_EconomicCapitalRatio": 0.7056542009141523
},
"2020": {
"obs_EconomicCapitalRatio": 0.6687869800682897
},
"2021": {
"obs_EconomicCapitalRatio": 0.7308585772448886
},
"2022": {
"obs_EconomicCapitalRatio": 0.4745582973854565
},
"2023": {
"obs_EconomicCapitalRatio": 1.3350606785136636
},
"2024": {
"obs_EconomicCapitalRatio": 1.1936823741741087
},
"2025": {
"obs_EconomicCapitalRatio": 1.0538716453348305
}
},
"0000833079": {
"2011": {
"obs_EconomicCapitalRatio": 0.7127112027773967
},
"2012": {
"obs_EconomicCapitalRatio": 1.0159748589425952
},
"2013": {
"obs_EconomicCapitalRatio": 1.0009991010391717
},
"2014": {
"obs_EconomicCapitalRatio": 0.7361790711417896
},
"2015": {
"obs_EconomicCapitalRatio": 0.6257616411231774
},
"2016": {
"obs_EconomicCapitalRatio": 0.6261589230752937
},
"2017": {
"obs_EconomicCapitalRatio": 0.7846777072463665
},
"2018": {
"obs_EconomicCapitalRatio": 0.5514899645874288
},
"2019": {
"obs_EconomicCapitalRatio": 0.9275100369453276
},
"2020": {
"obs_EconomicCapitalRatio": 1.1357178957903478
},
"2021": {
"obs_EconomicCapitalRatio": 1.263867683054666
},
"2022": {
"obs_EconomicCapitalRatio": 0.8374540204874453
},
"2023": {
"obs_EconomicCapitalRatio": 1.4940723827449975
},
"2024": {
"obs_EconomicCapitalRatio": 1.1797009226232575
},
"2025": {
"obs_EconomicCapitalRatio": 0.9246663012966693
}
},
"0000915840": {
"2011": {
"obs_EconomicCapitalRatio": 0.09814231407555732
},
"2013": {
"obs_EconomicCapitalRatio": 0.3191278415115833
},
"2016": {
"obs_EconomicCapitalRatio": 0.2399410437425774
},
"2017": {
"obs_EconomicCapitalRatio": 0.34006865315422413
},
"2020": {
"obs_EconomicCapitalRatio": 0.2892110743613409
},
"2021": {
"obs_EconomicCapitalRatio": 0.41908496650245564
},
"2022": {
"obs_EconomicCapitalRatio": 0.22575531028037096
},
"2023": {
"obs_EconomicCapitalRatio": 0.5633384163762086
},
"2024": {
"obs_EconomicCapitalRatio": 0.44033645641825225
},
"2025": {
"obs_EconomicCapitalRatio": 0.3044569070410461
}
},
"0001373670": {
"2011": {
"obs_EconomicCapitalRatio": 0.24989610904387513
},
"2012": {
"obs_EconomicCapitalRatio": 0.10062621443812454
},
"2014": {
"obs_EconomicCapitalRatio": 0.14764239693531894
},
"2015": {
"obs_EconomicCapitalRatio": 1.2493844141637542
},
"2016": {
"obs_EconomicCapitalRatio": 1.44909170486555
},
"2017": {
"obs_EconomicCapitalRatio": 1.4413050271514158
},
"2018": {
"obs_EconomicCapitalRatio": 0.6829472137154629
},
"2019": {
"obs_EconomicCapitalRatio": 0.9533717231004618
},
"2020": {
"obs_EconomicCapitalRatio": 1.814168211447419
},
"2021": {
"obs_EconomicCapitalRatio": 1.5749149700124763
},
"2022": {
"obs_EconomicCapitalRatio": 1.0152457770577494
},
"2023": {
"obs_EconomicCapitalRatio": 1.9430290989222632
},
"2024": {
"obs_EconomicCapitalRatio": 1.8280044066450998
},
"2025": {
"obs_EconomicCapitalRatio": 1.7684111627348997
}
},
"0000077543": {
"2011": {
"obs_EconomicCapitalRatio": 0.23886799461263947
},
"2012": {
"obs_EconomicCapitalRatio": 0.2882644894412349
},
"2015": {
"obs_EconomicCapitalRatio": 0.24874300968970225
},
"2016": {
"obs_EconomicCapitalRatio": 0.42837610623028866
},
"2017": {
"obs_EconomicCapitalRatio": 0.37908579868597786
},
"2018": {
"obs_EconomicCapitalRatio": 0.22727519238956573
},
"2019": {
"obs_EconomicCapitalRatio": 0.17458658093138113
},
"2020": {
"obs_EconomicCapitalRatio": 0.1588405080449465
},
"2021": {
"obs_EconomicCapitalRatio": 0.16260573896536834
},
"2022": {
"obs_EconomicCapitalRatio": 0.10234260366778093
},
"2023": {
"obs_EconomicCapitalRatio": 0.12106224844302389
},
"2024": {
"obs_EconomicCapitalRatio": 0.35043026131005794
},
"2025": {
"obs_EconomicCapitalRatio": 0.7988517008361176
}
},
"0000874238": {
"2011": {
"obs_EconomicCapitalRatio": 0.9528491320908646
},
"2012": {
"obs_EconomicCapitalRatio": 0.7783883811762629
},
"2013": {
"obs_EconomicCapitalRatio": 0.9487812087603534
},
"2014": {
"obs_EconomicCapitalRatio": 0.5109688970137979
},
"2015": {
"obs_EconomicCapitalRatio": 0.5615572363359903
},
"2016": {
"obs_EconomicCapitalRatio": 0.8617605744102084
},
"2017": {
"obs_EconomicCapitalRatio": 1.1667520527780033
},
"2018": {
"obs_EconomicCapitalRatio": 0.6995085633679314
},
"2019": {
"obs_EconomicCapitalRatio": 0.47667472728884175
},
"2020": {
"obs_EconomicCapitalRatio": 0.6574365216324938
},
"2021": {
"obs_EconomicCapitalRatio": 0.715422177278801
},
"2022": {
"obs_EconomicCapitalRatio": 0.8120049380470856
},
"2023": {
"obs_EconomicCapitalRatio": 1.7879860244028394
},
"2024": {
"obs_EconomicCapitalRatio": 3.3481054850052514
},
"2025": {
"obs_EconomicCapitalRatio": 4.572367214048419
}
},
"0000015615": {
"2011": {
"obs_EconomicCapitalRatio": 0.866884377529741
},
"2012": {
"obs_EconomicCapitalRatio": 0.940383711978681
},
"2013": {
"obs_EconomicCapitalRatio": 1.0096478521522692
},
"2017": {
"obs_EconomicCapitalRatio": 1.2179764968805833
},
"2018": {
"obs_EconomicCapitalRatio": 0.8267284102675299
},
"2019": {
"obs_EconomicCapitalRatio": 1.1949123107561495
},
"2020": {
"obs_EconomicCapitalRatio": 1.197231937558295
},
"2021": {
"obs_EconomicCapitalRatio": 1.1631816436987703
},
"2022": {
"obs_EconomicCapitalRatio": 0.8409822420062548
},
"2023": {
"obs_EconomicCapitalRatio": 0.7209574746183207
},
"2024": {
"obs_EconomicCapitalRatio": 1.443927813508545
},
"2025": {
"obs_EconomicCapitalRatio": 2.117188760143181
}
},
"0000080035": {
"2011": {
"obs_EconomicCapitalRatio": 1.346520101628484
},
"2012": {
"obs_EconomicCapitalRatio": 1.4166356616537403
},
"2013": {
"obs_EconomicCapitalRatio": 1.7555141263084721
},
"2014": {
"obs_EconomicCapitalRatio": 1.1898593579587435
},
"2015": {
"obs_EconomicCapitalRatio": 1.0501848747597615
},
"2016": {
"obs_EconomicCapitalRatio": 1.3718861526296864
},
"2017": {
"obs_EconomicCapitalRatio": 1.646678151050283
},
"2018": {
"obs_EconomicCapitalRatio": 1.1612953364662824
},
"2019": {
"obs_EconomicCapitalRatio": 1.1109287348686392
},
"2020": {
"obs_EconomicCapitalRatio": 1.0952350359070644
},
"2021": {
"obs_EconomicCapitalRatio": 0.9798313575017418
},
"2022": {
"obs_EconomicCapitalRatio": 1.1790855453078577
},
"2024": {
"obs_EconomicCapitalRatio": 1.8158700081089296
},
"2025": {
"obs_EconomicCapitalRatio": 2.721824884974261
}
},
"0000700923": {
"2011": {
"obs_EconomicCapitalRatio": 1.2815571311614733
},
"2012": {
"obs_EconomicCapitalRatio": 1.3142312008088182
},
"2013": {
"obs_EconomicCapitalRatio": 1.4126657833164347
},
"2014": {
"obs_EconomicCapitalRatio": 1.5876455001674585
},
"2015": {
"obs_EconomicCapitalRatio": 1.1812144360181673
},
"2016": {
"obs_EconomicCapitalRatio": 1.39559175850142
},
"2017": {
"obs_EconomicCapitalRatio": 1.2781026769214523
},
"2018": {
"obs_EconomicCapitalRatio": 0.7796280219780518
},
"2019": {
"obs_EconomicCapitalRatio": 0.6647931323061973
},
"2020": {
"obs_EconomicCapitalRatio": 1.2817057242639605
},
"2021": {
"obs_EconomicCapitalRatio": 2.099586718836949
},
"2022": {
"obs_EconomicCapitalRatio": 1.3299798515420835
},
"2023": {
"obs_EconomicCapitalRatio": 1.9424418474796001
},
"2024": {
"obs_EconomicCapitalRatio": 1.9337994597604147
},
"2025": {
"obs_EconomicCapitalRatio": 2.6205989353130783
}
},
"0001357971": {
"2011": {
"obs_EconomicCapitalRatio": 0.41632006132902194
},
"2012": {
"obs_EconomicCapitalRatio": 0.12854129155264196
},
"2013": {
"obs_EconomicCapitalRatio": 0.36004343097760516
},
"2014": {
"obs_EconomicCapitalRatio": 0.4961469136296435
},
"2015": {
"obs_EconomicCapitalRatio": 0.40345508081298787
},
"2016": {
"obs_EconomicCapitalRatio": 0.3714082099138756
},
"2017": {
"obs_EconomicCapitalRatio": 0.2346218560272717
},
"2018": {
"obs_EconomicCapitalRatio": 0.34704460102573575
},
"2020": {
"obs_EconomicCapitalRatio": 0.326802690999492
},
"2021": {
"obs_EconomicCapitalRatio": 0.9473280807276976
},
"2022": {
"obs_EconomicCapitalRatio": 0.4548390584381917
},
"2023": {
"obs_EconomicCapitalRatio": 0.7030459834080794
}
},
"0001361538": {
"2011": {
"obs_EconomicCapitalRatio": 1.1509836176566641
},
"2012": {
"obs_EconomicCapitalRatio": 0.893241673330334
},
"2013": {
"obs_EconomicCapitalRatio": 1.6524391975194999
},
"2014": {
"obs_EconomicCapitalRatio": 1.209177685217985
},
"2015": {
"obs_EconomicCapitalRatio": 1.1747114491690505
},
"2016": {
"obs_EconomicCapitalRatio": 1.2391276374216271
},
"2017": {
"obs_EconomicCapitalRatio": 1.3643309169251616
},
"2018": {
"obs_EconomicCapitalRatio": 0.7098099903247036
},
"2019": {
"obs_EconomicCapitalRatio": 0.7159508710788685
},
"2020": {
"obs_EconomicCapitalRatio": 0.7940096978012313
},
"2021": {
"obs_EconomicCapitalRatio": 0.6123227012101808
},
"2022": {
"obs_EconomicCapitalRatio": 0.37663425741202566
},
"2023": {
"obs_EconomicCapitalRatio": 0.5464234190125629
}
},
"0000100591": {
"2011": {
"obs_EconomicCapitalRatio": 1.931778565228206
},
"2012": {
"obs_EconomicCapitalRatio": 1.1713376246311222
},
"2013": {
"obs_EconomicCapitalRatio": 1.6358402208398763
},
"2014": {
"obs_EconomicCapitalRatio": 1.5363059779860246
},
"2015": {
"obs_EconomicCapitalRatio": 1.2398489633463337
},
"2016": {
"obs_EconomicCapitalRatio": 2.947360806657517
},
"2017": {
"obs_EconomicCapitalRatio": 1.1457172433328981
},
"2018": {
"obs_EconomicCapitalRatio": 1.3337738618782096
},
"2019": {
"obs_EconomicCapitalRatio": 1.899522842346934
},
"2020": {
"obs_EconomicCapitalRatio": 1.998741842891223
},
"2021": {
"obs_EconomicCapitalRatio": 1.2526809628776008
},
"2022": {
"obs_EconomicCapitalRatio": 1.1913108571424376
},
"2023": {
"obs_EconomicCapitalRatio": 1.7465938863062198
}
},
"0000866273": {
"2011": {
"obs_EconomicCapitalRatio": 1.202180621073125
},
"2012": {
"obs_EconomicCapitalRatio": 1.3785326308051375
},
"2013": {
"obs_EconomicCapitalRatio": 2.155648181276479
},
"2014": {
"obs_EconomicCapitalRatio": 1.3506087175336685
},
"2015": {
"obs_EconomicCapitalRatio": 1.3072627563125847
},
"2016": {
"obs_EconomicCapitalRatio": 1.4710547684564437
},
"2017": {
"obs_EconomicCapitalRatio": 1.1215279204567798
},
"2018": {
"obs_EconomicCapitalRatio": 1.1501428892160925
},
"2021": {
"obs_EconomicCapitalRatio": 0.5809768304871766
},
"2022": {
"obs_EconomicCapitalRatio": 0.5203921219398701
},
"2024": {
"obs_EconomicCapitalRatio": 0.9036710945376517
}
},
"0001035983": {
"2011": {
"obs_EconomicCapitalRatio": 0.7905382063479877
},
"2012": {
"obs_EconomicCapitalRatio": 0.9067414444157215
},
"2013": {
"obs_EconomicCapitalRatio": 1.4808931903550828
},
"2014": {
"obs_EconomicCapitalRatio": 1.1700358054050317
},
"2015": {
"obs_EconomicCapitalRatio": 1.9739353015235124
},
"2016": {
"obs_EconomicCapitalRatio": 2.2969462463061454
},
"2017": {
"obs_EconomicCapitalRatio": 2.3077966044108167
},
"2018": {
"obs_EconomicCapitalRatio": 1.8853782698501302
},
"2019": {
"obs_EconomicCapitalRatio": 1.4678045551004828
},
"2020": {
"obs_EconomicCapitalRatio": 1.3458812957043265
},
"2021": {
"obs_EconomicCapitalRatio": 1.931806114941575
},
"2022": {
"obs_EconomicCapitalRatio": 1.9665903180142839
},
"2023": {
"obs_EconomicCapitalRatio": 2.749172032725442
}
},
"0001048268": {
"2011": {
"obs_EconomicCapitalRatio": 0.20123402928710762
},
"2014": {
"obs_EconomicCapitalRatio": 1.0682091109313836
},
"2015": {
"obs_EconomicCapitalRatio": 1.297250989168998
},
"2016": {
"obs_EconomicCapitalRatio": 1.5002963690192839
},
"2017": {
"obs_EconomicCapitalRatio": 1.213989736032707
},
"2018": {
"obs_EconomicCapitalRatio": 1.060705790478442
},
"2019": {
"obs_EconomicCapitalRatio": 1.6927252423470964
},
"2020": {
"obs_EconomicCapitalRatio": 2.3733040767801006
},
"2021": {
"obs_EconomicCapitalRatio": 1.7999722189091059
},
"2022": {
"obs_EconomicCapitalRatio": 0.9308615504365332
},
"2023": {
"obs_EconomicCapitalRatio": 2.2705080406333726
},
"2024": {
"obs_EconomicCapitalRatio": 4.601676592752705
},
"2025": {
"obs_EconomicCapitalRatio": 6.955604043063471
}
},
"0001402829": {
"2012": {
"obs_EconomicCapitalRatio": 0.9743766994641314
},
"2013": {
"obs_EconomicCapitalRatio": 1.7122603344570149
},
"2014": {
"obs_EconomicCapitalRatio": 1.2657957893580611
},
"2015": {
"obs_EconomicCapitalRatio": 0.3564917981746429
},
"2016": {
"obs_EconomicCapitalRatio": 0.8219622164935139
},
"2017": {
"obs_EconomicCapitalRatio": 0.6911134242831384
},
"2018": {
"obs_EconomicCapitalRatio": 0.507351839126921
},
"2019": {
"obs_EconomicCapitalRatio": 0.4584459129822406
},
"2020": {
"obs_EconomicCapitalRatio": 0.4515310399544658
},
"2021": {
"obs_EconomicCapitalRatio": 0.4205350685226028
},
"2022": {
"obs_EconomicCapitalRatio": 0.2514909327545461
},
"2023": {
"obs_EconomicCapitalRatio": 0.44518930781165095
}
},
"0000067215": {
"2012": {
"obs_EconomicCapitalRatio": 1.1106020548029694
},
"2013": {
"obs_EconomicCapitalRatio": 0.9829975904960228
},
"2014": {
"obs_EconomicCapitalRatio": 1.175516158962225
},
"2015": {
"obs_EconomicCapitalRatio": 2.145565947694127
},
"2016": {
"obs_EconomicCapitalRatio": 1.7714788925583453
},
"2017": {
"obs_EconomicCapitalRatio": 2.2287182315916847
},
"2019": {
"obs_EconomicCapitalRatio": 0.8780782549024908
},
"2020": {
"obs_EconomicCapitalRatio": 1.3218352834059706
},
"2021": {
"obs_EconomicCapitalRatio": 1.8065126362601291
},
"2022": {
"obs_EconomicCapitalRatio": 1.5635376929726437
},
"2023": {
"obs_EconomicCapitalRatio": 1.7861022949095247
},
"2024": {
"obs_EconomicCapitalRatio": 2.561962059014949
},
"2025": {
"obs_EconomicCapitalRatio": 4.281995457355543
}
},
"0001488139": {
"2012": {
"obs_EconomicCapitalRatio": 0.48363837971549783
},
"2013": {
"obs_EconomicCapitalRatio": 0.7207833111148401
},
"2014": {
"obs_EconomicCapitalRatio": 0.520767744164342
},
"2015": {
"obs_EconomicCapitalRatio": 0.37763684402597486
},
"2016": {
"obs_EconomicCapitalRatio": 0.3439253701989215
},
"2017": {
"obs_EconomicCapitalRatio": 0.39652025152475684
},
"2018": {
"obs_EconomicCapitalRatio": 0.5719550568649523
},
"2019": {
"obs_EconomicCapitalRatio": 0.5741586547911035
},
"2020": {
"obs_EconomicCapitalRatio": 1.4373416177593077
},
"2021": {
"obs_EconomicCapitalRatio": 1.9553437424313937
},
"2022": {
"obs_EconomicCapitalRatio": 1.0409920325239699
},
"2023": {
"obs_EconomicCapitalRatio": 0.4772549212910542
},
"2024": {
"obs_EconomicCapitalRatio": 0.31491389933407504
}
},
"0001562476": {
"2013": {
"obs_EconomicCapitalRatio": 0.27144180512816685
},
"2014": {
"obs_EconomicCapitalRatio": 0.1854462228670433
},
"2015": {
"obs_EconomicCapitalRatio": 0.17084808546356836
},
"2016": {
"obs_EconomicCapitalRatio": 0.19125839445050266
},
"2017": {
"obs_EconomicCapitalRatio": 0.5569763013672356
},
"2019": {
"obs_EconomicCapitalRatio": 0.5838393783002306
},
"2020": {
"obs_EconomicCapitalRatio": 0.5840868919254498
},
"2021": {
"obs_EconomicCapitalRatio": 0.6193492387485566
},
"2022": {
"obs_EconomicCapitalRatio": 0.540649630034884
},
"2024": {
"obs_EconomicCapitalRatio": 0.9947354492922718
},
"2025": {
"obs_EconomicCapitalRatio": 0.8673392716754257
}
},
"0001580905": {
"2014": {
"obs_EconomicCapitalRatio": 2.7910259886199125
},
"2015": {
"obs_EconomicCapitalRatio": 2.2284486388040694
},
"2016": {
"obs_EconomicCapitalRatio": 3.0847538349161225
},
"2017": {
"obs_EconomicCapitalRatio": 3.447197494584776
},
"2018": {
"obs_EconomicCapitalRatio": 1.2695393395733252
},
"2019": {
"obs_EconomicCapitalRatio": 1.963877761145891
},
"2020": {
"obs_EconomicCapitalRatio": 2.832275011938084
},
"2021": {
"obs_EconomicCapitalRatio": 2.6366614070302017
},
"2022": {
"obs_EconomicCapitalRatio": 1.5383034099316721
},
"2023": {
"obs_EconomicCapitalRatio": 3.0657078651721785
},
"2024": {
"obs_EconomicCapitalRatio": 2.84644504411107
},
"2025": {
"obs_EconomicCapitalRatio": 4.169763542220409
}
},
"0001561680": {
"2014": {
"obs_EconomicCapitalRatio": 1.0829839239596872
},
"2015": {
"obs_EconomicCapitalRatio": 0.9029062995354703
},
"2020": {
"obs_EconomicCapitalRatio": 0.7646946522749696
},
"2021": {
"obs_EconomicCapitalRatio": 0.9675128119358317
},
"2022": {
"obs_EconomicCapitalRatio": 0.5698747084561921
},
"2023": {
"obs_EconomicCapitalRatio": 1.001202954353165
},
"2024": {
"obs_EconomicCapitalRatio": 1.0702630536479096
},
"2025": {
"obs_EconomicCapitalRatio": 0.8279272928205665
}
},
"0001576940": {
"2014": {
"obs_EconomicCapitalRatio": 0.6794038581187422
},
"2015": {
"obs_EconomicCapitalRatio": 0.492543704981848
},
"2016": {
"obs_EconomicCapitalRatio": 0.5348800945522483
},
"2017": {
"obs_EconomicCapitalRatio": 0.5676381537236725
},
"2018": {
"obs_EconomicCapitalRatio": 0.2721539625081282
},
"2019": {
"obs_EconomicCapitalRatio": 0.4067026779909361
},
"2020": {
"obs_EconomicCapitalRatio": 0.6577493703100217
},
"2021": {
"obs_EconomicCapitalRatio": 0.9754574491295486
},
"2022": {
"obs_EconomicCapitalRatio": 0.574202185600681
},
"2023": {
"obs_EconomicCapitalRatio": 0.9240632212087633
},
"2024": {
"obs_EconomicCapitalRatio": 0.7155474909146412
},
"2025": {
"obs_EconomicCapitalRatio": 0.5498523327935464
}
},
"0001606163": {
"2015": {
"obs_EconomicCapitalRatio": 2.5146899483196448
},
"2017": {
"obs_EconomicCapitalRatio": 0.5322607425702732
},
"2018": {
"obs_EconomicCapitalRatio": 0.1291206350146687
},
"2019": {
"obs_EconomicCapitalRatio": 0.09886319652618586
},
"2020": {
"obs_EconomicCapitalRatio": 0.4359036659033306
},
"2021": {
"obs_EconomicCapitalRatio": 0.41096133703442334
},
"2022": {
"obs_EconomicCapitalRatio": 0.46643770839484766
},
"2023": {
"obs_EconomicCapitalRatio": 2.009630191432151
},
"2024": {
"obs_EconomicCapitalRatio": 3.593567405326976
},
"2025": {
"obs_EconomicCapitalRatio": 3.2363682536271448
}
},
"0001633931": {
"2015": {
"obs_EconomicCapitalRatio": 0.9789624284169061
},
"2016": {
"obs_EconomicCapitalRatio": 1.144259017416392
},
"2017": {
"obs_EconomicCapitalRatio": 2.125452513187396
},
"2018": {
"obs_EconomicCapitalRatio": 0.8206775772440218
},
"2019": {
"obs_EconomicCapitalRatio": 1.7237415472656719
},
"2020": {
"obs_EconomicCapitalRatio": 2.9886318843193176
},
"2021": {
"obs_EconomicCapitalRatio": 2.6267347321725243
},
"2022": {
"obs_EconomicCapitalRatio": 1.3820523453236624
},
"2023": {
"obs_EconomicCapitalRatio": 3.0774118710610034
}
},
"0001580670": {
"2016": {
"obs_EconomicCapitalRatio": 0.967533568131737
},
"2017": {
"obs_EconomicCapitalRatio": 1.927321563025548
},
"2018": {
"obs_EconomicCapitalRatio": 0.9325168534070374
},
"2019": {
"obs_EconomicCapitalRatio": 1.3036156607934626
},
"2020": {
"obs_EconomicCapitalRatio": 2.228224604990667
},
"2021": {
"obs_EconomicCapitalRatio": 2.2200341614885355
},
"2022": {
"obs_EconomicCapitalRatio": 0.9615391064022453
},
"2023": {
"obs_EconomicCapitalRatio": 1.2585651042042214
},
"2024": {
"obs_EconomicCapitalRatio": 0.7757961367772546
},
"2025": {
"obs_EconomicCapitalRatio": 0.3464954230636434
}
},
"0001682265": {
"2020": {
"obs_EconomicCapitalRatio": 6.439535232012569
},
"2021": {
"obs_EconomicCapitalRatio": 8.941199542990212
},
"2022": {
"obs_EconomicCapitalRatio": 2.573892192044446
},
"2023": {
"obs_EconomicCapitalRatio": 4.165110431013707
},
"2024": {
"obs_EconomicCapitalRatio": 0.3604507002820903
}
},
"0000882184": {
"2018": {
"obs_EconomicCapitalRatio": 1.2634974723916295
},
"2019": {
"obs_EconomicCapitalRatio": 1.7457188132080352
},
"2020": {
"obs_EconomicCapitalRatio": 1.9180970678227618
},
"2021": {
"obs_EconomicCapitalRatio": 2.2022890264258614
},
"2022": {
"obs_EconomicCapitalRatio": 1.4543637293259943
},
"2023": {
"obs_EconomicCapitalRatio": 2.328983611847256
},
"2024": {
"obs_EconomicCapitalRatio": 1.9072770909378751
},
"2025": {
"obs_EconomicCapitalRatio": 1.8368726888974627
}
},
"0001718227": {
"2018": {
"obs_EconomicCapitalRatio": 0.2951506939071444
},
"2019": {
"obs_EconomicCapitalRatio": 1.5826052213515374
},
"2020": {
"obs_EconomicCapitalRatio": 2.1650964600245053
},
"2021": {
"obs_EconomicCapitalRatio": 1.9933679192622966
},
"2022": {
"obs_EconomicCapitalRatio": 1.2729061253469645
},
"2023": {
"obs_EconomicCapitalRatio": 1.9971418866183084
},
"2024": {
"obs_EconomicCapitalRatio": 3.3933609750372393
},
"2025": {
"obs_EconomicCapitalRatio": 1.9089413381237597
}
},
"0001703956": {
"2020": {
"obs_EconomicCapitalRatio": 0.30606818481660514
},
"2021": {
"obs_EconomicCapitalRatio": 0.6328671954424909
},
"2022": {
"obs_EconomicCapitalRatio": 0.4037185236502139
},
"2023": {
"obs_EconomicCapitalRatio": 0.5425824237672301
},
"2024": {
"obs_EconomicCapitalRatio": 0.4332966315792507
},
"2025": {
"obs_EconomicCapitalRatio": 0.49011773926844737
}
},
"0001785493": {
"2022": {
"obs_EconomicCapitalRatio": 544.6477661459211
},
"2023": {
"obs_EconomicCapitalRatio": 144.81303478869611
},
"2024": {
"obs_EconomicCapitalRatio": 59.025387672064824
},
"2025": {
"obs_EconomicCapitalRatio": 418.84093697630163
}
},
"0000357294": {
"2021": {
"obs_EconomicCapitalRatio": 0.3185545750994999
},
"2022": {
"obs_EconomicCapitalRatio": 0.10166501494040942
},
"2023": {
"obs_EconomicCapitalRatio": 0.3743937791941141
},
"2024": {
"obs_EconomicCapitalRatio": 0.32419271177954023
},
"2025": {
"obs_EconomicCapitalRatio": 0.2340487720606789
}
},
"0001825088": {
"2021": {
"obs_EconomicCapitalRatio": 0.383493737899083
},
"2022": {
"obs_EconomicCapitalRatio": 0.14943050866208066
},
"2023": {
"obs_EconomicCapitalRatio": 0.5795264242491269
},
"2024": {
"obs_EconomicCapitalRatio": 0.31294338204726513
},
"2025": {
"obs_EconomicCapitalRatio": 0.2134932750116889
}
},
"0001796209": {
"2021": {
"obs_EconomicCapitalRatio": 1.4151808562481158
},
"2022": {
"obs_EconomicCapitalRatio": 0.6554263077969219
},
"2023": {
"obs_EconomicCapitalRatio": 1.3075140910572407
},
"2024": {
"obs_EconomicCapitalRatio": 1.505905369468245
},
"2025": {
"obs_EconomicCapitalRatio": 2.24515588238568
}
},
"0001519472": {
"2024": {
"obs_EconomicCapitalRatio": 1.289783320853221
},
"2025": {
"obs_EconomicCapitalRatio": 0.4485653627683698
}
},
"0000894501": {
"2024": {
"obs_EconomicCapitalRatio": 30.124490422561518
},
"2025": {
"obs_EconomicCapitalRatio": 34.191740974466484
}
},
"0001172069": {
"2024": {
"obs_EconomicCapitalRatio": 0.19607100479156683
}
},
"0001919182": {
"2024": {
"obs_EconomicCapitalRatio": 484.4274078098529
},
"2025": {
"obs_EconomicCapitalRatio": 477.69703906153603
}
}
}
}