{
"company_details": [
{
"company_id": "0001682265",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001682265.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001682265_main_keyfigs.svg",
"name": "Onar Holding Corp",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Comprehensive Net Income, increasing the Economic Capital Ratio by 708% points.The greatest weakness of Onar Holding Corp is the variable Liabilities, Current, reducing the Economic Capital Ratio by 363% points.
The company's Economic Capital Ratio, given in the ranking table, is 810%, being 668% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001682265_2021_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"
},
"2019": {
"Liabilities, Non-Current": "59.1",
"Liabilities": "116",
"Stockholders Equity": "-150",
"ECR before LimitedLiability": "55.1",
"Notes and Loans Payable": "45.0",
"Liabilities, Current": "36.4",
"Other Liabilities": "59.6",
"Inventory": "-4.62",
"Assets": "-7.24",
"Goodwill": "-2.69",
"Assets, Current": "-2.12",
"Cash": "-1.81",
"Other Assets": "-3.71",
"Other Expenses": "-338",
"Expenses": "-338",
"Revenues": "165",
"Net Income": "7.49",
"Other Revenues": "165",
"Comprehensive Net Income": "7.43",
"Other Net Income": "6.25",
"Economic Capital Ratio": "49.0"
},
"2020": {
"Liabilities, Non-Current": "123",
"Liabilities": "154",
"Stockholders Equity": "-174",
"ECR before LimitedLiability": "676",
"Other Liabilities": "136",
"Liabilities, Current": "-363",
"Notes and Loans Payable": "130",
"Assets, Non-current": "21.7",
"Assets": "353",
"Goodwill": "89.2",
"Assets, Current": "40.2",
"Cash": "7.19",
"Inventory": "174",
"Other Assets": "235",
"Other Expenses": "234",
"Expenses": "234",
"Revenues": "528",
"Net Income": "708",
"Other Revenues": "528",
"Comprehensive Net Income": "708",
"Economic Capital Ratio": "668"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "299",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "17",
"Liabilities, Current": "151",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-10",
"Other Compr. Net Income": "0",
"Other Expenses": "1,719",
"Other Liabilities": "0",
"Other Net Income": "-0.28",
"Other Revenues": "1,822"
},
"output_variables": {
"Liabilities": "151",
"Assets": "306",
"Expenses": "1,719",
"Revenues": "1,822",
"Stockholders Equity": "154",
"Net Income": "103",
"Comprehensive Net Income": "103",
"BaseVar": "4,036",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "174%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "302",
"Assets, Non-current": "0",
"Cash": "193",
"Goodwill": "0",
"Inventory": "34",
"Liabilities, Current": "413",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-188",
"Other Compr. Net Income": "0",
"Other Expenses": "515",
"Other Liabilities": "73",
"Other Net Income": "-1.9",
"Other Revenues": "2,131"
},
"output_variables": {
"Liabilities": "486",
"Assets": "340",
"Expenses": "515",
"Revenues": "2,131",
"Stockholders Equity": "-146",
"Net Income": "1,614",
"Comprehensive Net Income": "1,614",
"BaseVar": "3,260",
"ECR before LimitedLiability": "810%",
"Economic Capital Ratio": "810%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 8.100775038889912,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001682265.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001682265.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001682265.svg"
},
{
"company_id": "0000906163",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000906163.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000906163_main_keyfigs.svg",
"name": "NVR INC",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 302% points.The greatest weakness of NVR INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 172% points.
The company's Economic Capital Ratio, given in the ranking table, is 434%, being 292% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000906163_2021_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"
},
"2019": {
"Liabilities, Non-Current": "65.9",
"Liabilities": "60.7",
"Stockholders Equity": "22.3",
"ECR before LimitedLiability": "544",
"Notes and Loans Payable": "47.4",
"Liabilities, Current": "91.0",
"Other Liabilities": "-196",
"Inventory": "79.7",
"Assets": "-28.0",
"Goodwill": "36.9",
"Assets, Current": "85.8",
"Cash": "23.0",
"Assets, Non-current": "6.80",
"Other Assets": "-739",
"Other Expenses": "277",
"Expenses": "277",
"Revenues": "289",
"Net Income": "528",
"Other Revenues": "289",
"Comprehensive Net Income": "528",
"Economic Capital Ratio": "537"
},
"2020": {
"Liabilities, Non-Current": "30.9",
"Liabilities": "-14.8",
"Stockholders Equity": "7.27",
"ECR before LimitedLiability": "300",
"Other Liabilities": "-172",
"Liabilities, Current": "47.7",
"Notes and Loans Payable": "32.9",
"Assets, Non-current": "3.46",
"Assets": "-19.2",
"Goodwill": "15.3",
"Assets, Current": "37.2",
"Cash": "-84.2",
"Inventory": "35.9",
"Other Assets": "-74.9",
"Other Expenses": "175",
"Expenses": "175",
"Revenues": "163",
"Net Income": "302",
"Other Revenues": "163",
"Comprehensive Net Income": "302",
"Economic Capital Ratio": "292"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "3,809,815",
"Other Compr. Net Income": "0",
"Other Expenses": "172,636",
"Other Liabilities": "1,468,571",
"Other Net Income": "0",
"Other Revenues": "7,388,664"
},
"output_variables": {
"Liabilities": "1,468,571",
"Assets": "3,809,815",
"Expenses": "172,636",
"Revenues": "7,388,664",
"Stockholders Equity": "2,341,244",
"Net Income": "7,216,028",
"Comprehensive Net Income": "7,216,028",
"BaseVar": "10,767,590",
"ECR before LimitedLiability": "662%",
"Economic Capital Ratio": "662%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "2,809,782",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "2,967,359",
"Other Compr. Net Income": "0",
"Other Expenses": "217,657",
"Other Liabilities": "2,674,067",
"Other Net Income": "0",
"Other Revenues": "7,536,923"
},
"output_variables": {
"Liabilities": "2,674,067",
"Assets": "5,777,141",
"Expenses": "217,657",
"Revenues": "7,536,923",
"Stockholders Equity": "3,103,074",
"Net Income": "7,319,266",
"Comprehensive Net Income": "7,319,266",
"BaseVar": "12,561,778",
"ECR before LimitedLiability": "434%",
"Economic Capital Ratio": "434%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 4.341033984826756,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000906163.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000906163.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000906163.svg"
},
{
"company_id": "0000773141",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000773141.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0000773141.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000773141.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000773141_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0000773141_main_keyfigs.svg",
"name": "Sekisui House U S INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0000773141.svg",
"report_text": "The relative strengths and weaknesses of Sekisui House U S 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 Sekisui House U S INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 226% points.The greatest weakness of Sekisui House U S INC is the variable Other Assets, reducing the Economic Capital Ratio by 256% points.
The company's Economic Capital Ratio, given in the ranking table, is 356%, being 214% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000773141_2021_Sekisui_House_U_S_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-29.7",
"Stockholders Equity": "0.919",
"ECR before LimitedLiability": "-22.5",
"Other Liabilities": "4.55",
"Liabilities, Current": "9.33",
"Notes and Loans Payable": "-48.4",
"Cash": "2.66",
"Assets": "24.8",
"Assets, Current": "-8.36",
"Inventory": "-7.01",
"Other Assets": "33.7",
"Assets, Non-current": "-0.588",
"Goodwill": "-3.39",
"Other Expenses": "24.2",
"Expenses": "24.2",
"Revenues": "-21.7",
"Net Income": "-7.84",
"Other Revenues": "-21.7",
"Other Net Income": "-6.96",
"Comprehensive Net Income": "-7.74",
"Economic Capital Ratio": "-21.2"
},
"2011": {
"Other Liabilities": "-5.31",
"Liabilities": "-25.3",
"Stockholders Equity": "13.8",
"ECR before LimitedLiability": "-20.8",
"Liabilities, Non-Current": "2.06",
"Liabilities, Current": "14.6",
"Notes and Loans Payable": "-40.1",
"Goodwill": "-4.12",
"Assets": "33.0",
"Cash": "7.75",
"Inventory": "-6.00",
"Assets, Current": "-12.4",
"Other Assets": "41.0",
"Other Expenses": "30.2",
"Expenses": "30.2",
"Revenues": "-30.3",
"Net Income": "-13.7",
"Other Revenues": "-30.3",
"Comprehensive Net Income": "-13.6",
"Other Net Income": "-8.13",
"Economic Capital Ratio": "-19.7"
},
"2012": {
"Notes and Loans Payable": "-44.3",
"Liabilities": "-53.4",
"Stockholders Equity": "29.2",
"ECR before LimitedLiability": "-0.859",
"Other Liabilities": "-14.6",
"Liabilities, Current": "6.67",
"Liabilities, Non-Current": "1.24",
"Assets, Non-current": "-0.521",
"Assets": "51.3",
"Inventory": "-1.51",
"Other Assets": "62.2",
"Goodwill": "-1.34",
"Cash": "2.47",
"Assets, Current": "-5.07",
"Other Expenses": "45.0",
"Expenses": "45.0",
"Revenues": "-50.2",
"Comprehensive Net Income": "0.929",
"Other Revenues": "-50.2",
"Other Compr. Net Income": "0.707",
"Economic Capital Ratio": "-6.03"
},
"2016": {
"Liabilities, Non-Current": "2.17",
"Liabilities": "-43.8",
"Stockholders Equity": "37.2",
"ECR before LimitedLiability": "25.3",
"Notes and Loans Payable": "0.653",
"Liabilities, Current": "6.98",
"Other Liabilities": "-60.1",
"Goodwill": "-1.54",
"Assets": "54.1",
"Other Assets": "64.5",
"Inventory": "-2.25",
"Assets, Current": "-4.61",
"Assets, Non-current": "-0.595",
"Cash": "3.86",
"Other Expenses": "47.2",
"Expenses": "47.2",
"Revenues": "-47.7",
"Net Income": "-1.58",
"Other Revenues": "-47.7",
"Comprehensive Net Income": "-1.12",
"Economic Capital Ratio": "2.73"
},
"2017": {
"Notes and Loans Payable": "0.885",
"Liabilities": "-44.3",
"Stockholders Equity": "36.1",
"ECR before LimitedLiability": "21.2",
"Liabilities, Non-Current": "2.66",
"Other Liabilities": "-64.5",
"Liabilities, Current": "8.26",
"Cash": "8.38",
"Assets": "53.1",
"Inventory": "-2.22",
"Goodwill": "-1.71",
"Other Assets": "56.9",
"Assets, Current": "-4.99",
"Other Expenses": "46.3",
"Expenses": "46.3",
"Revenues": "-50.3",
"Comprehensive Net Income": "-0.833",
"Other Revenues": "-50.3",
"Other Compr. Net Income": "-0.732",
"Other Net Income": "2.88",
"Economic Capital Ratio": "5.93"
},
"2020": {
"Liabilities, Non-Current": "22.8",
"Liabilities": "-34.6",
"Stockholders Equity": "17.1",
"ECR before LimitedLiability": "221",
"Other Liabilities": "-157",
"Liabilities, Current": "35.4",
"Notes and Loans Payable": "24.4",
"Assets, Non-current": "2.07",
"Assets": "-36.8",
"Goodwill": "9.17",
"Assets, Current": "22.6",
"Cash": "13.5",
"Inventory": "21.8",
"Other Assets": "-256",
"Other Expenses": "145",
"Expenses": "145",
"Revenues": "109",
"Net Income": "226",
"Other Revenues": "109",
"Comprehensive Net Income": "226",
"Economic Capital Ratio": "214"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0000773141_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "572,225",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,242,815",
"Other Assets": "1,975,544",
"Other Compr. Net Income": "0",
"Other Expenses": "1,050,622",
"Other Liabilities": "321,271",
"Other Net Income": "27,197",
"Other Revenues": "958,655"
},
"output_variables": {
"Liabilities": "1,564,086",
"Assets": "2,547,769",
"Expenses": "1,050,622",
"Revenues": "958,655",
"Stockholders Equity": "983,683",
"Net Income": "-64,770",
"Comprehensive Net Income": "-64,770",
"BaseVar": "4,245,137",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "90%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "343,361",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "744,108",
"Other Assets": "1,515,364",
"Other Compr. Net Income": "0",
"Other Expenses": "934,667",
"Other Liabilities": "245,981",
"Other Net Income": "-38,795",
"Other Revenues": "875,072"
},
"output_variables": {
"Liabilities": "990,089",
"Assets": "1,858,725",
"Expenses": "934,667",
"Revenues": "875,072",
"Stockholders Equity": "868,636",
"Net Income": "-98,390",
"Comprehensive Net Income": "-98,390",
"BaseVar": "3,411,581",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "92%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "160,095",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "744,842",
"Other Assets": "1,785,346",
"Other Compr. Net Income": "12,078",
"Other Expenses": "2,392",
"Other Liabilities": "319,702",
"Other Net Income": "0",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,064,544",
"Assets": "1,945,441",
"Expenses": "2,392",
"Revenues": "0",
"Stockholders Equity": "880,897",
"Net Income": "-2,392",
"Comprehensive Net Income": "3,647",
"BaseVar": "1,520,548",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "103%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "282,909",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "2,245,680",
"Other Compr. Net Income": "6,356",
"Other Expenses": "50,013",
"Other Liabilities": "1,208,519",
"Other Net Income": "0",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,208,519",
"Assets": "2,528,589",
"Expenses": "50,013",
"Revenues": "0",
"Stockholders Equity": "1,320,070",
"Net Income": "-50,013",
"Comprehensive Net Income": "-46,835",
"BaseVar": "1,929,151",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "106%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "505,428",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "2,274,864",
"Other Compr. Net Income": "-18,079",
"Other Expenses": "88,183",
"Other Liabilities": "1,373,005",
"Other Net Income": "53,969",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,373,005",
"Assets": "2,780,292",
"Expenses": "88,183",
"Revenues": "0",
"Stockholders Equity": "1,407,287",
"Net Income": "-34,214",
"Comprehensive Net Income": "-43,254",
"BaseVar": "2,248,897",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "105%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "3,864,920",
"Other Compr. Net Income": "0",
"Other Expenses": "89,930",
"Other Liabilities": "1,745,008",
"Other Net Income": "0",
"Other Revenues": "3,901,211"
},
"output_variables": {
"Liabilities": "1,745,008",
"Assets": "3,864,920",
"Expenses": "89,930",
"Revenues": "3,901,211",
"Stockholders Equity": "2,119,912",
"Net Income": "3,811,281",
"Comprehensive Net Income": "3,811,281",
"BaseVar": "7,095,441",
"ECR before LimitedLiability": "356%",
"Economic Capital Ratio": "356%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.5581016024607974,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000773141.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000773141.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000773141.svg"
},
{
"company_id": "0000822416",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000822416.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0000822416.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000822416.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000822416_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0000822416_main_keyfigs.svg",
"name": "Pultegroup INC MI",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0000822416.svg",
"report_text": "The relative strengths and weaknesses of Pultegroup INC MI 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 Pultegroup INC MI compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 167% points.The greatest weakness of Pultegroup INC MI is the variable Notes and Loans Payable, reducing the Economic Capital Ratio by 67% points.
The company's Economic Capital Ratio, given in the ranking table, is 296%, being 154% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000822416_2021_Pultegroup_INC_MI.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "0.0200",
"Liabilities": "-17.0",
"Cash": "-0.184",
"Stockholders Equity": "-14.4",
"Other Liabilities": "-0.152",
"Liabilities, Current": "0.814",
"Notes and Loans Payable": "-26.8",
"Other Expenses": "1.42",
"Expenses": "1.42",
"Net Income": "-28.5",
"Other Revenues": "-8.64",
"Revenues": "-8.64",
"ECR before LimitedLiability": "-53.2",
"Comprehensive Net Income": "-28.4",
"Assets, Current": "-8.63",
"Inventory": "13.0",
"Other Assets": "-8.63",
"Assets, Non-current": "-0.0507",
"Goodwill": "-0.0683",
"Other Net Income": "-27.7",
"Economic Capital Ratio": "-51.9"
},
"2011": {
"Other Liabilities": "-17.4",
"Liabilities": "-37.1",
"Stockholders Equity": "-8.42",
"ECR before LimitedLiability": "-34.9",
"Liabilities, Non-Current": "2.21",
"Liabilities, Current": "15.5",
"Notes and Loans Payable": "-39.3",
"Goodwill": "-3.72",
"Assets": "18.9",
"Cash": "4.64",
"Inventory": "25.7",
"Assets, Current": "-15.9",
"Other Assets": "-5.04",
"Other Expenses": "19.7",
"Expenses": "19.7",
"Revenues": "-27.2",
"Net Income": "-9.10",
"Other Revenues": "-27.2",
"Comprehensive Net Income": "-9.05",
"Other Net Income": "-12.9",
"Economic Capital Ratio": "-33.8"
},
"2012": {
"Notes and Loans Payable": "-30.9",
"Liabilities": "-28.0",
"Stockholders Equity": "-5.32",
"ECR before LimitedLiability": "-8.04",
"Other Liabilities": "-21.2",
"Liabilities, Current": "18.0",
"Liabilities, Non-Current": "3.42",
"Assets": "13.8",
"Inventory": "37.4",
"Other Assets": "-4.65",
"Goodwill": "-2.82",
"Cash": "5.51",
"Assets, Current": "-14.0",
"Other Expenses": "28.5",
"Expenses": "28.5",
"Revenues": "-14.7",
"Net Income": "7.87",
"Other Revenues": "-14.7",
"Comprehensive Net Income": "8.03",
"Other Net Income": "-2.88",
"Economic Capital Ratio": "-13.2"
},
"2020": {
"Liabilities, Non-Current": "19.3",
"Liabilities": "-34.3",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "161",
"Other Liabilities": "-28.6",
"Liabilities, Current": "29.8",
"Notes and Loans Payable": "-67.4",
"Assets, Non-current": "1.34",
"Assets": "-24.8",
"Goodwill": "4.93",
"Assets, Current": "14.7",
"Cash": "-9.32",
"Inventory": "-53.9",
"Other Assets": "1.89",
"Other Expenses": "111",
"Expenses": "111",
"Revenues": "76.3",
"Net Income": "167",
"Other Revenues": "76.3",
"Comprehensive Net Income": "167",
"Economic Capital Ratio": "154"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0000822416_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "1,470,625",
"Goodwill": "415,989",
"Inventory": "4,781,813",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "3,391,668",
"Other Assets": "1,030,949",
"Other Compr. Net Income": "730",
"Other Expenses": "4,936,076",
"Other Liabilities": "2,172,541",
"Other Net Income": "-729,943",
"Other Revenues": "4,569,290"
},
"output_variables": {
"Liabilities": "5,564,209",
"Assets": "7,699,376",
"Expenses": "4,936,076",
"Revenues": "4,569,290",
"Stockholders Equity": "2,135,167",
"Net Income": "-1,096,729",
"Comprehensive Net Income": "-1,096,364",
"BaseVar": "17,635,534",
"ECR before LimitedLiability": "-8.5%",
"Economic Capital Ratio": "59%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "1,083,071",
"Goodwill": "162,348",
"Inventory": "4,636,468",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "3,088,344",
"Other Assets": "1,003,733",
"Other Compr. Net Income": "0",
"Other Expenses": "4,062,327",
"Other Liabilities": "1,858,661",
"Other Net Income": "-284,751",
"Other Revenues": "4,136,690"
},
"output_variables": {
"Liabilities": "4,947,005",
"Assets": "6,885,620",
"Expenses": "4,062,327",
"Revenues": "4,136,690",
"Stockholders Equity": "1,938,615",
"Net Income": "-210,388",
"Comprehensive Net Income": "-210,388",
"BaseVar": "15,036,363",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "78%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "1,404,760",
"Goodwill": "149,248",
"Inventory": "4,214,046",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "2,509,613",
"Other Assets": "966,355",
"Other Compr. Net Income": "314",
"Other Expenses": "4,556,527",
"Other Liabilities": "2,035,180",
"Other Net Income": "-57,326",
"Other Revenues": "4,819,998"
},
"output_variables": {
"Liabilities": "4,544,793",
"Assets": "6,734,409",
"Expenses": "4,556,527",
"Revenues": "4,819,998",
"Stockholders Equity": "2,189,616",
"Net Income": "206,145",
"Comprehensive Net Income": "206,302",
"BaseVar": "15,781,328",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "95%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "2,632,235",
"Goodwill": "163,425",
"Inventory": "7,721,798",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "3,164,123",
"Other Assets": "1,688,040",
"Other Compr. Net Income": "100",
"Other Expenses": "1,353,487",
"Other Liabilities": "2,471,386",
"Other Net Income": "-17,826",
"Other Revenues": "11,036,082"
},
"output_variables": {
"Liabilities": "5,635,509",
"Assets": "12,205,498",
"Expenses": "1,353,487",
"Revenues": "11,036,082",
"Stockholders Equity": "6,569,989",
"Net Income": "9,664,769",
"Comprehensive Net Income": "9,664,819",
"BaseVar": "22,258,561",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "296%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.959560537684397,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000822416.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000822416.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000822416.svg"
},
{
"company_id": "0001561680",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001561680.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0001561680.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001561680.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001561680_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001561680_main_keyfigs.svg",
"name": "Tri Pointe Homes Inc",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0001561680.svg",
"report_text": "The relative strengths and weaknesses of Tri Pointe 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 Tri Pointe Homes Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 145% points.The greatest weakness of Tri Pointe Homes Inc is the variable Notes and Loans Payable, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 275%, being 133% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001561680_2021_Tri_Pointe_Homes_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "5.20",
"Liabilities": "-11.7",
"Stockholders Equity": "14.4",
"ECR before LimitedLiability": "45.2",
"Liabilities, Current": "14.5",
"Other Liabilities": "-3.70",
"Notes and Loans Payable": "-31.9",
"Inventory": "54.9",
"Assets": "17.3",
"Assets, Current": "-9.17",
"Cash": "-1.18",
"Goodwill": "-2.68",
"Other Assets": "-1.14",
"Other Expenses": "22.9",
"Expenses": "22.9",
"Revenues": "-7.74",
"Net Income": "11.7",
"Other Revenues": "-7.74",
"Other Net Income": "-2.14",
"Comprehensive Net Income": "12.2",
"Economic Capital Ratio": "11.0"
},
"2015": {
"Liabilities, Non-Current": "3.80",
"Liabilities": "-8.24",
"Stockholders Equity": "7.53",
"ECR before LimitedLiability": "39.9",
"Liabilities, Current": "17.9",
"Other Liabilities": "6.24",
"Notes and Loans Payable": "-47.8",
"Goodwill": "-2.61",
"Assets": "7.54",
"Assets, Current": "-7.42",
"Other Assets": "-4.17",
"Inventory": "54.6",
"Cash": "-2.54",
"Other Expenses": "21.3",
"Expenses": "21.3",
"Revenues": "3.35",
"Net Income": "23.4",
"Other Revenues": "3.35",
"Comprehensive Net Income": "23.7",
"Other Net Income": "-1.50",
"Economic Capital Ratio": "20.8"
},
"2020": {
"Liabilities, Non-Current": "17.1",
"Liabilities": "-34.2",
"Stockholders Equity": "19.8",
"ECR before LimitedLiability": "140",
"Other Liabilities": "-0.677",
"Liabilities, Current": "26.5",
"Notes and Loans Payable": "-98.0",
"Assets, Non-current": "1.04",
"Assets": "-25.2",
"Goodwill": "4.60",
"Assets, Current": "11.4",
"Cash": "-3.45",
"Inventory": "-61.5",
"Other Assets": "1.99",
"Other Expenses": "99.8",
"Expenses": "99.8",
"Revenues": "60.4",
"Net Income": "145",
"Other Revenues": "60.4",
"Comprehensive Net Income": "145",
"Economic Capital Ratio": "133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001561680_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "170,629",
"Goodwill": "0",
"Inventory": "2,280,183",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "887,502",
"Other Assets": "462,712",
"Other Compr. Net Income": "0",
"Other Expenses": "1,618,112",
"Other Liabilities": "553,546",
"Other Net Income": "-1,307",
"Other Revenues": "1,703,616"
},
"output_variables": {
"Liabilities": "1,441,048",
"Assets": "2,913,524",
"Expenses": "1,618,112",
"Revenues": "1,703,616",
"Stockholders Equity": "1,472,476",
"Net Income": "84,197",
"Comprehensive Net Income": "84,197",
"BaseVar": "5,749,549",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "114%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "214,485",
"Goodwill": "0",
"Inventory": "2,519,273",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,170,505",
"Other Assets": "404,313",
"Other Compr. Net Income": "0",
"Other Expenses": "2,197,346",
"Other Liabilities": "281,103",
"Other Net Income": "5,609",
"Other Revenues": "2,400,149"
},
"output_variables": {
"Liabilities": "1,451,608",
"Assets": "3,138,071",
"Expenses": "2,197,346",
"Revenues": "2,400,149",
"Stockholders Equity": "1,686,463",
"Net Income": "208,412",
"Comprehensive Net Income": "208,412",
"BaseVar": "7,243,176",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "125%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "621,295",
"Goodwill": "0",
"Inventory": "2,910,142",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,343,001",
"Other Assets": "490,543",
"Other Compr. Net Income": "0",
"Other Expenses": "448,741",
"Other Liabilities": "446,430",
"Other Net Income": "2,849",
"Other Revenues": "3,260,447"
},
"output_variables": {
"Liabilities": "1,789,431",
"Assets": "4,021,980",
"Expenses": "448,741",
"Revenues": "3,260,447",
"Stockholders Equity": "2,232,549",
"Net Income": "2,814,555",
"Comprehensive Net Income": "2,814,555",
"BaseVar": "6,896,145",
"ECR before LimitedLiability": "273%",
"Economic Capital Ratio": "275%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.748227220233423,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001561680.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001561680.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001561680.svg"
},
{
"company_id": "0001721386",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001721386.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0001721386.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001721386.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001721386_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001721386_main_keyfigs.svg",
"name": "Landsea Homes Corp",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0001721386.svg",
"report_text": "The relative strengths and weaknesses of Landsea 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 Landsea Homes Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 123% points.The greatest weakness of Landsea Homes 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 159%, being 17% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001721386_2021_Landsea_Homes_Corp.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Non-Current": "3.76",
"Liabilities": "3.80",
"Stockholders Equity": "88.9",
"ECR before LimitedLiability": "24.8",
"Other Liabilities": "-2.59",
"Liabilities, Current": "-1.55",
"Notes and Loans Payable": "4.02",
"Assets": "57.0",
"Goodwill": "-0.500",
"Assets, Current": "-1.28",
"Cash": "-0.736",
"Inventory": "-1.24",
"Other Assets": "123",
"Other Expenses": "43.9",
"Expenses": "43.9",
"Revenues": "-57.7",
"Net Income": "-12.4",
"Other Revenues": "-57.7",
"Other Net Income": "-4.99",
"Comprehensive Net Income": "-12.4",
"Economic Capital Ratio": "17.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001721386_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "71",
"Assets, Non-current": "0",
"Cash": "69",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "4,502",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "109,673",
"Other Compr. Net Income": "0",
"Other Expenses": "120",
"Other Liabilities": "5,434",
"Other Net Income": "-1,976",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "9,935",
"Assets": "109,813",
"Expenses": "120",
"Revenues": "0",
"Stockholders Equity": "99,877",
"Net Income": "-2,096",
"Comprehensive Net Income": "-2,096",
"BaseVar": "62,128",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "159%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.592834646156329,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001721386.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001721386.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001721386.svg"
},
{
"company_id": "0001580670",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001580670.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001580670_main_keyfigs.svg",
"name": "LGI Homes Inc",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Other Revenues, increasing the Economic Capital Ratio by 37% points.The greatest weakness of LGI Homes Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 159%, being 16% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001580670_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-41.0",
"Liabilities": "3.81",
"Stockholders Equity": "3.66",
"ECR before LimitedLiability": "10.9",
"Notes and Loans Payable": "9.80",
"Liabilities, Current": "19.2",
"Other Liabilities": "5.62",
"Inventory": "41.4",
"Assets": "0.526",
"Goodwill": "-3.92",
"Assets, Current": "-9.10",
"Cash": "-1.69",
"Assets, Non-current": "-0.726",
"Other Assets": "-3.45",
"Other Expenses": "-0.272",
"Expenses": "-0.272",
"Revenues": "6.43",
"Net Income": "7.55",
"Other Revenues": "6.43",
"Comprehensive Net Income": "7.53",
"Other Net Income": "1.37",
"Economic Capital Ratio": "4.79"
},
"2020": {
"Liabilities, Non-Current": "-31.4",
"Liabilities": "32.7",
"Stockholders Equity": "-7.78",
"ECR before LimitedLiability": "24.1",
"Other Liabilities": "16.8",
"Liabilities, Current": "24.2",
"Notes and Loans Payable": "17.0",
"Assets": "-5.20",
"Goodwill": "-2.21",
"Assets, Current": "-5.17",
"Cash": "-2.93",
"Inventory": "14.5",
"Other Assets": "-2.72",
"Other Expenses": "-33.4",
"Expenses": "-33.4",
"Revenues": "36.5",
"Net Income": "5.19",
"Other Revenues": "36.5",
"Other Net Income": "-0.607",
"Comprehensive Net Income": "5.32",
"Economic Capital Ratio": "16.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "38,345",
"Goodwill": "0",
"Inventory": "1,499,624",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "690,559",
"Notes and Loans Payable": "0",
"Other Assets": "128,146",
"Other Compr. Net Income": "0",
"Other Expenses": "1,663,840",
"Other Liabilities": "130,363",
"Other Net Income": "-169",
"Other Revenues": "1,842,617"
},
"output_variables": {
"Liabilities": "820,922",
"Assets": "1,666,115",
"Expenses": "1,663,840",
"Revenues": "1,842,617",
"Stockholders Equity": "845,193",
"Net Income": "178,608",
"Comprehensive Net Income": "178,608",
"BaseVar": "5,013,141",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "130%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "35,942",
"Goodwill": "0",
"Inventory": "1,569,489",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "538,398",
"Notes and Loans Payable": "0",
"Other Assets": "220,656",
"Other Compr. Net Income": "0",
"Other Expenses": "2,047,173",
"Other Liabilities": "148,684",
"Other Net Income": "0",
"Other Revenues": "2,371,068"
},
"output_variables": {
"Liabilities": "687,082",
"Assets": "1,826,087",
"Expenses": "2,047,173",
"Revenues": "2,371,068",
"Stockholders Equity": "1,139,005",
"Net Income": "323,895",
"Comprehensive Net Income": "323,895",
"BaseVar": "6,006,194",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "159%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 1.5858067857356277,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001580670.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001580670.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001580670.svg"
},
{
"company_id": "0000080035",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000080035.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000080035_main_keyfigs.svg",
"name": "Preformed Line Products Co",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 40% points.The greatest weakness of Preformed Line Products Co is the variable Other Expenses, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 158%, being 15% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000080035_2021_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"
},
"2019": {
"Liabilities, Non-Current": "18.1",
"Liabilities": "40.2",
"Assets": "2.04",
"Stockholders Equity": "37.1",
"ECR before LimitedLiability": "42.4",
"Notes and Loans Payable": "13.1",
"Liabilities, Current": "-3.81",
"Other Liabilities": "18.2",
"Inventory": "-4.00",
"Goodwill": "-0.801",
"Assets, Current": "5.94",
"Other Assets": "2.32",
"Other Expenses": "-15.0",
"Expenses": "-15.0",
"Net Income": "-2.14",
"Other Revenues": "11.3",
"Revenues": "11.3",
"Other Compr. Net Income": "0.611",
"Comprehensive Net Income": "-1.52",
"Other Net Income": "0.962",
"Economic Capital Ratio": "36.4"
},
"2020": {
"Liabilities, Non-Current": "14.8",
"Liabilities": "40.4",
"Assets": "-2.48",
"Stockholders Equity": "16.5",
"ECR before LimitedLiability": "23.0",
"Other Liabilities": "24.4",
"Liabilities, Current": "-11.9",
"Notes and Loans Payable": "15.8",
"Goodwill": "-0.961",
"Assets, Current": "6.75",
"Cash": "-1.41",
"Inventory": "-4.89",
"Other Expenses": "-35.8",
"Expenses": "-35.8",
"Net Income": "-15.1",
"Other Revenues": "18.8",
"Revenues": "18.8",
"Other Net Income": "-0.376",
"Other Compr. Net Income": "0.852",
"Comprehensive Net Income": "-14.2",
"Economic Capital Ratio": "15.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "231,975",
"Assets, Non-current": "14,605",
"Cash": "38,929",
"Goodwill": "27,840",
"Inventory": "0",
"Liabilities, Current": "81,073",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "120,222",
"Other Compr. Net Income": "2,197",
"Other Expenses": "420,356",
"Other Liabilities": "0",
"Other Net Income": "-1,169",
"Other Revenues": "444,861"
},
"output_variables": {
"Liabilities": "81,073",
"Assets": "433,571",
"Expenses": "420,356",
"Revenues": "444,861",
"Stockholders Equity": "352,498",
"Net Income": "23,336",
"Comprehensive Net Income": "24,434",
"BaseVar": "1,191,049",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "161%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "256,314",
"Assets, Non-current": "10,855",
"Cash": "45,175",
"Goodwill": "29,508",
"Inventory": "0",
"Liabilities, Current": "103,774",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "119,235",
"Other Compr. Net Income": "2,844",
"Other Expenses": "437,052",
"Other Liabilities": "0",
"Other Net Income": "364",
"Other Revenues": "466,449"
},
"output_variables": {
"Liabilities": "103,774",
"Assets": "461,087",
"Expenses": "437,052",
"Revenues": "466,449",
"Stockholders Equity": "357,313",
"Net Income": "29,761",
"Comprehensive Net Income": "31,183",
"BaseVar": "1,257,143",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "158%"
}
}
},
"top_rated": true,
"trend": -4.0,
"value": 1.575330640447486,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000080035.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000080035.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000080035.svg"
},
{
"company_id": "0001373670",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001373670.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001373670_main_keyfigs.svg",
"name": "Green Brick Partners Inc",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Liabilities, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Green Brick Partners Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 153%, being 11% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001373670_2021_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"
},
"2019": {
"Liabilities, Non-Current": "13.2",
"Liabilities": "10.1",
"Stockholders Equity": "19.1",
"ECR before LimitedLiability": "18.8",
"Notes and Loans Payable": "-0.869",
"Liabilities, Current": "18.4",
"Other Liabilities": "-26.5",
"Inventory": "39.0",
"Assets": "5.49",
"Goodwill": "-3.07",
"Assets, Current": "-7.31",
"Cash": "-1.94",
"Other Assets": "-0.586",
"Other Expenses": "1.76",
"Expenses": "1.76",
"Revenues": "-4.50",
"Net Income": "2.98",
"Other Revenues": "-4.50",
"Comprehensive Net Income": "2.97",
"Other Net Income": "5.74",
"Economic Capital Ratio": "12.7"
},
"2020": {
"Liabilities, Non-Current": "13.3",
"Liabilities": "25.5",
"Stockholders Equity": "6.81",
"ECR before LimitedLiability": "18.5",
"Other Liabilities": "-27.0",
"Liabilities, Current": "20.3",
"Notes and Loans Payable": "13.9",
"Assets": "-2.50",
"Goodwill": "-2.28",
"Assets, Current": "-5.48",
"Cash": "-3.36",
"Inventory": "22.2",
"Other Assets": "-1.99",
"Other Expenses": "-19.8",
"Expenses": "-19.8",
"Revenues": "13.7",
"Net Income": "-1.38",
"Other Revenues": "13.7",
"Other Net Income": "4.00",
"Comprehensive Net Income": "-1.27",
"Economic Capital Ratio": "10.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "1,387",
"Inventory": "753,567",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "73,406",
"Other Assets": "120,585",
"Other Compr. Net Income": "0",
"Other Expenses": "746,170",
"Other Liabilities": "252,127",
"Other Net Income": "18,812",
"Other Revenues": "791,660"
},
"output_variables": {
"Liabilities": "325,533",
"Assets": "875,539",
"Expenses": "746,170",
"Revenues": "791,660",
"Stockholders Equity": "550,006",
"Net Income": "64,302",
"Comprehensive Net Income": "64,302",
"BaseVar": "2,273,926",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "138%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "1,302",
"Inventory": "844,635",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "2,125",
"Other Assets": "142,910",
"Other Compr. Net Income": "0",
"Other Expenses": "878,935",
"Other Liabilities": "323,770",
"Other Net Income": "20,711",
"Other Revenues": "976,021"
},
"output_variables": {
"Liabilities": "325,895",
"Assets": "988,847",
"Expenses": "878,935",
"Revenues": "976,021",
"Stockholders Equity": "662,952",
"Net Income": "117,797",
"Comprehensive Net Income": "117,797",
"BaseVar": "2,673,713",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "153%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 1.529888387407568,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001373670.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001373670.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001373670.svg"
},
{
"company_id": "0000882184",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000882184.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000882184_main_keyfigs.svg",
"name": "Horton D R INC DE",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Horton D R INC DE is the variable Other Expenses, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 150%, being 8.0% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000882184_2021_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"
},
"2019": {
"Liabilities, Non-Current": "16.2",
"Liabilities": "22.7",
"Stockholders Equity": "16.8",
"ECR before LimitedLiability": "29.3",
"Notes and Loans Payable": "-20.5",
"Liabilities, Current": "22.3",
"Other Liabilities": "0.765",
"Inventory": "16.8",
"Assets": "0.505",
"Goodwill": "-2.57",
"Assets, Current": "-6.48",
"Cash": "0.631",
"Assets, Non-current": "-0.518",
"Other Expenses": "-7.85",
"Expenses": "-7.85",
"Revenues": "12.6",
"Net Income": "7.54",
"Other Revenues": "12.6",
"Comprehensive Net Income": "7.52",
"Other Net Income": "2.69",
"Economic Capital Ratio": "23.3"
},
"2020": {
"Liabilities, Non-Current": "13.5",
"Liabilities": "24.8",
"Stockholders Equity": "1.39",
"ECR before LimitedLiability": "15.7",
"Other Liabilities": "6.59",
"Liabilities, Current": "20.6",
"Notes and Loans Payable": "-18.0",
"Assets, Non-current": "-0.596",
"Assets": "-3.95",
"Goodwill": "-2.41",
"Assets, Current": "-6.13",
"Inventory": "11.0",
"Other Assets": "-1.56",
"Other Expenses": "-23.0",
"Expenses": "-23.0",
"Revenues": "20.1",
"Net Income": "-1.49",
"Other Revenues": "20.1",
"Other Net Income": "0.507",
"Comprehensive Net Income": "-1.37",
"Economic Capital Ratio": "8.03"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "1,494,300",
"Goodwill": "163,500",
"Inventory": "11,282,000",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "3,399,400",
"Other Assets": "2,666,800",
"Other Compr. Net Income": "0",
"Other Expenses": "16,060,100",
"Other Liabilities": "1,912,100",
"Other Net Income": "85,800",
"Other Revenues": "17,592,900"
},
"output_variables": {
"Liabilities": "5,311,500",
"Assets": "15,606,600",
"Expenses": "16,060,100",
"Revenues": "17,592,900",
"Stockholders Equity": "10,295,100",
"Net Income": "1,618,600",
"Comprehensive Net Income": "1,618,600",
"BaseVar": "46,728,260",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "148%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "3,018,500",
"Goodwill": "163,500",
"Inventory": "12,237,400",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "4,283,300",
"Other Assets": "3,492,900",
"Other Compr. Net Income": "0",
"Other Expenses": "18,023,500",
"Other Liabilities": "2,507,500",
"Other Net Income": "92,900",
"Other Revenues": "20,311,100"
},
"output_variables": {
"Liabilities": "6,790,800",
"Assets": "18,912,300",
"Expenses": "18,023,500",
"Revenues": "20,311,100",
"Stockholders Equity": "12,121,500",
"Net Income": "2,380,500",
"Comprehensive Net Income": "2,380,500",
"BaseVar": "54,161,112",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "150%"
}
}
},
"top_rated": true,
"trend": -5.0,
"value": 1.502024797120216,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000882184.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000882184.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000882184.svg"
},
{
"company_id": "0001488139",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001488139.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001488139_main_keyfigs.svg",
"name": "Ameresco Inc",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 35% points.The greatest weakness of Ameresco Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 150%, being 7.8% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001488139_2021_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"
},
"2019": {
"Liabilities, Non-Current": "11.5",
"Liabilities": "13.3",
"Stockholders Equity": "42.4",
"ECR before LimitedLiability": "26.9",
"Notes and Loans Payable": "8.20",
"Liabilities, Current": "-21.6",
"Other Liabilities": "11.6",
"Inventory": "-4.73",
"Assets": "15.0",
"Goodwill": "-0.958",
"Assets, Current": "3.50",
"Cash": "-0.650",
"Other Assets": "23.2",
"Other Expenses": "12.6",
"Expenses": "12.6",
"Revenues": "-14.8",
"Net Income": "-3.42",
"Other Revenues": "-14.8",
"Comprehensive Net Income": "-3.21",
"Other Net Income": "-1.43",
"Economic Capital Ratio": "20.9"
},
"2020": {
"Liabilities, Non-Current": "9.87",
"Liabilities": "20.0",
"Stockholders Equity": "35.0",
"ECR before LimitedLiability": "15.4",
"Other Liabilities": "16.6",
"Liabilities, Current": "-19.7",
"Notes and Loans Payable": "10.5",
"Assets": "7.77",
"Goodwill": "-1.08",
"Assets, Current": "2.24",
"Cash": "-1.93",
"Inventory": "-4.51",
"Other Assets": "20.9",
"Other Expenses": "-0.658",
"Expenses": "-0.658",
"Revenues": "-9.49",
"Net Income": "-12.6",
"Other Revenues": "-9.49",
"Other Net Income": "-2.40",
"Comprehensive Net Income": "-12.9",
"Economic Capital Ratio": "7.78"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "425,192",
"Assets, Non-current": "35,821",
"Cash": "33,223",
"Goodwill": "60,028",
"Inventory": "0",
"Liabilities, Current": "336,647",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "819,749",
"Other Compr. Net Income": "2,570",
"Other Expenses": "811,571",
"Other Liabilities": "0",
"Other Net Income": "-15,061",
"Other Revenues": "866,933"
},
"output_variables": {
"Liabilities": "336,647",
"Assets": "1,374,013",
"Expenses": "811,571",
"Revenues": "866,933",
"Stockholders Equity": "1,037,366",
"Net Income": "40,301",
"Comprehensive Net Income": "41,586",
"BaseVar": "2,678,675",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "146%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "490,715",
"Assets, Non-current": "15,307",
"Cash": "66,422",
"Goodwill": "59,641",
"Inventory": "0",
"Liabilities, Current": "383,097",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "1,118,166",
"Other Compr. Net Income": "-4,646",
"Other Expenses": "960,282",
"Other Liabilities": "0",
"Other Net Income": "-15,071",
"Other Revenues": "1,032,275"
},
"output_variables": {
"Liabilities": "383,097",
"Assets": "1,750,251",
"Expenses": "960,282",
"Revenues": "1,032,275",
"Stockholders Equity": "1,367,154",
"Net Income": "56,922",
"Comprehensive Net Income": "54,599",
"BaseVar": "3,229,869",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "150%"
}
}
},
"top_rated": true,
"trend": -5.0,
"value": 1.4994693085036184,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001488139.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001488139.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001488139.svg"
},
{
"company_id": "0000052988",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000052988.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000052988_main_keyfigs.svg",
"name": "Jacobs Engineering Group Inc",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 42% points.The greatest weakness of Jacobs Engineering Group 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 149%, being 7.0% points above the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000052988_2021_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"
},
"2020": {
"Liabilities, Non-Current": "15.0",
"Liabilities": "41.9",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "14.6",
"Other Liabilities": "24.8",
"Liabilities, Current": "-11.0",
"Notes and Loans Payable": "16.0",
"Assets, Non-current": "29.8",
"Assets": "-5.11",
"Goodwill": "15.3",
"Assets, Current": "1.25",
"Cash": "-2.80",
"Inventory": "-6.74",
"Other Assets": "-13.5",
"Other Expenses": "-46.6",
"Expenses": "-46.6",
"Revenues": "21.2",
"Net Income": "-22.4",
"Other Revenues": "21.2",
"Comprehensive Net Income": "-22.7",
"Economic Capital Ratio": "6.96"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "4,539,599",
"Assets, Non-current": "7,495,383",
"Cash": "862,424",
"Goodwill": "6,297,431",
"Inventory": "0",
"Liabilities, Current": "2,941,597",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-6,840,484",
"Other Compr. Net Income": "-48,267",
"Other Expenses": "13,086,322",
"Other Liabilities": "0",
"Other Net Income": "43,214",
"Other Revenues": "13,566,975"
},
"output_variables": {
"Liabilities": "2,941,597",
"Assets": "12,354,353",
"Expenses": "13,086,322",
"Revenues": "13,566,975",
"Stockholders Equity": "9,412,756",
"Net Income": "523,867",
"Comprehensive Net Income": "499,734",
"BaseVar": "36,398,611",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "149%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.4912761975613447,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000052988.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000052988.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000052988.svg"
},
{
"company_id": "0001718227",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001718227.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001718227_main_keyfigs.svg",
"name": "Construction Partners Inc",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 29% points.The greatest weakness of Construction Partners Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 43% points.
The company's Economic Capital Ratio, given in the ranking table, is 134%, being 8.6% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001718227_2021_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"
},
"2019": {
"Liabilities, Non-Current": "9.97",
"Liabilities": "34.4",
"Stockholders Equity": "5.91",
"ECR before LimitedLiability": "22.4",
"Notes and Loans Payable": "13.8",
"Liabilities, Current": "-3.47",
"Other Liabilities": "16.9",
"Inventory": "-8.56",
"Assets": "-6.03",
"Goodwill": "-2.02",
"Assets, Current": "4.71",
"Cash": "1.96",
"Assets, Non-current": "-0.642",
"Other Expenses": "-31.9",
"Expenses": "-31.9",
"Revenues": "28.3",
"Net Income": "-1.25",
"Other Revenues": "28.3",
"Comprehensive Net Income": "-1.27",
"Other Net Income": "2.27",
"Economic Capital Ratio": "16.3"
},
"2020": {
"Liabilities, Non-Current": "-1.77",
"Liabilities": "29.3",
"Stockholders Equity": "-8.70",
"ECR before LimitedLiability": "-0.925",
"Other Liabilities": "21.4",
"Liabilities, Current": "-4.80",
"Notes and Loans Payable": "15.1",
"Assets": "-10.4",
"Goodwill": "-1.93",
"Assets, Current": "6.65",
"Cash": "1.12",
"Inventory": "-9.79",
"Other Assets": "-4.45",
"Other Expenses": "-43.2",
"Expenses": "-43.2",
"Revenues": "25.6",
"Net Income": "-18.6",
"Other Revenues": "25.6",
"Other Net Income": "-0.994",
"Comprehensive Net Income": "-18.5",
"Economic Capital Ratio": "-8.58"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "279,966",
"Assets, Non-current": "2,284",
"Cash": "80,619",
"Goodwill": "41,980",
"Inventory": "0",
"Liabilities, Current": "134,281",
"Liabilities, Non-Current": "42,458",
"Notes and Loans Payable": "0",
"Other Assets": "126,920",
"Other Compr. Net Income": "0",
"Other Expenses": "741,918",
"Other Liabilities": "11,480",
"Other Net Income": "969",
"Other Revenues": "783,238"
},
"output_variables": {
"Liabilities": "188,219",
"Assets": "531,769",
"Expenses": "741,918",
"Revenues": "783,238",
"Stockholders Equity": "343,550",
"Net Income": "42,289",
"Comprehensive Net Income": "42,289",
"BaseVar": "2,000,578",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "141%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "331,561",
"Assets, Non-current": "1,784",
"Cash": "148,316",
"Goodwill": "49,572",
"Inventory": "0",
"Liabilities, Current": "144,309",
"Liabilities, Non-Current": "84,607",
"Notes and Loans Payable": "0",
"Other Assets": "96,881",
"Other Compr. Net Income": "0",
"Other Expenses": "744,824",
"Other Liabilities": "14,003",
"Other Net Income": "-1,230",
"Other Revenues": "785,679"
},
"output_variables": {
"Liabilities": "242,919",
"Assets": "628,114",
"Expenses": "744,824",
"Revenues": "785,679",
"Stockholders Equity": "385,195",
"Net Income": "39,625",
"Comprehensive Net Income": "39,625",
"BaseVar": "2,082,129",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "134%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 1.3358547980468105,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001718227.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001718227.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001718227.svg"
},
{
"company_id": "0001048268",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001048268.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001048268_main_keyfigs.svg",
"name": "IES Holdings Inc",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 65% points.The greatest weakness of IES Holdings Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 106% points.
The company's Economic Capital Ratio, given in the ranking table, is 123%, being 19% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001048268_2021_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"
},
"2019": {
"Liabilities, Non-Current": "26.3",
"Liabilities": "56.7",
"Stockholders Equity": "-25.5",
"ECR before LimitedLiability": "10.8",
"Notes and Loans Payable": "19.0",
"Liabilities, Current": "-10.8",
"Other Liabilities": "26.7",
"Inventory": "-14.6",
"Assets": "-20.5",
"Goodwill": "-2.04",
"Assets, Current": "2.51",
"Cash": "-3.37",
"Other Assets": "-7.68",
"Other Expenses": "-88.3",
"Expenses": "-88.3",
"Revenues": "70.8",
"Net Income": "-11.4",
"Other Revenues": "70.8",
"Comprehensive Net Income": "-11.4",
"Other Net Income": "2.85",
"Economic Capital Ratio": "4.72"
},
"2020": {
"Liabilities, Non-Current": "16.3",
"Liabilities": "51.4",
"Stockholders Equity": "-47.8",
"ECR before LimitedLiability": "-11.5",
"Other Liabilities": "33.4",
"Liabilities, Current": "-18.4",
"Notes and Loans Payable": "21.3",
"Assets, Non-current": "-1.44",
"Assets": "-26.2",
"Goodwill": "-1.91",
"Assets, Current": "3.91",
"Cash": "-8.03",
"Inventory": "-16.1",
"Other Assets": "-12.6",
"Other Expenses": "-106",
"Expenses": "-106",
"Revenues": "64.8",
"Net Income": "-32.7",
"Other Revenues": "64.8",
"Comprehensive Net Income": "-32.5",
"Economic Capital Ratio": "-19.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "296,455",
"Assets, Non-current": "4,938",
"Cash": "18,934",
"Goodwill": "77,245",
"Inventory": "0",
"Liabilities, Current": "195,417",
"Liabilities, Non-Current": "299",
"Notes and Loans Payable": "0",
"Other Assets": "47,686",
"Other Compr. Net Income": "0",
"Other Expenses": "1,043,614",
"Other Liabilities": "0",
"Other Net Income": "96",
"Other Revenues": "1,076,996"
},
"output_variables": {
"Liabilities": "195,716",
"Assets": "445,258",
"Expenses": "1,043,614",
"Revenues": "1,076,996",
"Stockholders Equity": "249,542",
"Net Income": "33,478",
"Comprehensive Net Income": "33,478",
"BaseVar": "2,600,246",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "130%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "371,450",
"Assets, Non-current": "5,780",
"Cash": "53,577",
"Goodwill": "93,120",
"Inventory": "0",
"Liabilities, Current": "254,664",
"Liabilities, Non-Current": "20,747",
"Notes and Loans Payable": "0",
"Other Assets": "36,601",
"Other Compr. Net Income": "0",
"Other Expenses": "1,150,312",
"Other Liabilities": "0",
"Other Net Income": "-12",
"Other Revenues": "1,190,856"
},
"output_variables": {
"Liabilities": "275,411",
"Assets": "560,528",
"Expenses": "1,150,312",
"Revenues": "1,190,856",
"Stockholders Equity": "285,117",
"Net Income": "40,532",
"Comprehensive Net Income": "40,532",
"BaseVar": "2,934,738",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "123%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.2305777118207457,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001048268.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001048268.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001048268.svg"
},
{
"company_id": "0000799292",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000799292.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000799292_main_keyfigs.svg",
"name": "M I Homes INC",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 23% points.The greatest weakness of M I Homes 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 123%, being 19% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000799292_2021_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"
},
"2019": {
"Liabilities, Non-Current": "14.3",
"Liabilities": "4.86",
"Stockholders Equity": "-1.46",
"ECR before LimitedLiability": "-1.63",
"Notes and Loans Payable": "6.94",
"Liabilities, Current": "20.1",
"Other Liabilities": "-48.1",
"Inventory": "42.1",
"Assets": "-2.77",
"Goodwill": "-4.99",
"Assets, Current": "-12.1",
"Cash": "-3.20",
"Other Assets": "-2.01",
"Other Expenses": "-9.64",
"Expenses": "-9.64",
"Revenues": "5.78",
"Net Income": "-2.60",
"Other Revenues": "5.78",
"Comprehensive Net Income": "-2.62",
"Other Net Income": "1.54",
"Economic Capital Ratio": "-7.69"
},
"2020": {
"Liabilities, Non-Current": "12.0",
"Liabilities": "10.0",
"Stockholders Equity": "-15.3",
"ECR before LimitedLiability": "-11.5",
"Other Liabilities": "-21.3",
"Liabilities, Current": "18.8",
"Notes and Loans Payable": "-2.99",
"Assets, Non-current": "-1.10",
"Assets": "-10.00",
"Goodwill": "-4.52",
"Assets, Current": "-11.1",
"Cash": "-3.61",
"Inventory": "22.7",
"Other Assets": "-4.02",
"Other Expenses": "-24.8",
"Expenses": "-24.8",
"Revenues": "16.0",
"Net Income": "-10.4",
"Other Revenues": "16.0",
"Comprehensive Net Income": "-10.3",
"Economic Capital Ratio": "-19.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "6,083",
"Goodwill": "16,400",
"Inventory": "1,769,507",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "66,000",
"Other Assets": "313,604",
"Other Compr. Net Income": "0",
"Other Expenses": "2,372,703",
"Other Liabilities": "1,036,117",
"Other Net Income": "0",
"Other Revenues": "2,500,290"
},
"output_variables": {
"Liabilities": "1,102,117",
"Assets": "2,105,594",
"Expenses": "2,372,703",
"Revenues": "2,500,290",
"Stockholders Equity": "1,003,477",
"Net Income": "127,587",
"Comprehensive Net Income": "127,587",
"BaseVar": "6,842,323",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "117%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "260,810",
"Goodwill": "16,400",
"Inventory": "1,916,608",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "394,557",
"Other Assets": "449,227",
"Other Compr. Net Income": "0",
"Other Expenses": "2,806,271",
"Other Liabilities": "989,790",
"Other Net Income": "0",
"Other Revenues": "3,046,145"
},
"output_variables": {
"Liabilities": "1,384,347",
"Assets": "2,643,045",
"Expenses": "2,806,271",
"Revenues": "3,046,145",
"Stockholders Equity": "1,258,698",
"Net Income": "239,874",
"Comprehensive Net Income": "239,874",
"BaseVar": "8,305,043",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "123%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 1.230353338573189,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000799292.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000799292.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000799292.svg"
},
{
"company_id": "0001633931",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001633931.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001633931_main_keyfigs.svg",
"name": "Topbuild Corp",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 22% points.The greatest weakness of Topbuild Corp is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 123%, being 19% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001633931_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-19.3",
"Liabilities": "-6.06",
"Stockholders Equity": "0.429",
"ECR before LimitedLiability": "-2.78",
"Notes and Loans Payable": "8.82",
"Liabilities, Current": "-1.15",
"Other Liabilities": "3.97",
"Inventory": "-10.2",
"Assets": "2.90",
"Goodwill": "27.5",
"Assets, Current": "0.191",
"Assets, Non-current": "-0.778",
"Other Assets": "-3.00",
"Other Expenses": "5.79",
"Expenses": "5.79",
"Revenues": "-2.76",
"Net Income": "1.60",
"Other Revenues": "-2.76",
"Comprehensive Net Income": "1.59",
"Other Net Income": "-1.33",
"Economic Capital Ratio": "-8.84"
},
"2020": {
"Liabilities, Non-Current": "-19.5",
"Liabilities": "2.03",
"Stockholders Equity": "-8.79",
"ECR before LimitedLiability": "-11.7",
"Other Liabilities": "10.2",
"Liabilities, Current": "-2.47",
"Notes and Loans Payable": "11.3",
"Assets": "-5.04",
"Goodwill": "22.4",
"Assets, Current": "1.33",
"Cash": "-2.05",
"Inventory": "-9.64",
"Other Assets": "-6.99",
"Other Expenses": "-10.5",
"Expenses": "-10.5",
"Revenues": "5.77",
"Net Income": "-7.53",
"Other Revenues": "5.77",
"Other Net Income": "-2.64",
"Comprehensive Net Income": "-7.43",
"Economic Capital Ratio": "-19.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "779,827",
"Assets, Non-current": "5,623",
"Cash": "184,807",
"Goodwill": "1,367,918",
"Inventory": "0",
"Liabilities, Current": "478,241",
"Liabilities, Non-Current": "751,965",
"Notes and Loans Payable": "0",
"Other Assets": "265,788",
"Other Compr. Net Income": "0",
"Other Expenses": "2,397,381",
"Other Liabilities": "220,868",
"Other Net Income": "-35,745",
"Other Revenues": "2,624,121"
},
"output_variables": {
"Liabilities": "1,451,074",
"Assets": "2,603,963",
"Expenses": "2,397,381",
"Revenues": "2,624,121",
"Stockholders Equity": "1,152,889",
"Net Income": "190,995",
"Comprehensive Net Income": "190,995",
"BaseVar": "7,464,059",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "116%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "936,405",
"Assets, Non-current": "11,317",
"Cash": "330,007",
"Goodwill": "1,410,685",
"Inventory": "0",
"Liabilities, Current": "510,119",
"Liabilities, Non-Current": "737,145",
"Notes and Loans Payable": "0",
"Other Assets": "126,869",
"Other Compr. Net Income": "0",
"Other Expenses": "2,439,059",
"Other Liabilities": "219,225",
"Other Net Income": "-31,956",
"Other Revenues": "2,718,038"
},
"output_variables": {
"Liabilities": "1,466,489",
"Assets": "2,815,283",
"Expenses": "2,439,059",
"Revenues": "2,718,038",
"Stockholders Equity": "1,348,794",
"Net Income": "247,023",
"Comprehensive Net Income": "247,023",
"BaseVar": "7,719,118",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "123%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.22770710377701,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001633931.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001633931.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001633931.svg"
},
{
"company_id": "0001050915",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001050915.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001050915_main_keyfigs.svg",
"name": "Quanta Services INC",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 26% points.The greatest weakness of Quanta Services INC is the variable Other Expenses, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 120%, being 22% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001050915_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-1.75",
"Liabilities": "16.7",
"Stockholders Equity": "-7.74",
"ECR before LimitedLiability": "-2.40",
"Notes and Loans Payable": "12.1",
"Liabilities, Current": "-8.68",
"Other Liabilities": "14.6",
"Inventory": "-13.1",
"Assets": "-10.1",
"Goodwill": "7.27",
"Assets, Current": "3.05",
"Cash": "-3.16",
"Other Assets": "-2.24",
"Other Expenses": "-26.0",
"Expenses": "-26.0",
"Revenues": "16.7",
"Net Income": "-7.60",
"Other Revenues": "16.7",
"Comprehensive Net Income": "-7.16",
"Other Net Income": "3.57",
"Economic Capital Ratio": "-8.46"
},
"2020": {
"Liabilities, Non-Current": "-3.62",
"Liabilities": "22.7",
"Stockholders Equity": "-19.5",
"ECR before LimitedLiability": "-14.1",
"Other Liabilities": "21.5",
"Liabilities, Current": "-11.2",
"Notes and Loans Payable": "14.8",
"Assets, Non-current": "0.901",
"Assets": "-15.2",
"Goodwill": "7.90",
"Assets, Current": "1.68",
"Cash": "-7.50",
"Inventory": "-12.7",
"Other Assets": "-4.78",
"Other Expenses": "-44.7",
"Expenses": "-44.7",
"Revenues": "25.8",
"Net Income": "-21.5",
"Other Revenues": "25.8",
"Comprehensive Net Income": "-21.4",
"Economic Capital Ratio": "-21.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,830,986",
"Assets, Non-current": "393,264",
"Cash": "164,798",
"Goodwill": "2,436,409",
"Inventory": "0",
"Liabilities, Current": "2,574,356",
"Liabilities, Non-Current": "1,488,716",
"Notes and Loans Payable": "0",
"Other Assets": "1,506,225",
"Other Compr. Net Income": "39,459",
"Other Expenses": "11,776,237",
"Other Liabilities": "214,779",
"Other Net Income": "70,899",
"Other Revenues": "12,112,153"
},
"output_variables": {
"Liabilities": "4,277,851",
"Assets": "8,331,682",
"Expenses": "11,776,237",
"Revenues": "12,112,153",
"Stockholders Equity": "4,053,831",
"Net Income": "406,815",
"Comprehensive Net Income": "426,544",
"BaseVar": "32,103,421",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "116%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,588,389",
"Assets, Non-current": "435,713",
"Cash": "184,620",
"Goodwill": "2,556,669",
"Inventory": "0",
"Liabilities, Current": "2,529,777",
"Liabilities, Non-Current": "1,353,116",
"Notes and Loans Payable": "0",
"Other Assets": "1,632,881",
"Other Compr. Net Income": "2,458",
"Other Expenses": "10,767,004",
"Other Liabilities": "166,407",
"Other Net Income": "16,291",
"Other Revenues": "11,202,672"
},
"output_variables": {
"Liabilities": "4,049,300",
"Assets": "8,398,272",
"Expenses": "10,767,004",
"Revenues": "11,202,672",
"Stockholders Equity": "4,348,972",
"Net Income": "451,959",
"Comprehensive Net Income": "453,188",
"BaseVar": "29,861,343",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "120%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.2045499884521191,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001050915.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001050915.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001050915.svg"
},
{
"company_id": "0001576940",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001576940.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001576940_main_keyfigs.svg",
"name": "Century Communities Inc",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Other Expenses, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Century Communities Inc 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 117%, being 26% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001576940_2021_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"
},
"2019": {
"Liabilities, Non-Current": "3.75",
"Liabilities": "-56.6",
"Stockholders Equity": "25.0",
"ECR before LimitedLiability": "-10.2",
"Notes and Loans Payable": "-45.4",
"Liabilities, Current": "5.32",
"Other Liabilities": "-17.0",
"Inventory": "52.5",
"Assets": "52.6",
"Goodwill": "-1.08",
"Assets, Current": "-4.23",
"Assets, Non-current": "-0.299",
"Other Assets": "6.58",
"Other Expenses": "50.2",
"Expenses": "50.2",
"Revenues": "-56.2",
"Net Income": "5.25",
"Other Revenues": "-56.2",
"Comprehensive Net Income": "5.25",
"Other Net Income": "11.4",
"Economic Capital Ratio": "-16.3"
},
"2020": {
"Liabilities, Non-Current": "3.48",
"Liabilities": "-50.4",
"Stockholders Equity": "20.5",
"ECR before LimitedLiability": "-17.8",
"Other Liabilities": "-20.8",
"Liabilities, Current": "5.50",
"Notes and Loans Payable": "-34.8",
"Assets": "55.7",
"Goodwill": "-1.15",
"Assets, Current": "-4.12",
"Cash": "3.96",
"Inventory": "48.6",
"Other Assets": "4.49",
"Other Expenses": "56.2",
"Expenses": "56.2",
"Revenues": "-57.7",
"Net Income": "6.06",
"Other Revenues": "-57.7",
"Other Net Income": "19.4",
"Comprehensive Net Income": "6.09",
"Economic Capital Ratio": "-25.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "55,436",
"Goodwill": "30,603",
"Inventory": "1,995,549",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "965,404",
"Other Assets": "418,379",
"Other Compr. Net Income": "0",
"Other Expenses": "19,641",
"Other Liabilities": "472,864",
"Other Net Income": "132,635",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,438,268",
"Assets": "2,499,967",
"Expenses": "19,641",
"Revenues": "0",
"Stockholders Equity": "1,061,699",
"Net Income": "112,994",
"Comprehensive Net Income": "112,994",
"BaseVar": "2,132,814",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "109%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "394,001",
"Goodwill": "30,395",
"Inventory": "1,929,664",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "894,875",
"Other Assets": "491,033",
"Other Compr. Net Income": "0",
"Other Expenses": "64,083",
"Other Liabilities": "669,513",
"Other Net Income": "270,240",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,564,388",
"Assets": "2,845,093",
"Expenses": "64,083",
"Revenues": "0",
"Stockholders Equity": "1,280,705",
"Net Income": "206,157",
"Comprehensive Net Income": "206,157",
"BaseVar": "2,564,138",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "117%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.1666428351003295,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001576940.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001576940.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001576940.svg"
},
{
"company_id": "0001035983",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001035983.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001035983_main_keyfigs.svg",
"name": "Comfort Systems USA INC",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 41% points.The greatest weakness of Comfort Systems USA INC is the variable Other Expenses, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 29% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001035983_2021_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"
},
"2019": {
"Liabilities": "16.6",
"Stockholders Equity": "-20.9",
"ECR before LimitedLiability": "-7.91",
"Notes and Loans Payable": "13.1",
"Liabilities, Current": "-17.1",
"Other Liabilities": "18.5",
"Inventory": "-15.4",
"Assets": "-16.5",
"Goodwill": "8.22",
"Assets, Current": "3.32",
"Cash": "-3.33",
"Assets, Non-current": "-1.23",
"Other Assets": "-6.80",
"Other Expenses": "-32.0",
"Expenses": "-32.0",
"Revenues": "31.4",
"Net Income": "-4.84",
"Other Revenues": "31.4",
"Comprehensive Net Income": "-4.86",
"Other Net Income": "0.759",
"Economic Capital Ratio": "-14.0"
},
"2020": {
"Liabilities, Non-Current": "-2.80",
"Liabilities": "21.7",
"Stockholders Equity": "-36.6",
"ECR before LimitedLiability": "-21.0",
"Other Liabilities": "25.5",
"Liabilities, Current": "-19.9",
"Notes and Loans Payable": "16.1",
"Assets, Non-current": "-1.47",
"Assets": "-22.3",
"Goodwill": "12.4",
"Cash": "-9.04",
"Inventory": "-15.4",
"Other Assets": "-10.2",
"Other Expenses": "-53.6",
"Expenses": "-53.6",
"Revenues": "41.1",
"Net Income": "-20.1",
"Other Revenues": "41.1",
"Other Net Income": "-0.447",
"Comprehensive Net Income": "-20.0",
"Economic Capital Ratio": "-28.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "790,184",
"Assets, Non-current": "6,615",
"Cash": "50,788",
"Goodwill": "492,421",
"Inventory": "0",
"Liabilities, Current": "640,268",
"Liabilities, Non-Current": "278,015",
"Notes and Loans Payable": "0",
"Other Assets": "165,004",
"Other Compr. Net Income": "0",
"Other Expenses": "2,490,757",
"Other Liabilities": "1,425",
"Other Net Income": "-10,196",
"Other Revenues": "2,615,277"
},
"output_variables": {
"Liabilities": "919,708",
"Assets": "1,505,012",
"Expenses": "2,490,757",
"Revenues": "2,615,277",
"Stockholders Equity": "585,304",
"Net Income": "114,324",
"Comprehensive Net Income": "114,324",
"BaseVar": "6,712,307",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "111%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "811,852",
"Assets, Non-current": "7,970",
"Cash": "54,896",
"Goodwill": "696,199",
"Inventory": "0",
"Liabilities, Current": "743,278",
"Liabilities, Non-Current": "316,309",
"Notes and Loans Payable": "0",
"Other Assets": "186,438",
"Other Compr. Net Income": "0",
"Other Expenses": "2,708,854",
"Other Liabilities": "1,339",
"Other Net Income": "2,334",
"Other Revenues": "2,856,659"
},
"output_variables": {
"Liabilities": "1,060,926",
"Assets": "1,757,355",
"Expenses": "2,708,854",
"Revenues": "2,856,659",
"Stockholders Equity": "696,429",
"Net Income": "150,139",
"Comprehensive Net Income": "150,139",
"BaseVar": "7,394,576",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "113%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.1349852382956405,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001035983.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001035983.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001035983.svg"
},
{
"company_id": "0001562476",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001562476.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0001562476.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001562476.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001562476_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001562476_main_keyfigs.svg",
"name": "Taylor Morrison Home Corp",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0001562476.svg",
"report_text": "The relative strengths and weaknesses of Taylor Morrison Home 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 Taylor Morrison Home Corp compared to the market average is the variable Inventory, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Taylor Morrison Home Corp is the variable Notes and Loans Payable, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 29% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001562476_2021_Taylor_Morrison_Home_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "19.4",
"Liabilities": "-12.7",
"Stockholders Equity": "6.44",
"ECR before LimitedLiability": "11.6",
"Liabilities, Non-Current": "4.62",
"Other Liabilities": "0.255",
"Notes and Loans Payable": "-44.2",
"Assets, Current": "-12.9",
"Assets": "12.8",
"Assets, Non-current": "-1.63",
"Other Assets": "0.922",
"Goodwill": "-3.48",
"Inventory": "45.8",
"Other Expenses": "34.6",
"Expenses": "34.6",
"Revenues": "-7.18",
"Net Income": "9.95",
"Other Revenues": "-7.18",
"Other Net Income": "-13.4",
"Comprehensive Net Income": "9.89",
"Economic Capital Ratio": "-3.69"
},
"2014": {
"Liabilities, Non-Current": "5.49",
"Liabilities": "-14.7",
"Stockholders Equity": "4.80",
"ECR before LimitedLiability": "39.2",
"Liabilities, Current": "15.3",
"Other Liabilities": "-1.50",
"Notes and Loans Payable": "-39.6",
"Inventory": "34.6",
"Assets": "11.9",
"Assets, Current": "-10.7",
"Cash": "-1.81",
"Goodwill": "-2.83",
"Other Assets": "7.20",
"Other Expenses": "30.0",
"Expenses": "30.0",
"Net Income": "20.1",
"Other Revenues": "-7.28",
"Revenues": "-7.28",
"Comprehensive Net Income": "15.1",
"Other Compr. Net Income": "-4.39",
"Economic Capital Ratio": "4.96"
},
"2015": {
"Liabilities, Non-Current": "3.61",
"Liabilities": "-14.7",
"Stockholders Equity": "2.65",
"ECR before LimitedLiability": "26.6",
"Liabilities, Current": "17.3",
"Other Liabilities": "-1.65",
"Notes and Loans Payable": "-40.2",
"Goodwill": "-2.57",
"Assets": "9.26",
"Assets, Current": "-9.20",
"Other Assets": "-2.11",
"Inventory": "52.8",
"Cash": "-4.84",
"Other Expenses": "29.0",
"Expenses": "29.0",
"Net Income": "21.7",
"Other Revenues": "-6.28",
"Revenues": "-6.28",
"Comprehensive Net Income": "17.2",
"Other Compr. Net Income": "-3.92",
"Economic Capital Ratio": "7.56"
},
"2016": {
"Goodwill": "-3.40",
"Assets": "3.67",
"Notes and Loans Payable": "-41.3",
"Stockholders Equity": "5.61",
"ECR before LimitedLiability": "34.5",
"Inventory": "54.0",
"Assets, Current": "-11.3",
"Assets, Non-current": "-1.63",
"Cash": "-4.05",
"Other Expenses": "12.4",
"Expenses": "12.4",
"Revenues": "7.92",
"Net Income": "19.6",
"Other Revenues": "7.92",
"Other Liabilities": "3.34",
"Liabilities, Current": "22.0",
"Liabilities, Non-Current": "7.07",
"Other Net Income": "-1.24",
"Comprehensive Net Income": "16.1",
"Other Compr. Net Income": "-3.11",
"Economic Capital Ratio": "11.9"
},
"2017": {
"Notes and Loans Payable": "-40.2",
"Liabilities": "5.06",
"Stockholders Equity": "10.8",
"ECR before LimitedLiability": "35.0",
"Liabilities, Non-Current": "8.76",
"Liabilities, Current": "26.2",
"Cash": "-1.86",
"Assets": "4.26",
"Inventory": "47.4",
"Goodwill": "-3.57",
"Assets, Non-current": "-1.50",
"Assets, Current": "-11.3",
"Other Expenses": "7.92",
"Expenses": "7.92",
"Net Income": "17.1",
"Other Revenues": "12.8",
"Revenues": "12.8",
"Comprehensive Net Income": "14.7",
"Other Compr. Net Income": "-2.11",
"Other Net Income": "-3.80",
"Economic Capital Ratio": "19.8"
},
"2019": {
"Liabilities, Non-Current": "11.8",
"Liabilities": "-5.55",
"Stockholders Equity": "6.37",
"ECR before LimitedLiability": "-3.08",
"Notes and Loans Payable": "-33.9",
"Liabilities, Current": "16.7",
"Other Liabilities": "-6.12",
"Inventory": "40.6",
"Assets": "6.75",
"Goodwill": "-3.37",
"Assets, Current": "-10.6",
"Assets, Non-current": "-0.837",
"Other Assets": "-0.496",
"Other Expenses": "4.37",
"Expenses": "4.37",
"Revenues": "-7.78",
"Net Income": "-2.35",
"Other Revenues": "-7.78",
"Comprehensive Net Income": "-2.38",
"Other Net Income": "1.25",
"Economic Capital Ratio": "-9.15"
},
"2020": {
"Liabilities, Non-Current": "9.23",
"Liabilities": "-6.57",
"Assets, Non-current": "-1.02",
"Stockholders Equity": "-4.84",
"ECR before LimitedLiability": "-21.1",
"Other Liabilities": "-2.20",
"Liabilities, Current": "14.5",
"Notes and Loans Payable": "-33.0",
"Other Expenses": "-4.95",
"Expenses": "-4.95",
"Net Income": "-12.3",
"Other Revenues": "-6.64",
"Revenues": "-6.64",
"Goodwill": "-0.636",
"Assets, Current": "-10.6",
"Cash": "-3.67",
"Inventory": "32.3",
"Other Assets": "-2.66",
"Other Net Income": "-0.950",
"Comprehensive Net Income": "-12.4",
"Economic Capital Ratio": "-28.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001562476_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "389,181",
"Goodwill": "37,088",
"Inventory": "2,262,339",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,340,190",
"Other Assets": "749,950",
"Other Compr. Net Income": "459",
"Other Expenses": "2,054,607",
"Other Liabilities": "553,467",
"Other Net Income": "-223,472",
"Other Revenues": "2,323,237"
},
"output_variables": {
"Liabilities": "1,893,657",
"Assets": "3,438,558",
"Expenses": "2,054,607",
"Revenues": "2,323,237",
"Stockholders Equity": "1,544,901",
"Net Income": "45,158",
"Comprehensive Net Income": "45,388",
"BaseVar": "7,613,016",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "105%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "234,217",
"Goodwill": "28,834",
"Inventory": "2,518,321",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,576,356",
"Other Assets": "1,351,741",
"Other Compr. Net Income": "-204,842",
"Other Expenses": "2,468,631",
"Other Liabilities": "779,596",
"Other Net Income": "26,052",
"Other Revenues": "2,708,432"
},
"output_variables": {
"Liabilities": "2,355,952",
"Assets": "4,133,113",
"Expenses": "2,468,631",
"Revenues": "2,708,432",
"Stockholders Equity": "1,777,161",
"Net Income": "265,853",
"Comprehensive Net Income": "163,432",
"BaseVar": "9,058,086",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "108%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "126,188",
"Goodwill": "61,946",
"Inventory": "3,126,787",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,499,824",
"Other Assets": "822,369",
"Other Compr. Net Income": "-173,402",
"Other Expenses": "2,792,817",
"Other Liabilities": "664,789",
"Other Net Income": "43,361",
"Other Revenues": "2,976,820"
},
"output_variables": {
"Liabilities": "2,164,613",
"Assets": "4,137,290",
"Expenses": "2,792,817",
"Revenues": "2,976,820",
"Stockholders Equity": "1,972,677",
"Net Income": "227,364",
"Comprehensive Net Income": "140,663",
"BaseVar": "9,586,332",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "112%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "300,179",
"Goodwill": "69,387",
"Inventory": "3,017,219",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,387,969",
"Other Assets": "834,141",
"Other Compr. Net Income": "-153,939",
"Other Expenses": "3,339,156",
"Other Liabilities": "672,755",
"Other Net Income": "-4,310",
"Other Revenues": "3,550,029"
},
"output_variables": {
"Liabilities": "2,060,724",
"Assets": "4,220,926",
"Expenses": "3,339,156",
"Revenues": "3,550,029",
"Stockholders Equity": "2,160,202",
"Net Income": "206,563",
"Comprehensive Net Income": "129,594",
"BaseVar": "10,716,817",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "115%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "573,925",
"Goodwill": "68,328",
"Inventory": "2,959,236",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,379,240",
"Other Assets": "724,404",
"Other Compr. Net Income": "-85,409",
"Other Expenses": "3,715,807",
"Other Liabilities": "600,108",
"Other Net Income": "7,167",
"Other Revenues": "3,885,290"
},
"output_variables": {
"Liabilities": "1,979,348",
"Assets": "4,325,893",
"Expenses": "3,715,807",
"Revenues": "3,885,290",
"Stockholders Equity": "2,346,545",
"Net Income": "176,650",
"Comprehensive Net Income": "133,946",
"BaseVar": "11,423,319",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "119%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "328,572",
"Goodwill": "150,065",
"Inventory": "3,986,544",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,817,539",
"Other Assets": "780,505",
"Other Compr. Net Income": "-1,379",
"Other Expenses": "4,506,295",
"Other Liabilities": "882,435",
"Other Net Income": "-850",
"Other Revenues": "4,762,059"
},
"output_variables": {
"Liabilities": "2,699,974",
"Assets": "5,245,686",
"Expenses": "4,506,295",
"Revenues": "4,762,059",
"Stockholders Equity": "2,545,712",
"Net Income": "254,914",
"Comprehensive Net Income": "254,224",
"BaseVar": "13,938,707",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "116%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "534,109",
"Goodwill": "663,197",
"Inventory": "5,332,426",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "2,801,106",
"Other Assets": "1,208,263",
"Other Compr. Net Income": "-8,138",
"Other Expenses": "5,732,066",
"Other Liabilities": "1,343,139",
"Other Net Income": "-20,557",
"Other Revenues": "6,129,320"
},
"output_variables": {
"Liabilities": "4,144,245",
"Assets": "7,737,995",
"Expenses": "5,732,066",
"Revenues": "6,129,320",
"Stockholders Equity": "3,593,750",
"Net Income": "376,697",
"Comprehensive Net Income": "372,628",
"BaseVar": "18,722,957",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "113%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 1.1340846900003778,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001562476.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001562476.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001562476.svg"
},
{
"company_id": "0000700923",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000700923.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000700923_main_keyfigs.svg",
"name": "MYR Group INC",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 56% points.The greatest weakness of MYR Group INC is the variable Other Expenses, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 30% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000700923_2021_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"
},
"2019": {
"Liabilities, Non-Current": "4.74",
"Liabilities": "25.8",
"Stockholders Equity": "-31.4",
"ECR before LimitedLiability": "-18.5",
"Notes and Loans Payable": "15.0",
"Liabilities, Current": "-8.61",
"Other Liabilities": "15.0",
"Inventory": "-20.3",
"Assets": "-26.1",
"Goodwill": "-4.59",
"Assets, Current": "6.08",
"Cash": "-5.90",
"Other Assets": "-4.44",
"Other Expenses": "-53.5",
"Expenses": "-53.5",
"Revenues": "41.2",
"Net Income": "-15.9",
"Other Revenues": "41.2",
"Comprehensive Net Income": "-15.8",
"Other Net Income": "3.18",
"Economic Capital Ratio": "-24.5"
},
"2020": {
"Liabilities, Non-Current": "16.3",
"Liabilities": "48.5",
"Stockholders Equity": "-56.7",
"ECR before LimitedLiability": "-22.5",
"Other Liabilities": "28.2",
"Liabilities, Current": "-15.7",
"Notes and Loans Payable": "21.5",
"Assets, Non-current": "-2.11",
"Assets": "-32.5",
"Goodwill": "-4.93",
"Assets, Current": "1.38",
"Cash": "-12.5",
"Inventory": "-19.7",
"Other Assets": "-11.1",
"Other Expenses": "-109",
"Expenses": "-109",
"Revenues": "55.9",
"Net Income": "-36.9",
"Other Revenues": "55.9",
"Comprehensive Net Income": "-36.7",
"Economic Capital Ratio": "-30.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "639,184",
"Assets, Non-current": "3,687",
"Cash": "12,397",
"Goodwill": "121,000",
"Inventory": "0",
"Liabilities, Current": "400,118",
"Liabilities, Non-Current": "173,971",
"Notes and Loans Payable": "0",
"Other Assets": "231,603",
"Other Compr. Net Income": "1,223",
"Other Expenses": "2,037,977",
"Other Liabilities": "69,307",
"Other Net Income": "3,032",
"Other Revenues": "2,071,159"
},
"output_variables": {
"Liabilities": "643,396",
"Assets": "1,007,871",
"Expenses": "2,037,977",
"Revenues": "2,071,159",
"Stockholders Equity": "364,475",
"Net Income": "36,214",
"Comprehensive Net Income": "36,826",
"BaseVar": "5,247,529",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "100%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "636,684",
"Assets, Non-current": "4,257",
"Cash": "22,668",
"Goodwill": "117,430",
"Inventory": "0",
"Liabilities, Current": "462,031",
"Liabilities, Non-Current": "40,769",
"Notes and Loans Payable": "0",
"Other Assets": "214,820",
"Other Compr. Net Income": "469",
"Other Expenses": "2,190,849",
"Other Liabilities": "63,767",
"Other Net Income": "2,216",
"Other Revenues": "2,247,392"
},
"output_variables": {
"Liabilities": "566,567",
"Assets": "995,859",
"Expenses": "2,190,849",
"Revenues": "2,247,392",
"Stockholders Equity": "429,292",
"Net Income": "58,759",
"Comprehensive Net Income": "58,994",
"BaseVar": "5,555,208",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.1204718274132155,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000700923.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000700923.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000700923.svg"
},
{
"company_id": "0000100591",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000100591.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000100591_main_keyfigs.svg",
"name": "Argan INC",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Assets, Current, increasing the Economic Capital Ratio by 58% points.The greatest weakness of Argan INC is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 31% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000100591_2021_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"
},
"2019": {
"Liabilities, Non-Current": "20.0",
"Liabilities": "44.5",
"Assets": "0.860",
"Stockholders Equity": "40.8",
"ECR before LimitedLiability": "58.1",
"Notes and Loans Payable": "14.6",
"Liabilities, Current": "-2.25",
"Other Liabilities": "20.2",
"Inventory": "-1.31",
"Assets, Current": "7.55",
"Cash": "2.31",
"Other Assets": "-2.09",
"Other Expenses": "-7.96",
"Expenses": "-7.96",
"Net Income": "12.4",
"Other Revenues": "14.5",
"Revenues": "14.5",
"Other Compr. Net Income": "-0.464",
"Comprehensive Net Income": "12.0",
"Other Net Income": "5.55",
"Economic Capital Ratio": "52.1"
},
"2020": {
"Liabilities, Non-Current": "8.30",
"Liabilities": "7.54",
"Stockholders Equity": "30.7",
"ECR before LimitedLiability": "-22.9",
"Other Liabilities": "14.2",
"Liabilities, Current": "-27.4",
"Notes and Loans Payable": "8.87",
"Assets, Non-current": "-0.943",
"Assets": "18.2",
"Assets, Current": "58.5",
"Cash": "17.3",
"Inventory": "-9.62",
"Other Assets": "-18.4",
"Other Expenses": "-11.0",
"Expenses": "-11.0",
"Revenues": "-30.6",
"Net Income": "-37.6",
"Other Revenues": "-30.6",
"Other Net Income": "3.60",
"Comprehensive Net Income": "-38.2",
"Economic Capital Ratio": "-30.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "416,348",
"Assets, Non-current": "0",
"Cash": "164,318",
"Goodwill": "38,975",
"Inventory": "0",
"Liabilities, Current": "82,276",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-142,993",
"Other Compr. Net Income": "-1,601",
"Other Expenses": "437,265",
"Other Liabilities": "0",
"Other Net Income": "6,981",
"Other Revenues": "482,153"
},
"output_variables": {
"Liabilities": "82,276",
"Assets": "476,648",
"Expenses": "437,265",
"Revenues": "482,153",
"Stockholders Equity": "394,372",
"Net Income": "51,869",
"Comprehensive Net Income": "51,068",
"BaseVar": "1,277,062",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "177%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "421,755",
"Assets, Non-current": "0",
"Cash": "167,363",
"Goodwill": "32,944",
"Inventory": "0",
"Liabilities, Current": "146,510",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-134,522",
"Other Compr. Net Income": "-2,747",
"Other Expenses": "287,784",
"Other Liabilities": "0",
"Other Net Income": "8,075",
"Other Revenues": "238,997"
},
"output_variables": {
"Liabilities": "146,510",
"Assets": "487,540",
"Expenses": "287,784",
"Revenues": "238,997",
"Stockholders Equity": "341,030",
"Net Income": "-40,712",
"Comprehensive Net Income": "-42,086",
"BaseVar": "894,948",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": false,
"trend": -20.0,
"value": 1.116321652035988,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000100591.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000100591.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000100591.svg"
},
{
"company_id": "0001357971",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001357971.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001357971_main_keyfigs.svg",
"name": "Energy Services of America Corp",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 52% points.The greatest weakness of Energy Services of America Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 95% points.
The company's Economic Capital Ratio, given in the ranking table, is 110%, being 32% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001357971_2021_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"
},
"2020": {
"Liabilities": "42.9",
"Stockholders Equity": "-49.2",
"ECR before LimitedLiability": "-24.6",
"Other Liabilities": "28.2",
"Liabilities, Current": "-2.80",
"Notes and Loans Payable": "20.1",
"Assets, Non-current": "-2.23",
"Assets": "-31.1",
"Goodwill": "-9.17",
"Assets, Current": "8.97",
"Cash": "-5.80",
"Inventory": "-19.4",
"Other Assets": "-14.4",
"Other Expenses": "-94.6",
"Expenses": "-94.6",
"Revenues": "52.0",
"Net Income": "-36.8",
"Other Revenues": "52.0",
"Other Net Income": "-1.22",
"Comprehensive Net Income": "-36.6",
"Economic Capital Ratio": "-32.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "41,772",
"Assets, Non-current": "0",
"Cash": "11,217",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "18,850",
"Liabilities, Non-Current": "11,234",
"Notes and Loans Payable": "0",
"Other Assets": "5,175",
"Other Compr. Net Income": "0",
"Other Expenses": "116,668",
"Other Liabilities": "2,256",
"Other Net Income": "-93",
"Other Revenues": "119,194"
},
"output_variables": {
"Liabilities": "32,339",
"Assets": "58,163",
"Expenses": "116,668",
"Revenues": "119,194",
"Stockholders Equity": "25,824",
"Net Income": "2,433",
"Comprehensive Net Income": "2,433",
"BaseVar": "298,904",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "110%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.099507330938401,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001357971.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001357971.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001357971.svg"
},
{
"company_id": "0000794170",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000794170.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0000794170.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000794170.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000794170_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0000794170_main_keyfigs.svg",
"name": "Toll Brothers Inc",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0000794170.svg",
"report_text": "The relative strengths and weaknesses of Toll Brothers 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 Toll Brothers Inc compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 51% points.The greatest weakness of Toll Brothers Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 110%, being 32% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000794170_2021_Toll_Brothers_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-25.4",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "-5.57",
"Other Liabilities": "-7.13",
"Liabilities, Current": "8.33",
"Notes and Loans Payable": "-27.7",
"Cash": "2.52",
"Assets": "32.7",
"Assets, Current": "-5.76",
"Inventory": "47.6",
"Other Assets": "-1.23",
"Assets, Non-current": "-0.398",
"Goodwill": "-2.31",
"Other Expenses": "30.5",
"Expenses": "30.5",
"Revenues": "-79.7",
"Net Income": "-2.08",
"Other Revenues": "-79.7",
"Other Net Income": "48.5",
"Comprehensive Net Income": "-2.00",
"Economic Capital Ratio": "-4.30"
},
"2011": {
"Other Liabilities": "-15.2",
"Liabilities": "-31.5",
"Stockholders Equity": "24.2",
"ECR before LimitedLiability": "-2.54",
"Liabilities, Non-Current": "1.58",
"Liabilities, Current": "11.2",
"Notes and Loans Payable": "-29.9",
"Goodwill": "-2.35",
"Assets": "49.9",
"Cash": "6.78",
"Assets, Non-current": "-0.283",
"Inventory": "51.8",
"Assets, Current": "-7.28",
"Other Assets": "0.531",
"Other Expenses": "42.5",
"Expenses": "42.5",
"Revenues": "-93.7",
"Comprehensive Net Income": "0.193",
"Other Revenues": "-93.7",
"Other Net Income": "52.5",
"Economic Capital Ratio": "-1.44"
},
"2020": {
"Liabilities, Non-Current": "3.25",
"Liabilities": "-51.0",
"Stockholders Equity": "22.0",
"ECR before LimitedLiability": "-24.7",
"Other Liabilities": "-17.7",
"Liabilities, Current": "5.16",
"Notes and Loans Payable": "-38.5",
"Assets, Non-current": "-0.381",
"Assets": "51.5",
"Goodwill": "-1.72",
"Assets, Current": "-4.41",
"Cash": "3.85",
"Inventory": "50.8",
"Other Assets": "6.09",
"Other Expenses": "50.7",
"Expenses": "50.7",
"Revenues": "-54.1",
"Comprehensive Net Income": "0.220",
"Other Revenues": "-54.1",
"Other Net Income": "10.9",
"Economic Capital Ratio": "-32.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0000794170_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "1,039,060",
"Goodwill": "0",
"Inventory": "3,241,725",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,544,110",
"Other Assets": "890,770",
"Other Compr. Net Income": "0",
"Other Expenses": "1,555,237",
"Other Liabilities": "1,068,432",
"Other Net Income": "1,551,863",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "2,612,542",
"Assets": "5,171,555",
"Expenses": "1,555,237",
"Revenues": "0",
"Stockholders Equity": "2,559,013",
"Net Income": "-3,374",
"Comprehensive Net Income": "-3,374",
"BaseVar": "7,232,181",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "107%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "906,340",
"Goodwill": "0",
"Inventory": "3,416,723",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,490,972",
"Other Assets": "732,183",
"Other Compr. Net Income": "0",
"Other Expenses": "1,454,468",
"Other Liabilities": "971,723",
"Other Net Income": "1,494,263",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "2,462,695",
"Assets": "5,055,246",
"Expenses": "1,454,468",
"Revenues": "0",
"Stockholders Equity": "2,592,551",
"Net Income": "39,795",
"Comprehensive Net Income": "39,795",
"BaseVar": "6,928,856",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "110%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "1,370,944",
"Goodwill": "0",
"Inventory": "7,658,906",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "3,809,673",
"Other Assets": "2,035,883",
"Other Compr. Net Income": "-1,367",
"Other Expenses": "140,277",
"Other Liabilities": "2,328,584",
"Other Net Income": "586,901",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "6,138,257",
"Assets": "11,065,733",
"Expenses": "140,277",
"Revenues": "0",
"Stockholders Equity": "4,927,476",
"Net Income": "446,624",
"Comprehensive Net Income": "445,940",
"BaseVar": "9,385,181",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "110%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.0978076238591818,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000794170.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000794170.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000794170.svg"
},
{
"company_id": "0000015615",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000015615.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000015615_main_keyfigs.svg",
"name": "Mastec INC",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Liabilities, increasing the Economic Capital Ratio by 15% points.The greatest weakness of Mastec 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 107%, being 35% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000015615_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-13.9",
"Liabilities": "2.89",
"Stockholders Equity": "-16.3",
"ECR before LimitedLiability": "-10.8",
"Notes and Loans Payable": "11.1",
"Liabilities, Current": "-5.88",
"Other Liabilities": "10.2",
"Inventory": "-14.2",
"Assets": "-10.6",
"Goodwill": "7.53",
"Assets, Current": "2.08",
"Cash": "-3.64",
"Assets, Non-current": "1.26",
"Other Assets": "-0.832",
"Other Expenses": "-14.2",
"Expenses": "-14.2",
"Revenues": "14.5",
"Net Income": "-1.57",
"Other Revenues": "14.5",
"Comprehensive Net Income": "-1.91",
"Economic Capital Ratio": "-16.8"
},
"2020": {
"Liabilities, Non-Current": "-13.0",
"Liabilities": "4.21",
"Stockholders Equity": "-24.9",
"ECR before LimitedLiability": "-27.2",
"Other Liabilities": "15.1",
"Liabilities, Current": "-12.9",
"Notes and Loans Payable": "12.9",
"Assets, Non-current": "1.28",
"Assets": "-15.3",
"Goodwill": "7.81",
"Assets, Current": "4.65",
"Cash": "-5.90",
"Inventory": "-14.2",
"Other Assets": "-7.09",
"Other Expenses": "-28.7",
"Expenses": "-28.7",
"Revenues": "13.9",
"Net Income": "-17.5",
"Other Revenues": "13.9",
"Comprehensive Net Income": "-17.7",
"Economic Capital Ratio": "-34.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,173,559",
"Assets, Non-current": "254,741",
"Cash": "71,427",
"Goodwill": "1,432,968",
"Inventory": "0",
"Liabilities, Current": "1,440,406",
"Liabilities, Non-Current": "1,468,583",
"Notes and Loans Payable": "0",
"Other Assets": "1,064,311",
"Other Compr. Net Income": "-16,974",
"Other Expenses": "6,725,388",
"Other Liabilities": "296,326",
"Other Net Income": "-63,704",
"Other Revenues": "7,183,188"
},
"output_variables": {
"Liabilities": "3,205,315",
"Assets": "4,997,006",
"Expenses": "6,725,388",
"Revenues": "7,183,188",
"Stockholders Equity": "1,791,691",
"Net Income": "394,096",
"Comprehensive Net Income": "385,609",
"BaseVar": "19,139,609",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "108%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,359,015",
"Assets, Non-current": "282,856",
"Cash": "423,118",
"Goodwill": "1,427,077",
"Inventory": "0",
"Liabilities, Current": "1,645,248",
"Liabilities, Non-Current": "1,274,138",
"Notes and Loans Payable": "0",
"Other Assets": "735,783",
"Other Compr. Net Income": "-15,589",
"Other Expenses": "5,990,287",
"Other Liabilities": "302,938",
"Other Net Income": "-7,989",
"Other Revenues": "6,320,975"
},
"output_variables": {
"Liabilities": "3,222,324",
"Assets": "5,227,849",
"Expenses": "5,990,287",
"Revenues": "6,320,975",
"Stockholders Equity": "2,005,525",
"Net Income": "322,699",
"Comprehensive Net Income": "314,904",
"BaseVar": "17,485,040",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "107%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 1.0731005660746855,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000015615.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000015615.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000015615.svg"
},
{
"company_id": "0001372020",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001372020.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001372020_main_keyfigs.svg",
"name": "Great Lakes Dredge Dock Corp",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Notes and Loans Payable, increasing the Economic Capital Ratio by 9.2% points.The greatest weakness of Great Lakes Dredge Dock Corp is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 107%, being 35% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001372020_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-34.1",
"Liabilities": "-26.9",
"Stockholders Equity": "-5.25",
"ECR before LimitedLiability": "-19.4",
"Notes and Loans Payable": "7.14",
"Liabilities, Current": "-8.22",
"Other Liabilities": "6.45",
"Inventory": "-11.2",
"Assets": "12.0",
"Goodwill": "-0.738",
"Assets, Current": "4.69",
"Cash": "9.48",
"Assets, Non-current": "-0.459",
"Other Assets": "14.4",
"Other Expenses": "27.6",
"Expenses": "27.6",
"Other Revenues": "-18.1",
"Revenues": "-18.1",
"Economic Capital Ratio": "-25.4",
"Other Compr. Net Income": "0.441",
"Other Net Income": "-6.33"
},
"2020": {
"Liabilities, Non-Current": "-34.1",
"Liabilities": "-18.0",
"Assets, Non-current": "-0.585",
"Stockholders Equity": "-11.7",
"ECR before LimitedLiability": "-27.6",
"Other Liabilities": "9.12",
"Liabilities, Current": "-5.62",
"Notes and Loans Payable": "9.17",
"Other Expenses": "7.11",
"Expenses": "7.11",
"Net Income": "-7.99",
"Other Revenues": "-9.60",
"Revenues": "-9.60",
"Goodwill": "-0.904",
"Assets, Current": "6.52",
"Cash": "4.22",
"Inventory": "-10.8",
"Other Assets": "5.20",
"Other Net Income": "-5.18",
"Comprehensive Net Income": "-7.84",
"Economic Capital Ratio": "-35.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "300,712",
"Assets, Non-current": "7,960",
"Cash": "186,995",
"Goodwill": "76,576",
"Inventory": "0",
"Liabilities, Current": "208,439",
"Liabilities, Non-Current": "373,974",
"Notes and Loans Payable": "0",
"Other Assets": "325,309",
"Other Compr. Net Income": "4,104",
"Other Expenses": "627,505",
"Other Liabilities": "35,740",
"Other Net Income": "-34,674",
"Other Revenues": "711,518"
},
"output_variables": {
"Liabilities": "618,153",
"Assets": "897,552",
"Expenses": "627,505",
"Revenues": "711,518",
"Stockholders Equity": "279,399",
"Net Income": "49,339",
"Comprehensive Net Income": "51,391",
"BaseVar": "2,238,989",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "99%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "362,693",
"Assets, Non-current": "9,212",
"Cash": "216,510",
"Goodwill": "76,576",
"Inventory": "0",
"Liabilities, Current": "185,276",
"Liabilities, Non-Current": "369,614",
"Notes and Loans Payable": "0",
"Other Assets": "293,033",
"Other Compr. Net Income": "673",
"Other Expenses": "643,594",
"Other Liabilities": "56,466",
"Other Net Income": "-23,904",
"Other Revenues": "733,601"
},
"output_variables": {
"Liabilities": "611,356",
"Assets": "958,024",
"Expenses": "643,594",
"Revenues": "733,601",
"Stockholders Equity": "346,668",
"Net Income": "66,103",
"Comprehensive Net Income": "66,440",
"BaseVar": "2,291,595",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "107%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 1.068788935964941,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001372020.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001372020.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001372020.svg"
},
{
"company_id": "0001402829",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001402829.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001402829_main_keyfigs.svg",
"name": "Orion Group Holdings Inc",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Revenues, increasing the Economic Capital Ratio by 43% points.The greatest weakness of Orion Group Holdings Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 105%, being 37% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001402829_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-0.824",
"Liabilities": "16.7",
"Stockholders Equity": "-28.5",
"ECR before LimitedLiability": "-30.4",
"Notes and Loans Payable": "13.6",
"Liabilities, Current": "-15.6",
"Other Liabilities": "18.1",
"Inventory": "-22.4",
"Assets": "-25.8",
"Goodwill": "-9.47",
"Assets, Current": "3.81",
"Cash": "-7.08",
"Assets, Non-current": "-1.26",
"Other Assets": "10.6",
"Other Expenses": "-45.6",
"Expenses": "-45.6",
"Revenues": "28.2",
"Net Income": "-24.2",
"Other Revenues": "28.2",
"Comprehensive Net Income": "-24.4",
"Economic Capital Ratio": "-36.5"
},
"2020": {
"Liabilities, Non-Current": "5.67",
"Liabilities": "25.2",
"Stockholders Equity": "-41.8",
"ECR before LimitedLiability": "-29.4",
"Other Liabilities": "24.7",
"Liabilities, Current": "-25.1",
"Notes and Loans Payable": "17.0",
"Assets, Non-current": "-1.44",
"Assets": "-27.7",
"Goodwill": "-7.53",
"Assets, Current": "4.50",
"Cash": "-12.0",
"Inventory": "-18.4",
"Other Expenses": "-64.6",
"Expenses": "-64.6",
"Revenues": "43.5",
"Net Income": "-29.3",
"Other Revenues": "43.5",
"Other Net Income": "1.47",
"Comprehensive Net Income": "-29.3",
"Economic Capital Ratio": "-37.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "211,965",
"Assets, Non-current": "5,369",
"Cash": "128",
"Goodwill": "12,147",
"Inventory": "0",
"Liabilities, Current": "170,188",
"Liabilities, Non-Current": "81,625",
"Notes and Loans Payable": "0",
"Other Assets": "165,235",
"Other Compr. Net Income": "-765",
"Other Expenses": "709,869",
"Other Liabilities": "5,010",
"Other Net Income": "-3,880",
"Other Revenues": "708,390"
},
"output_variables": {
"Liabilities": "256,823",
"Assets": "394,844",
"Expenses": "709,869",
"Revenues": "708,390",
"Stockholders Equity": "138,021",
"Net Income": "-5,359",
"Comprehensive Net Income": "-5,742",
"BaseVar": "1,855,455",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "88%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "235,402",
"Assets, Non-current": "4,956",
"Cash": "1,589",
"Goodwill": "10,077",
"Inventory": "0",
"Liabilities, Current": "200,450",
"Liabilities, Non-Current": "44,060",
"Notes and Loans Payable": "0",
"Other Assets": "162,165",
"Other Compr. Net Income": "-429",
"Other Expenses": "694,376",
"Other Liabilities": "10,185",
"Other Net Income": "4,654",
"Other Revenues": "709,942"
},
"output_variables": {
"Liabilities": "254,695",
"Assets": "414,189",
"Expenses": "694,376",
"Revenues": "709,942",
"Stockholders Equity": "159,494",
"Net Income": "20,220",
"Comprehensive Net Income": "20,006",
"BaseVar": "1,849,548",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "105%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.0509418043685814,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001402829.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001402829.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001402829.svg"
},
{
"company_id": "0000861459",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000861459.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000861459_main_keyfigs.svg",
"name": "Granite Construction INC",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 41% points.The greatest weakness of Granite Construction INC is the variable Other Expenses, reducing the Economic Capital Ratio by 82% points.
The company's Economic Capital Ratio, given in the ranking table, is 105%, being 38% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000861459_2021_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"
},
"2020": {
"Liabilities, Non-Current": "16.5",
"Liabilities": "41.3",
"Stockholders Equity": "-22.7",
"ECR before LimitedLiability": "-29.9",
"Other Liabilities": "27.8",
"Liabilities, Current": "-20.8",
"Notes and Loans Payable": "17.6",
"Assets": "-26.0",
"Goodwill": "-6.47",
"Assets, Current": "12.8",
"Cash": "-3.79",
"Inventory": "-19.0",
"Other Assets": "-12.2",
"Other Expenses": "-81.5",
"Expenses": "-81.5",
"Net Income": "-53.6",
"Other Revenues": "34.0",
"Revenues": "34.0",
"Other Compr. Net Income": "1.09",
"Comprehensive Net Income": "-52.6",
"Economic Capital Ratio": "-37.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,455,246",
"Assets, Non-current": "96,375",
"Cash": "436,136",
"Goodwill": "116,777",
"Inventory": "0",
"Liabilities, Current": "943,256",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "275,462",
"Other Compr. Net Income": "18,674",
"Other Expenses": "3,727,452",
"Other Liabilities": "0",
"Other Net Income": "-1,188",
"Other Revenues": "3,562,459"
},
"output_variables": {
"Liabilities": "943,256",
"Assets": "2,379,996",
"Expenses": "3,727,452",
"Revenues": "3,562,459",
"Stockholders Equity": "1,436,740",
"Net Income": "-166,181",
"Comprehensive Net Income": "-156,844",
"BaseVar": "9,519,632",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "105%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.0465664643303558,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000861459.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000861459.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000861459.svg"
},
{
"company_id": "0001361538",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001361538.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001361538_main_keyfigs.svg",
"name": "Primoris Services Corp",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 45% points.The greatest weakness of Primoris Services 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 104%, being 38% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001361538_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-6.94",
"Liabilities": "11.5",
"Stockholders Equity": "-24.2",
"ECR before LimitedLiability": "-18.4",
"Notes and Loans Payable": "12.7",
"Liabilities, Current": "-12.9",
"Other Liabilities": "17.2",
"Inventory": "-17.8",
"Assets": "-18.9",
"Goodwill": "-1.07",
"Assets, Current": "2.49",
"Cash": "-2.20",
"Assets, Non-current": "-1.27",
"Other Expenses": "-33.3",
"Expenses": "-33.3",
"Revenues": "25.8",
"Net Income": "-10.6",
"Other Revenues": "25.8",
"Comprehensive Net Income": "-10.7",
"Other Net Income": "1.83",
"Economic Capital Ratio": "-24.5"
},
"2020": {
"Liabilities, Non-Current": "-4.09",
"Liabilities": "24.9",
"Stockholders Equity": "-44.5",
"ECR before LimitedLiability": "-30.6",
"Other Liabilities": "26.6",
"Liabilities, Current": "-16.9",
"Notes and Loans Payable": "17.2",
"Assets, Non-current": "-1.79",
"Assets": "-28.9",
"Goodwill": "-2.44",
"Assets, Current": "3.68",
"Cash": "-5.80",
"Inventory": "-18.9",
"Other Assets": "-12.5",
"Other Expenses": "-65.9",
"Expenses": "-65.9",
"Revenues": "44.7",
"Net Income": "-29.2",
"Other Revenues": "44.7",
"Comprehensive Net Income": "-29.0",
"Economic Capital Ratio": "-38.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "912,707",
"Assets, Non-current": "13,453",
"Cash": "120,286",
"Goodwill": "284,932",
"Inventory": "0",
"Liabilities, Current": "716,249",
"Liabilities, Non-Current": "466,867",
"Notes and Loans Payable": "0",
"Other Assets": "499,087",
"Other Compr. Net Income": "-786",
"Other Expenses": "3,019,363",
"Other Liabilities": "17,819",
"Other Net Income": "-2,869",
"Other Revenues": "3,106,329"
},
"output_variables": {
"Liabilities": "1,200,935",
"Assets": "1,830,465",
"Expenses": "3,019,363",
"Revenues": "3,106,329",
"Stockholders Equity": "629,530",
"Net Income": "84,097",
"Comprehensive Net Income": "83,704",
"BaseVar": "8,104,748",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "100%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,115,266",
"Assets, Non-current": "12,776",
"Cash": "326,744",
"Goodwill": "276,115",
"Inventory": "0",
"Liabilities, Current": "834,492",
"Liabilities, Non-Current": "406,748",
"Notes and Loans Payable": "0",
"Other Assets": "238,679",
"Other Compr. Net Income": "873",
"Other Expenses": "3,388,503",
"Other Liabilities": "13,548",
"Other Net Income": "1,989",
"Other Revenues": "3,491,497"
},
"output_variables": {
"Liabilities": "1,254,788",
"Assets": "1,969,580",
"Expenses": "3,388,503",
"Revenues": "3,491,497",
"Stockholders Equity": "714,792",
"Net Income": "104,983",
"Comprehensive Net Income": "105,420",
"BaseVar": "9,011,261",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "104%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 1.038764489776375,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001361538.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001361538.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001361538.svg"
},
{
"company_id": "0000105634",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000105634.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000105634_main_keyfigs.svg",
"name": "Emcor Group Inc",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 43% points.The greatest weakness of Emcor Group Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 102%, being 40% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000105634_2021_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"
},
"2019": {
"Liabilities, Non-Current": "11.2",
"Liabilities": "25.9",
"Stockholders Equity": "-22.2",
"ECR before LimitedLiability": "-5.76",
"Notes and Loans Payable": "14.4",
"Liabilities, Current": "-12.3",
"Other Liabilities": "12.7",
"Inventory": "-16.0",
"Assets": "-19.0",
"Goodwill": "8.47",
"Assets, Current": "2.78",
"Cash": "-1.86",
"Other Assets": "-10.9",
"Other Expenses": "-44.4",
"Expenses": "-44.4",
"Revenues": "41.8",
"Net Income": "-7.99",
"Other Revenues": "41.8",
"Comprehensive Net Income": "-8.04",
"Other Net Income": "2.35",
"Economic Capital Ratio": "-11.8"
},
"2020": {
"Liabilities, Non-Current": "7.36",
"Liabilities": "28.2",
"Stockholders Equity": "-41.9",
"ECR before LimitedLiability": "-32.2",
"Other Liabilities": "27.5",
"Liabilities, Current": "-27.4",
"Notes and Loans Payable": "17.4",
"Assets, Non-current": "-1.05",
"Assets": "-29.5",
"Goodwill": "6.10",
"Assets, Current": "7.70",
"Cash": "-5.30",
"Inventory": "-19.6",
"Other Assets": "-20.3",
"Other Expenses": "-69.8",
"Expenses": "-69.8",
"Revenues": "43.1",
"Net Income": "-34.4",
"Other Revenues": "43.1",
"Comprehensive Net Income": "-34.6",
"Economic Capital Ratio": "-39.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,659,883",
"Assets, Non-current": "93,462",
"Cash": "358,818",
"Goodwill": "1,675,355",
"Inventory": "0",
"Liabilities, Current": "1,938,610",
"Liabilities, Non-Current": "449,089",
"Notes and Loans Payable": "0",
"Other Assets": "42,840",
"Other Compr. Net Income": "-1,626",
"Other Expenses": "8,851,736",
"Other Liabilities": "384,879",
"Other Net Income": "2,265",
"Other Revenues": "9,174,611"
},
"output_variables": {
"Liabilities": "2,772,578",
"Assets": "4,830,358",
"Expenses": "8,851,736",
"Revenues": "9,174,611",
"Stockholders Equity": "2,057,780",
"Net Income": "325,140",
"Comprehensive Net Income": "324,327",
"BaseVar": "23,183,974",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "113%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,120,936",
"Assets, Non-current": "107,646",
"Cash": "902,867",
"Goodwill": "1,434,676",
"Inventory": "0",
"Liabilities, Current": "2,545,615",
"Liabilities, Non-Current": "464,981",
"Notes and Loans Payable": "0",
"Other Assets": "-502,285",
"Other Compr. Net Income": "-19,945",
"Other Expenses": "8,665,639",
"Other Liabilities": "0",
"Other Net Income": "1,521",
"Other Revenues": "8,797,061"
},
"output_variables": {
"Liabilities": "3,010,596",
"Assets": "5,063,840",
"Expenses": "8,665,639",
"Revenues": "8,797,061",
"Stockholders Equity": "2,053,244",
"Net Income": "132,943",
"Comprehensive Net Income": "122,970",
"BaseVar": "22,832,696",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "102%"
}
}
},
"top_rated": false,
"trend": -14.0,
"value": 1.0233375071694029,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000105634.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000105634.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000105634.svg"
},
{
"company_id": "0000067215",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000067215.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0000067215.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000067215.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000067215_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0000067215_main_keyfigs.svg",
"name": "Dycom Industries INC",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0000067215.svg",
"report_text": "The relative strengths and weaknesses of Dycom Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Dycom Industries INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Dycom Industries INC is the variable Other Expenses, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 101%, being 41% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000067215_2021_Dycom_Industries_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Notes and Loans Payable": "16.1",
"Liabilities": "23.1",
"Stockholders Equity": "-12.8",
"ECR before LimitedLiability": "15.3",
"Other Liabilities": "8.69",
"Liabilities, Current": "18.3",
"Liabilities, Non-Current": "-22.5",
"Assets, Non-current": "33.2",
"Assets": "-13.5",
"Inventory": "-5.53",
"Other Assets": "-21.5",
"Goodwill": "8.75",
"Cash": "-5.85",
"Other Expenses": "-23.2",
"Expenses": "-23.2",
"Revenues": "44.1",
"Net Income": "13.0",
"Other Revenues": "44.1",
"Comprehensive Net Income": "13.2",
"Other Net Income": "-2.18",
"Economic Capital Ratio": "10.2"
},
"2013": {
"Liabilities, Current": "30.5",
"Liabilities": "11.3",
"Stockholders Equity": "-19.6",
"ECR before LimitedLiability": "9.09",
"Liabilities, Non-Current": "7.46",
"Other Liabilities": "-41.0",
"Notes and Loans Payable": "6.40",
"Assets": "-16.3",
"Cash": "-8.71",
"Assets, Non-current": "42.9",
"Other Assets": "-15.7",
"Goodwill": "-6.59",
"Inventory": "-8.75",
"Other Expenses": "-10.5",
"Expenses": "-10.5",
"Revenues": "41.6",
"Net Income": "23.3",
"Other Revenues": "41.6",
"Other Net Income": "-3.93",
"Comprehensive Net Income": "20.8",
"Economic Capital Ratio": "-6.25"
},
"2014": {
"Liabilities, Non-Current": "9.67",
"Liabilities": "18.9",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "37.0",
"Liabilities, Current": "26.4",
"Other Liabilities": "-32.9",
"Notes and Loans Payable": "10.6",
"Inventory": "-13.8",
"Assets": "-18.2",
"Assets, Current": "3.16",
"Cash": "-7.18",
"Goodwill": "-5.64",
"Assets, Non-current": "38.1",
"Other Assets": "-15.8",
"Other Expenses": "-18.5",
"Expenses": "-18.5",
"Revenues": "46.8",
"Net Income": "23.3",
"Other Revenues": "46.8",
"Other Net Income": "-6.53",
"Comprehensive Net Income": "21.9",
"Economic Capital Ratio": "2.67"
},
"2015": {
"Liabilities, Non-Current": "5.73",
"Liabilities": "4.66",
"Stockholders Equity": "-27.0",
"ECR before LimitedLiability": "24.9",
"Liabilities, Current": "26.8",
"Other Liabilities": "-46.6",
"Notes and Loans Payable": "8.27",
"Goodwill": "-5.20",
"Assets": "-15.7",
"Assets, Non-current": "32.9",
"Assets, Current": "7.94",
"Other Assets": "-15.7",
"Inventory": "-10.5",
"Cash": "-8.96",
"Other Revenues": "46.4",
"Revenues": "46.4",
"Net Income": "38.2",
"Comprehensive Net Income": "34.2",
"Other Compr. Net Income": "-3.20",
"Other Net Income": "-5.64",
"Economic Capital Ratio": "5.86"
},
"2016": {
"Liabilities, Non-Current": "-34.0",
"Liabilities": "10.4",
"Stockholders Equity": "-27.4",
"ECR before LimitedLiability": "23.6",
"Notes and Loans Payable": "3.07",
"Liabilities, Current": "14.4",
"Other Liabilities": "21.5",
"Goodwill": "8.75",
"Assets": "-19.0",
"Other Assets": "-23.5",
"Inventory": "-9.76",
"Assets, Current": "1.79",
"Assets, Non-current": "36.0",
"Cash": "-10.7",
"Other Expenses": "-15.5",
"Expenses": "-15.5",
"Revenues": "45.5",
"Net Income": "30.2",
"Other Revenues": "45.5",
"Other Net Income": "-6.03",
"Comprehensive Net Income": "31.3",
"Economic Capital Ratio": "1.03"
},
"2017": {
"Notes and Loans Payable": "4.13",
"Liabilities": "14.9",
"Stockholders Equity": "-21.3",
"ECR before LimitedLiability": "25.1",
"Liabilities, Non-Current": "-29.4",
"Other Liabilities": "14.4",
"Liabilities, Current": "21.4",
"Cash": "-10.6",
"Assets": "-16.8",
"Inventory": "-8.73",
"Goodwill": "5.84",
"Assets, Non-current": "34.2",
"Other Assets": "-19.7",
"Other Expenses": "-16.6",
"Expenses": "-16.6",
"Revenues": "50.0",
"Net Income": "30.5",
"Other Revenues": "50.0",
"Comprehensive Net Income": "30.3",
"Other Net Income": "-8.48",
"Economic Capital Ratio": "9.83"
},
"2019": {
"Liabilities, Non-Current": "-27.4",
"Liabilities": "8.06",
"Stockholders Equity": "-17.0",
"ECR before LimitedLiability": "-17.6",
"Notes and Loans Payable": "11.7",
"Liabilities, Current": "10.1",
"Other Liabilities": "10.6",
"Inventory": "-16.5",
"Assets": "-14.0",
"Goodwill": "4.55",
"Assets, Current": "7.07",
"Cash": "-1.89",
"Assets, Non-current": "40.5",
"Other Assets": "-21.5",
"Other Expenses": "-24.3",
"Expenses": "-24.3",
"Revenues": "15.3",
"Net Income": "-11.9",
"Other Revenues": "15.3",
"Comprehensive Net Income": "-11.9",
"Economic Capital Ratio": "-23.7"
},
"2020": {
"Liabilities, Non-Current": "-28.7",
"Liabilities": "17.8",
"Stockholders Equity": "-35.3",
"ECR before LimitedLiability": "-33.3",
"Other Liabilities": "19.1",
"Liabilities, Current": "8.49",
"Notes and Loans Payable": "15.5",
"Assets": "-25.1",
"Goodwill": "2.73",
"Assets, Current": "8.16",
"Cash": "-10.9",
"Inventory": "-18.1",
"Other Assets": "-8.95",
"Other Expenses": "-50.5",
"Expenses": "-50.5",
"Revenues": "30.8",
"Net Income": "-30.3",
"Other Revenues": "30.8",
"Other Net Income": "-4.30",
"Comprehensive Net Income": "-30.2",
"Economic Capital Ratio": "-41.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0000067215_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "376,947",
"Assets, Non-current": "395,246",
"Cash": "52,581",
"Goodwill": "224,622",
"Inventory": "0",
"Liabilities, Current": "118,634",
"Liabilities, Non-Current": "187,500",
"Notes and Loans Payable": "0",
"Other Assets": "-277,203",
"Other Compr. Net Income": "0",
"Other Expenses": "1,160,849",
"Other Liabilities": "73,128",
"Other Net Income": "-892",
"Other Revenues": "1,201,119"
},
"output_variables": {
"Liabilities": "379,262",
"Assets": "772,193",
"Expenses": "1,160,849",
"Revenues": "1,201,119",
"Stockholders Equity": "392,931",
"Net Income": "39,378",
"Comprehensive Net Income": "39,378",
"BaseVar": "3,115,802",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "119%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "541,134",
"Assets, Non-current": "613,074",
"Cash": "18,607",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-18,607",
"Other Compr. Net Income": "-23,046",
"Other Expenses": "1,531,668",
"Other Liabilities": "725,847",
"Other Net Income": "-18,745",
"Other Revenues": "1,608,612"
},
"output_variables": {
"Liabilities": "725,847",
"Assets": "1,154,208",
"Expenses": "1,531,668",
"Revenues": "1,608,612",
"Stockholders Equity": "428,361",
"Net Income": "58,199",
"Comprehensive Net Income": "46,676",
"BaseVar": "4,360,754",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "102%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "605,736",
"Assets, Non-current": "606,618",
"Cash": "20,672",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-20,672",
"Other Compr. Net Income": "-26,602",
"Other Expenses": "1,729,675",
"Other Liabilities": "727,420",
"Other Net Income": "-15,599",
"Other Revenues": "1,811,593"
},
"output_variables": {
"Liabilities": "727,420",
"Assets": "1,212,354",
"Expenses": "1,729,675",
"Revenues": "1,811,593",
"Stockholders Equity": "484,934",
"Net Income": "66,319",
"Comprehensive Net Income": "53,018",
"BaseVar": "4,822,116",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "106%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "696,632",
"Assets, Non-current": "662,232",
"Cash": "21,289",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-21,289",
"Other Compr. Net Income": "-52,300",
"Other Expenses": "1,867,994",
"Other Liabilities": "851,664",
"Other Net Income": "-18,734",
"Other Revenues": "2,022,312"
},
"output_variables": {
"Liabilities": "851,664",
"Assets": "1,358,864",
"Expenses": "1,867,994",
"Revenues": "2,022,312",
"Stockholders Equity": "507,200",
"Net Income": "135,584",
"Comprehensive Net Income": "109,434",
"BaseVar": "5,363,704",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "110%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "851,234",
"Assets, Non-current": "868,482",
"Cash": "33,787",
"Goodwill": "508,036",
"Inventory": "0",
"Liabilities, Current": "326,805",
"Liabilities, Non-Current": "706,202",
"Notes and Loans Payable": "0",
"Other Assets": "-541,823",
"Other Compr. Net Income": "-76",
"Other Expenses": "2,503,255",
"Other Liabilities": "129,422",
"Other Net Income": "-40,547",
"Other Revenues": "2,672,542"
},
"output_variables": {
"Liabilities": "1,162,429",
"Assets": "1,719,716",
"Expenses": "2,503,255",
"Revenues": "2,672,542",
"Stockholders Equity": "557,287",
"Net Income": "128,740",
"Comprehensive Net Income": "128,702",
"BaseVar": "7,048,724",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "104%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "938,518",
"Assets, Non-current": "960,789",
"Cash": "38,608",
"Goodwill": "505,309",
"Inventory": "0",
"Liabilities, Current": "323,826",
"Liabilities, Non-Current": "738,265",
"Notes and Loans Payable": "0",
"Other Assets": "-543,917",
"Other Compr. Net Income": "116",
"Other Expenses": "2,885,079",
"Other Liabilities": "165,633",
"Other Net Income": "-24,584",
"Other Revenues": "3,066,880"
},
"output_variables": {
"Liabilities": "1,227,724",
"Assets": "1,899,307",
"Expenses": "2,885,079",
"Revenues": "3,066,880",
"Stockholders Equity": "671,583",
"Net Income": "157,217",
"Comprehensive Net Income": "157,275",
"BaseVar": "7,988,424",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "109%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,096,440",
"Assets, Non-current": "1,001,063",
"Cash": "128,342",
"Goodwill": "486,874",
"Inventory": "0",
"Liabilities, Current": "291,483",
"Liabilities, Non-Current": "867,574",
"Notes and Loans Payable": "0",
"Other Assets": "-615,216",
"Other Compr. Net Income": "-136",
"Other Expenses": "3,036,266",
"Other Liabilities": "134,278",
"Other Net Income": "-28,527",
"Other Revenues": "3,127,700"
},
"output_variables": {
"Liabilities": "1,293,335",
"Assets": "2,097,503",
"Expenses": "3,036,266",
"Revenues": "3,127,700",
"Stockholders Equity": "804,168",
"Net Income": "62,907",
"Comprehensive Net Income": "62,839",
"BaseVar": "8,352,495",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "101%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,258,293",
"Assets, Non-current": "47,438",
"Cash": "54,560",
"Goodwill": "465,694",
"Inventory": "0",
"Liabilities, Current": "329,467",
"Liabilities, Non-Current": "888,007",
"Notes and Loans Payable": "0",
"Other Assets": "391,646",
"Other Compr. Net Income": "-499",
"Other Expenses": "3,243,197",
"Other Liabilities": "131,553",
"Other Net Income": "-39,270",
"Other Revenues": "3,339,682"
},
"output_variables": {
"Liabilities": "1,349,027",
"Assets": "2,217,631",
"Expenses": "3,243,197",
"Revenues": "3,339,682",
"Stockholders Equity": "868,604",
"Net Income": "57,215",
"Comprehensive Net Income": "56,966",
"BaseVar": "8,902,676",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "101%"
}
}
},
"top_rated": false,
"trend": -11.0,
"value": 1.0119461004343127,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000067215.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000067215.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000067215.svg"
},
{
"company_id": "0001580905",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001580905.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001580905_main_keyfigs.svg",
"name": "Installed Building Products Inc",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 22% points.The greatest weakness of Installed Building Products Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 42% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001580905_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-38.2",
"Liabilities": "-10.7",
"Stockholders Equity": "-25.0",
"ECR before LimitedLiability": "-27.1",
"Notes and Loans Payable": "10.3",
"Liabilities, Current": "-0.948",
"Other Liabilities": "13.6",
"Inventory": "-17.1",
"Assets": "-12.3",
"Goodwill": "1.78",
"Assets, Current": "9.55",
"Cash": "4.60",
"Other Assets": "-6.23",
"Other Expenses": "-11.3",
"Expenses": "-11.3",
"Revenues": "5.32",
"Net Income": "-4.68",
"Other Revenues": "5.32",
"Comprehensive Net Income": "-5.29",
"Other Net Income": "1.73",
"Economic Capital Ratio": "-33.2"
},
"2020": {
"Liabilities, Non-Current": "-37.7",
"Liabilities": "1.03",
"Stockholders Equity": "-37.6",
"ECR before LimitedLiability": "-34.5",
"Other Liabilities": "21.4",
"Liabilities, Current": "-2.43",
"Notes and Loans Payable": "13.6",
"Assets, Non-current": "-0.996",
"Assets": "-21.7",
"Goodwill": "1.57",
"Assets, Current": "6.66",
"Cash": "-2.05",
"Inventory": "-16.7",
"Other Assets": "-11.5",
"Other Expenses": "-34.0",
"Expenses": "-34.0",
"Revenues": "21.6",
"Net Income": "-17.0",
"Other Revenues": "21.6",
"Comprehensive Net Income": "-17.0",
"Economic Capital Ratio": "-42.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "581,949",
"Assets, Non-current": "16,215",
"Cash": "177,889",
"Goodwill": "195,652",
"Inventory": "0",
"Liabilities, Current": "261,860",
"Liabilities, Non-Current": "574,816",
"Notes and Loans Payable": "0",
"Other Assets": "127,774",
"Other Compr. Net Income": "-6,712",
"Other Expenses": "1,443,019",
"Other Liabilities": "12,772",
"Other Net Income": "-451",
"Other Revenues": "1,511,629"
},
"output_variables": {
"Liabilities": "849,448",
"Assets": "1,099,479",
"Expenses": "1,443,019",
"Revenues": "1,511,629",
"Stockholders Equity": "250,031",
"Net Income": "68,159",
"Comprehensive Net Income": "64,803",
"BaseVar": "4,158,410",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "92%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "623,943",
"Assets, Non-current": "17,682",
"Cash": "231,520",
"Goodwill": "216,870",
"Inventory": "0",
"Liabilities, Current": "289,659",
"Liabilities, Non-Current": "576,370",
"Notes and Loans Payable": "0",
"Other Assets": "97,661",
"Other Compr. Net Income": "-1,620",
"Other Expenses": "1,555,587",
"Other Liabilities": "2,465",
"Other Net Income": "-399",
"Other Revenues": "1,653,225"
},
"output_variables": {
"Liabilities": "868,494",
"Assets": "1,187,676",
"Expenses": "1,555,587",
"Revenues": "1,653,225",
"Stockholders Equity": "319,182",
"Net Income": "97,239",
"Comprehensive Net Income": "96,429",
"BaseVar": "4,479,728",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 1.0000894048707571,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001580905.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001580905.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001580905.svg"
},
{
"company_id": "0001124198",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001124198.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001124198_main_keyfigs.svg",
"name": "Fluor CORP",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Other Revenues, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Fluor CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 119% points.
The company's Economic Capital Ratio, given in the ranking table, is 96%, being 46% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001124198_2021_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"
},
"2019": {
"Liabilities, Non-Current": "5.04",
"Liabilities": "6.58",
"Stockholders Equity": "-24.5",
"ECR before LimitedLiability": "-55.3",
"Notes and Loans Payable": "4.62",
"Liabilities, Current": "-23.9",
"Other Liabilities": "5.06",
"Inventory": "-33.9",
"Assets": "-40.5",
"Goodwill": "-12.9",
"Assets, Current": "5.28",
"Cash": "4.67",
"Other Assets": "-28.1",
"Other Expenses": "-85.6",
"Expenses": "-85.6",
"Revenues": "4.64",
"Net Income": "-69.2",
"Other Revenues": "4.64",
"Comprehensive Net Income": "-66.9",
"Other Net Income": "4.37",
"Economic Capital Ratio": "-61.3"
},
"2020": {
"Liabilities, Non-Current": "20.8",
"Liabilities": "37.6",
"Stockholders Equity": "-52.7",
"ECR before LimitedLiability": "-38.5",
"Other Liabilities": "34.9",
"Liabilities, Current": "-20.6",
"Notes and Loans Payable": "22.2",
"Assets, Non-current": "23.4",
"Assets": "-41.0",
"Goodwill": "-10.2",
"Assets, Current": "6.99",
"Inventory": "-25.7",
"Other Assets": "-32.7",
"Other Expenses": "-119",
"Expenses": "-119",
"Revenues": "41.6",
"Net Income": "-60.4",
"Other Revenues": "41.6",
"Other Net Income": "-5.42",
"Comprehensive Net Income": "-61.6",
"Economic Capital Ratio": "-46.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "5,516,272",
"Assets, Non-current": "478,616",
"Cash": "1,997,199",
"Goodwill": "450,386",
"Inventory": "0",
"Liabilities, Current": "3,932,061",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-475,815",
"Other Compr. Net Income": "194,618",
"Other Expenses": "16,065,700",
"Other Liabilities": "0",
"Other Net Income": "164,558",
"Other Revenues": "14,348,018"
},
"output_variables": {
"Liabilities": "3,932,061",
"Assets": "7,966,658",
"Expenses": "16,065,700",
"Revenues": "14,348,018",
"Stockholders Equity": "4,034,597",
"Net Income": "-1,553,124",
"Comprehensive Net Income": "-1,455,815",
"BaseVar": "39,030,221",
"ECR before LimitedLiability": "4.4%",
"Economic Capital Ratio": "64%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,034,009",
"Assets, Non-current": "2,275,803",
"Cash": "2,198,781",
"Goodwill": "349,258",
"Inventory": "0",
"Liabilities, Current": "3,572,037",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-2,548,039",
"Other Compr. Net Income": "-105,288",
"Other Expenses": "15,894,121",
"Other Liabilities": "0",
"Other Net Income": "-141,147",
"Other Revenues": "15,668,477"
},
"output_variables": {
"Liabilities": "3,572,037",
"Assets": "7,309,812",
"Expenses": "15,894,121",
"Revenues": "15,668,477",
"Stockholders Equity": "3,737,775",
"Net Income": "-366,791",
"Comprehensive Net Income": "-419,435",
"BaseVar": "39,635,635",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "96%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.9599635271694684,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001124198.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001124198.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001124198.svg"
},
{
"company_id": "0000353020",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000353020.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000353020_main_keyfigs.svg",
"name": "Aegion Corp",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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, Current, increasing the Economic Capital Ratio by 19% points.The greatest weakness of Aegion Corp is the variable Net Income, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 95%, being 47% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000353020_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-17.5",
"Liabilities": "3.95",
"Stockholders Equity": "-7.14",
"ECR before LimitedLiability": "-21.8",
"Notes and Loans Payable": "10.5",
"Liabilities, Current": "-4.68",
"Other Liabilities": "13.9",
"Inventory": "-16.1",
"Assets": "-7.10",
"Goodwill": "17.9",
"Assets, Current": "6.85",
"Cash": "-1.06",
"Assets, Non-current": "-0.850",
"Other Assets": "-5.66",
"Other Expenses": "-16.1",
"Expenses": "-16.1",
"Net Income": "-19.9",
"Other Revenues": "-0.836",
"Comprehensive Net Income": "-19.3",
"Other Net Income": "-3.38",
"Economic Capital Ratio": "-27.8"
},
"2020": {
"Assets, Non-current": "-0.941",
"Assets": "-8.01",
"Liabilities, Non-Current": "-17.9",
"Stockholders Equity": "-12.0",
"ECR before LimitedLiability": "-39.4",
"Goodwill": "14.8",
"Assets, Current": "19.0",
"Cash": "-4.03",
"Inventory": "-15.2",
"Other Assets": "-10.6",
"Other Expenses": "-10.0",
"Expenses": "-10.0",
"Revenues": "-8.32",
"Net Income": "-32.4",
"Other Revenues": "-8.32",
"Liabilities, Current": "-13.2",
"Notes and Loans Payable": "11.1",
"Other Liabilities": "16.7",
"Other Net Income": "-16.0",
"Comprehensive Net Income": "-32.1",
"Economic Capital Ratio": "-47.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "450,215",
"Assets, Non-current": "9,862",
"Cash": "64,874",
"Goodwill": "361,663",
"Inventory": "0",
"Liabilities, Current": "249,284",
"Liabilities, Non-Current": "299,882",
"Notes and Loans Payable": "0",
"Other Assets": "108,899",
"Other Compr. Net Income": "6,152",
"Other Expenses": "1,209,526",
"Other Liabilities": "11,254",
"Other Net Income": "-23,857",
"Other Revenues": "1,213,935"
},
"output_variables": {
"Liabilities": "560,420",
"Assets": "995,513",
"Expenses": "1,209,526",
"Revenues": "1,213,935",
"Stockholders Equity": "435,093",
"Net Income": "-19,448",
"Comprehensive Net Income": "-16,372",
"BaseVar": "3,415,447",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "97%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "477,254",
"Assets, Non-current": "8,890",
"Cash": "94,848",
"Goodwill": "269,534",
"Inventory": "0",
"Liabilities, Current": "250,026",
"Liabilities, Non-Current": "232,712",
"Notes and Loans Payable": "0",
"Other Assets": "50,921",
"Other Compr. Net Income": "1,342",
"Other Expenses": "772,043",
"Other Liabilities": "10,344",
"Other Net Income": "-66,077",
"Other Revenues": "807,764"
},
"output_variables": {
"Liabilities": "493,082",
"Assets": "901,447",
"Expenses": "772,043",
"Revenues": "807,764",
"Stockholders Equity": "408,365",
"Net Income": "-30,356",
"Comprehensive Net Income": "-29,685",
"BaseVar": "2,468,032",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "95%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 0.9512776947615724,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000353020.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000353020.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000353020.svg"
},
{
"company_id": "0000874238",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000874238.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000874238_main_keyfigs.svg",
"name": "Sterling Infrastructure Inc",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 26% points.The greatest weakness of Sterling Infrastructure Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 94%, being 49% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000874238_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-27.6",
"Liabilities": "-18.1",
"Stockholders Equity": "-20.9",
"ECR before LimitedLiability": "-30.3",
"Notes and Loans Payable": "9.19",
"Liabilities, Current": "-10.0",
"Other Liabilities": "8.55",
"Inventory": "-16.3",
"Assets": "-5.95",
"Goodwill": "28.9",
"Assets, Current": "1.69",
"Cash": "-2.05",
"Assets, Non-current": "-1.44",
"Other Assets": "-5.23",
"Other Expenses": "0.718",
"Expenses": "0.718",
"Revenues": "-5.28",
"Net Income": "-6.75",
"Other Revenues": "-5.28",
"Comprehensive Net Income": "-6.87",
"Other Net Income": "-2.24",
"Economic Capital Ratio": "-36.4"
},
"2020": {
"Liabilities, Non-Current": "-17.1",
"Liabilities": "7.28",
"Stockholders Equity": "-41.8",
"ECR before LimitedLiability": "-40.9",
"Other Liabilities": "18.6",
"Liabilities, Current": "-11.5",
"Notes and Loans Payable": "14.7",
"Assets": "-27.1",
"Goodwill": "23.3",
"Assets, Current": "-3.67",
"Cash": "-9.67",
"Inventory": "-19.5",
"Other Assets": "-13.5",
"Other Expenses": "-43.8",
"Expenses": "-43.8",
"Revenues": "26.4",
"Net Income": "-26.5",
"Other Revenues": "26.4",
"Other Net Income": "-3.38",
"Comprehensive Net Income": "-26.9",
"Economic Capital Ratio": "-48.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "357,521",
"Assets, Non-current": "183",
"Cash": "45,733",
"Goodwill": "448,215",
"Inventory": "0",
"Liabilities, Current": "294,123",
"Liabilities, Non-Current": "397,603",
"Notes and Loans Payable": "0",
"Other Assets": "110,288",
"Other Compr. Net Income": "-1,003",
"Other Expenses": "1,067,160",
"Other Liabilities": "49,003",
"Other Net Income": "-18,423",
"Other Revenues": "1,126,278"
},
"output_variables": {
"Liabilities": "740,729",
"Assets": "961,940",
"Expenses": "1,067,160",
"Revenues": "1,126,278",
"Stockholders Equity": "221,211",
"Net Income": "40,695",
"Comprehensive Net Income": "40,194",
"BaseVar": "3,230,163",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "89%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "361,543",
"Assets, Non-current": "3,250",
"Cash": "66,185",
"Goodwill": "436,901",
"Inventory": "0",
"Liabilities, Current": "332,468",
"Liabilities, Non-Current": "300,207",
"Notes and Loans Payable": "0",
"Other Assets": "84,815",
"Other Compr. Net Income": "-5,653",
"Other Expenses": "1,371,768",
"Other Liabilities": "51,290",
"Other Net Income": "-12,740",
"Other Revenues": "1,427,412"
},
"output_variables": {
"Liabilities": "683,965",
"Assets": "952,694",
"Expenses": "1,371,768",
"Revenues": "1,427,412",
"Stockholders Equity": "268,729",
"Net Income": "42,904",
"Comprehensive Net Income": "40,078",
"BaseVar": "3,847,220",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "94%"
}
}
},
"top_rated": false,
"trend": -7.0,
"value": 0.9357698882798908,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000874238.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000874238.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000874238.svg"
},
{
"company_id": "0000077543",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000077543.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000077543_main_keyfigs.svg",
"name": "Tutor Perini CORP",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 34% points.The greatest weakness of Tutor Perini CORP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 92%, being 50% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000077543_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-2.90",
"Liabilities": "-15.1",
"Inventory": "-20.4",
"Stockholders Equity": "-13.5",
"ECR before LimitedLiability": "-49.2",
"Notes and Loans Payable": "8.89",
"Liabilities, Current": "-36.5",
"Other Liabilities": "10.3",
"Other Expenses": "-13.2",
"Expenses": "-13.2",
"Net Income": "-32.6",
"Other Revenues": "-22.9",
"Revenues": "-22.9",
"Goodwill": "-3.49",
"Assets, Current": "16.6",
"Cash": "-2.60",
"Other Assets": "-9.15",
"Comprehensive Net Income": "-33.1",
"Other Net Income": "2.15",
"Other Compr. Net Income": "-0.665",
"Economic Capital Ratio": "-55.3"
},
"2020": {
"Liabilities, Non-Current": "-7.11",
"Liabilities": "-8.66",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "-42.0",
"Other Liabilities": "16.9",
"Liabilities, Current": "-34.2",
"Notes and Loans Payable": "11.5",
"Assets": "-14.5",
"Goodwill": "-3.70",
"Assets, Current": "33.7",
"Cash": "-6.76",
"Inventory": "-16.3",
"Other Assets": "-13.2",
"Other Expenses": "-20.7",
"Expenses": "-20.7",
"Net Income": "-21.8",
"Other Revenues": "-0.221",
"Revenues": "-0.221",
"Other Net Income": "-1.04",
"Other Compr. Net Income": "-0.872",
"Comprehensive Net Income": "-22.6",
"Economic Capital Ratio": "-49.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,510,986",
"Assets, Non-current": "104,693",
"Cash": "193,685",
"Goodwill": "360,413",
"Inventory": "0",
"Liabilities, Current": "2,309,144",
"Liabilities, Non-Current": "710,422",
"Notes and Loans Payable": "0",
"Other Assets": "316,000",
"Other Compr. Net Income": "-24,116",
"Other Expenses": "4,817,724",
"Other Liabilities": "35,686",
"Other Net Income": "6,667",
"Other Revenues": "4,450,832"
},
"output_variables": {
"Liabilities": "3,055,252",
"Assets": "4,485,777",
"Expenses": "4,817,724",
"Revenues": "4,450,832",
"Stockholders Equity": "1,430,525",
"Net Income": "-360,225",
"Comprehensive Net Income": "-372,283",
"BaseVar": "13,767,304",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "70%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "4,080,457",
"Assets, Non-current": "147,685",
"Cash": "374,289",
"Goodwill": "328,258",
"Inventory": "0",
"Liabilities, Current": "2,494,429",
"Liabilities, Non-Current": "925,277",
"Notes and Loans Payable": "0",
"Other Assets": "114,928",
"Other Compr. Net Income": "-48,584",
"Other Expenses": "5,154,573",
"Other Liabilities": "82,966",
"Other Net Income": "-11,853",
"Other Revenues": "5,318,763"
},
"output_variables": {
"Liabilities": "3,502,672",
"Assets": "5,045,617",
"Expenses": "5,154,573",
"Revenues": "5,318,763",
"Stockholders Equity": "1,542,945",
"Net Income": "152,337",
"Comprehensive Net Income": "128,045",
"BaseVar": "15,597,950",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "92%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 0.9248220644230672,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000077543.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000077543.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000077543.svg"
},
{
"company_id": "0000915840",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000915840.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0000915840.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0000915840.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0000915840_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0000915840_main_keyfigs.svg",
"name": "Beazer Homes USA INC",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0000915840.svg",
"report_text": "The relative strengths and weaknesses of Beazer Homes 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 Beazer Homes USA INC compared to the market average is the variable Inventory, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Beazer Homes USA INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 92%, being 51% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000915840_2021_Beazer_Homes_USA_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-0.327",
"Liabilities": "-46.2",
"Stockholders Equity": "-5.83",
"Liabilities, Non-Current": "0.127",
"Liabilities, Current": "1.12",
"Notes and Loans Payable": "-59.2",
"Goodwill": "-0.365",
"Assets": "7.35",
"Cash": "-0.447",
"Inventory": "15.1",
"Assets, Current": "-4.34",
"Other Assets": "2.99",
"Other Expenses": "7.69",
"Expenses": "7.69",
"Revenues": "-38.4",
"Net Income": "-11.3",
"Other Revenues": "-38.4",
"ECR before LimitedLiability": "-54.3",
"Comprehensive Net Income": "-11.3",
"Other Net Income": "-0.543",
"Economic Capital Ratio": "-53.2"
},
"2013": {
"Liabilities, Current": "6.88",
"Liabilities": "-41.8",
"Stockholders Equity": "-22.1",
"Liabilities, Non-Current": "4.12",
"Other Liabilities": "-79.5",
"Notes and Loans Payable": "3.54",
"Assets, Current": "-20.1",
"Assets": "6.71",
"ECR before LimitedLiability": "-27.2",
"Cash": "-9.13",
"Other Assets": "6.66",
"Goodwill": "-6.31",
"Inventory": "15.5",
"Other Expenses": "8.89",
"Expenses": "8.89",
"Revenues": "-22.1",
"Net Income": "3.84",
"Other Revenues": "-22.1",
"Other Net Income": "-7.31",
"Comprehensive Net Income": "3.76",
"Economic Capital Ratio": "-42.5"
},
"2016": {
"Liabilities, Non-Current": "6.45",
"Liabilities": "-21.6",
"Stockholders Equity": "-13.2",
"ECR before LimitedLiability": "6.31",
"Notes and Loans Payable": "1.95",
"Liabilities, Current": "20.2",
"Other Liabilities": "-60.7",
"Goodwill": "-5.97",
"Assets": "2.91",
"Other Assets": "4.53",
"Inventory": "31.6",
"Assets, Current": "-16.3",
"Assets, Non-current": "-2.38",
"Cash": "-10.0",
"Other Expenses": "18.3",
"Expenses": "18.3",
"Revenues": "-1.33",
"Net Income": "11.6",
"Other Revenues": "-1.33",
"Other Net Income": "-4.66",
"Comprehensive Net Income": "11.4",
"Economic Capital Ratio": "-16.2"
},
"2017": {
"Notes and Loans Payable": "2.60",
"Liabilities": "-18.8",
"Stockholders Equity": "-8.81",
"ECR before LimitedLiability": "6.87",
"Liabilities, Non-Current": "7.76",
"Other Liabilities": "-66.7",
"Liabilities, Current": "23.4",
"Cash": "-10.1",
"Assets": "4.88",
"Inventory": "34.0",
"Goodwill": "-6.05",
"Other Assets": "9.19",
"Assets, Current": "-16.1",
"Other Expenses": "17.2",
"Expenses": "17.2",
"Revenues": "2.24",
"Net Income": "12.0",
"Other Revenues": "2.24",
"Comprehensive Net Income": "11.7",
"Other Net Income": "-6.78",
"Economic Capital Ratio": "-8.35"
},
"2020": {
"Liabilities, Non-Current": "10.7",
"Liabilities": "-9.45",
"Stockholders Equity": "-28.0",
"ECR before LimitedLiability": "-42.9",
"Other Liabilities": "-60.7",
"Liabilities, Current": "16.8",
"Notes and Loans Payable": "11.5",
"Assets, Non-current": "-1.71",
"Assets": "-14.8",
"Goodwill": "-7.03",
"Assets, Current": "-17.0",
"Cash": "-10.6",
"Inventory": "30.5",
"Other Assets": "3.13",
"Other Expenses": "-21.5",
"Expenses": "-21.5",
"Revenues": "0.127",
"Net Income": "-22.6",
"Other Revenues": "0.127",
"Other Net Income": "-1.47",
"Comprehensive Net Income": "-22.5",
"Economic Capital Ratio": "-50.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0000915840_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "1,204,133",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "1,488,826",
"Other Assets": "773,344",
"Other Compr. Net Income": "0",
"Other Expenses": "878,016",
"Other Liabilities": "290,271",
"Other Net Income": "-69,248",
"Other Revenues": "742,405"
},
"output_variables": {
"Liabilities": "1,779,097",
"Assets": "1,977,477",
"Expenses": "878,016",
"Revenues": "742,405",
"Stockholders Equity": "198,380",
"Net Income": "-204,859",
"Comprehensive Net Income": "-204,859",
"BaseVar": "3,694,681",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "59%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "1,313,818",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "672,971",
"Other Compr. Net Income": "0",
"Other Expenses": "1,260,316",
"Other Liabilities": "1,746,239",
"Other Net Income": "-62,914",
"Other Revenues": "1,287,577"
},
"output_variables": {
"Liabilities": "1,746,239",
"Assets": "1,986,789",
"Expenses": "1,260,316",
"Revenues": "1,287,577",
"Stockholders Equity": "240,550",
"Net Income": "-35,653",
"Comprehensive Net Income": "-35,653",
"BaseVar": "4,673,132",
"ECR before LimitedLiability": "6.7%",
"Economic Capital Ratio": "66%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "1,569,279",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "643,879",
"Other Compr. Net Income": "-17,010",
"Other Expenses": "1,762,789",
"Other Liabilities": "1,570,305",
"Other Net Income": "-37,622",
"Other Revenues": "1,822,114"
},
"output_variables": {
"Liabilities": "1,570,305",
"Assets": "2,213,158",
"Expenses": "1,762,789",
"Revenues": "1,822,114",
"Stockholders Equity": "642,853",
"Net Income": "21,703",
"Comprehensive Net Income": "13,198",
"BaseVar": "5,804,232",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "87%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "0",
"Inventory": "1,542,807",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "678,188",
"Other Compr. Net Income": "-2,836",
"Other Expenses": "1,854,140",
"Other Liabilities": "1,538,555",
"Other Net Income": "-27,489",
"Other Revenues": "1,916,278"
},
"output_variables": {
"Liabilities": "1,538,555",
"Assets": "2,220,995",
"Expenses": "1,854,140",
"Revenues": "1,916,278",
"Stockholders Equity": "682,440",
"Net Income": "34,649",
"Comprehensive Net Income": "33,231",
"BaseVar": "5,965,574",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "90%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "0",
"Goodwill": "11,376",
"Inventory": "1,350,738",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "645,366",
"Other Compr. Net Income": "0",
"Other Expenses": "2,065,943",
"Other Liabilities": "1,414,309",
"Other Net Income": "-8,908",
"Other Revenues": "2,127,077"
},
"output_variables": {
"Liabilities": "1,414,309",
"Assets": "2,007,480",
"Expenses": "2,065,943",
"Revenues": "2,127,077",
"Stockholders Equity": "593,171",
"Net Income": "52,226",
"Comprehensive Net Income": "52,226",
"BaseVar": "6,227,967",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "92%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.9160143719870438,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000915840.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000915840.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000915840.svg"
},
{
"company_id": "0001136294",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001136294.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001136294_main_keyfigs.svg",
"name": "NOS4 1 Inc",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Other Revenues, increasing the Economic Capital Ratio by 41% points.The greatest weakness of NOS4 1 Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 110% points.
The company's Economic Capital Ratio, given in the ranking table, is 90%, being 52% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001136294_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-5.15",
"Liabilities": "15.5",
"Stockholders Equity": "-46.1",
"ECR before LimitedLiability": "-37.8",
"Notes and Loans Payable": "14.8",
"Liabilities, Current": "-11.2",
"Other Liabilities": "15.9",
"Inventory": "-26.3",
"Assets": "-35.5",
"Goodwill": "17.2",
"Assets, Current": "-5.26",
"Cash": "-8.52",
"Assets, Non-current": "2.75",
"Other Assets": "-18.6",
"Other Expenses": "-51.6",
"Expenses": "-51.6",
"Revenues": "23.3",
"Net Income": "-21.0",
"Other Revenues": "23.3",
"Comprehensive Net Income": "-20.8",
"Economic Capital Ratio": "-43.8"
},
"2020": {
"Liabilities, Non-Current": "-6.17",
"Liabilities": "31.3",
"Stockholders Equity": "-74.7",
"ECR before LimitedLiability": "-44.7",
"Other Liabilities": "30.4",
"Liabilities, Current": "2.87",
"Notes and Loans Payable": "22.8",
"Assets": "-47.4",
"Goodwill": "15.3",
"Assets, Current": "-11.7",
"Cash": "-19.6",
"Inventory": "-28.6",
"Other Assets": "-25.3",
"Other Expenses": "-110",
"Expenses": "-110",
"Revenues": "41.5",
"Net Income": "-50.7",
"Other Revenues": "41.5",
"Other Net Income": "-13.7",
"Comprehensive Net Income": "-50.7",
"Economic Capital Ratio": "-52.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "55,744",
"Assets, Non-current": "8,549",
"Cash": "0",
"Goodwill": "47,900",
"Inventory": "0",
"Liabilities, Current": "50,960",
"Liabilities, Non-Current": "32,658",
"Notes and Loans Payable": "0",
"Other Assets": "273",
"Other Compr. Net Income": "222",
"Other Expenses": "240,691",
"Other Liabilities": "6,684",
"Other Net Income": "-2,910",
"Other Revenues": "245,787"
},
"output_variables": {
"Liabilities": "90,302",
"Assets": "112,466",
"Expenses": "240,691",
"Revenues": "245,787",
"Stockholders Equity": "22,164",
"Net Income": "2,186",
"Comprehensive Net Income": "2,297",
"BaseVar": "627,715",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "81%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "51,159",
"Assets, Non-current": "5,712",
"Cash": "0",
"Goodwill": "47,900",
"Inventory": "0",
"Liabilities, Current": "35,551",
"Liabilities, Non-Current": "30,728",
"Notes and Loans Payable": "0",
"Other Assets": "309",
"Other Compr. Net Income": "-194",
"Other Expenses": "260,897",
"Other Liabilities": "6,906",
"Other Net Income": "-6,616",
"Other Revenues": "269,051"
},
"output_variables": {
"Liabilities": "73,185",
"Assets": "105,080",
"Expenses": "260,897",
"Revenues": "269,051",
"Stockholders Equity": "31,895",
"Net Income": "1,538",
"Comprehensive Net Income": "1,441",
"BaseVar": "666,147",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "90%"
}
}
},
"top_rated": false,
"trend": -7.0,
"value": 0.8982871197287545,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001136294.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001136294.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001136294.svg"
},
{
"company_id": "0001723866",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001723866.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001723866_main_keyfigs.svg",
"name": "Select Interior Concepts Inc",
"rank": 39,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Revenues, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Select Interior Concepts Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 89%, being 53% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001723866_2021_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"
},
"2019": {
"Liabilities, Non-Current": "16.3",
"Liabilities": "6.91",
"Stockholders Equity": "-16.4",
"ECR before LimitedLiability": "-20.3",
"Notes and Loans Payable": "11.6",
"Liabilities, Current": "2.49",
"Other Liabilities": "-26.4",
"Inventory": "-17.0",
"Assets": "-13.7",
"Goodwill": "5.32",
"Assets, Current": "2.51",
"Cash": "-4.59",
"Other Assets": "4.59",
"Other Expenses": "-22.0",
"Expenses": "-22.0",
"Revenues": "12.4",
"Net Income": "-14.4",
"Other Revenues": "12.4",
"Comprehensive Net Income": "-14.4",
"Other Net Income": "-3.34",
"Economic Capital Ratio": "-26.4"
},
"2020": {
"Liabilities, Non-Current": "13.7",
"Liabilities": "12.4",
"Stockholders Equity": "-34.2",
"ECR before LimitedLiability": "-45.1",
"Other Liabilities": "-13.9",
"Liabilities, Current": "-3.27",
"Notes and Loans Payable": "14.6",
"Assets": "-26.6",
"Goodwill": "6.90",
"Assets, Current": "4.35",
"Cash": "-13.2",
"Inventory": "-20.6",
"Other Assets": "-4.02",
"Other Expenses": "-45.2",
"Expenses": "-45.2",
"Revenues": "18.4",
"Net Income": "-39.0",
"Other Revenues": "18.4",
"Other Net Income": "-9.27",
"Comprehensive Net Income": "-38.9",
"Economic Capital Ratio": "-52.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "186,429",
"Assets, Non-current": "0",
"Cash": "5,002",
"Goodwill": "99,789",
"Inventory": "0",
"Liabilities, Current": "88,923",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "129,055",
"Other Compr. Net Income": "0",
"Other Expenses": "592,636",
"Other Liabilities": "170,077",
"Other Net Income": "-10,753",
"Other Revenues": "610,373"
},
"output_variables": {
"Liabilities": "259,000",
"Assets": "420,275",
"Expenses": "592,636",
"Revenues": "610,373",
"Stockholders Equity": "161,275",
"Net Income": "6,984",
"Comprehensive Net Income": "6,984",
"BaseVar": "1,644,432",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "99%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "191,826",
"Assets, Non-current": "0",
"Cash": "2,974",
"Goodwill": "99,789",
"Inventory": "0",
"Liabilities, Current": "101,433",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "110,419",
"Other Compr. Net Income": "0",
"Other Expenses": "547,669",
"Other Liabilities": "149,384",
"Other Net Income": "-16,209",
"Other Revenues": "554,025"
},
"output_variables": {
"Liabilities": "250,817",
"Assets": "405,008",
"Expenses": "547,669",
"Revenues": "554,025",
"Stockholders Equity": "154,191",
"Net Income": "-9,853",
"Comprehensive Net Income": "-9,853",
"BaseVar": "1,529,658",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "89%"
}
}
},
"top_rated": false,
"trend": -15.0,
"value": 0.8941702846713898,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001723866.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001723866.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001723866.svg"
},
{
"company_id": "0000833079",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0000833079.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0000833079_main_keyfigs.svg",
"name": "Meritage Homes CORP",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Assets, increasing the Economic Capital Ratio by 45% points.The greatest weakness of Meritage Homes CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 64% points.
The company's Economic Capital Ratio, given in the ranking table, is 86%, being 56% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0000833079_2021_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"
},
"2019": {
"Liabilities, Non-Current": "4.23",
"Liabilities": "-34.9",
"Stockholders Equity": "28.8",
"ECR before LimitedLiability": "-32.2",
"Notes and Loans Payable": "-34.7",
"Liabilities, Current": "6.01",
"Other Liabilities": "-10.8",
"Inventory": "54.2",
"Assets": "53.2",
"Goodwill": "-2.71",
"Assets, Current": "-6.72",
"Cash": "6.54",
"Other Assets": "4.06",
"Other Expenses": "28.0",
"Expenses": "28.0",
"Revenues": "-65.8",
"Net Income": "-34.1",
"Other Revenues": "-65.8",
"Comprehensive Net Income": "-34.1",
"Other Net Income": "1.74",
"Economic Capital Ratio": "-38.3"
},
"2020": {
"Liabilities, Non-Current": "3.70",
"Liabilities": "-29.2",
"Stockholders Equity": "28.4",
"ECR before LimitedLiability": "-48.1",
"Other Liabilities": "-9.91",
"Liabilities, Current": "5.87",
"Notes and Loans Payable": "-29.2",
"Assets, Non-current": "-0.634",
"Assets": "45.5",
"Goodwill": "-2.85",
"Assets, Current": "-7.22",
"Cash": "13.7",
"Inventory": "43.7",
"Other Assets": "1.08",
"Other Expenses": "27.3",
"Expenses": "27.3",
"Revenues": "-64.1",
"Net Income": "-41.6",
"Other Revenues": "-64.1",
"Comprehensive Net Income": "-41.6",
"Economic Capital Ratio": "-55.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "319,466",
"Goodwill": "0",
"Inventory": "2,744,361",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "996,105",
"Other Assets": "334,422",
"Other Compr. Net Income": "0",
"Other Expenses": "454,473",
"Other Liabilities": "428,154",
"Other Net Income": "15,887",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,424,259",
"Assets": "3,398,249",
"Expenses": "454,473",
"Revenues": "0",
"Stockholders Equity": "1,973,990",
"Net Income": "-438,586",
"Comprehensive Net Income": "-438,586",
"BaseVar": "2,916,891",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "87%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "745,621",
"Goodwill": "0",
"Inventory": "2,778,039",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "996,991",
"Other Assets": "340,738",
"Other Compr. Net Income": "0",
"Other Expenses": "559,189",
"Other Liabilities": "519,539",
"Other Net Income": "11,158",
"Other Revenues": "0"
},
"output_variables": {
"Liabilities": "1,516,530",
"Assets": "3,864,398",
"Expenses": "559,189",
"Revenues": "0",
"Stockholders Equity": "2,347,868",
"Net Income": "-548,031",
"Comprehensive Net Income": "-548,031",
"BaseVar": "3,303,587",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "86%"
}
}
},
"top_rated": false,
"trend": -10.0,
"value": 0.8645546644878243,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0000833079.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0000833079.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0000833079.svg"
},
{
"company_id": "0001606163",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001606163.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001606163_main_keyfigs.svg",
"name": "Limbach Holdings Inc",
"rank": 41,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 28% points.The greatest weakness of Limbach Holdings Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 87% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 60% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001606163_2021_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"
},
"2019": {
"Liabilities": "12.1",
"Stockholders Equity": "-47.5",
"ECR before LimitedLiability": "-45.3",
"Notes and Loans Payable": "14.3",
"Liabilities, Current": "-27.2",
"Other Liabilities": "14.4",
"Inventory": "-28.3",
"Assets": "-37.6",
"Goodwill": "-10.1",
"Assets, Current": "14.3",
"Cash": "-7.09",
"Assets, Non-current": "-2.62",
"Other Assets": "-12.2",
"Other Expenses": "-56.3",
"Expenses": "-56.3",
"Revenues": "15.9",
"Net Income": "-26.1",
"Other Revenues": "15.9",
"Comprehensive Net Income": "-26.2",
"Other Net Income": "2.87",
"Economic Capital Ratio": "-51.3"
},
"2020": {
"Liabilities": "22.9",
"Stockholders Equity": "-67.5",
"ECR before LimitedLiability": "-52.4",
"Other Liabilities": "23.0",
"Liabilities, Current": "-27.8",
"Notes and Loans Payable": "19.1",
"Assets, Non-current": "-3.19",
"Assets": "-45.3",
"Goodwill": "-9.83",
"Assets, Current": "12.2",
"Cash": "-11.1",
"Inventory": "-27.9",
"Other Assets": "-24.3",
"Other Expenses": "-86.6",
"Expenses": "-86.6",
"Revenues": "27.5",
"Net Income": "-42.7",
"Other Revenues": "27.5",
"Other Net Income": "-1.00",
"Comprehensive Net Income": "-42.5",
"Economic Capital Ratio": "-60.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "195,380",
"Assets, Non-current": "668",
"Cash": "8,344",
"Goodwill": "18,440",
"Inventory": "0",
"Liabilities, Current": "157,632",
"Liabilities, Non-Current": "57,115",
"Notes and Loans Payable": "0",
"Other Assets": "38,785",
"Other Compr. Net Income": "0",
"Other Expenses": "555,109",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "553,334"
},
"output_variables": {
"Liabilities": "214,747",
"Assets": "261,617",
"Expenses": "555,109",
"Revenues": "553,334",
"Stockholders Equity": "46,870",
"Net Income": "-1,775",
"Comprehensive Net Income": "-1,775",
"BaseVar": "1,429,758",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "74%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "199,417",
"Assets, Non-current": "392",
"Cash": "42,147",
"Goodwill": "17,810",
"Inventory": "0",
"Liabilities, Current": "156,453",
"Liabilities, Non-Current": "51,972",
"Notes and Loans Payable": "0",
"Other Assets": "2,391",
"Other Compr. Net Income": "0",
"Other Expenses": "562,402",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "568,209"
},
"output_variables": {
"Liabilities": "208,425",
"Assets": "262,157",
"Expenses": "562,402",
"Revenues": "568,209",
"Stockholders Equity": "53,732",
"Net Income": "5,807",
"Comprehensive Net Income": "5,807",
"BaseVar": "1,450,698",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "82%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 0.8213924631279746,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001606163.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001606163.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001606163.svg"
},
{
"company_id": "0001574596",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001574596.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0001574596.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/2020/plot_over_time/0001574596_main_keyfigs.svg",
"name": "New Home Co Inc",
"rank": 42,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0001574596.svg",
"report_text": "The relative strengths and weaknesses of New Home Co 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 New Home Co Inc compared to the market average is the variable Inventory, increasing the Economic Capital Ratio by 23% points.The greatest weakness of New Home Co Inc is the variable Notes and Loans Payable, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 60% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001574596_2021_New_Home_Co_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "-46.8",
"Liabilities": "-12.6",
"Stockholders Equity": "16.8",
"ECR before LimitedLiability": "43.7",
"Liabilities, Current": "14.0",
"Other Liabilities": "6.04",
"Notes and Loans Payable": "5.48",
"Inventory": "31.3",
"Assets": "20.7",
"Assets, Current": "-9.13",
"Cash": "3.84",
"Goodwill": "-2.66",
"Other Assets": "6.39",
"Other Expenses": "23.7",
"Expenses": "23.7",
"Revenues": "-16.7",
"Net Income": "8.83",
"Other Revenues": "-16.7",
"Other Net Income": "4.01",
"Comprehensive Net Income": "9.35",
"Economic Capital Ratio": "9.45"
},
"2015": {
"Liabilities, Non-Current": "5.98",
"Liabilities": "22.9",
"ECR before LimitedLiability": "50.1",
"Liabilities, Current": "27.2",
"Other Liabilities": "-23.2",
"Notes and Loans Payable": "8.60",
"Goodwill": "-3.16",
"Assets": "-6.13",
"Assets, Non-current": "-1.19",
"Assets, Current": "-8.67",
"Other Assets": "-2.50",
"Inventory": "18.5",
"Cash": "-2.10",
"Other Expenses": "-8.79",
"Expenses": "-8.79",
"Net Income": "27.2",
"Other Revenues": "31.8",
"Revenues": "31.8",
"Comprehensive Net Income": "27.6",
"Other Net Income": "4.74",
"Economic Capital Ratio": "31.0"
},
"2020": {
"Assets, Non-current": "-2.09",
"Assets": "-17.4",
"Liabilities, Non-Current": "11.4",
"Stockholders Equity": "-23.0",
"ECR before LimitedLiability": "-52.8",
"Goodwill": "-8.90",
"Assets, Current": "-20.4",
"Cash": "2.10",
"Inventory": "22.8",
"Other Assets": "-8.75",
"Other Expenses": "-27.6",
"Expenses": "-27.6",
"Revenues": "-5.82",
"Net Income": "-42.7",
"Other Revenues": "-5.82",
"Liabilities, Current": "17.8",
"Notes and Loans Payable": "-44.3",
"Other Liabilities": "8.90",
"Other Net Income": "-12.4",
"Comprehensive Net Income": "-42.6",
"Economic Capital Ratio": "-60.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001574596_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "44,058",
"Goodwill": "0",
"Inventory": "163,564",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "113,751",
"Notes and Loans Payable": "0",
"Other Assets": "84,336",
"Other Compr. Net Income": "0",
"Other Expenses": "153,302",
"Other Liabilities": "27,781",
"Other Net Income": "8,384",
"Other Revenues": "149,676"
},
"output_variables": {
"Liabilities": "141,532",
"Assets": "291,958",
"Expenses": "153,302",
"Revenues": "149,676",
"Stockholders Equity": "150,426",
"Net Income": "4,757",
"Comprehensive Net Income": "4,757",
"BaseVar": "551,459",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "112%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "45,874",
"Goodwill": "0",
"Inventory": "209,918",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "95,478",
"Other Compr. Net Income": "0",
"Other Expenses": "421,461",
"Other Liabilities": "129,573",
"Other Net Income": "12,740",
"Other Revenues": "430,099"
},
"output_variables": {
"Liabilities": "129,573",
"Assets": "351,270",
"Expenses": "421,461",
"Revenues": "430,099",
"Stockholders Equity": "221,697",
"Net Income": "21,378",
"Comprehensive Net Income": "21,378",
"BaseVar": "1,169,544",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "135%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "107,279",
"Goodwill": "0",
"Inventory": "314,957",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "244,865",
"Other Assets": "73,463",
"Other Compr. Net Income": "0",
"Other Expenses": "514,408",
"Other Liabilities": "53,392",
"Other Net Income": "-25,872",
"Other Revenues": "507,411"
},
"output_variables": {
"Liabilities": "298,257",
"Assets": "495,699",
"Expenses": "514,408",
"Revenues": "507,411",
"Stockholders Equity": "197,442",
"Net Income": "-32,869",
"Comprehensive Net Income": "-32,869",
"BaseVar": "1,523,246",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "82%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.8169223350790241,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001574596.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001574596.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001574596.svg"
},
{
"company_id": "0001357615",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001357615.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001357615_main_keyfigs.svg",
"name": "KBR INC.",
"rank": 43,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 22% points.The greatest weakness of KBR INC. is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 81%, being 62% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001357615_2021_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"
},
"2019": {
"Liabilities, Non-Current": "-18.8",
"Liabilities": "-11.8",
"Stockholders Equity": "-9.62",
"ECR before LimitedLiability": "-21.1",
"Notes and Loans Payable": "8.98",
"Liabilities, Current": "-12.1",
"Other Liabilities": "8.73",
"Inventory": "-14.0",
"Assets": "-0.609",
"Goodwill": "14.7",
"Assets, Current": "3.55",
"Cash": "3.67",
"Assets, Non-current": "0.331",
"Other Assets": "-2.72",
"Other Revenues": "-9.64",
"Revenues": "-9.64",
"Net Income": "-6.24",
"Other Compr. Net Income": "-1.61",
"Comprehensive Net Income": "-7.78",
"Other Net Income": "3.73",
"Economic Capital Ratio": "-27.2"
},
"2020": {
"Liabilities, Non-Current": "-27.9",
"Liabilities": "-11.2",
"Stockholders Equity": "-30.3",
"ECR before LimitedLiability": "-53.9",
"Other Liabilities": "14.5",
"Liabilities, Current": "-12.2",
"Notes and Loans Payable": "11.4",
"Assets": "-16.8",
"Goodwill": "21.6",
"Assets, Current": "-3.67",
"Cash": "-7.79",
"Inventory": "-19.0",
"Other Assets": "-6.06",
"Other Expenses": "-23.7",
"Expenses": "-23.7",
"Net Income": "-30.3",
"Other Revenues": "-8.84",
"Revenues": "-8.84",
"Other Compr. Net Income": "-2.12",
"Comprehensive Net Income": "-32.0",
"Economic Capital Ratio": "-61.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,011,000",
"Assets, Non-current": "143,000",
"Cash": "712,000",
"Goodwill": "1,760,000",
"Inventory": "0",
"Liabilities, Current": "1,625,000",
"Liabilities, Non-Current": "1,652,000",
"Notes and Loans Payable": "0",
"Other Assets": "738,000",
"Other Compr. Net Income": "-84,000",
"Other Expenses": "5,487,000",
"Other Liabilities": "230,000",
"Other Net Income": "57,000",
"Other Revenues": "5,639,000"
},
"output_variables": {
"Liabilities": "3,507,000",
"Assets": "5,364,000",
"Expenses": "5,487,000",
"Revenues": "5,639,000",
"Stockholders Equity": "1,857,000",
"Net Income": "209,000",
"Comprehensive Net Income": "167,000",
"BaseVar": "16,547,525",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "98%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,634,000",
"Assets, Non-current": "135,000",
"Cash": "436,000",
"Goodwill": "2,444,000",
"Inventory": "0",
"Liabilities, Current": "1,711,000",
"Liabilities, Non-Current": "2,151,000",
"Notes and Loans Payable": "0",
"Other Assets": "1,056,000",
"Other Compr. Net Income": "-117,000",
"Other Expenses": "5,867,000",
"Other Liabilities": "234,000",
"Other Net Income": "49,000",
"Other Revenues": "5,767,000"
},
"output_variables": {
"Liabilities": "4,096,000",
"Assets": "5,705,000",
"Expenses": "5,867,000",
"Revenues": "5,767,000",
"Stockholders Equity": "1,609,000",
"Net Income": "-51,000",
"Comprehensive Net Income": "-109,500",
"BaseVar": "17,585,500",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "81%"
}
}
},
"top_rated": false,
"trend": -18.0,
"value": 0.8063844809360611,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001357615.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001357615.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001357615.svg"
},
{
"company_id": "0001703956",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001703956.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0001703956.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001703956.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001703956_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001703956_main_keyfigs.svg",
"name": "Concrete Pumping Holdings Inc",
"rank": 44,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0001703956.svg",
"report_text": "The relative strengths and weaknesses of Concrete Pumping 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 Concrete Pumping Holdings Inc compared to the market average is the variable Goodwill, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Concrete Pumping Holdings Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 78%, being 65% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001703956_2021_Concrete_Pumping_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Non-Current": "-44.9",
"Liabilities": "-30.7",
"ECR before LimitedLiability": "-57.0",
"Other Liabilities": "2.25",
"Liabilities, Current": "2.09",
"Notes and Loans Payable": "6.92",
"Assets, Non-current": "-1.07",
"Assets": "18.6",
"Goodwill": "22.2",
"Assets, Current": "-8.50",
"Cash": "-7.53",
"Inventory": "-13.0",
"Other Assets": "18.3",
"Other Expenses": "18.3",
"Expenses": "18.3",
"Net Income": "-34.1",
"Other Revenues": "-41.6",
"Revenues": "-41.6",
"Other Net Income": "-10.6",
"Comprehensive Net Income": "-34.0",
"Economic Capital Ratio": "-64.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001703956_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "60,005",
"Assets, Non-current": "1,753",
"Cash": "6,736",
"Goodwill": "406,993",
"Inventory": "0",
"Liabilities, Current": "62,312",
"Liabilities, Non-Current": "343,906",
"Notes and Loans Payable": "0",
"Other Assets": "298,271",
"Other Compr. Net Income": "-7.0",
"Other Expenses": "331,052",
"Other Liabilities": "68,399",
"Other Net Income": "-34,239",
"Other Revenues": "304,301"
},
"output_variables": {
"Liabilities": "474,617",
"Assets": "773,758",
"Expenses": "331,052",
"Revenues": "304,301",
"Stockholders Equity": "299,141",
"Net Income": "-60,990",
"Comprehensive Net Income": "-60,994",
"BaseVar": "1,344,006",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "78%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.7750069696953856,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001703956.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001703956.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001703956.svg"
},
{
"company_id": "0001784567",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001784567.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0001784567.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001784567.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001784567_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001784567_main_keyfigs.svg",
"name": "Harbor Custom Development Inc",
"rank": 45,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0001784567.svg",
"report_text": "The relative strengths and weaknesses of Harbor Custom Development 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 Harbor Custom Development Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Harbor Custom Development Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 83% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001784567_2021_Harbor_Custom_Development_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Non-Current": "1.01",
"Liabilities": "0.123",
"Stockholders Equity": "-50.8",
"Other Liabilities": "-50.4",
"Liabilities, Current": "1.85",
"Notes and Loans Payable": "1.10",
"Assets, Non-current": "-0.137",
"Assets": "-38.8",
"Goodwill": "-6.72",
"Assets, Current": "-25.6",
"Cash": "-8.11",
"Inventory": "-24.5",
"Other Assets": "16.9",
"Other Expenses": "-61.4",
"Expenses": "-61.4",
"Revenues": "0.913",
"Net Income": "-54.6",
"Other Revenues": "0.913",
"ECR before LimitedLiability": "-75.5",
"Comprehensive Net Income": "-54.5",
"Economic Capital Ratio": "-83.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001784567_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-current": "0",
"Cash": "2,396",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "31,221",
"Other Compr. Net Income": "0",
"Other Expenses": "54,004",
"Other Liabilities": "27,203",
"Other Net Income": "-155",
"Other Revenues": "50,397"
},
"output_variables": {
"Liabilities": "27,203",
"Assets": "33,618",
"Expenses": "54,004",
"Revenues": "50,397",
"Stockholders Equity": "6,415",
"Net Income": "-3,762",
"Comprehensive Net Income": "-3,762",
"BaseVar": "142,808",
"ECR before LimitedLiability": "-8.9%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.5902847836391991,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001784567.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001784567.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001784567.svg"
},
{
"company_id": "0001785493",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001785493.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/graphs/IME_0001785493.svg",
"logo_url": "https://www.realrate-archive.com/us_construction/logos/0001785493.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_construction/logos/0001785493_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001785493_main_keyfigs.svg",
"name": "Rhino Bitcoin INC",
"rank": 46,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_0001785493.svg",
"report_text": "The relative strengths and weaknesses of Rhino Bitcoin 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 Rhino Bitcoin INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Rhino Bitcoin INC is the variable Net Income, reducing the Economic Capital Ratio by 136% points.
The company's Economic Capital Ratio, given in the ranking table, is 56%, being 86% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001785493_2021_Rhino_Bitcoin_INC.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Non-Current": "0.924",
"Liabilities": "4.39",
"Stockholders Equity": "35.2",
"ECR before LimitedLiability": "-78.2",
"Other Liabilities": "1.63",
"Notes and Loans Payable": "0.991",
"Assets, Non-current": "1.21",
"Assets": "52.9",
"Goodwill": "-1.27",
"Assets, Current": "56.4",
"Cash": "56.4",
"Inventory": "-2.45",
"Other Assets": "-54.5",
"Other Expenses": "-39.2",
"Expenses": "-39.2",
"Revenues": "-88.3",
"Net Income": "-136",
"Other Revenues": "-88.3",
"Other Net Income": "1.08",
"Comprehensive Net Income": "-136",
"Economic Capital Ratio": "-85.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/plot_over_time/0001785493_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "1,669",
"Assets, Non-current": "74",
"Cash": "1,408",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "59",
"Liabilities, Non-Current": "0",
"Notes and Loans Payable": "0",
"Other Assets": "-1,408",
"Other Compr. Net Income": "0",
"Other Expenses": "885",
"Other Liabilities": "0",
"Other Net Income": "26",
"Other Revenues": "61"
},
"output_variables": {
"Liabilities": "59",
"Assets": "1,743",
"Expenses": "885",
"Revenues": "61",
"Stockholders Equity": "1,684",
"Net Income": "-797",
"Comprehensive Net Income": "-797",
"BaseVar": "1,946",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "56%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.5635353130236851,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001785493.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001785493.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001785493.svg"
},
{
"company_id": "0001300938",
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution_0001300938.svg",
"graph_url": "https://www.realrate-archive.com/us_construction/2020/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/2020/plot_over_time/0001300938_main_keyfigs.svg",
"name": "ABCO Energy Inc",
"rank": 47,
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/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 Liabilities, Current, increasing the Economic Capital Ratio by 0.33% points.The greatest weakness of ABCO Energy Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 20%, being 122% points below the market average of 142%.",
"report_url": "https://www.realrate-archive.com/us_construction/2020/report/0001300938_2021_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"
},
"2019": {
"Liabilities": "1.09",
"Stockholders Equity": "-25.8",
"ECR before LimitedLiability": "-117",
"Notes and Loans Payable": "-0.373",
"Liabilities, Current": "-0.766",
"Other Liabilities": "1.51",
"Inventory": "-9.53",
"Assets": "-33.2",
"Goodwill": "-2.78",
"Assets, Current": "-4.50",
"Cash": "-1.35",
"Assets, Non-current": "-0.290",
"Other Assets": "-1.000",
"Other Expenses": "-1.12",
"Expenses": "-1.12",
"Revenues": "-6.46",
"Net Income": "-49.3",
"Other Revenues": "-6.46",
"Comprehensive Net Income": "-49.3",
"Other Net Income": "-18.7",
"Economic Capital Ratio": "-123"
},
"2020": {
"Liabilities, Non-Current": "-0.444",
"Liabilities": "-3.79",
"Stockholders Equity": "-38.0",
"ECR before LimitedLiability": "-114",
"Other Liabilities": "-4.60",
"Liabilities, Current": "0.328",
"Assets, Non-current": "-1.06",
"Assets": "-27.0",
"Goodwill": "-5.43",
"Assets, Current": "-2.71",
"Cash": "-6.67",
"Inventory": "-13.5",
"Other Assets": "-2.07",
"Other Expenses": "-10.5",
"Expenses": "-10.5",
"Revenues": "-18.8",
"Net Income": "-31.5",
"Other Revenues": "-18.8",
"Other Net Income": "-2.29",
"Comprehensive Net Income": "-31.4",
"Economic Capital Ratio": "-122"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_construction/2020/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%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "376",
"Assets, Non-current": "9.3",
"Cash": "13",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "300",
"Notes and Loans Payable": "0",
"Other Assets": "342",
"Other Compr. Net Income": "0",
"Other Expenses": "2,815",
"Other Liabilities": "1,934",
"Other Net Income": "-918",
"Other Revenues": "2,352"
},
"output_variables": {
"Liabilities": "2,234",
"Assets": "741",
"Expenses": "2,815",
"Revenues": "2,352",
"Stockholders Equity": "-1,494",
"Net Income": "-1,381",
"Comprehensive Net Income": "-1,381",
"BaseVar": "8,029",
"ECR before LimitedLiability": "-284%",
"Economic Capital Ratio": "1.5%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "416",
"Assets, Non-current": "4.0",
"Cash": "54",
"Goodwill": "0",
"Inventory": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "472",
"Notes and Loans Payable": "0",
"Other Assets": "340",
"Other Compr. Net Income": "0",
"Other Expenses": "1,631",
"Other Liabilities": "1,926",
"Other Net Income": "-54",
"Other Revenues": "1,161"
},
"output_variables": {
"Liabilities": "2,398",
"Assets": "814",
"Expenses": "1,631",
"Revenues": "1,161",
"Stockholders Equity": "-1,584",
"Net Income": "-525",
"Comprehensive Net Income": "-525",
"BaseVar": "4,667",
"ECR before LimitedLiability": "-153%",
"Economic Capital Ratio": "20%"
}
}
},
"top_rated": false,
"trend": -12.0,
"value": 0.2047190749484296,
"company_index": "https://www.realrate-archive.com/us_construction/2020/industry_indexes/0001300938.svg",
"analysing_equity": "https://www.realrate-archive.com/us_construction/2020/analytics/equity/0001300938.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_construction/2020/analytics/profit_loss/0001300938.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_construction/2020/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"157 B"
],
[
"Assets",
"150 B"
],
[
"Expenses",
"129 B"
],
[
"Stockholders Equity",
"77.3 B"
]
],
"industry_id": "us_construction",
"industry_label": "Construction",
"num_companies": 47,
"num_top_companies": 11,
"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"
}
},
"2019": {
"0000906163": {
"rank": 1,
"ecr": "662"
},
"0000100591": {
"rank": 2,
"ecr": "177"
},
"0001682265": {
"rank": 3,
"ecr": "174"
},
"0000080035": {
"rank": 4,
"ecr": "161"
},
"0000882184": {
"rank": 5,
"ecr": "148"
},
"0001488139": {
"rank": 6,
"ecr": "146"
},
"0001718227": {
"rank": 7,
"ecr": "141"
},
"0001373670": {
"rank": 8,
"ecr": "138"
},
"0001580670": {
"rank": 9,
"ecr": "130"
},
"0001048268": {
"rank": 10,
"ecr": "130"
},
"0000042316": {
"rank": 11,
"ecr": "119"
},
"0000799292": {
"rank": 12,
"ecr": "117"
},
"0001050915": {
"rank": 13,
"ecr": "116"
},
"0001633931": {
"rank": 14,
"ecr": "116"
},
"0001562476": {
"rank": 15,
"ecr": "116"
},
"0000105634": {
"rank": 16,
"ecr": "113"
},
"0001035983": {
"rank": 17,
"ecr": "111"
},
"0001576940": {
"rank": 18,
"ecr": "109"
},
"0000015615": {
"rank": 19,
"ecr": "108"
},
"0000067215": {
"rank": 20,
"ecr": "101"
},
"0001361538": {
"rank": 21,
"ecr": "100"
},
"0000700923": {
"rank": 22,
"ecr": "100"
},
"0001372020": {
"rank": 23,
"ecr": "99"
},
"0001723866": {
"rank": 24,
"ecr": "99"
},
"0001357615": {
"rank": 25,
"ecr": "98"
},
"0000353020": {
"rank": 26,
"ecr": "97"
},
"0001580905": {
"rank": 27,
"ecr": "92"
},
"0000874238": {
"rank": 28,
"ecr": "89"
},
"0001402829": {
"rank": 29,
"ecr": "88"
},
"0000833079": {
"rank": 30,
"ecr": "87"
},
"0001136294": {
"rank": 31,
"ecr": "81"
},
"0001606163": {
"rank": 32,
"ecr": "74"
},
"0000077543": {
"rank": 33,
"ecr": "70"
},
"0001124198": {
"rank": 34,
"ecr": "64"
},
"0001300938": {
"rank": 35,
"ecr": "1.5"
}
},
"2020": {
"0001682265": {
"rank": 1,
"ecr": "810"
},
"0000906163": {
"rank": 2,
"ecr": "434"
},
"0000773141": {
"rank": 3,
"ecr": "356"
},
"0000822416": {
"rank": 4,
"ecr": "296"
},
"0001561680": {
"rank": 5,
"ecr": "275"
},
"0001721386": {
"rank": 6,
"ecr": "159"
},
"0001580670": {
"rank": 7,
"ecr": "159"
},
"0000080035": {
"rank": 8,
"ecr": "158"
},
"0001373670": {
"rank": 9,
"ecr": "153"
},
"0000882184": {
"rank": 10,
"ecr": "150"
},
"0001488139": {
"rank": 11,
"ecr": "150"
},
"0000052988": {
"rank": 12,
"ecr": "149"
},
"0001718227": {
"rank": 13,
"ecr": "134"
},
"0001048268": {
"rank": 14,
"ecr": "123"
},
"0000799292": {
"rank": 15,
"ecr": "123"
},
"0001633931": {
"rank": 16,
"ecr": "123"
},
"0001050915": {
"rank": 17,
"ecr": "120"
},
"0001576940": {
"rank": 18,
"ecr": "117"
},
"0001035983": {
"rank": 19,
"ecr": "113"
},
"0001562476": {
"rank": 20,
"ecr": "113"
},
"0000700923": {
"rank": 21,
"ecr": "112"
},
"0000100591": {
"rank": 22,
"ecr": "112"
},
"0001357971": {
"rank": 23,
"ecr": "110"
},
"0000794170": {
"rank": 24,
"ecr": "110"
},
"0000015615": {
"rank": 25,
"ecr": "107"
},
"0001372020": {
"rank": 26,
"ecr": "107"
},
"0001402829": {
"rank": 27,
"ecr": "105"
},
"0000861459": {
"rank": 28,
"ecr": "105"
},
"0001361538": {
"rank": 29,
"ecr": "104"
},
"0000105634": {
"rank": 30,
"ecr": "102"
},
"0000067215": {
"rank": 31,
"ecr": "101"
},
"0001580905": {
"rank": 32,
"ecr": "100"
},
"0001124198": {
"rank": 33,
"ecr": "96"
},
"0000353020": {
"rank": 34,
"ecr": "95"
},
"0000874238": {
"rank": 35,
"ecr": "94"
},
"0000077543": {
"rank": 36,
"ecr": "92"
},
"0000915840": {
"rank": 37,
"ecr": "92"
},
"0001136294": {
"rank": 38,
"ecr": "90"
},
"0001723866": {
"rank": 39,
"ecr": "89"
},
"0000833079": {
"rank": 40,
"ecr": "86"
},
"0001606163": {
"rank": 41,
"ecr": "82"
},
"0001574596": {
"rank": 42,
"ecr": "82"
},
"0001357615": {
"rank": 43,
"ecr": "81"
},
"0001703956": {
"rank": 44,
"ecr": "78"
},
"0001784567": {
"rank": 45,
"ecr": "59"
},
"0001785493": {
"rank": 46,
"ecr": "56"
},
"0001300938": {
"rank": 47,
"ecr": "20"
}
}
},
"rating_box": [
[
"Top rated",
"11 of 47"
],
[
"Best, worst rating",
"810 %, 20.5 %"
],
[
"New companies",
"13"
]
],
"regression_plot": "https://www.realrate-archive.com/us_construction/2020/backtesting_correlation/regression_2020.svg",
"scentences": [
"Orion Group Holdings Inc climbed 2 positions from 29 to 27 due to its excellent Revenues.",
"Argan INC lost 20 positions from 2 to 22 due to its bad Comprehensive Net Income.",
"Sekisui House U S INC entered the 2021 ranking at rank 3, making it the best newcomer.",
"The biggest company by assets, Horton D R INC DE, is only ranked at place 10 whereas the smallest company, Onar Holding Corp, is financially stronger at rank 1."
],
"url_segment": "2021-us-construction",
"year": 2021,
"feature_importance": "https://www.realrate-archive.com/us_construction/2020/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
}
}
}
}