{
"company_details": [
{
"company_id": "0001023458",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001023458.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001023458.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001023458.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001023458_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001023458_main_keyfigs.svg",
"name": "AEI Income Growth FUND XXII LTD Partnership",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001023458.svg",
"report_text": "The relative strengths and weaknesses of AEI Income Growth FUND XXII LTD Partnership are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of AEI Income Growth FUND XXII LTD Partnership compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 108% points.The greatest weakness of AEI Income Growth FUND XXII LTD Partnership is the variable Real Estate Investments, reducing the Economic Capital Ratio by 68% points.
The company's Economic Capital Ratio, given in the ranking table, is 239%, being 159% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001023458_2020_AEI_Income_Growth_FUND_XXII_LTD_Partnership.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "33.9",
"Liabilities": "33.9",
"Stockholders Equity": "55.4",
"ECR before LimitedLiability": "60.8",
"Real Estate Investments": "-3.21",
"Assets": "-0.259",
"Real Estate Investment Property Net": "0.0703",
"Other Assets": "0.114",
"Goodwill": "0",
"Expenses": "18.8",
"Revenues": "-9.13",
"Net Income": "8.44",
"General And Administrative Expense": "6.96",
"Other Expenses": "13.8",
"Depreciation And Amortization": "1.34",
"Costs And Expenses": "-3.02",
"Other Revenues": "-9.13",
"Comprehensive Net Income": "8.63",
"Other Net Income": "-2.06",
"Other Compr. Net Income": "0.198",
"Economic Capital Ratio": "42.8"
},
"2012": {
"Other Liabilities": "41.7",
"Liabilities": "41.7",
"Stockholders Equity": "59.0",
"ECR before LimitedLiability": "67.8",
"Real Estate Investment Property Net": "-17.0",
"Assets": "-6.27",
"Real Estate Investments": "-40.2",
"Other Assets": "6.13",
"Depreciation And Amortization": "-5.25",
"Expenses": "18.5",
"Revenues": "-7.91",
"Net Income": "16.5",
"Operating Expenses": "0.0771",
"General And Administrative Expense": "5.64",
"Costs And Expenses": "4.27",
"Other Expenses": "13.9",
"Other Revenues": "-7.91",
"Other Net Income": "5.71",
"Comprehensive Net Income": "16.6",
"Other Compr. Net Income": "0.0975",
"Economic Capital Ratio": "44.3"
},
"2013": {
"Other Liabilities": "55.8",
"Liabilities": "55.8",
"Stockholders Equity": "65.4",
"ECR before LimitedLiability": "84.6",
"Real Estate Investment Property Net": "-35.2",
"Assets": "-12.9",
"Other Assets": "14.5",
"Intangible Assets": "0.0466",
"Real Estate Investments": "-75.8",
"Expenses": "17.7",
"Revenues": "-12.9",
"Net Income": "30.3",
"Depreciation And Amortization": "-4.72",
"Other Expenses": "14.4",
"General And Administrative Expense": "4.72",
"Costs And Expenses": "3.32",
"Other Revenues": "-12.9",
"Comprehensive Net Income": "30.3",
"Other Net Income": "25.5",
"Other Compr. Net Income": "0.0681",
"Economic Capital Ratio": "74.2"
},
"2014": {
"Other Liabilities": "45.6",
"Liabilities": "45.6",
"Stockholders Equity": "67.5",
"ECR before LimitedLiability": "80.2",
"Other Assets": "2.29",
"Assets": "-3.29",
"Real Estate Investments": "-15.6",
"Intangible Assets": "0",
"Real Estate Investment Property Net": "-6.73",
"Other Expenses": "14.9",
"Expenses": "16.4",
"Revenues": "-4.33",
"Net Income": "9.73",
"General And Administrative Expense": "3.83",
"Depreciation And Amortization": "-5.73",
"Costs And Expenses": "3.33",
"Other Revenues": "-4.33",
"Other Net Income": "-2.67",
"Comprehensive Net Income": "9.51",
"Other Compr. Net Income": "-0.221",
"Economic Capital Ratio": "57.9"
},
"2015": {
"Other Liabilities": "51.2",
"Liabilities": "51.2",
"Stockholders Equity": "68.5",
"ECR before LimitedLiability": "80.7",
"Assets": "-5.71",
"Other Assets": "4.70",
"Real Estate Investments": "-35.3",
"Real Estate Investment Property Net": "-12.6",
"Other Expenses": "10.5",
"Expenses": "12.4",
"Revenues": "-0.0735",
"Net Income": "14.2",
"Costs And Expenses": "3.18",
"Depreciation And Amortization": "-6.10",
"Operating Expenses": "0.0814",
"General And Administrative Expense": "4.77",
"Other Revenues": "-0.0735",
"Comprehensive Net Income": "14.6",
"Other Net Income": "1.92",
"Other Compr. Net Income": "0.419",
"Economic Capital Ratio": "71.9"
},
"2016": {
"Other Liabilities": "48.8",
"Liabilities": "48.8",
"Stockholders Equity": "62.3",
"ECR before LimitedLiability": "77.1",
"Assets": "-5.50",
"Real Estate Investments": "0.314",
"Other Assets": "1.95",
"Real Estate Investment Property Net": "-14.5",
"Costs And Expenses": "2.01",
"Expenses": "11.7",
"Revenues": "4.72",
"Net Income": "20.0",
"General And Administrative Expense": "4.33",
"Operating Expenses": "0.0735",
"Other Expenses": "11.3",
"Depreciation And Amortization": "-6.08",
"Other Revenues": "4.72",
"Other Net Income": "4.02",
"Comprehensive Net Income": "20.1",
"Other Compr. Net Income": "0.142",
"Economic Capital Ratio": "69.5"
},
"2017": {
"Other Liabilities": "43.1",
"Liabilities": "43.1",
"Stockholders Equity": "58.7",
"ECR before LimitedLiability": "67.1",
"Real Estate Investment Property Net": "-19.8",
"Assets": "-6.07",
"Other Assets": "2.21",
"Goodwill": "0.0671",
"Real Estate Investments": "0.803",
"Expenses": "14.0",
"Revenues": "2.47",
"Net Income": "18.9",
"General And Administrative Expense": "6.01",
"Costs And Expenses": "3.58",
"Other Expenses": "11.1",
"Depreciation And Amortization": "-6.74",
"Other Revenues": "2.47",
"Other Net Income": "2.69",
"Comprehensive Net Income": "18.4",
"Other Compr. Net Income": "-0.546",
"Economic Capital Ratio": "56.1"
},
"2018": {
"Other Liabilities": "43.4",
"Liabilities": "43.4",
"Stockholders Equity": "59.2",
"ECR before LimitedLiability": "114",
"Real Estate Investment Property Net": "-8.35",
"Assets": "-5.57",
"Real Estate Investments": "-44.4",
"Goodwill": "0.0643",
"Other Assets": "5.30",
"Operating Expenses": "0.102",
"Expenses": "17.9",
"Revenues": "1.68",
"Net Income": "27.9",
"Other Expenses": "18.8",
"Costs And Expenses": "2.76",
"Depreciation And Amortization": "-6.89",
"General And Administrative Expense": "3.03",
"Other Revenues": "1.68",
"Comprehensive Net Income": "27.9",
"Other Net Income": "9.01",
"Economic Capital Ratio": "69.8"
},
"2019": {
"Other Liabilities": "88.7",
"Liabilities": "88.7",
"Stockholders Equity": "53.9",
"ECR before LimitedLiability": "161",
"Assets": "-10.8",
"Real Estate Investment Property Net": "-16.3",
"Goodwill": "0.853",
"Real Estate Investments": "-68.0",
"Other Assets": "31.6",
"Expenses": "30.4",
"Revenues": "28.8",
"Net Income": "108",
"Other Expenses": "16.2",
"Depreciation And Amortization": "-2.63",
"Costs And Expenses": "9.99",
"General And Administrative Expense": "6.27",
"Operating Administrative And Other Expenses": "0.469",
"Other Revenues": "28.8",
"Comprehensive Net Income": "108",
"Other Net Income": "51.2",
"Economic Capital Ratio": "159"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001023458_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "306",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "410",
"Other Compr. Net Income": "0",
"Other Expenses": "202",
"Other Liabilities": "255",
"Other Net Income": "0",
"Other Revenues": "784",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "10,329"
},
"output_variables": {
"Liabilities": "255",
"Assets": "10,739",
"Expenses": "508",
"Revenues": "784",
"Stockholders Equity": "10,484",
"Net Income": "276",
"Comprehensive Net Income": "276",
"BaseVar": "6,350",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "135%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "309",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-8,095",
"Other Compr. Net Income": "0",
"Other Expenses": "204",
"Other Liabilities": "285",
"Other Net Income": "589",
"Other Revenues": "759",
"Real Estate Investment Property Net": "8,995",
"Real Estate Investments": "9,888"
},
"output_variables": {
"Liabilities": "285",
"Assets": "10,788",
"Expenses": "513",
"Revenues": "759",
"Stockholders Equity": "10,503",
"Net Income": "835",
"Comprehensive Net Income": "835",
"BaseVar": "6,765",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "146%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "285",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-6,861",
"Other Compr. Net Income": "0",
"Other Expenses": "208",
"Other Liabilities": "269",
"Other Net Income": "1,380",
"Other Revenues": "666",
"Real Estate Investment Property Net": "8,490",
"Real Estate Investments": "9,040"
},
"output_variables": {
"Liabilities": "269",
"Assets": "10,669",
"Expenses": "493",
"Revenues": "666",
"Stockholders Equity": "10,400",
"Net Income": "1,554",
"Comprehensive Net Income": "1,554",
"BaseVar": "7,145",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "164%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "307",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-6,885",
"Other Compr. Net Income": "0",
"Other Expenses": "183",
"Other Liabilities": "170",
"Other Net Income": "588",
"Other Revenues": "712",
"Real Estate Investment Property Net": "8,132",
"Real Estate Investments": "8,682"
},
"output_variables": {
"Liabilities": "170",
"Assets": "9,928",
"Expenses": "490",
"Revenues": "712",
"Stockholders Equity": "9,758",
"Net Income": "810",
"Comprehensive Net Income": "810",
"BaseVar": "6,231",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "150%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "308",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-6,458",
"Other Compr. Net Income": "0",
"Other Expenses": "194",
"Other Liabilities": "168",
"Other Net Income": "270",
"Other Revenues": "724",
"Real Estate Investment Property Net": "7,774",
"Real Estate Investments": "7,774"
},
"output_variables": {
"Liabilities": "168",
"Assets": "9,089",
"Expenses": "502",
"Revenues": "724",
"Stockholders Equity": "8,921",
"Net Income": "492",
"Comprehensive Net Income": "492",
"BaseVar": "5,616",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "143%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "308",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,117",
"Other Compr. Net Income": "0",
"Other Expenses": "152",
"Other Liabilities": "179",
"Other Net Income": "305",
"Other Revenues": "740",
"Real Estate Investment Property Net": "7,418",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "179",
"Assets": "8,536",
"Expenses": "460",
"Revenues": "740",
"Stockholders Equity": "8,356",
"Net Income": "585",
"Comprehensive Net Income": "585",
"BaseVar": "5,351",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "146%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "309",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "914",
"Other Compr. Net Income": "0",
"Other Expenses": "149",
"Other Liabilities": "182",
"Other Net Income": "303",
"Other Revenues": "754",
"Real Estate Investment Property Net": "7,060",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "182",
"Assets": "7,974",
"Expenses": "458",
"Revenues": "754",
"Stockholders Equity": "7,792",
"Net Income": "599",
"Comprehensive Net Income": "599",
"BaseVar": "5,078",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "147%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "309",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-4,643",
"Other Compr. Net Income": "0",
"Other Expenses": "140",
"Other Liabilities": "196",
"Other Net Income": "287",
"Other Revenues": "720",
"Real Estate Investment Property Net": "5,493",
"Real Estate Investments": "6,702"
},
"output_variables": {
"Liabilities": "196",
"Assets": "7,552",
"Expenses": "449",
"Revenues": "720",
"Stockholders Equity": "7,357",
"Net Income": "557",
"Comprehensive Net Income": "557",
"BaseVar": "4,834",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "146%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "237",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-664",
"Other Compr. Net Income": "0",
"Other Expenses": "152",
"Other Liabilities": "146",
"Other Net Income": "1,417",
"Other Revenues": "1,988",
"Real Estate Investment Property Net": "4,389",
"Real Estate Investments": "4,389"
},
"output_variables": {
"Liabilities": "146",
"Assets": "8,115",
"Expenses": "390",
"Revenues": "1,988",
"Stockholders Equity": "7,969",
"Net Income": "3,015",
"Comprehensive Net Income": "3,015",
"BaseVar": "6,635",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "224%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 2.3923739071950156,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001023458.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001023458.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001023458.svg"
},
{
"company_id": "0000931755",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000931755.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000931755.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000931755.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000931755_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000931755_main_keyfigs.svg",
"name": "AEI Income Growth Fund XXI",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000931755.svg",
"report_text": "The relative strengths and weaknesses of AEI Income Growth Fund XXI are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of AEI Income Growth Fund XXI compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 59% points.The greatest weakness of AEI Income Growth Fund XXI is the variable Real Estate Investment Property Net, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 175%, being 94% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000931755_2020_AEI_Income_Growth_Fund_XXI.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "35.2",
"Liabilities": "35.2",
"Stockholders Equity": "56.3",
"ECR before LimitedLiability": "63.2",
"Real Estate Investments": "-11.8",
"Assets": "-1.64",
"Real Estate Investment Property Net": "0.449",
"Other Assets": "0.591",
"Goodwill": "0.0147",
"Expenses": "19.5",
"Revenues": "-7.76",
"Net Income": "10.3",
"General And Administrative Expense": "7.07",
"Other Expenses": "7.91",
"Depreciation And Amortization": "1.36",
"Costs And Expenses": "3.72",
"Other Revenues": "-7.76",
"Comprehensive Net Income": "10.5",
"Other Net Income": "-2.09",
"Other Compr. Net Income": "0.201",
"Economic Capital Ratio": "45.2"
},
"2012": {
"Other Liabilities": "38.7",
"Liabilities": "38.7",
"Stockholders Equity": "59.0",
"ECR before LimitedLiability": "60.3",
"Real Estate Investment Property Net": "-7.47",
"Assets": "-2.69",
"Real Estate Investments": "-11.8",
"Other Assets": "2.30",
"Depreciation And Amortization": "-5.74",
"Expenses": "16.8",
"Revenues": "-3.64",
"Net Income": "8.02",
"Operating Expenses": "0.0728",
"General And Administrative Expense": "5.32",
"Costs And Expenses": "4.02",
"Other Expenses": "13.3",
"Other Revenues": "-3.64",
"Other Net Income": "-5.68",
"Comprehensive Net Income": "8.11",
"Other Compr. Net Income": "0.0921",
"Economic Capital Ratio": "36.8"
},
"2013": {
"Other Liabilities": "65.1",
"Liabilities": "65.1",
"Stockholders Equity": "68.4",
"ECR before LimitedLiability": "103",
"Real Estate Investment Property Net": "-21.1",
"Assets": "-18.3",
"Other Assets": "17.2",
"Intangible Assets": "0.0792",
"Real Estate Investments": "-54.2",
"Expenses": "21.7",
"Revenues": "-15.2",
"Net Income": "46.8",
"Depreciation And Amortization": "-3.47",
"Other Expenses": "16.6",
"General And Administrative Expense": "5.04",
"Costs And Expenses": "3.54",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "46.9",
"Other Net Income": "40.6",
"Other Compr. Net Income": "0.0725",
"Economic Capital Ratio": "92.3"
},
"2014": {
"Other Liabilities": "64.4",
"Liabilities": "64.4",
"Stockholders Equity": "71.7",
"ECR before LimitedLiability": "116",
"Other Assets": "17.4",
"Assets": "-18.6",
"Real Estate Investments": "-59.9",
"Intangible Assets": "0.0777",
"Real Estate Investment Property Net": "-33.4",
"Other Expenses": "19.0",
"Expenses": "23.3",
"Revenues": "-0.730",
"Net Income": "47.9",
"General And Administrative Expense": "4.76",
"Depreciation And Amortization": "-4.41",
"Costs And Expenses": "4.13",
"Other Revenues": "-0.730",
"Other Net Income": "26.5",
"Comprehensive Net Income": "47.7",
"Other Compr. Net Income": "-0.273",
"Economic Capital Ratio": "94.0"
},
"2015": {
"Other Liabilities": "51.1",
"Liabilities": "51.1",
"Stockholders Equity": "67.7",
"ECR before LimitedLiability": "82.0",
"Assets": "-6.34",
"Other Assets": "0.702",
"Real Estate Investments": "0.616",
"Real Estate Investment Property Net": "-10.9",
"Other Expenses": "11.4",
"Expenses": "13.8",
"Revenues": "1.20",
"Net Income": "17.1",
"Costs And Expenses": "3.20",
"Depreciation And Amortization": "-5.72",
"Operating Expenses": "0.0818",
"General And Administrative Expense": "4.80",
"Other Revenues": "1.20",
"Comprehensive Net Income": "17.5",
"Other Net Income": "2.27",
"Other Compr. Net Income": "0.421",
"Economic Capital Ratio": "73.2"
},
"2016": {
"Other Liabilities": "48.1",
"Liabilities": "48.1",
"Stockholders Equity": "59.5",
"ECR before LimitedLiability": "76.8",
"Assets": "-4.74",
"Real Estate Investments": "0.313",
"Other Assets": "2.51",
"Real Estate Investment Property Net": "-18.0",
"Costs And Expenses": "2.05",
"Expenses": "10.8",
"Revenues": "7.23",
"Net Income": "22.3",
"General And Administrative Expense": "4.42",
"Operating Expenses": "0.0752",
"Other Expenses": "11.0",
"Depreciation And Amortization": "-6.86",
"Other Revenues": "7.23",
"Other Net Income": "4.82",
"Comprehensive Net Income": "22.5",
"Other Compr. Net Income": "0.145",
"Economic Capital Ratio": "69.2"
},
"2017": {
"Other Liabilities": "38.7",
"Liabilities": "38.7",
"Stockholders Equity": "40.7",
"ECR before LimitedLiability": "72.5",
"Real Estate Investment Property Net": "-15.9",
"Assets": "-3.65",
"Other Assets": "3.21",
"Goodwill": "0.109",
"Real Estate Investments": "1.29",
"Expenses": "14.2",
"Revenues": "15.0",
"Net Income": "40.3",
"General And Administrative Expense": "6.86",
"Costs And Expenses": "4.09",
"Other Expenses": "13.1",
"Depreciation And Amortization": "-10.1",
"Other Revenues": "15.0",
"Other Net Income": "13.2",
"Comprehensive Net Income": "39.8",
"Other Compr. Net Income": "-0.624",
"Economic Capital Ratio": "61.5"
},
"2018": {
"Other Liabilities": "39.9",
"Liabilities": "39.9",
"Stockholders Equity": "56.7",
"ECR before LimitedLiability": "108",
"Real Estate Investment Property Net": "-8.16",
"Assets": "-2.64",
"Real Estate Investments": "0.373",
"Other Assets": "0.864",
"Operating Expenses": "0.0992",
"Expenses": "16.7",
"Revenues": "0.614",
"Net Income": "23.6",
"Other Expenses": "17.6",
"Costs And Expenses": "2.68",
"Depreciation And Amortization": "-6.71",
"General And Administrative Expense": "2.94",
"Other Revenues": "0.614",
"Comprehensive Net Income": "23.6",
"Other Net Income": "6.72",
"Other Compr. Net Income": "0.0314",
"Economic Capital Ratio": "63.9"
},
"2019": {
"Other Liabilities": "57.5",
"Liabilities": "57.5",
"Stockholders Equity": "58.6",
"ECR before LimitedLiability": "96.7",
"Assets": "-12.2",
"Real Estate Investment Property Net": "-24.2",
"Real Estate Investments": "4.46",
"Other Assets": "0.498",
"Expenses": "19.5",
"Revenues": "7.68",
"Net Income": "46.4",
"Other Expenses": "11.7",
"Depreciation And Amortization": "-6.01",
"Costs And Expenses": "8.20",
"General And Administrative Expense": "5.16",
"Operating Administrative And Other Expenses": "0.386",
"Other Revenues": "7.68",
"Comprehensive Net Income": "46.7",
"Other Net Income": "20.6",
"Other Compr. Net Income": "0.282",
"Economic Capital Ratio": "94.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000931755_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,935",
"Other Compr. Net Income": "0",
"Other Expenses": "758",
"Other Liabilities": "351",
"Other Net Income": "0",
"Other Revenues": "1,313",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "14,591"
},
"output_variables": {
"Liabilities": "351",
"Assets": "16,525",
"Expenses": "758",
"Revenues": "1,313",
"Stockholders Equity": "16,175",
"Net Income": "554",
"Comprehensive Net Income": "554",
"BaseVar": "9,805",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "137%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "491",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-11,486",
"Other Compr. Net Income": "0",
"Other Expenses": "277",
"Other Liabilities": "347",
"Other Net Income": "97",
"Other Revenues": "1,334",
"Real Estate Investment Property Net": "13,746",
"Real Estate Investments": "13,746"
},
"output_variables": {
"Liabilities": "347",
"Assets": "16,006",
"Expenses": "768",
"Revenues": "1,334",
"Stockholders Equity": "15,659",
"Net Income": "663",
"Comprehensive Net Income": "663",
"BaseVar": "9,628",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "139%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "352",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-3,588",
"Other Compr. Net Income": "0",
"Other Expenses": "252",
"Other Liabilities": "315",
"Other Net Income": "3,053",
"Other Revenues": "962",
"Real Estate Investment Property Net": "9,142",
"Real Estate Investments": "10,651"
},
"output_variables": {
"Liabilities": "315",
"Assets": "16,205",
"Expenses": "604",
"Revenues": "962",
"Stockholders Equity": "15,890",
"Net Income": "3,411",
"Comprehensive Net Income": "3,411",
"BaseVar": "11,308",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "182%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "402",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-6,918",
"Other Compr. Net Income": "0",
"Other Expenses": "310",
"Other Liabilities": "409",
"Other Net Income": "2,362",
"Other Revenues": "1,564",
"Real Estate Investment Property Net": "11,459",
"Real Estate Investments": "11,459"
},
"output_variables": {
"Liabilities": "409",
"Assets": "16,000",
"Expenses": "712",
"Revenues": "1,564",
"Stockholders Equity": "15,591",
"Net Income": "3,214",
"Comprehensive Net Income": "3,214",
"BaseVar": "11,265",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "177%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "417",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "2,925",
"Other Compr. Net Income": "0",
"Other Expenses": "275",
"Other Liabilities": "350",
"Other Net Income": "625",
"Other Revenues": "1,276",
"Real Estate Investment Property Net": "11,006",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "350",
"Assets": "13,931",
"Expenses": "692",
"Revenues": "1,276",
"Stockholders Equity": "13,581",
"Net Income": "1,209",
"Comprehensive Net Income": "1,209",
"BaseVar": "8,852",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "149%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "508",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "691",
"Other Compr. Net Income": "0",
"Other Expenses": "260",
"Other Liabilities": "426",
"Other Net Income": "521",
"Other Revenues": "1,284",
"Real Estate Investment Property Net": "12,373",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "426",
"Assets": "13,064",
"Expenses": "768",
"Revenues": "1,284",
"Stockholders Equity": "12,638",
"Net Income": "1,037",
"Comprehensive Net Income": "1,037",
"BaseVar": "8,443",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "145%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "720",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "2,193",
"Other Compr. Net Income": "0",
"Other Expenses": "273",
"Other Liabilities": "1,352",
"Other Net Income": "1,163",
"Other Revenues": "2,094",
"Real Estate Investment Property Net": "11,037",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,352",
"Assets": "13,230",
"Expenses": "993",
"Revenues": "2,094",
"Stockholders Equity": "11,878",
"Net Income": "2,264",
"Comprehensive Net Income": "2,264",
"BaseVar": "10,096",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "150%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "551",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "997",
"Other Compr. Net Income": "0",
"Other Expenses": "255",
"Other Liabilities": "393",
"Other Net Income": "418",
"Other Revenues": "1,436",
"Real Estate Investment Property Net": "10,566",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "393",
"Assets": "11,563",
"Expenses": "806",
"Revenues": "1,436",
"Stockholders Equity": "11,170",
"Net Income": "1,048",
"Comprehensive Net Income": "1,048",
"BaseVar": "7,734",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "148%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "455",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "3,197",
"Other Compr. Net Income": "0",
"Other Expenses": "251",
"Other Liabilities": "342",
"Other Net Income": "1,010",
"Other Revenues": "1,545",
"Real Estate Investment Property Net": "8,259",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "342",
"Assets": "11,456",
"Expenses": "706",
"Revenues": "1,545",
"Stockholders Equity": "11,114",
"Net Income": "1,849",
"Comprehensive Net Income": "1,849",
"BaseVar": "8,051",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "166%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 1.7467301091419771,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000931755.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000931755.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000931755.svg"
},
{
"company_id": "0000894245",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000894245.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000894245.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000894245.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000894245_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000894245_main_keyfigs.svg",
"name": "AEI NET Lease Income Growth FUND XX Limited Partnership",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000894245.svg",
"report_text": "The relative strengths and weaknesses of AEI NET Lease Income Growth FUND XX Limited Partnership are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of AEI NET Lease Income Growth FUND XX Limited Partnership compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 56% points.The greatest weakness of AEI NET Lease Income Growth FUND XX Limited Partnership is the variable Real Estate Investments, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 90% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000894245_2020_AEI_NET_Lease_Income_Growth_FUND_XX_Limited_Partnership.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "34.4",
"Liabilities": "34.4",
"Stockholders Equity": "54.9",
"ECR before LimitedLiability": "63.8",
"Real Estate Investments": "-12.5",
"Assets": "-1.86",
"Real Estate Investment Property Net": "0.533",
"Other Assets": "0.678",
"Goodwill": "0.0174",
"Expenses": "20.4",
"Revenues": "-6.25",
"Net Income": "12.7",
"General And Administrative Expense": "7.11",
"Other Expenses": "8.77",
"Depreciation And Amortization": "1.37",
"Costs And Expenses": "3.74",
"Other Revenues": "-6.25",
"Comprehensive Net Income": "12.9",
"Other Net Income": "-2.10",
"Other Compr. Net Income": "0.202",
"Economic Capital Ratio": "45.8"
},
"2012": {
"Other Liabilities": "37.1",
"Liabilities": "37.1",
"Stockholders Equity": "55.9",
"ECR before LimitedLiability": "58.7",
"Real Estate Investment Property Net": "-6.10",
"Assets": "-1.64",
"Real Estate Investments": "-13.4",
"Other Assets": "1.67",
"Depreciation And Amortization": "-4.26",
"Expenses": "16.2",
"Revenues": "-1.92",
"Net Income": "9.34",
"Operating Expenses": "0.0736",
"General And Administrative Expense": "5.37",
"Costs And Expenses": "4.07",
"Other Expenses": "11.2",
"Other Revenues": "-1.92",
"Other Net Income": "-5.38",
"Comprehensive Net Income": "9.43",
"Other Compr. Net Income": "0.0931",
"Economic Capital Ratio": "35.3"
},
"2013": {
"Other Liabilities": "50.0",
"Liabilities": "50.0",
"Stockholders Equity": "62.9",
"ECR before LimitedLiability": "75.0",
"Real Estate Investment Property Net": "-17.3",
"Assets": "-9.33",
"Other Assets": "9.10",
"Intangible Assets": "0.0302",
"Real Estate Investments": "-46.6",
"Expenses": "16.6",
"Revenues": "-6.57",
"Net Income": "22.4",
"Depreciation And Amortization": "-3.42",
"Other Expenses": "12.5",
"General And Administrative Expense": "4.49",
"Costs And Expenses": "3.16",
"Other Revenues": "-6.57",
"Comprehensive Net Income": "22.5",
"Other Net Income": "12.5",
"Other Compr. Net Income": "0.0649",
"Economic Capital Ratio": "64.6"
},
"2014": {
"Other Liabilities": "60.9",
"Liabilities": "60.9",
"Stockholders Equity": "69.2",
"ECR before LimitedLiability": "111",
"Other Assets": "18.1",
"Assets": "-16.0",
"Real Estate Investments": "-99.4",
"Intangible Assets": "0.0667",
"Real Estate Investment Property Net": "-52.1",
"Other Expenses": "17.0",
"Expenses": "22.2",
"Revenues": "-4.75",
"Net Income": "44.2",
"General And Administrative Expense": "4.70",
"Depreciation And Amortization": "-3.41",
"Costs And Expenses": "4.08",
"Other Revenues": "-4.75",
"Other Net Income": "27.7",
"Comprehensive Net Income": "43.9",
"Other Compr. Net Income": "-0.269",
"Economic Capital Ratio": "88.5"
},
"2015": {
"Other Liabilities": "63.1",
"Liabilities": "63.1",
"Stockholders Equity": "70.6",
"ECR before LimitedLiability": "102",
"Assets": "-13.9",
"Other Assets": "2.26",
"Real Estate Investments": "1.97",
"Real Estate Investment Property Net": "-25.9",
"Other Expenses": "10.5",
"Expenses": "15.7",
"Revenues": "11.1",
"Net Income": "38.0",
"Costs And Expenses": "3.66",
"Depreciation And Amortization": "-3.93",
"Operating Expenses": "0.0934",
"General And Administrative Expense": "5.49",
"Other Revenues": "11.1",
"Comprehensive Net Income": "38.4",
"Other Net Income": "12.2",
"Other Compr. Net Income": "0.481",
"Economic Capital Ratio": "93.6"
},
"2016": {
"Other Liabilities": "51.7",
"Liabilities": "51.7",
"Stockholders Equity": "61.2",
"ECR before LimitedLiability": "84.0",
"Assets": "-7.51",
"Real Estate Investments": "0.528",
"Other Assets": "3.81",
"Real Estate Investment Property Net": "-25.3",
"Costs And Expenses": "2.12",
"Expenses": "12.8",
"Revenues": "9.17",
"Net Income": "29.2",
"General And Administrative Expense": "4.58",
"Operating Expenses": "0.0777",
"Other Expenses": "10.7",
"Depreciation And Amortization": "-4.66",
"Other Revenues": "9.17",
"Other Net Income": "8.13",
"Comprehensive Net Income": "29.3",
"Other Compr. Net Income": "0.150",
"Economic Capital Ratio": "76.5"
},
"2017": {
"Other Liabilities": "45.8",
"Liabilities": "45.8",
"Stockholders Equity": "57.6",
"ECR before LimitedLiability": "76.1",
"Real Estate Investment Property Net": "-26.7",
"Assets": "-8.94",
"Other Assets": "11.3",
"Goodwill": "0.120",
"Real Estate Investments": "-101",
"Expenses": "16.8",
"Revenues": "6.15",
"Net Income": "30.4",
"General And Administrative Expense": "6.35",
"Costs And Expenses": "3.78",
"Other Expenses": "11.3",
"Depreciation And Amortization": "-4.51",
"Other Revenues": "6.15",
"Other Net Income": "8.20",
"Comprehensive Net Income": "29.8",
"Other Compr. Net Income": "-0.576",
"Economic Capital Ratio": "65.1"
},
"2018": {
"Other Liabilities": "86.3",
"Liabilities": "86.3",
"Stockholders Equity": "29.4",
"ECR before LimitedLiability": "232",
"Real Estate Investment Property Net": "-9.47",
"Assets": "7.13",
"Real Estate Investments": "-104",
"Goodwill": "1.10",
"Other Assets": "47.0",
"Intangible Assets": "0.292",
"Operating Expenses": "0.162",
"Expenses": "43.6",
"Revenues": "52.1",
"Net Income": "164",
"Other Expenses": "34.2",
"Costs And Expenses": "4.38",
"General And Administrative Expense": "4.82",
"Other Revenues": "52.1",
"Comprehensive Net Income": "164",
"Other Net Income": "77.5",
"Economic Capital Ratio": "188"
},
"2019": {
"Other Liabilities": "51.4",
"Liabilities": "51.4",
"Stockholders Equity": "55.9",
"ECR before LimitedLiability": "92.8",
"Assets": "-11.7",
"Real Estate Investment Property Net": "-30.1",
"Real Estate Investments": "-70.2",
"Other Assets": "17.1",
"Expenses": "23.7",
"Revenues": "3.58",
"Net Income": "46.9",
"Other Expenses": "12.6",
"Depreciation And Amortization": "-1.94",
"Costs And Expenses": "7.85",
"General And Administrative Expense": "4.94",
"Operating Administrative And Other Expenses": "0.370",
"Other Revenues": "3.58",
"Comprehensive Net Income": "47.1",
"Other Net Income": "21.1",
"Other Compr. Net Income": "0.270",
"Economic Capital Ratio": "90.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000894245_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "2,010",
"Other Compr. Net Income": "0",
"Other Expenses": "664",
"Other Liabilities": "454",
"Other Net Income": "0",
"Other Revenues": "1,345",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "13,492"
},
"output_variables": {
"Liabilities": "454",
"Assets": "15,502",
"Expenses": "664",
"Revenues": "1,345",
"Stockholders Equity": "15,048",
"Net Income": "681",
"Comprehensive Net Income": "681",
"BaseVar": "9,304",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "138%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "371",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-13,162",
"Other Compr. Net Income": "0",
"Other Expenses": "412",
"Other Liabilities": "511",
"Other Net Income": "115",
"Other Revenues": "1,381",
"Real Estate Investment Property Net": "13,623",
"Real Estate Investments": "14,356"
},
"output_variables": {
"Liabilities": "511",
"Assets": "14,816",
"Expenses": "784",
"Revenues": "1,381",
"Stockholders Equity": "14,305",
"Net Income": "711",
"Comprehensive Net Income": "711",
"BaseVar": "9,168",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "137%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "307",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-7,739",
"Other Compr. Net Income": "0",
"Other Expenses": "340",
"Other Liabilities": "460",
"Other Net Income": "1,082",
"Other Revenues": "1,196",
"Real Estate Investment Property Net": "10,153",
"Real Estate Investments": "11,807"
},
"output_variables": {
"Liabilities": "460",
"Assets": "14,221",
"Expenses": "647",
"Revenues": "1,196",
"Stockholders Equity": "13,761",
"Net Income": "1,631",
"Comprehensive Net Income": "1,631",
"BaseVar": "9,271",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "154%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "311",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-10,343",
"Other Compr. Net Income": "0",
"Other Expenses": "379",
"Other Liabilities": "469",
"Other Net Income": "6,576",
"Other Revenues": "1,209",
"Real Estate Investment Property Net": "12,173",
"Real Estate Investments": "12,173"
},
"output_variables": {
"Liabilities": "469",
"Assets": "14,003",
"Expenses": "690",
"Revenues": "1,209",
"Stockholders Equity": "13,535",
"Net Income": "7,096",
"Comprehensive Net Income": "7,096",
"BaseVar": "12,829",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "253%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "495",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "3,079",
"Other Compr. Net Income": "0",
"Other Expenses": "400",
"Other Liabilities": "362",
"Other Net Income": "971",
"Other Revenues": "1,796",
"Real Estate Investment Property Net": "10,246",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "362",
"Assets": "13,325",
"Expenses": "896",
"Revenues": "1,796",
"Stockholders Equity": "12,963",
"Net Income": "1,872",
"Comprehensive Net Income": "1,872",
"BaseVar": "9,261",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "162%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "386",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,153",
"Other Compr. Net Income": "0",
"Other Expenses": "327",
"Other Liabilities": "390",
"Other Net Income": "612",
"Other Revenues": "1,411",
"Real Estate Investment Property Net": "11,564",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "390",
"Assets": "12,717",
"Expenses": "713",
"Revenues": "1,411",
"Stockholders Equity": "12,327",
"Net Income": "1,309",
"Comprehensive Net Income": "1,309",
"BaseVar": "8,359",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "152%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "372",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-9,280",
"Other Compr. Net Income": "0",
"Other Expenses": "275",
"Other Liabilities": "412",
"Other Net Income": "769",
"Other Revenues": "1,390",
"Real Estate Investment Property Net": "10,311",
"Real Estate Investments": "11,211"
},
"output_variables": {
"Liabilities": "412",
"Assets": "12,242",
"Expenses": "647",
"Revenues": "1,390",
"Stockholders Equity": "11,830",
"Net Income": "1,513",
"Comprehensive Net Income": "1,513",
"BaseVar": "8,179",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "156%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "325",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-2,525",
"Other Compr. Net Income": "0",
"Other Expenses": "248",
"Other Liabilities": "1,592",
"Other Net Income": "6,780",
"Other Revenues": "5,506",
"Real Estate Investment Property Net": "8,792",
"Real Estate Investments": "9,791"
},
"output_variables": {
"Liabilities": "1,592",
"Assets": "16,058",
"Expenses": "573",
"Revenues": "5,506",
"Stockholders Equity": "14,465",
"Net Income": "11,714",
"Comprehensive Net Income": "11,714",
"BaseVar": "17,312",
"ECR before LimitedLiability": "283%",
"Economic Capital Ratio": "283%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "343",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-9,026",
"Other Compr. Net Income": "0",
"Other Expenses": "241",
"Other Liabilities": "746",
"Other Net Income": "3,248",
"Other Revenues": "4,039",
"Real Estate Investment Property Net": "12,027",
"Real Estate Investments": "12,027"
},
"output_variables": {
"Liabilities": "746",
"Assets": "15,028",
"Expenses": "584",
"Revenues": "4,039",
"Stockholders Equity": "14,282",
"Net Income": "6,704",
"Comprehensive Net Income": "6,704",
"BaseVar": "13,083",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "232%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 1.7085190353797663,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000894245.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000894245.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000894245.svg"
},
{
"company_id": "0001185198",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001185198.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001185198.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001185198.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001185198_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001185198_main_keyfigs.svg",
"name": "AEI Income Growth FUND 25 LLC",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001185198.svg",
"report_text": "The relative strengths and weaknesses of AEI Income Growth FUND 25 LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of AEI Income Growth FUND 25 LLC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 53% points.The greatest weakness of AEI Income Growth FUND 25 LLC is the variable Depreciation And Amortization, reducing the Economic Capital Ratio by 6.0% points.
The company's Economic Capital Ratio, given in the ranking table, is 131%, being 50% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001185198_2020_AEI_Income_Growth_FUND_25_LLC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "41.5",
"Liabilities": "41.5",
"Stockholders Equity": "60.0",
"ECR before LimitedLiability": "67.1",
"Real Estate Investment Property Net": "-21.1",
"Assets": "-6.29",
"Real Estate Investments": "-34.5",
"Other Assets": "5.91",
"Goodwill": "0.0160",
"Depreciation And Amortization": "-5.53",
"Expenses": "18.9",
"Revenues": "-4.05",
"Net Income": "15.1",
"Operating Expenses": "0.0758",
"General And Administrative Expense": "5.55",
"Costs And Expenses": "4.20",
"Other Expenses": "14.8",
"Other Revenues": "-4.05",
"Comprehensive Net Income": "15.2",
"Other Compr. Net Income": "0.0959",
"Economic Capital Ratio": "43.6"
},
"2013": {
"Other Liabilities": "41.3",
"Liabilities": "41.3",
"Stockholders Equity": "62.3",
"ECR before LimitedLiability": "57.1",
"Real Estate Investment Property Net": "-2.28",
"Assets": "-1.16",
"Other Assets": "0.925",
"Intangible Assets": "0",
"Real Estate Investments": "-8.64",
"Expenses": "14.1",
"Revenues": "-6.32",
"Net Income": "2.95",
"Depreciation And Amortization": "-4.70",
"Other Expenses": "12.2",
"General And Administrative Expense": "3.90",
"Costs And Expenses": "2.75",
"Other Revenues": "-6.32",
"Comprehensive Net Income": "3.00",
"Other Net Income": "-5.30",
"Other Compr. Net Income": "0.0564",
"Economic Capital Ratio": "46.7"
},
"2014": {
"Other Liabilities": "58.5",
"Liabilities": "58.5",
"Stockholders Equity": "70.2",
"ECR before LimitedLiability": "106",
"Other Assets": "14.9",
"Assets": "-15.7",
"Real Estate Investments": "-84.3",
"Intangible Assets": "0.0561",
"Real Estate Investment Property Net": "-35.3",
"Other Expenses": "19.0",
"Expenses": "22.0",
"Revenues": "-5.56",
"Net Income": "38.2",
"General And Administrative Expense": "4.53",
"Depreciation And Amortization": "-5.33",
"Costs And Expenses": "3.93",
"Other Revenues": "-5.56",
"Other Net Income": "22.4",
"Comprehensive Net Income": "37.9",
"Other Compr. Net Income": "-0.260",
"Economic Capital Ratio": "83.9"
},
"2017": {
"Other Liabilities": "45.5",
"Liabilities": "45.5",
"Stockholders Equity": "56.7",
"ECR before LimitedLiability": "75.7",
"Real Estate Investment Property Net": "-19.0",
"Assets": "-8.49",
"Other Assets": "2.11",
"Goodwill": "0.119",
"Real Estate Investments": "1.42",
"Expenses": "16.5",
"Revenues": "6.72",
"Net Income": "30.7",
"General And Administrative Expense": "6.38",
"Costs And Expenses": "3.80",
"Other Expenses": "12.1",
"Depreciation And Amortization": "-5.80",
"Other Revenues": "6.72",
"Other Net Income": "8.34",
"Comprehensive Net Income": "30.2",
"Other Compr. Net Income": "-0.579",
"Economic Capital Ratio": "64.7"
},
"2019": {
"Other Liabilities": "38.9",
"Liabilities": "38.9",
"Stockholders Equity": "52.8",
"ECR before LimitedLiability": "52.6",
"Assets": "1.49",
"Real Estate Investment Property Net": "3.21",
"Real Estate Investments": "7.94",
"Other Assets": "-1.66",
"Expenses": "5.40",
"Revenues": "-1.72",
"Net Income": "1.99",
"Other Expenses": "-0.140",
"Depreciation And Amortization": "-6.00",
"Costs And Expenses": "6.73",
"General And Administrative Expense": "4.25",
"Operating Administrative And Other Expenses": "0.321",
"Other Revenues": "-1.72",
"Comprehensive Net Income": "2.22",
"Other Net Income": "-1.75",
"Other Compr. Net Income": "0.234",
"Economic Capital Ratio": "50.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001185198_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "921",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-24,441",
"Other Compr. Net Income": "0",
"Other Expenses": "430",
"Other Liabilities": "712",
"Other Net Income": "944",
"Other Revenues": "2,620",
"Real Estate Investment Property Net": "27,766",
"Real Estate Investments": "27,766"
},
"output_variables": {
"Liabilities": "712",
"Assets": "31,091",
"Expenses": "1,350",
"Revenues": "2,620",
"Stockholders Equity": "30,379",
"Net Income": "2,213",
"Comprehensive Net Income": "2,213",
"BaseVar": "19,145",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "146%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "770",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-20,877",
"Other Compr. Net Income": "0",
"Other Expenses": "448",
"Other Liabilities": "673",
"Other Net Income": "-1.4",
"Other Revenues": "2,122",
"Real Estate Investment Property Net": "22,510",
"Real Estate Investments": "27,256"
},
"output_variables": {
"Liabilities": "673",
"Assets": "28,888",
"Expenses": "1,219",
"Revenues": "2,122",
"Stockholders Equity": "28,215",
"Net Income": "901",
"Comprehensive Net Income": "901",
"BaseVar": "16,986",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "136%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "854",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-18,749",
"Other Compr. Net Income": "0",
"Other Expenses": "460",
"Other Liabilities": "792",
"Other Net Income": "3,465",
"Other Revenues": "2,290",
"Real Estate Investment Property Net": "22,932",
"Real Estate Investments": "24,708"
},
"output_variables": {
"Liabilities": "792",
"Assets": "28,891",
"Expenses": "1,315",
"Revenues": "2,290",
"Stockholders Equity": "28,099",
"Net Income": "4,440",
"Comprehensive Net Income": "4,440",
"BaseVar": "19,507",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "165%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "906",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "6,082",
"Other Compr. Net Income": "0",
"Other Expenses": "481",
"Other Liabilities": "951",
"Other Net Income": "2,048",
"Other Revenues": "2,895",
"Real Estate Investment Property Net": "19,702",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "951",
"Assets": "25,784",
"Expenses": "1,387",
"Revenues": "2,895",
"Stockholders Equity": "24,833",
"Net Income": "3,557",
"Comprehensive Net Income": "3,557",
"BaseVar": "17,545",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "158%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "863",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-13,422",
"Other Compr. Net Income": "0",
"Other Expenses": "1,397",
"Other Liabilities": "597",
"Other Net Income": "423",
"Other Revenues": "2,446",
"Real Estate Investment Property Net": "17,178",
"Real Estate Investments": "17,695"
},
"output_variables": {
"Liabilities": "597",
"Assets": "21,451",
"Expenses": "2,260",
"Revenues": "2,446",
"Stockholders Equity": "20,854",
"Net Income": "609",
"Comprehensive Net Income": "609",
"BaseVar": "14,409",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "134%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.3060707897096278,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001185198.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001185198.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001185198.svg"
},
{
"company_id": "0000946155",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000946155.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000946155.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000946155.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000946155_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000946155_main_keyfigs.svg",
"name": "TIAA REAL Estate Account",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000946155.svg",
"report_text": "The relative strengths and weaknesses of TIAA REAL Estate Account are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of TIAA REAL Estate Account compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 45% points.The greatest weakness of TIAA REAL Estate Account is the variable Other Revenues, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 124%, being 43% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000946155_2020_TIAA_REAL_Estate_Account.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "22.5",
"Liabilities": "22.5",
"Stockholders Equity": "44.7",
"ECR before LimitedLiability": "89.4",
"Real Estate Investment Property Net": "-2.63",
"Assets": "6.20",
"Real Estate Investments": "-0.802",
"Goodwill": "-0.0641",
"Other Assets": "23.1",
"Operating Expenses": "0.0828",
"Expenses": "20.2",
"Revenues": "-9.83",
"Net Income": "16.9",
"Other Expenses": "13.7",
"Costs And Expenses": "2.23",
"Depreciation And Amortization": "2.47",
"General And Administrative Expense": "2.45",
"Other Revenues": "-9.83",
"Comprehensive Net Income": "16.9",
"Other Net Income": "5.76",
"Economic Capital Ratio": "45.4"
},
"2019": {
"Other Liabilities": "24.3",
"Liabilities": "24.3",
"Stockholders Equity": "45.3",
"ECR before LimitedLiability": "45.7",
"Assets": "4.79",
"Real Estate Investment Property Net": "-2.16",
"Real Estate Investments": "-0.891",
"Other Assets": "21.2",
"Expenses": "18.6",
"Revenues": "-15.6",
"Net Income": "8.98",
"Other Expenses": "6.95",
"Depreciation And Amortization": "2.73",
"Costs And Expenses": "5.69",
"General And Administrative Expense": "3.59",
"Operating Administrative And Other Expenses": "0.271",
"Other Revenues": "-15.6",
"Comprehensive Net Income": "9.16",
"Other Net Income": "4.65",
"Other Compr. Net Income": "0.198",
"Economic Capital Ratio": "43.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000946155_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "28,818,200",
"Other Compr. Net Income": "0",
"Other Expenses": "714,200",
"Other Liabilities": "2,975,600",
"Other Net Income": "812,600",
"Other Revenues": "1,083,200",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "2,975,600",
"Assets": "28,818,200",
"Expenses": "714,200",
"Revenues": "1,083,200",
"Stockholders Equity": "25,842,600",
"Net Income": "1,181,600",
"Comprehensive Net Income": "1,181,600",
"BaseVar": "17,619,500",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "121%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "30,209,900",
"Other Compr. Net Income": "0",
"Other Expenses": "739,500",
"Other Liabilities": "2,902,000",
"Other Net Income": "1,063,000",
"Other Revenues": "1,103,500",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "2,902,000",
"Assets": "30,209,900",
"Expenses": "739,500",
"Revenues": "1,103,500",
"Stockholders Equity": "27,307,900",
"Net Income": "1,427,000",
"Comprehensive Net Income": "1,427,000",
"BaseVar": "18,473,910",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "124%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.2371542231426111,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000946155.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000946155.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000946155.svg"
},
{
"company_id": "0000096869",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000096869.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000096869.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000096869.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000096869_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000096869_main_keyfigs.svg",
"name": "Tejon Ranch CO",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000096869.svg",
"report_text": "The relative strengths and weaknesses of Tejon Ranch CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tejon Ranch CO compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Tejon Ranch CO is the variable Other Revenues, reducing the Economic Capital Ratio by 6.9% points.
The company's Economic Capital Ratio, given in the ranking table, is 104%, being 24% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000096869_2020_Tejon_Ranch_CO.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "33.9",
"Liabilities": "33.9",
"Stockholders Equity": "43.2",
"ECR before LimitedLiability": "45.1",
"Real Estate Investment Property Net": "-2.17",
"Assets": "2.95",
"Real Estate Investments": "-1.34",
"Other Assets": "17.7",
"Depreciation And Amortization": "1.79",
"Expenses": "0.758",
"Revenues": "5.27",
"Net Income": "0.895",
"Operating Expenses": "0.0799",
"General And Administrative Expense": "5.80",
"Costs And Expenses": "4.40",
"Other Expenses": "-11.7",
"Other Revenues": "5.27",
"Other Net Income": "-5.27",
"Comprehensive Net Income": "0.919",
"Other Compr. Net Income": "0.0241",
"Economic Capital Ratio": "21.6"
},
"2013": {
"Other Liabilities": "37.3",
"Liabilities": "37.3",
"Stockholders Equity": "46.7",
"ECR before LimitedLiability": "44.0",
"Real Estate Investment Property Net": "-2.21",
"Assets": "3.36",
"Other Assets": "16.3",
"Intangible Assets": "-0.0176",
"Real Estate Investments": "-1.18",
"Expenses": "-1.69",
"Revenues": "2.02",
"Net Income": "-2.37",
"Depreciation And Amortization": "1.82",
"Other Expenses": "-11.3",
"General And Administrative Expense": "4.33",
"Costs And Expenses": "3.06",
"Other Revenues": "2.02",
"Comprehensive Net Income": "-1.64",
"Other Net Income": "-2.73",
"Other Compr. Net Income": "0.722",
"Economic Capital Ratio": "33.6"
},
"2014": {
"Other Liabilities": "13.1",
"Liabilities": "13.1",
"Stockholders Equity": "24.4",
"ECR before LimitedLiability": "34.0",
"Other Assets": "38.7",
"Assets": "7.47",
"Real Estate Investments": "-3.50",
"Intangible Assets": "-0.0621",
"Real Estate Investment Property Net": "-7.19",
"Other Expenses": "-1.53",
"Expenses": "5.82",
"Revenues": "-0.167",
"Net Income": "2.81",
"General And Administrative Expense": "3.17",
"Depreciation And Amortization": "1.47",
"Costs And Expenses": "2.75",
"Other Revenues": "-0.167",
"Other Net Income": "-2.96",
"Comprehensive Net Income": "1.92",
"Other Compr. Net Income": "-0.909",
"Economic Capital Ratio": "11.7"
},
"2015": {
"Other Liabilities": "17.4",
"Liabilities": "17.4",
"Stockholders Equity": "27.0",
"ECR before LimitedLiability": "31.5",
"Assets": "6.86",
"Other Assets": "36.4",
"Real Estate Investments": "-2.06",
"Real Estate Investment Property Net": "-8.08",
"Other Expenses": "-7.18",
"Expenses": "1.29",
"Revenues": "2.51",
"Net Income": "1.37",
"Costs And Expenses": "2.55",
"Depreciation And Amortization": "1.75",
"Operating Expenses": "0.0656",
"General And Administrative Expense": "3.82",
"Other Revenues": "2.51",
"Comprehensive Net Income": "1.71",
"Other Net Income": "-2.48",
"Other Compr. Net Income": "0.345",
"Economic Capital Ratio": "22.7"
},
"2016": {
"Other Liabilities": "13.1",
"Liabilities": "13.1",
"Stockholders Equity": "20.2",
"ECR before LimitedLiability": "24.5",
"Assets": "5.19",
"Real Estate Investments": "-1.00",
"Other Assets": "29.9",
"Real Estate Investment Property Net": "-8.75",
"Costs And Expenses": "1.55",
"Expenses": "0.847",
"Revenues": "2.94",
"Net Income": "3.17",
"General And Administrative Expense": "3.33",
"Operating Expenses": "0.0570",
"Other Expenses": "-6.44",
"Depreciation And Amortization": "2.13",
"Other Revenues": "2.94",
"Other Net Income": "-0.616",
"Comprehensive Net Income": "3.41",
"Other Compr. Net Income": "0.248",
"Economic Capital Ratio": "16.9"
},
"2017": {
"Other Liabilities": "11.7",
"Liabilities": "11.7",
"Stockholders Equity": "27.7",
"ECR before LimitedLiability": "21.1",
"Real Estate Investment Property Net": "-6.13",
"Assets": "8.56",
"Other Assets": "32.8",
"Goodwill": "-0.150",
"Real Estate Investments": "-1.81",
"Expenses": "7.45",
"Revenues": "-4.00",
"Net Income": "0.351",
"General And Administrative Expense": "4.49",
"Costs And Expenses": "2.69",
"Other Expenses": "-1.74",
"Depreciation And Amortization": "2.06",
"Other Revenues": "-4.00",
"Other Net Income": "-3.42",
"Comprehensive Net Income": "0.125",
"Other Compr. Net Income": "-0.227",
"Economic Capital Ratio": "10.0"
},
"2018": {
"Other Liabilities": "13.3",
"Liabilities": "13.3",
"Stockholders Equity": "28.3",
"ECR before LimitedLiability": "70.6",
"Real Estate Investment Property Net": "-6.48",
"Assets": "7.97",
"Real Estate Investments": "-1.98",
"Goodwill": "-0.158",
"Other Assets": "36.2",
"Expenses": "10.3",
"Revenues": "-2.03",
"Net Income": "10.0",
"Other Expenses": "3.63",
"Costs And Expenses": "2.15",
"Depreciation And Amortization": "2.38",
"General And Administrative Expense": "2.36",
"Other Revenues": "-2.03",
"Comprehensive Net Income": "10.1",
"Other Net Income": "1.69",
"Other Compr. Net Income": "0.104",
"Economic Capital Ratio": "26.6"
},
"2019": {
"Other Liabilities": "15.5",
"Liabilities": "15.5",
"Stockholders Equity": "26.9",
"ECR before LimitedLiability": "26.4",
"Assets": "6.11",
"Real Estate Investment Property Net": "-6.39",
"Goodwill": "-0.162",
"Real Estate Investments": "-2.65",
"Other Assets": "36.4",
"Expenses": "6.78",
"Revenues": "-6.91",
"Net Income": "2.66",
"Other Expenses": "-5.64",
"Depreciation And Amortization": "2.72",
"Costs And Expenses": "5.65",
"General And Administrative Expense": "3.57",
"Operating Administrative And Other Expenses": "0.271",
"Other Revenues": "-6.91",
"Comprehensive Net Income": "2.51",
"Other Net Income": "2.46",
"Economic Capital Ratio": "24.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000096869_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "327,856",
"Other Compr. Net Income": "-204",
"Other Expenses": "46,684",
"Other Liabilities": "19,597",
"Other Net Income": "3,878",
"Other Revenues": "47,089",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "19,597",
"Assets": "327,856",
"Expenses": "46,684",
"Revenues": "47,089",
"Stockholders Equity": "308,259",
"Net Income": "4,283",
"Comprehensive Net Income": "4,167",
"BaseVar": "238,311",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "124%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "342,879",
"Other Compr. Net Income": "1,847",
"Other Expenses": "46,248",
"Other Liabilities": "22,692",
"Other Net Income": "5,013",
"Other Revenues": "45,338",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "22,692",
"Assets": "342,879",
"Expenses": "46,248",
"Revenues": "45,338",
"Stockholders Equity": "320,187",
"Net Income": "4,103",
"Comprehensive Net Income": "5,156",
"BaseVar": "247,760",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "123%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "432,115",
"Other Compr. Net Income": "-3,662",
"Other Expenses": "51,823",
"Other Liabilities": "107,782",
"Other Net Income": "6,333",
"Other Revenues": "51,252",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "107,782",
"Assets": "432,115",
"Expenses": "51,823",
"Revenues": "51,252",
"Stockholders Equity": "324,333",
"Net Income": "5,762",
"Comprehensive Net Income": "3,675",
"BaseVar": "344,575",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "93%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "431,919",
"Other Compr. Net Income": "-2,964",
"Other Expenses": "55,464",
"Other Liabilities": "100,611",
"Other Net Income": "7,808",
"Other Revenues": "51,151",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "100,611",
"Assets": "431,919",
"Expenses": "55,464",
"Revenues": "51,151",
"Stockholders Equity": "331,308",
"Net Income": "3,496",
"Comprehensive Net Income": "1,806",
"BaseVar": "343,741",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "94%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "439,701",
"Other Compr. Net Income": "429",
"Other Expenses": "53,825",
"Other Liabilities": "105,234",
"Other Net Income": "9,972",
"Other Revenues": "45,797",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "105,234",
"Assets": "439,701",
"Expenses": "53,825",
"Revenues": "45,797",
"Stockholders Equity": "334,467",
"Net Income": "1,944",
"Comprehensive Net Income": "2,188",
"BaseVar": "345,083",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "93%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "518,199",
"Other Compr. Net Income": "880",
"Other Expenses": "42,020",
"Other Liabilities": "91,389",
"Other Net Income": "4,320",
"Other Revenues": "35,817",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "91,389",
"Assets": "518,199",
"Expenses": "42,020",
"Revenues": "35,817",
"Stockholders Equity": "426,810",
"Net Income": "-1,883",
"Comprehensive Net Income": "-1,381",
"BaseVar": "359,599",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "101%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "529,048",
"Other Compr. Net Income": "660",
"Other Expenses": "46,427",
"Other Liabilities": "94,376",
"Other Net Income": "5,130",
"Other Revenues": "45,080",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "94,376",
"Assets": "529,048",
"Expenses": "46,427",
"Revenues": "45,080",
"Stockholders Equity": "434,672",
"Net Income": "3,783",
"Comprehensive Net Income": "4,159",
"BaseVar": "375,929",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "102%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "539,422",
"Other Compr. Net Income": "-1,005",
"Other Expenses": "54,921",
"Other Liabilities": "93,798",
"Other Net Income": "17,483",
"Other Revenues": "49,376",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "93,798",
"Assets": "539,422",
"Expenses": "54,921",
"Revenues": "49,376",
"Stockholders Equity": "445,624",
"Net Income": "11,938",
"Comprehensive Net Income": "11,364",
"BaseVar": "397,648",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "105%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 1.0444262186643385,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000096869.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000096869.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000096869.svg"
},
{
"company_id": "0001713863",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001713863.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001713863.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001713863_main_keyfigs.svg",
"name": "Rafael Holdings Inc",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001713863.svg",
"report_text": "The relative strengths and weaknesses of Rafael Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Rafael Holdings Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Rafael Holdings Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 23% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001713863_2020_Rafael_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "31.7",
"Liabilities": "31.7",
"Stockholders Equity": "54.0",
"ECR before LimitedLiability": "76.9",
"Real Estate Investment Property Net": "-5.42",
"Assets": "12.0",
"Real Estate Investments": "-1.66",
"Goodwill": "-0.133",
"Other Assets": "52.5",
"Operating Expenses": "0.0857",
"Expenses": "-2.06",
"Revenues": "-10.5",
"Net Income": "-12.3",
"Other Expenses": "3.21",
"Costs And Expenses": "-7.68",
"Depreciation And Amortization": "-0.447",
"General And Administrative Expense": "2.53",
"Other Revenues": "-10.5",
"Comprehensive Net Income": "-12.2",
"Other Net Income": "0.417",
"Economic Capital Ratio": "32.9"
},
"2019": {
"Other Liabilities": "17.4",
"Liabilities": "17.4",
"Stockholders Equity": "36.9",
"ECR before LimitedLiability": "25.4",
"Assets": "10.8",
"Real Estate Investment Property Net": "-6.10",
"Real Estate Investments": "-2.50",
"Other Assets": "49.8",
"Expenses": "8.38",
"Revenues": "-15.0",
"Net Income": "-7.09",
"Other Expenses": "10.4",
"Depreciation And Amortization": "0.215",
"Costs And Expenses": "-6.14",
"General And Administrative Expense": "3.23",
"Operating Administrative And Other Expenses": "0.244",
"Other Revenues": "-15.0",
"Comprehensive Net Income": "-6.54",
"Other Net Income": "-1.35",
"Other Compr. Net Income": "0.518",
"Economic Capital Ratio": "23.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001713863_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Costs And Expenses": "5,519",
"Depreciation And Amortization": "1,698",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "116,920",
"Other Compr. Net Income": "0",
"Other Expenses": "9,432",
"Other Liabilities": "1,355",
"Other Net Income": "202",
"Other Revenues": "4,371",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,355",
"Assets": "116,920",
"Expenses": "16,649",
"Revenues": "4,371",
"Stockholders Equity": "115,565",
"Net Income": "-12,076",
"Comprehensive Net Income": "-12,076",
"BaseVar": "73,144",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "109%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "8,821",
"Depreciation And Amortization": "1,779",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "142,143",
"Other Compr. Net Income": "471",
"Other Expenses": "101",
"Other Liabilities": "17,379",
"Other Net Income": "846",
"Other Revenues": "4,931",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "17,379",
"Assets": "142,143",
"Expenses": "10,701",
"Revenues": "4,931",
"Stockholders Equity": "124,764",
"Net Income": "-4,924",
"Comprehensive Net Income": "-4,656",
"BaseVar": "90,947",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.034283526272672,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001713863.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001713863.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001713863.svg"
},
{
"company_id": "0001326321",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001326321.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001326321.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001326321.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001326321_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001326321_main_keyfigs.svg",
"name": "AEI Income Growth Fund 26 LLC",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001326321.svg",
"report_text": "The relative strengths and weaknesses of AEI Income Growth Fund 26 LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of AEI Income Growth Fund 26 LLC compared to the market average is the variable Real Estate Investments, increasing the Economic Capital Ratio by 67% points.The greatest weakness of AEI Income Growth Fund 26 LLC is the variable Net Income, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 93%, being 13% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001326321_2020_AEI_Income_Growth_Fund_26_LLC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "40.2",
"Liabilities": "40.2",
"Stockholders Equity": "58.9",
"ECR before LimitedLiability": "64.1",
"Real Estate Investment Property Net": "-22.7",
"Assets": "-4.64",
"Real Estate Investments": "-41.3",
"Other Assets": "4.68",
"Depreciation And Amortization": "-6.02",
"Expenses": "17.8",
"Revenues": "-3.33",
"Net Income": "12.6",
"Operating Expenses": "0.0750",
"General And Administrative Expense": "5.49",
"Costs And Expenses": "4.15",
"Other Expenses": "14.2",
"Other Revenues": "-3.33",
"Other Net Income": "-2.16",
"Comprehensive Net Income": "12.7",
"Other Compr. Net Income": "0.0949",
"Economic Capital Ratio": "40.7"
},
"2013": {
"Other Liabilities": "48.9",
"Liabilities": "48.9",
"Stockholders Equity": "63.8",
"ECR before LimitedLiability": "71.3",
"Real Estate Investment Property Net": "-44.1",
"Assets": "-8.28",
"Other Assets": "3.54",
"Intangible Assets": "0.0239",
"Real Estate Investments": "1.61",
"Expenses": "15.6",
"Revenues": "-3.83",
"Net Income": "17.1",
"Depreciation And Amortization": "-6.42",
"Other Expenses": "14.6",
"General And Administrative Expense": "4.37",
"Costs And Expenses": "3.08",
"Other Revenues": "-3.83",
"Comprehensive Net Income": "17.2",
"Other Net Income": "5.35",
"Other Compr. Net Income": "0.0631",
"Economic Capital Ratio": "60.9"
},
"2014": {
"Other Liabilities": "67.7",
"Liabilities": "67.7",
"Stockholders Equity": "67.3",
"ECR before LimitedLiability": "127",
"Other Assets": "6.07",
"Assets": "-17.7",
"Real Estate Investments": "5.69",
"Intangible Assets": "0.104",
"Real Estate Investment Property Net": "-53.5",
"Other Expenses": "21.9",
"Expenses": "26.2",
"Revenues": "-7.91",
"Net Income": "63.6",
"General And Administrative Expense": "5.06",
"Depreciation And Amortization": "-5.00",
"Costs And Expenses": "4.39",
"Other Revenues": "-7.91",
"Other Net Income": "46.7",
"Comprehensive Net Income": "63.3",
"Other Compr. Net Income": "-0.290",
"Economic Capital Ratio": "105"
},
"2015": {
"Other Liabilities": "55.6",
"Liabilities": "55.6",
"Stockholders Equity": "67.6",
"ECR before LimitedLiability": "84.8",
"Assets": "-6.68",
"Other Assets": "1.43",
"Real Estate Investments": "0.832",
"Real Estate Investment Property Net": "-14.4",
"Other Expenses": "4.08",
"Expenses": "8.02",
"Revenues": "-1.42",
"Net Income": "18.5",
"Costs And Expenses": "3.46",
"Depreciation And Amortization": "-4.82",
"Operating Expenses": "0.0886",
"General And Administrative Expense": "5.20",
"Other Revenues": "-1.42",
"Comprehensive Net Income": "18.9",
"Other Net Income": "12.1",
"Other Compr. Net Income": "0.456",
"Economic Capital Ratio": "76.0"
},
"2016": {
"Other Liabilities": "43.3",
"Liabilities": "43.3",
"Stockholders Equity": "57.8",
"ECR before LimitedLiability": "68.5",
"Assets": "-1.33",
"Real Estate Investments": "0.0773",
"Other Assets": "0.632",
"Real Estate Investment Property Net": "-4.81",
"Costs And Expenses": "1.93",
"Expenses": "9.92",
"Revenues": "3.79",
"Net Income": "14.6",
"General And Administrative Expense": "4.17",
"Operating Expenses": "0.0709",
"Other Expenses": "9.32",
"Depreciation And Amortization": "-5.64",
"Other Revenues": "3.79",
"Other Net Income": "1.12",
"Comprehensive Net Income": "14.8",
"Other Compr. Net Income": "0.137",
"Economic Capital Ratio": "61.0"
},
"2017": {
"Other Liabilities": "35.9",
"Liabilities": "35.9",
"Stockholders Equity": "54.2",
"ECR before LimitedLiability": "54.7",
"Real Estate Investment Property Net": "-0.318",
"Assets": "-0.0768",
"Other Assets": "0.0330",
"Real Estate Investments": "0",
"Operating Expenses": "0.0501",
"Expenses": "12.2",
"Revenues": "-1.04",
"Net Income": "9.65",
"General And Administrative Expense": "5.56",
"Costs And Expenses": "3.32",
"Other Expenses": "9.50",
"Depreciation And Amortization": "-6.20",
"Other Revenues": "-1.04",
"Other Net Income": "-1.68",
"Comprehensive Net Income": "9.17",
"Other Compr. Net Income": "-0.508",
"Economic Capital Ratio": "43.7"
},
"2018": {
"Other Liabilities": "29.6",
"Liabilities": "29.6",
"Stockholders Equity": "44.3",
"ECR before LimitedLiability": "70.0",
"Real Estate Investment Property Net": "30.4",
"Assets": "9.43",
"Real Estate Investments": "96.5",
"Goodwill": "-0.182",
"Other Assets": "-16.4",
"Operating Expenses": "0.0904",
"Expenses": "0.820",
"Revenues": "-1.74",
"Net Income": "-12.3",
"Other Expenses": "1.09",
"Costs And Expenses": "2.43",
"Depreciation And Amortization": "-5.63",
"General And Administrative Expense": "2.67",
"Other Revenues": "-1.74",
"Comprehensive Net Income": "-12.3",
"Other Net Income": "-11.3",
"Economic Capital Ratio": "26.0"
},
"2019": {
"Other Liabilities": "30.7",
"Liabilities": "30.7",
"Stockholders Equity": "39.2",
"ECR before LimitedLiability": "15.4",
"Assets": "6.70",
"Real Estate Investment Property Net": "30.0",
"Goodwill": "-0.256",
"Real Estate Investments": "67.1",
"Other Assets": "-19.1",
"Expenses": "-9.80",
"Revenues": "-3.04",
"Net Income": "-33.8",
"Other Expenses": "-17.0",
"Depreciation And Amortization": "-4.42",
"Costs And Expenses": "6.28",
"General And Administrative Expense": "3.97",
"Operating Administrative And Other Expenses": "0.301",
"Other Revenues": "-3.04",
"Comprehensive Net Income": "-33.5",
"Other Net Income": "-18.9",
"Economic Capital Ratio": "13.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001326321_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "431",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-12,915",
"Other Compr. Net Income": "0",
"Other Expenses": "211",
"Other Liabilities": "338",
"Other Net Income": "289",
"Other Revenues": "1,177",
"Real Estate Investment Property Net": "13,226",
"Real Estate Investments": "13,226"
},
"output_variables": {
"Liabilities": "338",
"Assets": "13,537",
"Expenses": "642",
"Revenues": "1,177",
"Stockholders Equity": "13,200",
"Net Income": "825",
"Comprehensive Net Income": "825",
"BaseVar": "8,329",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "143%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "438",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "306",
"Other Compr. Net Income": "0",
"Other Expenses": "170",
"Other Liabilities": "327",
"Other Net Income": "601",
"Other Revenues": "1,208",
"Real Estate Investment Property Net": "12,788",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "327",
"Assets": "13,094",
"Expenses": "608",
"Revenues": "1,208",
"Stockholders Equity": "12,767",
"Net Income": "1,200",
"Comprehensive Net Income": "1,200",
"BaseVar": "8,305",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "150%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "410",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "2,671",
"Other Compr. Net Income": "0",
"Other Expenses": "220",
"Other Liabilities": "664",
"Other Net Income": "3,130",
"Other Revenues": "1,143",
"Real Estate Investment Property Net": "11,299",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "664",
"Assets": "13,970",
"Expenses": "630",
"Revenues": "1,143",
"Stockholders Equity": "13,306",
"Net Income": "3,643",
"Comprehensive Net Income": "3,643",
"BaseVar": "10,553",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "186%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "379",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "2,354",
"Other Compr. Net Income": "0",
"Other Expenses": "871",
"Other Liabilities": "248",
"Other Net Income": "1,996",
"Other Revenues": "1,040",
"Real Estate Investment Property Net": "10,623",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "248",
"Assets": "12,976",
"Expenses": "1,250",
"Revenues": "1,040",
"Stockholders Equity": "12,729",
"Net Income": "1,786",
"Comprehensive Net Income": "1,786",
"BaseVar": "9,441",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "163%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "444",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "604",
"Other Compr. Net Income": "0",
"Other Expenses": "469",
"Other Liabilities": "450",
"Other Net Income": "453",
"Other Revenues": "1,054",
"Real Estate Investment Property Net": "11,991",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "450",
"Assets": "12,594",
"Expenses": "914",
"Revenues": "1,054",
"Stockholders Equity": "12,144",
"Net Income": "594",
"Comprehensive Net Income": "594",
"BaseVar": "8,120",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "137%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "453",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "491",
"Other Compr. Net Income": "0",
"Other Expenses": "275",
"Other Liabilities": "450",
"Other Net Income": "245",
"Other Revenues": "941",
"Real Estate Investment Property Net": "11,614",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "450",
"Assets": "12,106",
"Expenses": "729",
"Revenues": "941",
"Stockholders Equity": "11,656",
"Net Income": "458",
"Comprehensive Net Income": "458",
"BaseVar": "7,542",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "134%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "460",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-9,049",
"Other Compr. Net Income": "0",
"Other Expenses": "850",
"Other Liabilities": "415",
"Other Net Income": "-445",
"Other Revenues": "962",
"Real Estate Investment Property Net": "9,510",
"Real Estate Investments": "10,315"
},
"output_variables": {
"Liabilities": "415",
"Assets": "10,776",
"Expenses": "1,311",
"Revenues": "962",
"Stockholders Equity": "10,360",
"Net Income": "-793",
"Comprehensive Net Income": "-793",
"BaseVar": "7,389",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "110%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "389",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-6,885",
"Other Compr. Net Income": "0",
"Other Expenses": "1,630",
"Other Liabilities": "333",
"Other Net Income": "-740",
"Other Revenues": "1,178",
"Real Estate Investment Property Net": "8,216",
"Real Estate Investments": "8,216"
},
"output_variables": {
"Liabilities": "333",
"Assets": "9,547",
"Expenses": "2,018",
"Revenues": "1,178",
"Stockholders Equity": "9,214",
"Net Income": "-1,581",
"Comprehensive Net Income": "-1,581",
"BaseVar": "7,538",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "93%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 0.9343216353443292,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001326321.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001326321.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001326321.svg"
},
{
"company_id": "0001476150",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001476150.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001476150.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001476150.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001476150_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001476150_main_keyfigs.svg",
"name": "Terreno Realty Corp",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001476150.svg",
"report_text": "The relative strengths and weaknesses of Terreno Realty Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Terreno Realty Corp compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Terreno Realty Corp is the variable Other Revenues, reducing the Economic Capital Ratio by 7.2% points.
The company's Economic Capital Ratio, given in the ranking table, is 92%, being 11% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001476150_2020_Terreno_Realty_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-12.2",
"Liabilities": "-12.2",
"Stockholders Equity": "2.06",
"ECR before LimitedLiability": "0.202",
"Real Estate Investments": "-3.10",
"Assets": "6.76",
"Real Estate Investment Property Net": "45.9",
"Intangible Assets": "-0.0883",
"Other Assets": "-12.9",
"Goodwill": "-0.250",
"Expenses": "13.3",
"Revenues": "-18.7",
"Comprehensive Net Income": "0.175",
"General And Administrative Expense": "2.43",
"Other Expenses": "12.5",
"Depreciation And Amortization": "-1.33",
"Costs And Expenses": "-0.354",
"Other Revenues": "-18.7",
"Other Compr. Net Income": "0.139",
"Other Net Income": "5.52",
"Economic Capital Ratio": "-17.8"
},
"2012": {
"Other Liabilities": "-11.3",
"Liabilities": "-11.3",
"Stockholders Equity": "2.72",
"ECR before LimitedLiability": "-3.62",
"Real Estate Investment Property Net": "43.4",
"Assets": "6.65",
"Real Estate Investments": "-5.58",
"Other Assets": "-9.15",
"Goodwill": "-0.0645",
"Depreciation And Amortization": "-1.39",
"Expenses": "12.5",
"Revenues": "-16.2",
"Net Income": "-0.0836",
"Operating Expenses": "0.0493",
"General And Administrative Expense": "1.88",
"Costs And Expenses": "0.283",
"Other Expenses": "11.7",
"Other Revenues": "-16.2",
"Other Net Income": "3.65",
"Economic Capital Ratio": "-27.1",
"Other Compr. Net Income": "0.0623"
},
"2013": {
"Other Liabilities": "1.04",
"Liabilities": "1.04",
"Stockholders Equity": "16.0",
"ECR before LimitedLiability": "6.23",
"Real Estate Investment Property Net": "51.5",
"Assets": "8.71",
"Other Assets": "-8.55",
"Intangible Assets": "-0.0556",
"Real Estate Investments": "-3.82",
"Expenses": "9.71",
"Revenues": "-18.1",
"Net Income": "-1.80",
"Depreciation And Amortization": "-1.43",
"Other Expenses": "10.7",
"General And Administrative Expense": "1.06",
"Costs And Expenses": "-0.682",
"Other Revenues": "-18.1",
"Comprehensive Net Income": "-1.76",
"Other Net Income": "5.28",
"Other Compr. Net Income": "0.0406",
"Economic Capital Ratio": "-4.19"
},
"2014": {
"Other Liabilities": "3.35",
"Liabilities": "3.35",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "27.8",
"Other Assets": "-17.7",
"Assets": "11.5",
"Real Estate Investments": "47.7",
"Intangible Assets": "-0.0608",
"Real Estate Investment Property Net": "26.9",
"Other Expenses": "12.9",
"Expenses": "13.0",
"Revenues": "-15.7",
"Net Income": "2.06",
"General And Administrative Expense": "1.45",
"Depreciation And Amortization": "-1.22",
"Costs And Expenses": "-0.131",
"Other Revenues": "-15.7",
"Other Net Income": "3.65",
"Comprehensive Net Income": "1.90",
"Other Compr. Net Income": "-0.163",
"Economic Capital Ratio": "5.51"
},
"2015": {
"Other Liabilities": "3.05",
"Liabilities": "3.05",
"Stockholders Equity": "15.9",
"ECR before LimitedLiability": "18.1",
"Assets": "8.31",
"Other Assets": "-23.3",
"Real Estate Investments": "63.2",
"Real Estate Investment Property Net": "39.0",
"Other Expenses": "10.0",
"Expenses": "8.23",
"Revenues": "-13.4",
"Net Income": "1.90",
"Costs And Expenses": "-0.836",
"Depreciation And Amortization": "-2.56",
"Operating Expenses": "0.0544",
"General And Administrative Expense": "1.55",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "2.14",
"Other Net Income": "6.58",
"Other Compr. Net Income": "0.239",
"Economic Capital Ratio": "9.28"
},
"2016": {
"Other Liabilities": "-0.448",
"Liabilities": "-0.448",
"Stockholders Equity": "10.0",
"ECR before LimitedLiability": "12.3",
"Assets": "6.07",
"Real Estate Investments": "69.5",
"Other Assets": "-24.1",
"Real Estate Investment Property Net": "36.8",
"Costs And Expenses": "-1.73",
"Expenses": "7.57",
"Revenues": "-11.0",
"Net Income": "4.05",
"General And Administrative Expense": "0.914",
"Operating Expenses": "0.0481",
"Other Expenses": "9.97",
"Depreciation And Amortization": "-1.64",
"Other Revenues": "-11.0",
"Other Net Income": "7.15",
"Comprehensive Net Income": "4.14",
"Other Compr. Net Income": "0.0869",
"Economic Capital Ratio": "4.77"
},
"2017": {
"Other Liabilities": "-4.89",
"Liabilities": "-4.89",
"Stockholders Equity": "9.02",
"ECR before LimitedLiability": "6.14",
"Real Estate Investment Property Net": "-8.26",
"Assets": "6.45",
"Other Assets": "-8.86",
"Goodwill": "-0.200",
"Real Estate Investments": "61.1",
"Expenses": "10.6",
"Revenues": "-14.3",
"Net Income": "5.19",
"General And Administrative Expense": "2.32",
"Costs And Expenses": "-0.663",
"Other Expenses": "10.3",
"Depreciation And Amortization": "-1.40",
"Other Revenues": "-14.3",
"Other Net Income": "7.94",
"Comprehensive Net Income": "4.83",
"Other Compr. Net Income": "-0.369",
"Economic Capital Ratio": "-4.91"
},
"2018": {
"Other Liabilities": "-0.694",
"Liabilities": "-0.694",
"Stockholders Equity": "14.4",
"ECR before LimitedLiability": "58.6",
"Real Estate Investment Property Net": "29.9",
"Assets": "7.46",
"Real Estate Investments": "-2.48",
"Goodwill": "-0.197",
"Other Assets": "-6.61",
"Operating Expenses": "0.0696",
"Expenses": "13.9",
"Revenues": "-2.72",
"Net Income": "12.4",
"Other Expenses": "15.6",
"Costs And Expenses": "-1.25",
"Depreciation And Amortization": "-1.11",
"General And Administrative Expense": "0.391",
"Other Revenues": "-2.72",
"Comprehensive Net Income": "12.4",
"Other Net Income": "1.14",
"Economic Capital Ratio": "14.5"
},
"2019": {
"Other Liabilities": "1.30",
"Liabilities": "1.30",
"Stockholders Equity": "16.5",
"ECR before LimitedLiability": "13.7",
"Assets": "7.71",
"Real Estate Investment Property Net": "28.8",
"Goodwill": "-0.199",
"Real Estate Investments": "-3.30",
"Other Assets": "-5.43",
"Expenses": "12.2",
"Revenues": "-7.19",
"Net Income": "3.18",
"Other Expenses": "6.86",
"Depreciation And Amortization": "-0.761",
"Costs And Expenses": "4.68",
"General And Administrative Expense": "1.34",
"Operating Administrative And Other Expenses": "0.223",
"Other Revenues": "-7.19",
"Comprehensive Net Income": "3.36",
"Other Net Income": "-2.46",
"Economic Capital Ratio": "11.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001476150_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "6,330",
"Depreciation And Amortization": "4,899",
"General And Administrative Expense": "5,407",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "9,528",
"Other Compr. Net Income": "0",
"Other Expenses": "1,981",
"Other Liabilities": "108,038",
"Other Net Income": "14,888",
"Other Revenues": "0",
"Real Estate Investment Property Net": "257,521",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "108,038",
"Assets": "267,049",
"Expenses": "18,617",
"Revenues": "0",
"Stockholders Equity": "159,011",
"Net Income": "-3,729",
"Comprehensive Net Income": "-3,729",
"BaseVar": "209,657",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "74%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "8,986",
"Depreciation And Amortization": "9,133",
"General And Administrative Expense": "6,403",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "15,618",
"Other Compr. Net Income": "0",
"Other Expenses": "2,238",
"Other Liabilities": "190,044",
"Other Net Income": "30,825",
"Other Revenues": "0",
"Real Estate Investment Property Net": "429,700",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "190,044",
"Assets": "445,318",
"Expenses": "26,760",
"Revenues": "0",
"Stockholders Equity": "255,274",
"Net Income": "4,065",
"Comprehensive Net Income": "4,065",
"BaseVar": "355,687",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "75%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "12,771",
"Depreciation And Amortization": "12,481",
"General And Administrative Expense": "8,423",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "20,588",
"Other Compr. Net Income": "0",
"Other Expenses": "3,298",
"Other Liabilities": "206,489",
"Other Net Income": "43,614",
"Other Revenues": "0",
"Real Estate Investment Property Net": "624,736",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "206,489",
"Assets": "645,324",
"Expenses": "36,973",
"Revenues": "0",
"Stockholders Equity": "438,835",
"Net Income": "6,641",
"Comprehensive Net Income": "6,641",
"BaseVar": "479,094",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "85%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "38,118",
"Depreciation And Amortization": "52,560",
"General And Administrative Expense": "9,910",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-641,203",
"Other Compr. Net Income": "-147",
"Other Expenses": "3,883",
"Other Liabilities": "329,730",
"Other Net Income": "155,563",
"Other Revenues": "0",
"Real Estate Investment Property Net": "855,827",
"Real Estate Investments": "862,142"
},
"output_variables": {
"Liabilities": "329,730",
"Assets": "1,076,766",
"Expenses": "104,471",
"Revenues": "0",
"Stockholders Equity": "747,036",
"Net Income": "51,092",
"Comprehensive Net Income": "51,009",
"BaseVar": "874,967",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "92%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "60,607",
"Depreciation And Amortization": "120,266",
"General And Administrative Expense": "18,848",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-1,057,399",
"Other Compr. Net Income": "-3,159",
"Other Expenses": "5,162",
"Other Liabilities": "419,056",
"Other Net Income": "269,551",
"Other Revenues": "0",
"Real Estate Investment Property Net": "1,102,279",
"Real Estate Investments": "1,107,258"
},
"output_variables": {
"Liabilities": "419,056",
"Assets": "1,152,138",
"Expenses": "204,882",
"Revenues": "0",
"Stockholders Equity": "733,082",
"Net Income": "64,669",
"Comprehensive Net Income": "62,868",
"BaseVar": "1,100,808",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "87%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "40,132",
"Depreciation And Amortization": "33,436",
"General And Administrative Expense": "25,775",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-1,188,381",
"Other Compr. Net Income": "-383",
"Other Expenses": "3,093",
"Other Liabilities": "467,176",
"Other Net Income": "112,645",
"Other Revenues": "0",
"Real Estate Investment Property Net": "1,233,681",
"Real Estate Investments": "1,233,681"
},
"output_variables": {
"Liabilities": "467,176",
"Assets": "1,278,981",
"Expenses": "102,436",
"Revenues": "0",
"Stockholders Equity": "811,805",
"Net Income": "10,209",
"Comprehensive Net Income": "9,990",
"BaseVar": "1,015,285",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "80%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "53,586",
"Depreciation And Amortization": "39,779",
"General And Administrative Expense": "20,014",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "70,755",
"Other Compr. Net Income": "-135",
"Other Expenses": "-4,007",
"Other Liabilities": "540,377",
"Other Net Income": "262,971",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "1,497,116"
},
"output_variables": {
"Liabilities": "540,377",
"Assets": "1,567,871",
"Expenses": "109,372",
"Revenues": "0",
"Stockholders Equity": "1,027,494",
"Net Income": "153,599",
"Comprehensive Net Income": "153,522",
"BaseVar": "1,299,959",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "95%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "52,430",
"Depreciation And Amortization": "42,542",
"General And Administrative Expense": "23,223",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "120,500",
"Other Compr. Net Income": "153",
"Other Expenses": "163",
"Other Liabilities": "548,707",
"Other Net Income": "139,000",
"Other Revenues": "151,657",
"Real Estate Investment Property Net": "1,676,004",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "548,707",
"Assets": "1,796,504",
"Expenses": "118,358",
"Revenues": "151,657",
"Stockholders Equity": "1,247,797",
"Net Income": "172,299",
"Comprehensive Net Income": "172,386",
"BaseVar": "1,442,656",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "99%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "-957",
"Depreciation And Amortization": "46,012",
"General And Administrative Expense": "26,490",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "162,549",
"Other Compr. Net Income": "315",
"Other Expenses": "91,527",
"Other Liabilities": "591,341",
"Other Net Income": "-1,988",
"Other Revenues": "173,857",
"Real Estate Investment Property Net": "1,945,915",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "591,341",
"Assets": "2,108,464",
"Expenses": "163,071",
"Revenues": "173,857",
"Stockholders Equity": "1,517,123",
"Net Income": "8,797",
"Comprehensive Net Income": "8,976",
"BaseVar": "1,573,795",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "89%"
}
}
},
"top_rated": true,
"trend": 5.0,
"value": 0.9174472993331851,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001476150.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001476150.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001476150.svg"
},
{
"company_id": "0001555074",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001555074.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001555074.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001555074.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001555074_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001555074_main_keyfigs.svg",
"name": "Altisource Asset Management Corp",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001555074.svg",
"report_text": "The relative strengths and weaknesses of Altisource Asset Management Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Altisource Asset Management Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Altisource Asset Management Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 49% points.
The company's Economic Capital Ratio, given in the ranking table, is 89%, being 8.3% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001555074_2020_Altisource_Asset_Management_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Other Liabilities": "-8.68",
"Liabilities": "-8.68",
"Stockholders Equity": "6.66",
"ECR before LimitedLiability": "-2.84",
"Real Estate Investment Property Net": "-7.65",
"Assets": "8.26",
"Other Assets": "41.9",
"Goodwill": "-0.0269",
"Intangible Assets": "-0.0631",
"Real Estate Investments": "-4.31",
"Expenses": "13.4",
"Revenues": "-9.74",
"Comprehensive Net Income": "0.0337",
"Depreciation And Amortization": "1.10",
"Other Expenses": "9.30",
"General And Administrative Expense": "1.04",
"Costs And Expenses": "1.78",
"Other Revenues": "-9.74",
"Other Compr. Net Income": "0.0378",
"Other Net Income": "-3.45",
"Economic Capital Ratio": "-13.3"
},
"2014": {
"Other Liabilities": "-6.81",
"Liabilities": "-6.81",
"Stockholders Equity": "2.97",
"ECR before LimitedLiability": "20.2",
"Other Assets": "19.0",
"Assets": "4.33",
"Real Estate Investments": "-4.27",
"Intangible Assets": "-0.0758",
"Real Estate Investment Property Net": "-4.16",
"Other Expenses": "8.70",
"Expenses": "13.3",
"Revenues": "2.25",
"Net Income": "11.3",
"General And Administrative Expense": "1.95",
"Depreciation And Amortization": "1.24",
"Costs And Expenses": "1.32",
"Other Revenues": "2.25",
"Other Net Income": "-4.26",
"Comprehensive Net Income": "11.1",
"Other Compr. Net Income": "-0.160",
"Economic Capital Ratio": "-2.11"
},
"2015": {
"Other Liabilities": "-5.07",
"Liabilities": "-5.07",
"Stockholders Equity": "1.97",
"ECR before LimitedLiability": "1.02",
"Assets": "4.48",
"Other Assets": "18.1",
"Real Estate Investments": "-3.51",
"Intangible Assets": "-0.0757",
"Real Estate Investment Property Net": "-4.63",
"Other Expenses": "2.37",
"Expenses": "4.78",
"Revenues": "-2.17",
"Net Income": "-2.02",
"Costs And Expenses": "-0.859",
"Depreciation And Amortization": "1.23",
"General And Administrative Expense": "1.92",
"Other Revenues": "-2.17",
"Comprehensive Net Income": "-1.72",
"Other Net Income": "-4.45",
"Other Compr. Net Income": "0.304",
"Economic Capital Ratio": "-7.81"
},
"2016": {
"Other Liabilities": "34.4",
"Liabilities": "34.4",
"Stockholders Equity": "18.4",
"ECR before LimitedLiability": "26.1",
"Assets": "-3.25",
"Real Estate Investments": "-1.39",
"Other Assets": "20.9",
"Real Estate Investment Property Net": "-11.2",
"Costs And Expenses": "2.27",
"Expenses": "-43.6",
"Revenues": "30.3",
"Net Income": "-8.38",
"General And Administrative Expense": "-7.40",
"Operating Expenses": "0.0837",
"Other Expenses": "-41.4",
"Depreciation And Amortization": "3.11",
"Other Revenues": "30.3",
"Other Net Income": "-2.57",
"Comprehensive Net Income": "-8.21",
"Other Compr. Net Income": "0.161",
"Economic Capital Ratio": "18.5"
},
"2017": {
"Other Liabilities": "28.7",
"Liabilities": "28.7",
"Stockholders Equity": "12.1",
"ECR before LimitedLiability": "10.9",
"Real Estate Investment Property Net": "-11.2",
"Assets": "-4.08",
"Other Assets": "23.5",
"Goodwill": "-0.302",
"Real Estate Investments": "-3.56",
"Expenses": "-45.2",
"Revenues": "24.8",
"Net Income": "-18.8",
"General And Administrative Expense": "-2.15",
"Costs And Expenses": "4.01",
"Other Expenses": "-51.9",
"Depreciation And Amortization": "3.07",
"Other Revenues": "24.8",
"Other Net Income": "-4.55",
"Comprehensive Net Income": "-17.2",
"Other Compr. Net Income": "1.43",
"Economic Capital Ratio": "-0.119"
},
"2018": {
"Other Liabilities": "30.0",
"Liabilities": "30.0",
"Stockholders Equity": "10.5",
"ECR before LimitedLiability": "39.7",
"Real Estate Investment Property Net": "-17.5",
"Assets": "-7.68",
"Real Estate Investments": "-5.90",
"Goodwill": "-0.497",
"Other Assets": "40.1",
"Intangible Assets": "-0.132",
"Expenses": "-36.2",
"Revenues": "29.0",
"Net Income": "-21.1",
"Other Expenses": "-34.9",
"Costs And Expenses": "3.17",
"Depreciation And Amortization": "3.51",
"General And Administrative Expense": "-7.77",
"Other Revenues": "29.0",
"Comprehensive Net Income": "-21.1",
"Other Net Income": "-12.0",
"Economic Capital Ratio": "-4.41"
},
"2019": {
"Other Liabilities": "25.1",
"Liabilities": "25.1",
"ECR before LimitedLiability": "10.7",
"Assets": "-7.25",
"Comprehensive Net Income": "-8.40",
"Real Estate Investment Property Net": "-13.1",
"Goodwill": "-0.365",
"Real Estate Investments": "-5.74",
"Other Assets": "28.7",
"Expenses": "-41.8",
"Net Income": "-8.64",
"Other Expenses": "-49.5",
"Depreciation And Amortization": "3.80",
"Costs And Expenses": "7.91",
"General And Administrative Expense": "-6.78",
"Operating Administrative And Other Expenses": "0.379",
"Other Revenues": "12.2",
"Revenues": "12.2",
"Other Compr. Net Income": "0.223",
"Other Net Income": "14.8",
"Economic Capital Ratio": "8.30"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001555074_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Costs And Expenses": "767",
"Depreciation And Amortization": "25",
"General And Administrative Expense": "18,449",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,369,202",
"Other Compr. Net Income": "0",
"Other Expenses": "18,753",
"Other Liabilities": "612,137",
"Other Net Income": "687",
"Other Revenues": "71,610",
"Real Estate Investment Property Net": "35,902",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "612,137",
"Assets": "1,405,104",
"Expenses": "37,994",
"Revenues": "71,610",
"Stockholders Equity": "792,967",
"Net Income": "34,303",
"Comprehensive Net Income": "34,303",
"BaseVar": "1,081,413",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "76%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "26,018",
"Depreciation And Amortization": "1,067",
"General And Administrative Expense": "19,891",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "2,228,321",
"Other Compr. Net Income": "0",
"Other Expenses": "133,197",
"Other Liabilities": "1,361,977",
"Other Net Income": "5,407",
"Other Revenues": "423,298",
"Real Estate Investment Property Net": "532,377",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,361,977",
"Assets": "2,760,698",
"Expenses": "180,173",
"Revenues": "423,298",
"Stockholders Equity": "1,398,721",
"Net Income": "248,532",
"Comprehensive Net Income": "248,532",
"BaseVar": "2,463,197",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "79%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "66,266",
"Depreciation And Amortization": "7,472",
"General And Administrative Expense": "32,896",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,789,907",
"Other Compr. Net Income": "0",
"Other Expenses": "190,353",
"Other Liabilities": "1,311,865",
"Other Net Income": "0",
"Other Revenues": "248,099",
"Real Estate Investment Property Net": "735,869",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,311,865",
"Assets": "2,525,776",
"Expenses": "296,987",
"Revenues": "248,099",
"Stockholders Equity": "1,213,911",
"Net Income": "-48,888",
"Comprehensive Net Income": "-48,888",
"BaseVar": "2,278,577",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "64%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "33,266",
"Depreciation And Amortization": "7,000",
"General And Administrative Expense": "16,646",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "65,748",
"Other Compr. Net Income": "0",
"Other Expenses": "30,597",
"Other Liabilities": "8,687",
"Other Net Income": "691",
"Other Revenues": "14,822",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "8,687",
"Assets": "65,748",
"Expenses": "87,509",
"Revenues": "14,822",
"Stockholders Equity": "57,061",
"Net Income": "-71,996",
"Comprehensive Net Income": "-71,996",
"BaseVar": "105,212",
"ECR before LimitedLiability": "-154%",
"Economic Capital Ratio": "0.83%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,577",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "60,387",
"Other Compr. Net Income": "1,332",
"Other Expenses": "22,851",
"Other Liabilities": "7,736",
"Other Net Income": "1,089",
"Other Revenues": "18,125",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "7,736",
"Assets": "60,387",
"Expenses": "26,427",
"Revenues": "18,125",
"Stockholders Equity": "52,651",
"Net Income": "-7,213",
"Comprehensive Net Income": "-6,454",
"BaseVar": "65,064",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "90%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,558",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "49,367",
"Other Compr. Net Income": "1,307",
"Other Expenses": "19,397",
"Other Liabilities": "6,771",
"Other Net Income": "-2,097",
"Other Revenues": "15,883",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "6,771",
"Assets": "49,367",
"Expenses": "22,955",
"Revenues": "15,883",
"Stockholders Equity": "42,596",
"Net Income": "-9,169",
"Comprehensive Net Income": "-8,424",
"BaseVar": "55,950",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "79%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "4,052",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "53,248",
"Other Compr. Net Income": "-22",
"Other Expenses": "20,932",
"Other Liabilities": "11,218",
"Other Net Income": "-3,840",
"Other Revenues": "15,759",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "11,218",
"Assets": "53,248",
"Expenses": "24,984",
"Revenues": "15,759",
"Stockholders Equity": "42,030",
"Net Income": "-13,065",
"Comprehensive Net Income": "-13,078",
"BaseVar": "61,672",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "60%"
}
}
},
"top_rated": false,
"trend": 13.0,
"value": 0.8872608775525345,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001555074.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001555074.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001555074.svg"
},
{
"company_id": "0001045610",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001045610.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001045610.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001045610.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001045610_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001045610_main_keyfigs.svg",
"name": "Prologis L P",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001045610.svg",
"report_text": "The relative strengths and weaknesses of Prologis L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Prologis L P compared to the market average is the variable Real Estate Investments, increasing the Economic Capital Ratio by 55% points.The greatest weakness of Prologis L P is the variable Other Assets, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 86%, being 6.0% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001045610_2020_Prologis_L_P.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-17.4",
"Liabilities": "-17.4",
"Stockholders Equity": "-3.62",
"ECR before LimitedLiability": "-5.42",
"Real Estate Investments": "-3.43",
"Assets": "5.81",
"Real Estate Investment Property Net": "36.7",
"Other Assets": "-10.5",
"Goodwill": "-0.278",
"Expenses": "16.7",
"Revenues": "-12.2",
"Net Income": "1.09",
"General And Administrative Expense": "4.18",
"Other Expenses": "12.7",
"Depreciation And Amortization": "-1.59",
"Costs And Expenses": "0.931",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "0.800",
"Other Net Income": "-1.98",
"Other Compr. Net Income": "-0.292",
"Economic Capital Ratio": "-23.4"
},
"2015": {
"Other Liabilities": "-0.408",
"Liabilities": "-0.408",
"Stockholders Equity": "11.5",
"ECR before LimitedLiability": "15.1",
"Assets": "7.41",
"Other Assets": "-4.16",
"Real Estate Investments": "-2.52",
"Intangible Assets": "-0.0534",
"Real Estate Investment Property Net": "19.9",
"Other Expenses": "9.80",
"Expenses": "10.1",
"Revenues": "-6.87",
"Net Income": "3.90",
"Depreciation And Amortization": "-2.01",
"Operating Expenses": "0.0537",
"General And Administrative Expense": "2.24",
"Other Revenues": "-6.87",
"Comprehensive Net Income": "3.62",
"Other Net Income": "0.698",
"Other Compr. Net Income": "-0.275",
"Economic Capital Ratio": "6.30"
},
"2016": {
"Other Liabilities": "-1.41",
"Liabilities": "-1.41",
"Stockholders Equity": "7.12",
"ECR before LimitedLiability": "13.4",
"Assets": "4.49",
"Real Estate Investments": "-1.15",
"Other Assets": "-5.87",
"Real Estate Investment Property Net": "16.4",
"Costs And Expenses": "-1.03",
"Expenses": "8.68",
"Revenues": "-3.79",
"Net Income": "7.95",
"General And Administrative Expense": "1.99",
"Operating Expenses": "0.0493",
"Other Expenses": "9.68",
"Depreciation And Amortization": "-2.04",
"Other Revenues": "-3.79",
"Other Net Income": "3.01",
"Comprehensive Net Income": "7.51",
"Other Compr. Net Income": "-0.449",
"Economic Capital Ratio": "5.84"
},
"2017": {
"Other Liabilities": "-5.70",
"Liabilities": "-5.70",
"Stockholders Equity": "6.07",
"ECR before LimitedLiability": "7.26",
"Real Estate Investment Property Net": "16.2",
"Assets": "4.80",
"Other Assets": "-19.2",
"Goodwill": "-0.202",
"Real Estate Investments": "57.8",
"Expenses": "10.7",
"Revenues": "-6.50",
"Net Income": "8.48",
"General And Administrative Expense": "3.09",
"Costs And Expenses": "-0.0786",
"Other Expenses": "9.67",
"Depreciation And Amortization": "-2.06",
"Other Revenues": "-6.50",
"Other Net Income": "4.05",
"Comprehensive Net Income": "7.94",
"Other Compr. Net Income": "-0.561",
"Economic Capital Ratio": "-3.80"
},
"2018": {
"Other Liabilities": "-2.34",
"Liabilities": "-2.34",
"Stockholders Equity": "11.7",
"ECR before LimitedLiability": "57.0",
"Real Estate Investment Property Net": "17.6",
"Assets": "6.73",
"Real Estate Investments": "59.8",
"Goodwill": "-0.205",
"Other Assets": "-18.6",
"Expenses": "14.7",
"Revenues": "-4.63",
"Net Income": "13.9",
"Other Expenses": "14.9",
"Costs And Expenses": "-0.255",
"Depreciation And Amortization": "-1.29",
"General And Administrative Expense": "1.22",
"Other Revenues": "-4.63",
"Comprehensive Net Income": "13.2",
"Other Net Income": "3.70",
"Other Compr. Net Income": "-0.703",
"Economic Capital Ratio": "13.0"
},
"2019": {
"Other Liabilities": "-3.83",
"Liabilities": "-3.83",
"Stockholders Equity": "8.79",
"ECR before LimitedLiability": "8.45",
"Assets": "5.83",
"Real Estate Investment Property Net": "15.2",
"Goodwill": "-0.224",
"Real Estate Investments": "55.0",
"Other Assets": "-18.2",
"Expenses": "11.7",
"Revenues": "-7.56",
"Net Income": "5.00",
"Other Expenses": "8.82",
"Depreciation And Amortization": "-1.56",
"Costs And Expenses": "2.23",
"General And Administrative Expense": "2.04",
"Operating Administrative And Other Expenses": "0.220",
"Other Revenues": "-7.56",
"Comprehensive Net Income": "5.09",
"Other Net Income": "0.431",
"Economic Capital Ratio": "6.04"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001045610_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "384,652",
"Depreciation And Amortization": "585,323",
"General And Administrative Expense": "195,161",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "5,094,282",
"Other Compr. Net Income": "-174,637",
"Other Expenses": "242,501",
"Other Liabilities": "13,268,438",
"Other Net Income": "-127,137",
"Other Revenues": "1,376,836",
"Real Estate Investment Property Net": "22,629,630",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "13,268,438",
"Assets": "27,723,912",
"Expenses": "1,407,637",
"Revenues": "1,376,836",
"Stockholders Equity": "14,455,474",
"Net Income": "-157,938",
"Comprehensive Net Income": "-257,481",
"BaseVar": "22,533,098",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "68%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "543,214",
"Depreciation And Amortization": "880,373",
"General And Administrative Expense": "238,199",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "7,147,683",
"Other Compr. Net Income": "-247,168",
"Other Expenses": "178,206",
"Other Liabilities": "12,973,931",
"Other Net Income": "1,229,390",
"Other Revenues": "1,536,117",
"Real Estate Investment Property Net": "24,247,084",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "12,973,931",
"Assets": "31,394,767",
"Expenses": "1,839,992",
"Revenues": "1,536,117",
"Stockholders Equity": "18,420,836",
"Net Income": "925,515",
"Comprehensive Net Income": "784,629",
"BaseVar": "25,387,109",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "78%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "568,870",
"Depreciation And Amortization": "930,985",
"General And Administrative Expense": "222,067",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "6,888,974",
"Other Compr. Net Income": "-228,652",
"Other Expenses": "197,399",
"Other Liabilities": "11,791,792",
"Other Net Income": "1,477,017",
"Other Revenues": "1,734,844",
"Real Estate Investment Property Net": "23,360,958",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "11,791,792",
"Assets": "30,249,932",
"Expenses": "1,919,321",
"Revenues": "1,734,844",
"Stockholders Equity": "18,458,140",
"Net Income": "1,292,540",
"Comprehensive Net Income": "1,162,208",
"BaseVar": "24,558,352",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "82%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "569,539",
"Depreciation And Amortization": "877,620",
"General And Administrative Expense": "230,875",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-19,950,287",
"Other Compr. Net Income": "-65,863",
"Other Expenses": "221,663",
"Other Liabilities": "10,775,334",
"Other Net Income": "2,060,726",
"Other Revenues": "1,737,889",
"Real Estate Investment Property Net": "21,779,296",
"Real Estate Investments": "27,652,066"
},
"output_variables": {
"Liabilities": "10,775,334",
"Assets": "29,481,075",
"Expenses": "1,899,696",
"Revenues": "1,737,889",
"Stockholders Equity": "18,705,741",
"Net Income": "1,898,919",
"Comprehensive Net Income": "1,861,377",
"BaseVar": "23,932,560",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "88%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "601,401",
"Depreciation And Amortization": "948,617",
"General And Administrative Expense": "238,837",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-27,810,532",
"Other Compr. Net Income": "-218,294",
"Other Expenses": "233,843",
"Other Liabilities": "12,616,776",
"Other Net Income": "1,017,746",
"Other Revenues": "2,824,092",
"Real Estate Investment Property Net": "29,930,307",
"Real Estate Investments": "36,297,889"
},
"output_variables": {
"Liabilities": "12,616,776",
"Assets": "38,417,664",
"Expenses": "2,022,698",
"Revenues": "2,824,092",
"Stockholders Equity": "25,800,888",
"Net Income": "1,819,140",
"Comprehensive Net Income": "1,694,712",
"BaseVar": "29,531,887",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "89%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "740,900",
"Depreciation And Amortization": "1,149,981",
"General And Administrative Expense": "266,346",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-26,499,710",
"Other Compr. Net Income": "-313,899",
"Other Expenses": "272,322",
"Other Liabilities": "13,960,066",
"Other Net Income": "757,631",
"Other Revenues": "3,456,094",
"Real Estate Investment Property Net": "29,786,752",
"Real Estate Investments": "36,744,808"
},
"output_variables": {
"Liabilities": "13,960,066",
"Assets": "40,031,850",
"Expenses": "2,429,549",
"Revenues": "3,456,094",
"Stockholders Equity": "26,071,784",
"Net Income": "1,784,176",
"Comprehensive Net Income": "1,605,254",
"BaseVar": "31,587,692",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "86%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.8645850015407114,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001045610.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001045610.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001045610.svg"
},
{
"company_id": "0001130758",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001130758.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001130758.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001130758.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001130758_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001130758_main_keyfigs.svg",
"name": "AEI Income Growth FUND 24 LLC",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001130758.svg",
"report_text": "The relative strengths and weaknesses of AEI Income Growth FUND 24 LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of AEI Income Growth FUND 24 LLC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 22% points.The greatest weakness of AEI Income Growth FUND 24 LLC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 84%, being 3.6% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001130758_2020_AEI_Income_Growth_FUND_24_LLC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "39.8",
"Liabilities": "39.8",
"Stockholders Equity": "55.1",
"ECR before LimitedLiability": "64.6",
"Real Estate Investment Property Net": "-12.4",
"Assets": "-4.07",
"Real Estate Investments": "-19.7",
"Other Assets": "4.39",
"Depreciation And Amortization": "-4.31",
"Expenses": "16.4",
"Revenues": "-9.11",
"Net Income": "16.1",
"Operating Expenses": "0.0782",
"General And Administrative Expense": "5.72",
"Costs And Expenses": "4.33",
"Other Expenses": "10.7",
"Other Revenues": "-9.11",
"Other Net Income": "8.61",
"Comprehensive Net Income": "16.2",
"Other Compr. Net Income": "0.0989",
"Economic Capital Ratio": "41.1"
},
"2013": {
"Other Liabilities": "50.3",
"Liabilities": "50.3",
"Stockholders Equity": "61.5",
"ECR before LimitedLiability": "74.4",
"Real Estate Investment Property Net": "-19.7",
"Assets": "-8.34",
"Other Assets": "9.12",
"Intangible Assets": "0.0298",
"Real Estate Investments": "-45.3",
"Expenses": "14.7",
"Revenues": "-12.2",
"Net Income": "22.3",
"Depreciation And Amortization": "-4.23",
"Other Expenses": "11.1",
"General And Administrative Expense": "4.58",
"Costs And Expenses": "3.23",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "22.4",
"Other Net Income": "19.7",
"Other Compr. Net Income": "0.0662",
"Economic Capital Ratio": "63.9"
},
"2014": {
"Other Liabilities": "52.9",
"Liabilities": "52.9",
"Stockholders Equity": "67.9",
"ECR before LimitedLiability": "92.7",
"Other Assets": "8.95",
"Assets": "-9.50",
"Real Estate Investments": "-61.9",
"Intangible Assets": "0.0304",
"Real Estate Investment Property Net": "-31.6",
"Other Expenses": "13.7",
"Expenses": "16.6",
"Revenues": "-6.51",
"Net Income": "23.6",
"General And Administrative Expense": "4.32",
"Depreciation And Amortization": "-5.10",
"Costs And Expenses": "3.75",
"Other Revenues": "-6.51",
"Other Net Income": "13.7",
"Comprehensive Net Income": "23.4",
"Other Compr. Net Income": "-0.248",
"Economic Capital Ratio": "70.4"
},
"2015": {
"Other Liabilities": "50.0",
"Liabilities": "50.0",
"Stockholders Equity": "67.2",
"ECR before LimitedLiability": "79.8",
"Assets": "-5.06",
"Other Assets": "1.35",
"Real Estate Investments": "0.484",
"Real Estate Investment Property Net": "-14.0",
"Other Expenses": "11.2",
"Expenses": "13.0",
"Revenues": "0.703",
"Net Income": "14.8",
"Costs And Expenses": "3.16",
"Depreciation And Amortization": "-6.21",
"Operating Expenses": "0.0810",
"General And Administrative Expense": "4.75",
"Other Revenues": "0.703",
"Comprehensive Net Income": "15.2",
"Other Net Income": "1.22",
"Other Compr. Net Income": "0.417",
"Economic Capital Ratio": "70.9"
},
"2016": {
"Other Liabilities": "48.8",
"Liabilities": "48.8",
"Stockholders Equity": "62.0",
"ECR before LimitedLiability": "78.4",
"Assets": "-6.07",
"Real Estate Investments": "0.352",
"Other Assets": "2.57",
"Real Estate Investment Property Net": "-19.3",
"Costs And Expenses": "2.01",
"Expenses": "12.8",
"Revenues": "5.06",
"Net Income": "22.2",
"General And Administrative Expense": "4.35",
"Operating Expenses": "0.0738",
"Other Expenses": "12.4",
"Depreciation And Amortization": "-6.10",
"Other Revenues": "5.06",
"Other Net Income": "4.85",
"Comprehensive Net Income": "22.3",
"Other Compr. Net Income": "0.142",
"Economic Capital Ratio": "70.9"
},
"2017": {
"Other Liabilities": "43.5",
"Liabilities": "43.5",
"Stockholders Equity": "59.0",
"ECR before LimitedLiability": "69.8",
"Real Estate Investment Property Net": "-27.9",
"Assets": "-7.34",
"Other Assets": "3.04",
"Goodwill": "0.0813",
"Real Estate Investments": "0.973",
"Expenses": "16.0",
"Revenues": "2.28",
"Net Income": "22.3",
"General And Administrative Expense": "6.03",
"Costs And Expenses": "3.59",
"Other Expenses": "12.9",
"Depreciation And Amortization": "-6.63",
"Other Revenues": "2.28",
"Other Net Income": "4.37",
"Comprehensive Net Income": "21.8",
"Other Compr. Net Income": "-0.548",
"Economic Capital Ratio": "58.7"
},
"2018": {
"Other Liabilities": "33.9",
"Liabilities": "33.9",
"Stockholders Equity": "47.6",
"ECR before LimitedLiability": "82.6",
"Real Estate Investment Property Net": "23.3",
"Assets": "6.84",
"Real Estate Investments": "-1.43",
"Goodwill": "-0.115",
"Other Assets": "-3.38",
"Operating Expenses": "0.0968",
"Expenses": "2.34",
"Revenues": "2.21",
"Net Income": "-1.39",
"Other Expenses": "2.97",
"Costs And Expenses": "2.60",
"Depreciation And Amortization": "-6.37",
"General And Administrative Expense": "2.86",
"Other Revenues": "2.21",
"Comprehensive Net Income": "-1.36",
"Other Net Income": "-6.07",
"Economic Capital Ratio": "38.5"
},
"2019": {
"Other Liabilities": "-12.8",
"Liabilities": "-12.8",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "5.98",
"Assets": "-4.93",
"Real Estate Investment Property Net": "-5.88",
"Goodwill": "-0.290",
"Real Estate Investments": "4.09",
"Other Assets": "-2.10",
"Expenses": "6.79",
"Revenues": "6.40",
"Net Income": "22.1",
"Other Expenses": "-2.06",
"Depreciation And Amortization": "-0.707",
"Costs And Expenses": "5.64",
"General And Administrative Expense": "3.55",
"Operating Administrative And Other Expenses": "0.268",
"Other Revenues": "6.40",
"Comprehensive Net Income": "22.3",
"Other Net Income": "8.64",
"Economic Capital Ratio": "3.56"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001130758_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "466",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-12,772",
"Other Compr. Net Income": "0",
"Other Expenses": "629",
"Other Liabilities": "718",
"Other Net Income": "1,259",
"Other Revenues": "1,256",
"Real Estate Investment Property Net": "15,555",
"Real Estate Investments": "15,555"
},
"output_variables": {
"Liabilities": "718",
"Assets": "18,337",
"Expenses": "1,095",
"Revenues": "1,256",
"Stockholders Equity": "17,620",
"Net Income": "1,420",
"Comprehensive Net Income": "1,420",
"BaseVar": "11,910",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "143%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "449",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-10,698",
"Other Compr. Net Income": "0",
"Other Expenses": "559",
"Other Liabilities": "628",
"Other Net Income": "1,924",
"Other Revenues": "1,143",
"Real Estate Investment Property Net": "13,637",
"Real Estate Investments": "14,939"
},
"output_variables": {
"Liabilities": "628",
"Assets": "17,879",
"Expenses": "1,008",
"Revenues": "1,143",
"Stockholders Equity": "17,251",
"Net Income": "2,058",
"Comprehensive Net Income": "2,058",
"BaseVar": "11,943",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "153%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "494",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-13,771",
"Other Compr. Net Income": "0",
"Other Expenses": "583",
"Other Liabilities": "397",
"Other Net Income": "1,458",
"Other Revenues": "1,243",
"Real Estate Investment Property Net": "15,483",
"Real Estate Investments": "15,483"
},
"output_variables": {
"Liabilities": "397",
"Assets": "17,194",
"Expenses": "1,077",
"Revenues": "1,243",
"Stockholders Equity": "16,797",
"Net Income": "1,624",
"Comprehensive Net Income": "1,624",
"BaseVar": "11,289",
"ECR before LimitedLiability": "150%",
"Economic Capital Ratio": "151%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "564",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,457",
"Other Compr. Net Income": "0",
"Other Expenses": "330",
"Other Liabilities": "411",
"Other Net Income": "-214",
"Other Revenues": "1,349",
"Real Estate Investment Property Net": "14,871",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "411",
"Assets": "16,328",
"Expenses": "894",
"Revenues": "1,349",
"Stockholders Equity": "15,917",
"Net Income": "242",
"Comprehensive Net Income": "242",
"BaseVar": "9,991",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "132%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "565",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,320",
"Other Compr. Net Income": "0",
"Other Expenses": "212",
"Other Liabilities": "385",
"Other Net Income": "654",
"Other Revenues": "1,376",
"Real Estate Investment Property Net": "14,259",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "385",
"Assets": "15,579",
"Expenses": "777",
"Revenues": "1,376",
"Stockholders Equity": "15,194",
"Net Income": "1,253",
"Comprehensive Net Income": "1,253",
"BaseVar": "9,835",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "148%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "567",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,162",
"Other Compr. Net Income": "0",
"Other Expenses": "169",
"Other Liabilities": "383",
"Other Net Income": "687",
"Other Revenues": "1,392",
"Real Estate Investment Property Net": "13,684",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "383",
"Assets": "14,846",
"Expenses": "736",
"Revenues": "1,392",
"Stockholders Equity": "14,463",
"Net Income": "1,343",
"Comprehensive Net Income": "1,343",
"BaseVar": "9,473",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "150%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "569",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,162",
"Other Compr. Net Income": "0",
"Other Expenses": "1,096",
"Other Liabilities": "414",
"Other Net Income": "-736",
"Other Revenues": "1,397",
"Real Estate Investment Property Net": "11,991",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "414",
"Assets": "13,153",
"Expenses": "1,665",
"Revenues": "1,397",
"Stockholders Equity": "12,739",
"Net Income": "-1,005",
"Comprehensive Net Income": "-1,005",
"BaseVar": "9,291",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "110%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "417",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "5,052",
"Other Compr. Net Income": "0",
"Other Expenses": "1,885",
"Other Liabilities": "7,911",
"Other Net Income": "1,042",
"Other Revenues": "3,335",
"Real Estate Investment Property Net": "3,916",
"Real Estate Investments": "4,488"
},
"output_variables": {
"Liabilities": "7,911",
"Assets": "13,456",
"Expenses": "2,302",
"Revenues": "3,335",
"Stockholders Equity": "5,545",
"Net Income": "2,075",
"Comprehensive Net Income": "2,075",
"BaseVar": "15,091",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "78%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 0.8398106281907529,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001130758.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001130758.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001130758.svg"
},
{
"company_id": "0001003410",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001003410.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001003410.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001003410.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001003410_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001003410_main_keyfigs.svg",
"name": "DUKE Realty Ltd Partnership",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001003410.svg",
"report_text": "The relative strengths and weaknesses of DUKE Realty Ltd Partnership are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of DUKE Realty Ltd Partnership compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 23% points.The greatest weakness of DUKE Realty Ltd Partnership is the variable Other Assets, reducing the Economic Capital Ratio by 6.2% points.
The company's Economic Capital Ratio, given in the ranking table, is 83%, being 2.3% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001003410_2020_DUKE_Realty_Ltd_Partnership.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-18.9",
"Liabilities": "-18.9",
"Stockholders Equity": "-19.7",
"ECR before LimitedLiability": "-12.3",
"Real Estate Investments": "-4.71",
"Assets": "-4.88",
"Real Estate Investment Property Net": "30.0",
"Other Assets": "-15.7",
"Goodwill": "-0.390",
"Expenses": "6.08",
"Revenues": "-1.86",
"Net Income": "3.94",
"General And Administrative Expense": "5.71",
"Other Expenses": "3.96",
"Depreciation And Amortization": "-4.26",
"Costs And Expenses": "0.815",
"Other Revenues": "-1.86",
"Comprehensive Net Income": "4.12",
"Other Net Income": "-0.146",
"Other Compr. Net Income": "0.176",
"Economic Capital Ratio": "-30.3"
},
"2012": {
"Other Liabilities": "-20.2",
"Liabilities": "-20.2",
"Stockholders Equity": "-18.6",
"ECR before LimitedLiability": "-23.5",
"Real Estate Investment Property Net": "24.2",
"Assets": "-3.52",
"Real Estate Investments": "-9.26",
"Other Assets": "-12.3",
"Goodwill": "-0.114",
"Depreciation And Amortization": "-4.54",
"Expenses": "6.17",
"Revenues": "-2.61",
"Net Income": "-2.73",
"General And Administrative Expense": "4.05",
"Costs And Expenses": "1.07",
"Other Expenses": "5.72",
"Other Revenues": "-2.61",
"Other Net Income": "-5.87",
"Comprehensive Net Income": "-2.64",
"Other Compr. Net Income": "0.0965",
"Economic Capital Ratio": "-47.0"
},
"2013": {
"Other Liabilities": "-12.6",
"Liabilities": "-12.6",
"Stockholders Equity": "-11.2",
"ECR before LimitedLiability": "-16.3",
"Real Estate Investment Property Net": "30.8",
"Assets": "-1.63",
"Other Assets": "-11.9",
"Intangible Assets": "-0.0997",
"Real Estate Investments": "-6.53",
"Expenses": "4.45",
"Revenues": "-3.54",
"Net Income": "-0.756",
"Depreciation And Amortization": "-4.43",
"Other Expenses": "5.82",
"General And Administrative Expense": "3.34",
"Costs And Expenses": "-0.0665",
"Other Revenues": "-3.54",
"Comprehensive Net Income": "-0.697",
"Other Net Income": "-1.50",
"Other Compr. Net Income": "0.0595",
"Economic Capital Ratio": "-26.7"
},
"2014": {
"Other Liabilities": "-11.5",
"Liabilities": "-11.5",
"Stockholders Equity": "-8.41",
"ECR before LimitedLiability": "3.07",
"Other Assets": "-10.8",
"Assets": "-0.0756",
"Real Estate Investments": "-6.33",
"Intangible Assets": "-0.117",
"Real Estate Investment Property Net": "29.8",
"Other Expenses": "8.47",
"Expenses": "7.53",
"Revenues": "-0.389",
"Net Income": "4.61",
"General And Administrative Expense": "3.22",
"Depreciation And Amortization": "-4.18",
"Costs And Expenses": "0.240",
"Other Revenues": "-0.389",
"Other Net Income": "-2.31",
"Comprehensive Net Income": "4.41",
"Other Compr. Net Income": "-0.190",
"Economic Capital Ratio": "-19.2"
},
"2015": {
"Other Liabilities": "-2.96",
"Liabilities": "-2.96",
"Stockholders Equity": "-1.64",
"ECR before LimitedLiability": "12.3",
"Assets": "0.230",
"Other Assets": "-8.24",
"Real Estate Investments": "-2.98",
"Intangible Assets": "-0.0637",
"Real Estate Investment Property Net": "19.0",
"Other Expenses": "5.08",
"Expenses": "5.48",
"Revenues": "1.08",
"Net Income": "10.7",
"Costs And Expenses": "0.319",
"Depreciation And Amortization": "-3.56",
"General And Administrative Expense": "3.58",
"Other Revenues": "1.08",
"Comprehensive Net Income": "11.0",
"Other Net Income": "3.97",
"Other Compr. Net Income": "0.300",
"Economic Capital Ratio": "3.51"
},
"2016": {
"Other Liabilities": "-5.06",
"Liabilities": "-5.06",
"Stockholders Equity": "-2.76",
"ECR before LimitedLiability": "6.07",
"Assets": "0.403",
"Real Estate Investments": "-1.40",
"Other Assets": "-10.5",
"Real Estate Investment Property Net": "22.7",
"Costs And Expenses": "-0.438",
"Expenses": "4.55",
"Revenues": "4.06",
"Net Income": "8.33",
"General And Administrative Expense": "3.09",
"Operating Expenses": "0.0519",
"Other Expenses": "5.42",
"Depreciation And Amortization": "-3.54",
"Other Revenues": "4.06",
"Other Net Income": "-0.342",
"Comprehensive Net Income": "8.43",
"Other Compr. Net Income": "0.0890",
"Economic Capital Ratio": "-1.49"
},
"2017": {
"Other Liabilities": "-1.88",
"Liabilities": "-1.88",
"Stockholders Equity": "-1.20",
"ECR before LimitedLiability": "28.8",
"Operating Expenses": "0.0503",
"Expenses": "12.9",
"Revenues": "-3.12",
"Net Income": "31.4",
"General And Administrative Expense": "5.53",
"Costs And Expenses": "2.00",
"Other Expenses": "8.62",
"Depreciation And Amortization": "-3.11",
"Other Revenues": "-3.12",
"Real Estate Investment Property Net": "10.5",
"Comprehensive Net Income": "31.0",
"Other Assets": "-4.61",
"Goodwill": "-0.139",
"Real Estate Investments": "-1.66",
"Other Net Income": "22.7",
"Other Compr. Net Income": "-0.517",
"Economic Capital Ratio": "17.8"
},
"2018": {
"Other Liabilities": "-5.37",
"Liabilities": "-5.37",
"Stockholders Equity": "3.28",
"ECR before LimitedLiability": "51.2",
"Real Estate Investment Property Net": "23.2",
"Assets": "3.57",
"Real Estate Investments": "-3.04",
"Goodwill": "-0.243",
"Other Assets": "-7.00",
"Operating Expenses": "0.0714",
"Expenses": "10.6",
"Revenues": "0.375",
"Net Income": "14.2",
"Other Expenses": "10.6",
"Costs And Expenses": "0.753",
"Depreciation And Amortization": "-2.92",
"General And Administrative Expense": "2.12",
"Other Revenues": "0.375",
"Comprehensive Net Income": "14.2",
"Other Net Income": "3.22",
"Economic Capital Ratio": "7.09"
},
"2019": {
"Other Liabilities": "-5.65",
"Liabilities": "-5.65",
"Stockholders Equity": "2.62",
"ECR before LimitedLiability": "4.67",
"Assets": "3.29",
"Real Estate Investment Property Net": "23.3",
"Goodwill": "-0.253",
"Real Estate Investments": "-4.15",
"Other Assets": "-6.22",
"Expenses": "9.44",
"Revenues": "-4.48",
"Net Income": "5.82",
"Other Expenses": "5.08",
"Depreciation And Amortization": "-2.61",
"Costs And Expenses": "3.67",
"General And Administrative Expense": "3.01",
"Operating Administrative And Other Expenses": "0.227",
"Other Revenues": "-4.48",
"Comprehensive Net Income": "5.73",
"Other Net Income": "0.769",
"Economic Capital Ratio": "2.25"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001003410_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "147,173",
"Depreciation And Amortization": "330,450",
"General And Administrative Expense": "43,107",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,111,214",
"Other Compr. Net Income": "0",
"Other Expenses": "757,051",
"Other Liabilities": "4,224,400",
"Other Net Income": "99,816",
"Other Revenues": "1,274,274",
"Real Estate Investment Property Net": "5,892,768",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "4,224,400",
"Assets": "7,003,982",
"Expenses": "1,277,781",
"Revenues": "1,274,274",
"Stockholders Equity": "2,779,582",
"Net Income": "96,309",
"Comprehensive Net Income": "96,309",
"BaseVar": "7,364,426",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "62%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "153,135",
"Depreciation And Amortization": "375,965",
"General And Administrative Expense": "46,424",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "952,148",
"Other Compr. Net Income": "1,704",
"Other Expenses": "618,024",
"Other Liabilities": "4,933,983",
"Other Net Income": "8,240",
"Other Revenues": "1,109,440",
"Real Estate Investment Property Net": "6,607,953",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "4,933,983",
"Assets": "7,560,101",
"Expenses": "1,193,548",
"Revenues": "1,109,440",
"Stockholders Equity": "2,626,118",
"Net Income": "-75,868",
"Comprehensive Net Income": "-74,897",
"BaseVar": "7,773,577",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "55%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "159,008",
"Depreciation And Amortization": "393,450",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "961,393",
"Other Compr. Net Income": "1,428",
"Other Expenses": "525,395",
"Other Liabilities": "4,707,985",
"Other Net Income": "192,612",
"Other Revenues": "1,081,790",
"Real Estate Investment Property Net": "6,791,221",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "4,707,985",
"Assets": "7,752,614",
"Expenses": "1,077,853",
"Revenues": "1,081,790",
"Stockholders Equity": "3,044,629",
"Net Income": "196,549",
"Comprehensive Net Income": "197,363",
"BaseVar": "7,783,730",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "63%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "169,088",
"Depreciation And Amortization": "382,934",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "961,909",
"Other Compr. Net Income": "-1,299",
"Other Expenses": "545,327",
"Other Liabilities": "4,874,959",
"Other Net Income": "186,638",
"Other Revenues": "1,155,439",
"Real Estate Investment Property Net": "6,792,930",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "4,874,959",
"Assets": "7,754,839",
"Expenses": "1,097,349",
"Revenues": "1,155,439",
"Stockholders Equity": "2,879,880",
"Net Income": "244,728",
"Comprehensive Net Income": "243,987",
"BaseVar": "7,925,778",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "62%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "124,544",
"Depreciation And Amortization": "305,875",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,004,441",
"Other Compr. Net Income": "-1,228",
"Other Expenses": "429,514",
"Other Liabilities": "3,712,312",
"Other Net Income": "389,427",
"Other Revenues": "975,210",
"Real Estate Investment Property Net": "5,912,672",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "3,712,312",
"Assets": "6,917,113",
"Expenses": "859,933",
"Revenues": "975,210",
"Stockholders Equity": "3,204,801",
"Net Income": "504,704",
"Comprehensive Net Income": "504,004",
"BaseVar": "6,783,739",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "73%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "106,315",
"Depreciation And Amortization": "317,898",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "791,040",
"Other Compr. Net Income": "-1,118",
"Other Expenses": "342,432",
"Other Liabilities": "3,278,709",
"Other Net Income": "436,626",
"Other Revenues": "907,539",
"Real Estate Investment Property Net": "5,980,962",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "3,278,709",
"Assets": "6,772,002",
"Expenses": "766,644",
"Revenues": "907,539",
"Stockholders Equity": "3,493,293",
"Net Income": "577,520",
"Comprehensive Net Income": "576,883",
"BaseVar": "6,419,227",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "79%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "60,429",
"Depreciation And Amortization": "266,373",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,233,653",
"Other Compr. Net Income": "-653",
"Other Expenses": "290,684",
"Other Liabilities": "2,813,818",
"Other Net Income": "173,117",
"Other Revenues": "794,207",
"Real Estate Investment Property Net": "6,154,543",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "2,813,818",
"Assets": "7,388,196",
"Expenses": "617,486",
"Revenues": "794,207",
"Stockholders Equity": "4,574,378",
"Net Income": "349,838",
"Comprehensive Net Income": "349,466",
"BaseVar": "6,147,413",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "84%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "73,695",
"Depreciation And Amortization": "317,635",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "951,081",
"Other Compr. Net Income": "-4,234",
"Other Expenses": "362,268",
"Other Liabilities": "3,090,781",
"Other Net Income": "1,494,189",
"Other Revenues": "928,199",
"Real Estate Investment Property Net": "6,852,943",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "3,090,781",
"Assets": "7,804,024",
"Expenses": "753,598",
"Revenues": "928,199",
"Stockholders Equity": "4,713,243",
"Net Income": "1,668,790",
"Comprehensive Net Income": "1,666,377",
"BaseVar": "7,546,347",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "105%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "75,769",
"Depreciation And Amortization": "329,391",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "969,109",
"Other Compr. Net Income": "-158,542",
"Other Expenses": "343,694",
"Other Liabilities": "3,340,302",
"Other Net Income": "199,730",
"Other Revenues": "970,801",
"Real Estate Investment Property Net": "7,451,453",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "3,340,302",
"Assets": "8,420,562",
"Expenses": "748,854",
"Revenues": "970,801",
"Stockholders Equity": "5,080,260",
"Net Income": "421,677",
"Comprehensive Net Income": "331,309",
"BaseVar": "7,251,864",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "81%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.826780861879771,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001003410.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001003410.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001003410.svg"
},
{
"company_id": "0001503658",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001503658.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001503658.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001503658.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001503658_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001503658_main_keyfigs.svg",
"name": "Winning Catering Group Inc",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001503658.svg",
"report_text": "The relative strengths and weaknesses of Winning Catering Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Winning Catering Group Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Winning Catering Group Inc is the variable Costs And Expenses, reducing the Economic Capital Ratio by 121% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 1.9% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001503658_2020_Winning_Catering_Group_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Liabilities": "-7.65",
"Liabilities": "-7.65",
"Stockholders Equity": "-0.430",
"ECR before LimitedLiability": "-5.89",
"Real Estate Investment Property Net": "-10.8",
"Assets": "3.00",
"Other Assets": "38.4",
"Goodwill": "-0.271",
"Real Estate Investments": "-3.24",
"Expenses": "4.11",
"Revenues": "0.709",
"Net Income": "0.266",
"General And Administrative Expense": "1.82",
"Costs And Expenses": "2.49",
"Other Expenses": "-2.15",
"Depreciation And Amortization": "1.90",
"Other Revenues": "0.709",
"Other Net Income": "-4.51",
"Comprehensive Net Income": "-0.111",
"Other Compr. Net Income": "-0.377",
"Economic Capital Ratio": "-16.9"
},
"2018": {
"Other Liabilities": "15.5",
"Liabilities": "15.5",
"Stockholders Equity": "0.623",
"ECR before LimitedLiability": "60.0",
"Real Estate Investment Property Net": "-11.0",
"Assets": "-3.89",
"Real Estate Investments": "-3.51",
"Goodwill": "-0.287",
"Other Assets": "23.1",
"Intangible Assets": "-0.0761",
"Operating Expenses": "0.105",
"Expenses": "-15.8",
"Revenues": "29.4",
"Net Income": "15.2",
"Other Expenses": "23.4",
"Costs And Expenses": "-51.5",
"Depreciation And Amortization": "3.12",
"General And Administrative Expense": "0.906",
"Other Revenues": "29.4",
"Comprehensive Net Income": "15.2",
"Economic Capital Ratio": "16.0"
},
"2019": {
"Other Liabilities": "47.2",
"Liabilities": "47.2",
"Stockholders Equity": "-18.0",
"ECR before LimitedLiability": "4.31",
"Assets": "-18.5",
"Real Estate Investment Property Net": "-19.1",
"Goodwill": "-0.604",
"Real Estate Investments": "-8.96",
"Other Assets": "18.8",
"Expenses": "-118",
"Revenues": "57.0",
"Net Income": "-27.3",
"Other Expenses": "-7.84",
"Depreciation And Amortization": "5.44",
"Costs And Expenses": "-121",
"General And Administrative Expense": "2.87",
"Operating Administrative And Other Expenses": "0.540",
"Other Revenues": "57.0",
"Comprehensive Net Income": "-26.8",
"Other Net Income": "-5.41",
"Economic Capital Ratio": "1.89"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001503658_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "1,119",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "58,167",
"Other Compr. Net Income": "0",
"Other Expenses": "6,218",
"Other Liabilities": "24,561",
"Other Net Income": "0",
"Other Revenues": "7,087",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "24,561",
"Assets": "58,167",
"Expenses": "7,336",
"Revenues": "7,087",
"Stockholders Equity": "33,605",
"Net Income": "-250",
"Comprehensive Net Income": "-250",
"BaseVar": "50,883",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "74%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "15,641",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "748",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "48,601",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "13,733",
"Other Net Income": "0",
"Other Revenues": "17,712",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "13,733",
"Assets": "48,601",
"Expenses": "16,390",
"Revenues": "17,712",
"Stockholders Equity": "34,868",
"Net Income": "1,322",
"Comprehensive Net Income": "1,322",
"BaseVar": "53,674",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "92%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "20,364",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "862",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "30,785",
"Other Compr. Net Income": "0",
"Other Expenses": "6,352",
"Other Liabilities": "4,065",
"Other Net Income": "0",
"Other Revenues": "22,904",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "4,065",
"Assets": "30,785",
"Expenses": "27,578",
"Revenues": "22,904",
"Stockholders Equity": "26,720",
"Net Income": "-4,674",
"Comprehensive Net Income": "-4,674",
"BaseVar": "50,743",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "82%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.8231424810006023,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001503658.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001503658.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001503658.svg"
},
{
"company_id": "0001574197",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001574197.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001574197.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001574197.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001574197_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001574197_main_keyfigs.svg",
"name": "Five Point Holdings LLC",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001574197.svg",
"report_text": "The relative strengths and weaknesses of Five Point Holdings LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Five Point Holdings LLC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Five Point Holdings LLC is the variable Revenues, reducing the Economic Capital Ratio by 10% points.
The company's Economic Capital Ratio, given in the ranking table, is 80%, being 0.35% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001574197_2020_Five_Point_Holdings_LLC.pdf",
"shrinked_graph_json": {
"2017": {
"Other Liabilities": "-5.25",
"Liabilities": "-5.25",
"Stockholders Equity": "6.81",
"ECR before LimitedLiability": "2.48",
"Real Estate Investment Property Net": "-8.95",
"Assets": "5.77",
"Other Assets": "36.1",
"Goodwill": "-0.219",
"Real Estate Investments": "-2.65",
"Expenses": "8.77",
"Revenues": "-2.95",
"Net Income": "1.80",
"General And Administrative Expense": "3.99",
"Costs And Expenses": "-2.93",
"Other Expenses": "5.84",
"Depreciation And Amortization": "1.81",
"Other Revenues": "-2.95",
"Other Net Income": "-4.14",
"Comprehensive Net Income": "2.66",
"Other Compr. Net Income": "0.858",
"Economic Capital Ratio": "-8.58"
},
"2018": {
"Other Liabilities": "-7.14",
"Liabilities": "-7.14",
"Stockholders Equity": "10.1",
"ECR before LimitedLiability": "45.4",
"Real Estate Investment Property Net": "-9.90",
"Assets": "10.1",
"Real Estate Investments": "-2.99",
"Goodwill": "-0.238",
"Other Assets": "45.8",
"Intangible Assets": "-0.0632",
"Expenses": "14.2",
"Revenues": "-9.96",
"Net Income": "4.04",
"Other Expenses": "8.55",
"Costs And Expenses": "1.68",
"Depreciation And Amortization": "1.86",
"General And Administrative Expense": "1.84",
"Other Revenues": "-9.96",
"Comprehensive Net Income": "4.87",
"Other Compr. Net Income": "0.824",
"Economic Capital Ratio": "1.35"
},
"2019": {
"Other Liabilities": "-4.64",
"Liabilities": "-4.64",
"Stockholders Equity": "7.08",
"ECR before LimitedLiability": "2.07",
"Assets": "6.02",
"Real Estate Investment Property Net": "-10.2",
"Goodwill": "-0.254",
"Real Estate Investments": "-4.18",
"Other Assets": "48.1",
"Expenses": "9.44",
"Revenues": "-10.4",
"Net Income": "0.375",
"Other Expenses": "3.96",
"Depreciation And Amortization": "2.17",
"Costs And Expenses": "0.161",
"General And Administrative Expense": "2.86",
"Operating Administrative And Other Expenses": "0.215",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "0.227",
"Other Net Income": "1.07",
"Economic Capital Ratio": "-0.349"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001574197_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Costs And Expenses": "122,274",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "2,978,355",
"Other Compr. Net Income": "49,461",
"Other Expenses": "106,900",
"Other Liabilities": "1,072,746",
"Other Net Income": "5,776",
"Other Revenues": "247,594",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,072,746",
"Assets": "2,978,355",
"Expenses": "229,174",
"Revenues": "247,594",
"Stockholders Equity": "1,905,609",
"Net Income": "24,196",
"Comprehensive Net Income": "52,389",
"BaseVar": "2,376,674",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "82%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "2,923,892",
"Other Compr. Net Income": "32,513",
"Other Expenses": "137,040",
"Other Liabilities": "1,075,375",
"Other Net Income": "-2,163",
"Other Revenues": "71,258",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,075,375",
"Assets": "2,923,892",
"Expenses": "137,040",
"Revenues": "71,258",
"Stockholders Equity": "1,848,517",
"Net Income": "-67,945",
"Comprehensive Net Income": "-49,413",
"BaseVar": "2,159,996",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "77%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "103,586",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "3,004,700",
"Other Compr. Net Income": "-12,573",
"Other Expenses": "133,615",
"Other Liabilities": "1,095,900",
"Other Net Income": "75,089",
"Other Revenues": "184,380",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,095,900",
"Assets": "3,004,700",
"Expenses": "237,201",
"Revenues": "184,380",
"Stockholders Equity": "1,908,800",
"Net Income": "22,268",
"Comprehensive Net Income": "15,101",
"BaseVar": "2,386,400",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "80%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.8007425077391334,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001574197.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001574197.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001574197.svg"
},
{
"company_id": "0001060224",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001060224.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001060224.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001060224.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001060224_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001060224_main_keyfigs.svg",
"name": "LIFE Storage LP",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001060224.svg",
"report_text": "The relative strengths and weaknesses of LIFE Storage LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of LIFE Storage LP compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 28% points.The greatest weakness of LIFE Storage LP is the variable Other Liabilities, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 76%, being 4.5% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001060224_2020_LIFE_Storage_LP.pdf",
"shrinked_graph_json": {
"2016": {
"Other Liabilities": "-4.17",
"Liabilities": "-4.17",
"Stockholders Equity": "0.521",
"ECR before LimitedLiability": "5.57",
"Goodwill": "-0.0423",
"Assets": "2.11",
"Real Estate Investments": "-1.38",
"Other Assets": "-12.0",
"Real Estate Investment Property Net": "34.2",
"Costs And Expenses": "1.39",
"Expenses": "4.90",
"Revenues": "3.08",
"Net Income": "5.37",
"General And Administrative Expense": "1.66",
"Operating Expenses": "0.0506",
"Other Expenses": "3.52",
"Depreciation And Amortization": "-1.73",
"Other Revenues": "3.08",
"Other Net Income": "-2.61",
"Comprehensive Net Income": "5.35",
"Economic Capital Ratio": "-1.99"
},
"2017": {
"Other Liabilities": "-11.1",
"Liabilities": "-11.1",
"Stockholders Equity": "-4.42",
"ECR before LimitedLiability": "-6.29",
"Real Estate Investment Property Net": "40.0",
"Assets": "1.79",
"Other Assets": "-11.7",
"Goodwill": "-0.272",
"Real Estate Investments": "-3.26",
"Expenses": "6.33",
"Revenues": "2.02",
"Net Income": "3.77",
"General And Administrative Expense": "2.65",
"Costs And Expenses": "2.48",
"Other Expenses": "3.13",
"Depreciation And Amortization": "-2.00",
"Other Revenues": "2.02",
"Other Net Income": "-4.50",
"Comprehensive Net Income": "3.63",
"Other Compr. Net Income": "-0.143",
"Economic Capital Ratio": "-17.4"
},
"2018": {
"Other Liabilities": "-9.73",
"Liabilities": "-9.73",
"Stockholders Equity": "-2.74",
"ECR before LimitedLiability": "45.4",
"Real Estate Investment Property Net": "30.3",
"Assets": "2.04",
"Real Estate Investments": "-3.39",
"Goodwill": "-0.272",
"Other Assets": "-9.56",
"Intangible Assets": "-0.0722",
"Expenses": "10.5",
"Revenues": "1.99",
"Net Income": "14.7",
"Other Expenses": "8.86",
"Costs And Expenses": "1.92",
"Depreciation And Amortization": "-1.00",
"General And Administrative Expense": "0.635",
"Other Revenues": "1.99",
"Comprehensive Net Income": "14.7",
"Other Net Income": "1.91",
"Economic Capital Ratio": "1.37"
},
"2019": {
"Other Liabilities": "-11.2",
"Liabilities": "-11.2",
"Stockholders Equity": "-5.60",
"ECR before LimitedLiability": "-2.11",
"Assets": "0.920",
"Real Estate Investment Property Net": "28.2",
"Goodwill": "-0.292",
"Real Estate Investments": "-4.75",
"Other Assets": "-8.73",
"Expenses": "9.00",
"Revenues": "-3.15",
"Net Income": "6.61",
"Other Expenses": "2.70",
"Depreciation And Amortization": "-0.657",
"Costs And Expenses": "4.84",
"General And Administrative Expense": "1.74",
"Operating Administrative And Other Expenses": "0.226",
"Other Revenues": "-3.15",
"Comprehensive Net Income": "6.77",
"Other Net Income": "0.822",
"Economic Capital Ratio": "-4.53"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001060224_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "117,081",
"General And Administrative Expense": "43,103",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "150,380",
"Other Compr. Net Income": "-6,758",
"Other Expenses": "237,093",
"Other Liabilities": "1,751,399",
"Other Net Income": "19,625",
"Other Revenues": "462,608",
"Real Estate Investment Property Net": "3,707,604",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,751,399",
"Assets": "3,857,984",
"Expenses": "397,277",
"Revenues": "462,608",
"Stockholders Equity": "2,106,585",
"Net Income": "84,956",
"Comprehensive Net Income": "81,104",
"BaseVar": "3,389,628",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "74%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "127,485",
"General And Administrative Expense": "50,031",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "179,678",
"Other Compr. Net Income": "13,380",
"Other Expenses": "255,243",
"Other Liabilities": "1,829,078",
"Other Net Income": "-182",
"Other Revenues": "529,750",
"Real Estate Investment Property Net": "3,697,096",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,829,078",
"Assets": "3,876,774",
"Expenses": "432,759",
"Revenues": "529,750",
"Stockholders Equity": "2,047,696",
"Net Income": "96,809",
"Comprehensive Net Income": "104,436",
"BaseVar": "3,497,133",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "73%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "102,530",
"General And Administrative Expense": "48,322",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "197,954",
"Other Compr. Net Income": "-259",
"Other Expenses": "253,691",
"Other Liabilities": "1,810,759",
"Other Net Income": "61,251",
"Other Revenues": "550,850",
"Real Estate Investment Property Net": "3,694,258",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,810,759",
"Assets": "3,892,212",
"Expenses": "404,543",
"Revenues": "550,850",
"Stockholders Equity": "2,081,453",
"Net Income": "207,558",
"Comprehensive Net Income": "207,410",
"BaseVar": "3,522,641",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "77%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "107,415",
"General And Administrative Expense": "46,318",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "239,824",
"Other Compr. Net Income": "-377",
"Other Expenses": "273,435",
"Other Liabilities": "2,073,763",
"Other Net Income": "134,321",
"Other Revenues": "578,975",
"Real Estate Investment Property Net": "3,993,140",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "2,073,763",
"Assets": "4,232,964",
"Expenses": "427,168",
"Revenues": "578,975",
"Stockholders Equity": "2,159,201",
"Net Income": "286,128",
"Comprehensive Net Income": "285,913",
"BaseVar": "3,906,319",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "77%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.758921153305326,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001060224.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001060224.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001060224.svg"
},
{
"company_id": "0001462047",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001462047.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001462047.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001462047_main_keyfigs.svg",
"name": "Prime Global Capital Group Inc",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001462047.svg",
"report_text": "The relative strengths and weaknesses of Prime Global Capital Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Prime Global Capital Group Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 45% points.The greatest weakness of Prime Global Capital Group Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 76%, being 4.5% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001462047_2020_Prime_Global_Capital_Group_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "47.9",
"Liabilities": "47.9",
"Stockholders Equity": "3.98",
"ECR before LimitedLiability": "77.9",
"Real Estate Investments": "1.87",
"Assets": "3.09",
"Real Estate Investment Property Net": "4.32",
"Other Assets": "-5.61",
"Goodwill": "0.157",
"Expenses": "5.98",
"Revenues": "38.9",
"Net Income": "61.8",
"General And Administrative Expense": "-13.1",
"Other Expenses": "32.7",
"Depreciation And Amortization": "2.48",
"Costs And Expenses": "-18.1",
"Other Revenues": "38.9",
"Comprehensive Net Income": "48.8",
"Other Net Income": "22.2",
"Other Compr. Net Income": "-17.3",
"Economic Capital Ratio": "60.0"
},
"2012": {
"Other Liabilities": "29.6",
"Liabilities": "29.6",
"Stockholders Equity": "49.9",
"ECR before LimitedLiability": "53.5",
"Real Estate Investment Property Net": "-0.379",
"Assets": "1.01",
"Real Estate Investments": "-0.232",
"Other Assets": "4.41",
"Depreciation And Amortization": "1.56",
"Expenses": "20.3",
"Revenues": "-14.8",
"Net Income": "12.3",
"Operating Expenses": "0.0697",
"General And Administrative Expense": "-3.06",
"Costs And Expenses": "5.62",
"Other Expenses": "16.4",
"Other Revenues": "-14.8",
"Other Net Income": "5.75",
"Comprehensive Net Income": "11.8",
"Other Compr. Net Income": "-0.446",
"Economic Capital Ratio": "30.0"
},
"2013": {
"Other Liabilities": "-6.38",
"Liabilities": "-6.38",
"Stockholders Equity": "8.50",
"ECR before LimitedLiability": "-8.30",
"Real Estate Investment Property Net": "-9.26",
"Assets": "9.79",
"Other Assets": "40.2",
"Intangible Assets": "-0.0719",
"Real Estate Investments": "-4.86",
"Expenses": "9.92",
"Revenues": "-15.9",
"Net Income": "-6.86",
"Depreciation And Amortization": "1.13",
"Other Expenses": "8.43",
"General And Administrative Expense": "-1.31",
"Costs And Expenses": "1.59",
"Other Revenues": "-15.9",
"Comprehensive Net Income": "-7.37",
"Other Net Income": "-0.592",
"Other Compr. Net Income": "-0.519",
"Economic Capital Ratio": "-18.7"
},
"2015": {
"Other Liabilities": "6.33",
"Liabilities": "6.33",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "-6.98",
"Assets": "4.73",
"Other Assets": "33.8",
"Real Estate Investments": "-4.68",
"Intangible Assets": "-0.103",
"Real Estate Investment Property Net": "-16.9",
"Other Expenses": "8.69",
"Expenses": "12.8",
"Revenues": "-10.8",
"Net Income": "-4.39",
"Costs And Expenses": "0.551",
"Depreciation And Amortization": "1.95",
"General And Administrative Expense": "1.04",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "-20.3",
"Other Net Income": "-4.71",
"Other Compr. Net Income": "-16.4",
"Economic Capital Ratio": "-15.8"
},
"2016": {
"Other Liabilities": "-2.29",
"Liabilities": "-2.29",
"Stockholders Equity": "9.92",
"ECR before LimitedLiability": "8.51",
"Assets": "7.40",
"Real Estate Investments": "-1.19",
"Other Assets": "42.6",
"Real Estate Investment Property Net": "-10.5",
"Costs And Expenses": "-0.468",
"Expenses": "8.58",
"Revenues": "-5.95",
"Net Income": "-0.0484",
"General And Administrative Expense": "1.02",
"Operating Expenses": "0.0463",
"Other Expenses": "6.20",
"Depreciation And Amortization": "1.74",
"Other Revenues": "-5.95",
"Other Net Income": "-2.65",
"Comprehensive Net Income": "1.36",
"Other Compr. Net Income": "1.41",
"Economic Capital Ratio": "0.950"
},
"2017": {
"Other Liabilities": "-9.26",
"Liabilities": "-9.26",
"Stockholders Equity": "7.12",
"ECR before LimitedLiability": "-5.29",
"Real Estate Investment Property Net": "-9.58",
"Assets": "9.35",
"Other Assets": "42.5",
"Goodwill": "-0.235",
"Real Estate Investments": "-2.83",
"Expenses": "11.0",
"Revenues": "-9.38",
"Net Income": "-2.01",
"General And Administrative Expense": "1.99",
"Costs And Expenses": "0.405",
"Other Expenses": "6.77",
"Depreciation And Amortization": "1.66",
"Other Revenues": "-9.38",
"Other Net Income": "-3.43",
"Comprehensive Net Income": "-2.67",
"Other Compr. Net Income": "-0.663",
"Economic Capital Ratio": "-16.3"
},
"2018": {
"Other Liabilities": "-9.23",
"Liabilities": "-9.23",
"Stockholders Equity": "7.23",
"ECR before LimitedLiability": "43.8",
"Real Estate Investment Property Net": "-10.2",
"Assets": "9.17",
"Real Estate Investments": "-3.09",
"Goodwill": "-0.247",
"Other Assets": "44.1",
"Intangible Assets": "-0.0655",
"Expenses": "14.6",
"Revenues": "-8.77",
"Net Income": "5.51",
"Other Expenses": "11.9",
"Costs And Expenses": "-0.239",
"Depreciation And Amortization": "1.86",
"General And Administrative Expense": "0.876",
"Other Revenues": "-8.77",
"Comprehensive Net Income": "6.07",
"Other Compr. Net Income": "0.544",
"Economic Capital Ratio": "-0.305"
},
"2019": {
"Other Liabilities": "-8.81",
"Liabilities": "-8.81",
"Stockholders Equity": "6.34",
"ECR before LimitedLiability": "-2.11",
"Assets": "8.12",
"Real Estate Investment Property Net": "-10.4",
"Goodwill": "-0.258",
"Real Estate Investments": "-4.25",
"Other Assets": "45.5",
"Expenses": "12.3",
"Revenues": "-11.5",
"Net Income": "-1.28",
"Other Expenses": "6.53",
"Depreciation And Amortization": "2.03",
"Costs And Expenses": "2.45",
"General And Administrative Expense": "0.807",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-1.03",
"Other Net Income": "-1.98",
"Other Compr. Net Income": "0.246",
"Economic Capital Ratio": "-4.53"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001462047_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "827",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "870",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "7,438",
"Other Compr. Net Income": "-1,024",
"Other Expenses": "2.0",
"Other Liabilities": "1,013",
"Other Net Income": "892",
"Other Revenues": "3,008",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,013",
"Assets": "7,438",
"Expenses": "1,700",
"Revenues": "3,008",
"Stockholders Equity": "6,425",
"Net Income": "2,201",
"Comprehensive Net Income": "1,617",
"BaseVar": "8,597",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "152%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "-337",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "1,528",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "41,585",
"Other Compr. Net Income": "-175",
"Other Expenses": "0",
"Other Liabilities": "2,951",
"Other Net Income": "2,352",
"Other Revenues": "1,506",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "2,951",
"Assets": "41,585",
"Expenses": "1,191",
"Revenues": "1,506",
"Stockholders Equity": "38,634",
"Net Income": "2,666",
"Comprehensive Net Income": "2,567",
"BaseVar": "25,716",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "132%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "154",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "1,990",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "61,743",
"Other Compr. Net Income": "-486",
"Other Expenses": "1,428",
"Other Liabilities": "25,522",
"Other Net Income": "1,493",
"Other Revenues": "153",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "25,522",
"Assets": "61,743",
"Expenses": "3,573",
"Revenues": "153",
"Stockholders Equity": "36,221",
"Net Income": "-1,927",
"Comprehensive Net Income": "-2,204",
"BaseVar": "47,398",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "71%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "472",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "-374",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "47,087",
"Other Compr. Net Income": "-6,343",
"Other Expenses": "1,855",
"Other Liabilities": "18,450",
"Other Net Income": "198",
"Other Revenues": "1,566",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "18,450",
"Assets": "47,087",
"Expenses": "1,953",
"Revenues": "1,566",
"Stockholders Equity": "28,637",
"Net Income": "-189",
"Comprehensive Net Income": "-3,805",
"BaseVar": "39,407",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "67%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "675",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "131",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "45,812",
"Other Compr. Net Income": "-10,369",
"Other Expenses": "1,409",
"Other Liabilities": "17,292",
"Other Net Income": "105",
"Other Revenues": "1,638",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "17,292",
"Assets": "45,812",
"Expenses": "2,215",
"Revenues": "1,638",
"Stockholders Equity": "28,520",
"Net Income": "-473",
"Comprehensive Net Income": "-6,383",
"BaseVar": "41,008",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "60%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "629",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "562",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "44,520",
"Other Compr. Net Income": "183",
"Other Expenses": "1,038",
"Other Liabilities": "17,230",
"Other Net Income": "193",
"Other Revenues": "1,178",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "17,230",
"Assets": "44,520",
"Expenses": "2,228",
"Revenues": "1,178",
"Stockholders Equity": "27,290",
"Net Income": "-858",
"Comprehensive Net Income": "-754",
"BaseVar": "33,371",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "75%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "668",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "96",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "44,973",
"Other Compr. Net Income": "132",
"Other Expenses": "1,044",
"Other Liabilities": "17,927",
"Other Net Income": "-5.9",
"Other Revenues": "1,470",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "17,927",
"Assets": "44,973",
"Expenses": "1,808",
"Revenues": "1,470",
"Stockholders Equity": "27,046",
"Net Income": "-343",
"Comprehensive Net Income": "-268",
"BaseVar": "33,704",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "76%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "668",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "953",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "44,473",
"Other Compr. Net Income": "163",
"Other Expenses": "904",
"Other Liabilities": "17,632",
"Other Net Income": "0",
"Other Revenues": "1,891",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "17,632",
"Assets": "44,473",
"Expenses": "2,525",
"Revenues": "1,891",
"Stockholders Equity": "26,842",
"Net Income": "-634",
"Comprehensive Net Income": "-541",
"BaseVar": "34,074",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "75%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.7589113435492885,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001462047.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001462047.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001462047.svg"
},
{
"company_id": "0001406587",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001406587.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001406587.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001406587.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001406587_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001406587_main_keyfigs.svg",
"name": "Forestar Group Inc",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001406587.svg",
"report_text": "The relative strengths and weaknesses of Forestar Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Forestar Group Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Forestar Group Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 75%, being 5.0% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001406587_2020_Forestar_Group_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-5.81",
"Liabilities": "-5.81",
"Stockholders Equity": "2.31",
"ECR before LimitedLiability": "7.78",
"Real Estate Investments": "-2.98",
"Assets": "3.26",
"Real Estate Investment Property Net": "-7.39",
"Other Assets": "23.7",
"Goodwill": "-0.240",
"Expenses": "8.32",
"Revenues": "-22.0",
"Net Income": "3.47",
"General And Administrative Expense": "1.76",
"Other Expenses": "2.64",
"Depreciation And Amortization": "1.06",
"Costs And Expenses": "2.90",
"Other Revenues": "-22.0",
"Comprehensive Net Income": "3.63",
"Other Net Income": "15.7",
"Other Compr. Net Income": "0.156",
"Economic Capital Ratio": "-10.2"
},
"2016": {
"Other Liabilities": "31.2",
"Liabilities": "31.2",
"Stockholders Equity": "5.79",
"ECR before LimitedLiability": "37.8",
"Goodwill": "-0.0319",
"Assets": "-3.97",
"Real Estate Investments": "-1.03",
"Other Assets": "11.3",
"Real Estate Investment Property Net": "-8.19",
"Costs And Expenses": "2.49",
"Expenses": "-30.7",
"Revenues": "-21.5",
"Net Income": "17.5",
"General And Administrative Expense": "0.504",
"Operating Expenses": "0.0921",
"Other Expenses": "-38.5",
"Depreciation And Amortization": "3.42",
"Other Revenues": "-21.5",
"Other Net Income": "61.1",
"Comprehensive Net Income": "17.5",
"Economic Capital Ratio": "30.3"
},
"2017": {
"Other Liabilities": "25.0",
"Liabilities": "25.0",
"Stockholders Equity": "6.91",
"ECR before LimitedLiability": "28.9",
"Real Estate Investment Property Net": "-6.61",
"Assets": "-2.28",
"Other Assets": "13.4",
"Goodwill": "-0.178",
"Real Estate Investments": "-2.09",
"Expenses": "-23.0",
"Revenues": "-25.7",
"Net Income": "12.8",
"General And Administrative Expense": "-5.80",
"Costs And Expenses": "4.25",
"Other Expenses": "-25.3",
"Depreciation And Amortization": "3.26",
"Other Revenues": "-25.7",
"Other Net Income": "51.8",
"Comprehensive Net Income": "12.2",
"Other Compr. Net Income": "-0.657",
"Economic Capital Ratio": "17.9"
},
"2019": {
"Other Liabilities": "-0.319",
"Liabilities": "-0.319",
"Stockholders Equity": "-10.4",
"ECR before LimitedLiability": "-2.59",
"Assets": "-5.26",
"Real Estate Investment Property Net": "-13.6",
"Goodwill": "-0.364",
"Real Estate Investments": "-5.81",
"Other Assets": "36.2",
"Expenses": "-7.64",
"Revenues": "12.7",
"Net Income": "2.26",
"Other Expenses": "-18.7",
"Depreciation And Amortization": "2.85",
"Costs And Expenses": "3.59",
"General And Administrative Expense": "3.76",
"Operating Administrative And Other Expenses": "0.280",
"Other Revenues": "12.7",
"Comprehensive Net Income": "2.46",
"Other Net Income": "-2.48",
"Economic Capital Ratio": "-5.01"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001406587_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "23,326",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "794,857",
"Other Compr. Net Income": "0",
"Other Expenses": "74,165",
"Other Liabilities": "283,645",
"Other Net Income": "106,364",
"Other Revenues": "368",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "283,645",
"Assets": "794,857",
"Expenses": "97,491",
"Revenues": "368",
"Stockholders Equity": "511,212",
"Net Income": "9,241",
"Comprehensive Net Income": "9,241",
"BaseVar": "674,038",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "82%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "21,597",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "733,208",
"Other Compr. Net Income": "-1,531",
"Other Expenses": "237,397",
"Other Liabilities": "171,090",
"Other Net Income": "317,455",
"Other Revenues": "1,718",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "171,090",
"Assets": "733,208",
"Expenses": "258,994",
"Revenues": "1,718",
"Stockholders Equity": "562,118",
"Net Income": "60,179",
"Comprehensive Net Income": "59,306",
"BaseVar": "834,750",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "106%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "56,531",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "761,912",
"Other Compr. Net Income": "0",
"Other Expenses": "185,789",
"Other Liabilities": "156,280",
"Other Net Income": "291,052",
"Other Revenues": "3,600",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "156,280",
"Assets": "761,912",
"Expenses": "242,320",
"Revenues": "3,600",
"Stockholders Equity": "605,632",
"Net Income": "52,332",
"Comprehensive Net Income": "52,332",
"BaseVar": "813,498",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "109%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "28,900",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "1,868",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,455,700",
"Other Compr. Net Income": "0",
"Other Expenses": "335,764",
"Other Liabilities": "646,800",
"Other Net Income": "29,289",
"Other Revenues": "811,656",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "646,800",
"Assets": "1,455,700",
"Expenses": "366,532",
"Revenues": "811,656",
"Stockholders Equity": "808,900",
"Net Income": "474,413",
"Comprehensive Net Income": "474,413",
"BaseVar": "1,848,185",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "115%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.754149578614203,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001406587.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001406587.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001406587.svg"
},
{
"company_id": "0001052752",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001052752.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001052752.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001052752.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001052752_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001052752_main_keyfigs.svg",
"name": "Getty Realty CORP MD",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001052752.svg",
"report_text": "The relative strengths and weaknesses of Getty Realty CORP MD are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Getty Realty CORP MD compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Getty Realty CORP MD is the variable Other Liabilities, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 72%, being 8.8% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001052752_2020_Getty_Realty_CORP_MD.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-8.07",
"Liabilities": "-8.07",
"Stockholders Equity": "-5.01",
"ECR before LimitedLiability": "3.64",
"Real Estate Investments": "-3.38",
"Assets": "0.119",
"Real Estate Investment Property Net": "25.1",
"Other Assets": "-9.57",
"Goodwill": "-0.274",
"Expenses": "5.73",
"Revenues": "0.288",
"Net Income": "4.49",
"General And Administrative Expense": "1.24",
"Other Expenses": "5.56",
"Depreciation And Amortization": "-0.882",
"Costs And Expenses": "-0.195",
"Other Revenues": "0.288",
"Comprehensive Net Income": "4.78",
"Other Net Income": "-1.52",
"Other Compr. Net Income": "0.290",
"Economic Capital Ratio": "-14.3"
},
"2014": {
"Other Liabilities": "0.465",
"Liabilities": "0.465",
"Stockholders Equity": "8.78",
"ECR before LimitedLiability": "21.0",
"Other Assets": "-3.11",
"Assets": "4.97",
"Real Estate Investments": "-4.39",
"Intangible Assets": "-0.0782",
"Real Estate Investment Property Net": "17.9",
"Other Expenses": "9.51",
"Expenses": "7.29",
"Revenues": "1.60",
"Net Income": "4.97",
"General And Administrative Expense": "0.0876",
"Depreciation And Amortization": "-0.553",
"Costs And Expenses": "-1.74",
"Other Revenues": "1.60",
"Other Net Income": "-3.94",
"Comprehensive Net Income": "4.81",
"Other Compr. Net Income": "-0.168",
"Economic Capital Ratio": "-1.32"
},
"2015": {
"Other Liabilities": "-6.03",
"Liabilities": "-6.03",
"Stockholders Equity": "-0.716",
"ECR before LimitedLiability": "5.98",
"Assets": "2.47",
"Other Assets": "-5.67",
"Real Estate Investments": "-3.20",
"Intangible Assets": "-0.0685",
"Real Estate Investment Property Net": "16.7",
"Other Expenses": "7.18",
"Expenses": "7.14",
"Revenues": "0.302",
"Net Income": "5.16",
"Costs And Expenses": "-0.743",
"Depreciation And Amortization": "-0.608",
"General And Administrative Expense": "1.26",
"Other Revenues": "0.302",
"Comprehensive Net Income": "5.47",
"Other Net Income": "-2.18",
"Other Compr. Net Income": "0.298",
"Economic Capital Ratio": "-2.84"
},
"2016": {
"Other Liabilities": "-7.65",
"Liabilities": "-7.65",
"Stockholders Equity": "-3.63",
"ECR before LimitedLiability": "3.75",
"Assets": "0.991",
"Real Estate Investments": "-1.42",
"Other Assets": "-7.39",
"Real Estate Investment Property Net": "14.7",
"Costs And Expenses": "-1.62",
"Expenses": "6.48",
"Revenues": "3.99",
"Net Income": "7.92",
"General And Administrative Expense": "1.13",
"Operating Expenses": "0.0506",
"Other Expenses": "7.60",
"Depreciation And Amortization": "-0.630",
"Other Revenues": "3.99",
"Other Net Income": "-2.58",
"Comprehensive Net Income": "8.02",
"Other Compr. Net Income": "0.0974",
"Economic Capital Ratio": "-3.81"
},
"2017": {
"Other Liabilities": "-13.4",
"Liabilities": "-13.4",
"Stockholders Equity": "-4.03",
"ECR before LimitedLiability": "-5.28",
"Real Estate Investment Property Net": "21.2",
"Assets": "2.82",
"Other Assets": "-7.01",
"Goodwill": "-0.257",
"Real Estate Investments": "-3.08",
"Expenses": "9.63",
"Revenues": "-0.479",
"Net Income": "5.97",
"General And Administrative Expense": "2.49",
"Costs And Expenses": "-0.0676",
"Other Expenses": "7.36",
"Depreciation And Amortization": "-0.273",
"Other Revenues": "-0.479",
"Other Net Income": "-3.05",
"Comprehensive Net Income": "5.60",
"Other Compr. Net Income": "-0.361",
"Economic Capital Ratio": "-16.3"
},
"2018": {
"Other Liabilities": "-13.2",
"Liabilities": "-13.2",
"Stockholders Equity": "-3.83",
"ECR before LimitedLiability": "41.2",
"Real Estate Investment Property Net": "17.9",
"Assets": "3.05",
"Real Estate Investments": "-3.52",
"Goodwill": "-0.284",
"Other Assets": "-5.21",
"Intangible Assets": "-0.0753",
"Expenses": "12.8",
"Revenues": "-0.517",
"Net Income": "12.9",
"Other Expenses": "13.1",
"Costs And Expenses": "-0.537",
"Depreciation And Amortization": "-0.338",
"General And Administrative Expense": "0.549",
"Other Revenues": "-0.517",
"Comprehensive Net Income": "13.0",
"Other Net Income": "0.647",
"Economic Capital Ratio": "-2.82"
},
"2019": {
"Other Liabilities": "-13.9",
"Liabilities": "-13.9",
"Stockholders Equity": "-5.89",
"ECR before LimitedLiability": "-6.39",
"Assets": "2.05",
"Real Estate Investment Property Net": "18.2",
"Goodwill": "-0.306",
"Real Estate Investments": "-4.96",
"Other Assets": "-4.64",
"Expenses": "10.7",
"Revenues": "-4.85",
"Net Income": "4.21",
"Other Expenses": "4.21",
"Depreciation And Amortization": "-0.191",
"Costs And Expenses": "4.70",
"General And Administrative Expense": "1.47",
"Operating Administrative And Other Expenses": "0.218",
"Other Revenues": "-4.85",
"Comprehensive Net Income": "4.37",
"Other Net Income": "-1.33",
"Economic Capital Ratio": "-8.81"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001052752_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "16,723",
"Depreciation And Amortization": "10,287",
"General And Administrative Expense": "23,585",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "156,352",
"Other Compr. Net Income": "1,153",
"Other Expenses": "50,687",
"Other Liabilities": "262,920",
"Other Net Income": "862",
"Other Revenues": "112,876",
"Real Estate Investment Property Net": "478,737",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "262,920",
"Assets": "635,089",
"Expenses": "101,282",
"Revenues": "112,876",
"Stockholders Equity": "372,169",
"Net Income": "12,456",
"Comprehensive Net Income": "13,113",
"BaseVar": "591,679",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "78%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "23,752",
"Depreciation And Amortization": "10,549",
"General And Administrative Expense": "15,777",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "192,232",
"Other Compr. Net Income": "0",
"Other Expenses": "30,630",
"Other Liabilities": "280,477",
"Other Net Income": "4,259",
"Other Revenues": "99,867",
"Real Estate Investment Property Net": "495,269",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "280,477",
"Assets": "687,501",
"Expenses": "80,708",
"Revenues": "99,867",
"Stockholders Equity": "407,024",
"Net Income": "23,418",
"Comprehensive Net Income": "23,418",
"BaseVar": "605,979",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "80%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "23,649",
"Depreciation And Amortization": "16,974",
"General And Administrative Expense": "16,930",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "223,266",
"Other Compr. Net Income": "0",
"Other Expenses": "33,383",
"Other Liabilities": "492,568",
"Other Net Income": "17,613",
"Other Revenues": "110,733",
"Real Estate Investment Property Net": "675,863",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "492,568",
"Assets": "899,129",
"Expenses": "90,936",
"Revenues": "110,733",
"Stockholders Equity": "406,561",
"Net Income": "37,410",
"Comprehensive Net Income": "37,410",
"BaseVar": "840,575",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "69%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "22,727",
"Depreciation And Amortization": "19,434",
"General And Administrative Expense": "14,208",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "215,716",
"Other Compr. Net Income": "0",
"Other Expenses": "25,775",
"Other Liabilities": "446,388",
"Other Net Income": "10,533",
"Other Revenues": "115,234",
"Real Estate Investment Property Net": "661,590",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "446,388",
"Assets": "877,306",
"Expenses": "82,143",
"Revenues": "115,234",
"Stockholders Equity": "430,918",
"Net Income": "43,624",
"Comprehensive Net Income": "43,624",
"BaseVar": "799,068",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "73%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "22,345",
"Depreciation And Amortization": "19,080",
"General And Administrative Expense": "13,884",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "235,143",
"Other Compr. Net Income": "0",
"Other Expenses": "29,224",
"Other Liabilities": "519,059",
"Other Net Income": "8,876",
"Other Revenues": "120,127",
"Real Estate Investment Property Net": "837,611",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "519,059",
"Assets": "1,072,754",
"Expenses": "84,533",
"Revenues": "120,127",
"Stockholders Equity": "553,695",
"Net Income": "44,470",
"Comprehensive Net Income": "44,470",
"BaseVar": "936,840",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "74%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "23,646",
"Depreciation And Amortization": "24,143",
"General And Administrative Expense": "14,647",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "266,760",
"Other Compr. Net Income": "0",
"Other Expenses": "32,336",
"Other Liabilities": "578,011",
"Other Net Income": "8,410",
"Other Revenues": "136,116",
"Real Estate Investment Property Net": "892,415",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "578,011",
"Assets": "1,159,175",
"Expenses": "94,771",
"Revenues": "136,116",
"Stockholders Equity": "581,164",
"Net Income": "49,755",
"Comprehensive Net Income": "49,755",
"BaseVar": "1,026,529",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "73%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "2,057",
"Depreciation And Amortization": "25,386",
"General And Administrative Expense": "15,174",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "264,018",
"Other Compr. Net Income": "0",
"Other Expenses": "59,139",
"Other Liabilities": "622,338",
"Other Net Income": "7,537",
"Other Revenues": "140,683",
"Real Estate Investment Property Net": "947,759",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "622,338",
"Assets": "1,211,777",
"Expenses": "101,756",
"Revenues": "140,683",
"Stockholders Equity": "589,439",
"Net Income": "46,464",
"Comprehensive Net Income": "46,464",
"BaseVar": "1,082,042",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "71%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.7160870104104619,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001052752.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001052752.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001052752.svg"
},
{
"company_id": "0001482512",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001482512.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001482512.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001482512.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001482512_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001482512_main_keyfigs.svg",
"name": "Hudson Pacific Properties Inc",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001482512.svg",
"report_text": "The relative strengths and weaknesses of Hudson Pacific Properties Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Hudson Pacific Properties Inc compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 27% points.The greatest weakness of Hudson Pacific Properties Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 70%, being 11% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001482512_2020_Hudson_Pacific_Properties_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "-9.98",
"Liabilities": "-9.98",
"Stockholders Equity": "4.34",
"ECR before LimitedLiability": "-18.4",
"Real Estate Investment Property Net": "34.1",
"Assets": "10.9",
"Intangible Assets": "2.78",
"Real Estate Investments": "-7.51",
"Other Assets": "-11.6",
"Depreciation And Amortization": "1.22",
"Expenses": "8.59",
"Revenues": "-16.3",
"Net Income": "-15.2",
"General And Administrative Expense": "2.56",
"Costs And Expenses": "-1.92",
"Other Expenses": "6.57",
"Other Revenues": "-16.3",
"Other Net Income": "-6.70",
"Comprehensive Net Income": "-15.7",
"Other Compr. Net Income": "-0.551",
"Economic Capital Ratio": "-41.9"
},
"2013": {
"Other Liabilities": "-9.99",
"Liabilities": "-9.99",
"Stockholders Equity": "3.09",
"ECR before LimitedLiability": "-22.0",
"Real Estate Investment Property Net": "32.6",
"Assets": "10.3",
"Other Assets": "-13.8",
"Intangible Assets": "2.80",
"Real Estate Investments": "-6.58",
"Expenses": "8.24",
"Revenues": "-17.0",
"Net Income": "-15.3",
"Depreciation And Amortization": "1.28",
"Other Expenses": "1.39",
"General And Administrative Expense": "3.11",
"Costs And Expenses": "2.17",
"Other Revenues": "-17.0",
"Comprehensive Net Income": "-15.7",
"Other Net Income": "-5.81",
"Other Compr. Net Income": "-0.384",
"Economic Capital Ratio": "-32.4"
},
"2014": {
"Other Liabilities": "-6.63",
"Liabilities": "-6.63",
"Stockholders Equity": "10.1",
"ECR before LimitedLiability": "0.305",
"Other Assets": "-10.7",
"Assets": "14.5",
"Real Estate Investments": "-5.96",
"Intangible Assets": "2.19",
"Real Estate Investment Property Net": "32.0",
"Other Expenses": "2.97",
"Expenses": "10.1",
"Revenues": "-14.9",
"Net Income": "-11.7",
"General And Administrative Expense": "2.89",
"Depreciation And Amortization": "1.32",
"Costs And Expenses": "2.50",
"Other Revenues": "-14.9",
"Other Net Income": "-5.80",
"Comprehensive Net Income": "-12.3",
"Other Compr. Net Income": "-0.648",
"Economic Capital Ratio": "-22.0"
},
"2015": {
"Other Liabilities": "-1.63",
"Liabilities": "-1.63",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "2.23",
"Assets": "14.1",
"Other Assets": "-9.96",
"Real Estate Investments": "-3.13",
"Intangible Assets": "2.34",
"Real Estate Investment Property Net": "34.4",
"Other Expenses": "0.502",
"Expenses": "7.46",
"Revenues": "-12.3",
"Net Income": "-10.6",
"Costs And Expenses": "2.11",
"Depreciation And Amortization": "1.44",
"General And Administrative Expense": "3.18",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-10.3",
"Other Net Income": "-5.30",
"Other Compr. Net Income": "0.287",
"Economic Capital Ratio": "-6.59"
},
"2016": {
"Other Liabilities": "-7.04",
"Liabilities": "-7.04",
"Stockholders Equity": "5.25",
"ECR before LimitedLiability": "-7.34",
"Assets": "9.23",
"Real Estate Investments": "-1.66",
"Other Assets": "-12.3",
"Real Estate Investment Property Net": "31.2",
"Costs And Expenses": "-3.86",
"Expenses": "6.14",
"Revenues": "-10.5",
"Net Income": "-8.72",
"General And Administrative Expense": "1.91",
"Operating Expenses": "0.0493",
"Other Expenses": "6.29",
"Depreciation And Amortization": "1.87",
"Other Revenues": "-10.5",
"Other Net Income": "-3.95",
"Comprehensive Net Income": "-8.70",
"Other Compr. Net Income": "0.0283",
"Economic Capital Ratio": "-14.9"
},
"2017": {
"Other Liabilities": "-9.77",
"Liabilities": "-9.77",
"Stockholders Equity": "5.28",
"ECR before LimitedLiability": "-16.4",
"Real Estate Investment Property Net": "34.3",
"Assets": "10.9",
"Other Assets": "-10.8",
"Goodwill": "-0.306",
"Real Estate Investments": "-3.64",
"Expenses": "6.94",
"Revenues": "-12.9",
"Net Income": "-11.4",
"General And Administrative Expense": "2.90",
"Costs And Expenses": "-3.25",
"Other Expenses": "5.45",
"Depreciation And Amortization": "1.80",
"Other Revenues": "-12.9",
"Other Net Income": "-5.01",
"Comprehensive Net Income": "-11.9",
"Other Compr. Net Income": "-0.577",
"Economic Capital Ratio": "-27.5"
},
"2018": {
"Other Liabilities": "-9.53",
"Liabilities": "-9.53",
"Stockholders Equity": "0.937",
"ECR before LimitedLiability": "42.9",
"Real Estate Investment Property Net": "31.5",
"Assets": "4.66",
"Real Estate Investments": "-3.39",
"Goodwill": "-0.273",
"Other Assets": "-8.30",
"Expenses": "12.1",
"Revenues": "-1.66",
"Net Income": "9.71",
"Other Expenses": "11.4",
"Costs And Expenses": "-2.46",
"Depreciation And Amortization": "2.03",
"General And Administrative Expense": "0.967",
"Other Revenues": "-1.66",
"Comprehensive Net Income": "9.63",
"Other Net Income": "-0.583",
"Other Compr. Net Income": "-0.0725",
"Economic Capital Ratio": "-1.13"
},
"2019": {
"Other Liabilities": "-11.5",
"Liabilities": "-11.5",
"Stockholders Equity": "-4.08",
"ECR before LimitedLiability": "-8.33",
"Assets": "2.52",
"Real Estate Investment Property Net": "26.6",
"Goodwill": "-0.323",
"Real Estate Investments": "-5.21",
"Other Assets": "-6.97",
"Expenses": "10.2",
"Revenues": "-5.57",
"Net Income": "0.297",
"Other Expenses": "5.30",
"Depreciation And Amortization": "2.27",
"Costs And Expenses": "0.243",
"General And Administrative Expense": "1.84",
"Operating Administrative And Other Expenses": "0.223",
"Other Revenues": "-5.57",
"Comprehensive Net Income": "0.176",
"Other Net Income": "-3.87",
"Economic Capital Ratio": "-10.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001482512_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Costs And Expenses": "57,024",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "16,497",
"Goodwill": "8,754",
"Intangible Assets": "83,498",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "76,667",
"Other Compr. Net Income": "-12,588",
"Other Expenses": "77,917",
"Other Liabilities": "649,993",
"Other Net Income": "-19,724",
"Other Revenues": "0",
"Real Estate Investment Property Net": "1,390,771",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "649,993",
"Assets": "1,559,690",
"Expenses": "151,438",
"Revenues": "0",
"Stockholders Equity": "909,697",
"Net Income": "-171,162",
"Comprehensive Net Income": "-178,337",
"BaseVar": "1,226,116",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "60%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "8,754",
"Intangible Assets": "112,204",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "91,328",
"Other Compr. Net Income": "-11,949",
"Other Expenses": "177,598",
"Other Liabilities": "1,017,933",
"Other Net Income": "-30,554",
"Other Revenues": "0",
"Real Estate Investment Property Net": "1,918,988",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,017,933",
"Assets": "2,131,274",
"Expenses": "177,598",
"Revenues": "0",
"Stockholders Equity": "1,113,341",
"Net Income": "-208,152",
"Comprehensive Net Income": "-214,963",
"BaseVar": "1,719,870",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "57%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "8,754",
"Intangible Assets": "102,023",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "193,470",
"Other Compr. Net Income": "-15,013",
"Other Expenses": "204,738",
"Other Liabilities": "1,055,693",
"Other Net Income": "-25,155",
"Other Revenues": "0",
"Real Estate Investment Property Net": "2,036,638",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,055,693",
"Assets": "2,340,885",
"Expenses": "204,738",
"Revenues": "0",
"Stockholders Equity": "1,285,192",
"Net Income": "-229,893",
"Comprehensive Net Income": "-238,450",
"BaseVar": "1,859,927",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "59%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "8,754",
"Intangible Assets": "318,031",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "426,788",
"Other Compr. Net Income": "81,344",
"Other Expenses": "1,799,334",
"Other Liabilities": "2,514,821",
"Other Net Income": "-60,095",
"Other Revenues": "0",
"Real Estate Investment Property Net": "5,500,462",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "2,514,821",
"Assets": "6,254,035",
"Expenses": "1,799,334",
"Revenues": "0",
"Stockholders Equity": "3,739,214",
"Net Income": "-1,859,429",
"Comprehensive Net Income": "-1,813,063",
"BaseVar": "5,665,338",
"ECR before LimitedLiability": "1.7%",
"Economic Capital Ratio": "34%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "176,553",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "34,388",
"Goodwill": "8,754",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "619,311",
"Other Compr. Net Income": "-3,928",
"Other Expenses": "318,429",
"Other Liabilities": "2,966,071",
"Other Net Income": "-50,461",
"Other Revenues": "0",
"Real Estate Investment Property Net": "6,050,933",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "2,966,071",
"Assets": "6,678,998",
"Expenses": "529,371",
"Revenues": "0",
"Stockholders Equity": "3,712,927",
"Net Income": "-579,832",
"Comprehensive Net Income": "-582,071",
"BaseVar": "5,207,816",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "62%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "283,690",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "54,361",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "732,127",
"Other Compr. Net Income": "-17,737",
"Other Expenses": "246,868",
"Other Liabilities": "2,700,929",
"Other Net Income": "-42,852",
"Other Revenues": "0",
"Real Estate Investment Property Net": "5,889,943",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "2,700,929",
"Assets": "6,622,070",
"Expenses": "584,919",
"Revenues": "0",
"Stockholders Equity": "3,921,141",
"Net Income": "-627,771",
"Comprehensive Net Income": "-637,881",
"BaseVar": "5,087,535",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "250,931",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "60,740",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "706,973",
"Other Compr. Net Income": "-12,075",
"Other Expenses": "263,933",
"Other Liabilities": "3,117,793",
"Other Net Income": "-38,022",
"Other Revenues": "728,418",
"Real Estate Investment Property Net": "6,363,906",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "3,117,793",
"Assets": "7,070,879",
"Expenses": "575,604",
"Revenues": "728,418",
"Stockholders Equity": "3,953,086",
"Net Income": "114,792",
"Comprehensive Net Income": "107,909",
"BaseVar": "5,988,055",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "75%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "281,766",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "71,695",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,095,719",
"Other Compr. Net Income": "-23,011",
"Other Expenses": "292,601",
"Other Liabilities": "3,622,131",
"Other Net Income": "-85,518",
"Other Revenues": "830,798",
"Real Estate Investment Property Net": "6,370,849",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "3,622,131",
"Assets": "7,466,568",
"Expenses": "646,062",
"Revenues": "830,798",
"Stockholders Equity": "3,844,437",
"Net Income": "99,218",
"Comprehensive Net Income": "86,101",
"BaseVar": "6,590,707",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "70%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.6967038695895772,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001482512.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001482512.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001482512.svg"
},
{
"company_id": "0001138118",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001138118.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001138118.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001138118.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001138118_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001138118_main_keyfigs.svg",
"name": "CBRE Group INC",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001138118.svg",
"report_text": "The relative strengths and weaknesses of CBRE Group INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of CBRE Group INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 65% points.The greatest weakness of CBRE Group INC is the variable Costs And Expenses, reducing the Economic Capital Ratio by 145% points.
The company's Economic Capital Ratio, given in the ranking table, is 68%, being 12% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001138118_2020_CBRE_Group_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Liabilities": "16.1",
"Liabilities": "16.1",
"Stockholders Equity": "-25.5",
"ECR before LimitedLiability": "-9.97",
"Goodwill": "7.28",
"Assets": "-22.9",
"Real Estate Investment Property Net": "-29.1",
"Intangible Assets": "1.67",
"Other Assets": "10.6",
"Costs And Expenses": "4.61",
"Expenses": "-38.4",
"Revenues": "24.0",
"Net Income": "-2.58",
"General And Administrative Expense": "1.54",
"Depreciation And Amortization": "3.84",
"Other Expenses": "-47.1",
"Other Revenues": "24.0",
"Comprehensive Net Income": "-2.16",
"Other Net Income": "-2.20",
"Other Compr. Net Income": "0.430",
"Economic Capital Ratio": "-9.52"
},
"2011": {
"Other Liabilities": "-6.80",
"Liabilities": "-6.80",
"Stockholders Equity": "-65.0",
"ECR before LimitedLiability": "-24.6",
"Real Estate Investments": "-9.83",
"Assets": "-30.9",
"Real Estate Investment Property Net": "-21.2",
"Intangible Assets": "5.91",
"Other Assets": "-21.3",
"Goodwill": "15.3",
"Expenses": "-37.0",
"Revenues": "26.0",
"Net Income": "9.68",
"General And Administrative Expense": "13.2",
"Other Expenses": "-53.5",
"Costs And Expenses": "6.66",
"Other Revenues": "26.0",
"Comprehensive Net Income": "8.84",
"Other Net Income": "-0.635",
"Other Compr. Net Income": "-0.748",
"Economic Capital Ratio": "-42.6"
},
"2017": {
"Other Liabilities": "20.7",
"Liabilities": "20.7",
"Stockholders Equity": "-79.6",
"ECR before LimitedLiability": "-14.4",
"Real Estate Investment Property Net": "-23.7",
"Assets": "-30.6",
"Other Assets": "-17.8",
"Goodwill": "12.8",
"Intangible Assets": "5.05",
"Real Estate Investments": "-8.56",
"Expenses": "-95.9",
"Revenues": "59.5",
"Net Income": "9.13",
"General And Administrative Expense": "11.2",
"Costs And Expenses": "6.49",
"Other Expenses": "-121",
"Depreciation And Amortization": "0.897",
"Other Revenues": "59.5",
"Other Net Income": "-8.84",
"Comprehensive Net Income": "9.48",
"Economic Capital Ratio": "-25.5"
},
"2018": {
"Other Liabilities": "34.3",
"Liabilities": "34.3",
"Stockholders Equity": "-97.1",
"ECR before LimitedLiability": "34.9",
"Real Estate Investment Property Net": "-27.5",
"Assets": "-34.2",
"Real Estate Investments": "-10.6",
"Goodwill": "11.5",
"Other Assets": "-17.5",
"Intangible Assets": "4.11",
"Expenses": "-125",
"Revenues": "65.4",
"Net Income": "34.5",
"Other Expenses": "-147",
"Costs And Expenses": "5.90",
"Depreciation And Amortization": "2.68",
"General And Administrative Expense": "6.51",
"Other Revenues": "65.4",
"Comprehensive Net Income": "34.4",
"Other Net Income": "3.84",
"Economic Capital Ratio": "-9.21"
},
"2019": {
"Other Liabilities": "31.6",
"Liabilities": "31.6",
"Stockholders Equity": "-91.9",
"ECR before LimitedLiability": "-9.51",
"Assets": "-32.0",
"Real Estate Investment Property Net": "-26.1",
"Goodwill": "8.89",
"Real Estate Investments": "-12.8",
"Other Assets": "-11.6",
"Expenses": "-121",
"Revenues": "64.7",
"Net Income": "7.31",
"Other Expenses": "32.1",
"Depreciation And Amortization": "3.46",
"Costs And Expenses": "-145",
"General And Administrative Expense": "8.75",
"Operating Administrative And Other Expenses": "-22.6",
"Other Revenues": "64.7",
"Comprehensive Net Income": "7.92",
"Other Net Income": "-5.34",
"Economic Capital Ratio": "-11.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001138118_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "108,381",
"General And Administrative Expense": "0",
"Goodwill": "1,323,801",
"Intangible Assets": "332,855",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "3,464,912",
"Other Compr. Net Income": "64,811",
"Other Expenses": "4,907,519",
"Other Liabilities": "4,055,773",
"Other Net Income": "56,593",
"Other Revenues": "5,115,316",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "4,055,773",
"Assets": "5,121,568",
"Expenses": "5,015,900",
"Revenues": "5,115,316",
"Stockholders Equity": "1,065,795",
"Net Income": "156,009",
"Comprehensive Net Income": "192,951",
"BaseVar": "11,355,400",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "51%"
}
},
"2011": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "115,719",
"General And Administrative Expense": "0",
"Goodwill": "1,828,407",
"Intangible Assets": "794,325",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "4,596,411",
"Other Compr. Net Income": "-115,000",
"Other Expenses": "5,679,148",
"Other Liabilities": "5,801,980",
"Other Net Income": "174,369",
"Other Revenues": "5,905,411",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "5,801,980",
"Assets": "7,219,143",
"Expenses": "5,794,867",
"Revenues": "5,905,411",
"Stockholders Equity": "1,417,163",
"Net Income": "284,913",
"Comprehensive Net Income": "219,363",
"BaseVar": "14,423,729",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "49%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "406,114",
"General And Administrative Expense": "0",
"Goodwill": "3,254,740",
"Intangible Assets": "1,399,112",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "6,829,978",
"Other Compr. Net Income": "231,693",
"Other Expenses": "13,354,841",
"Other Liabilities": "7,404,282",
"Other Net Income": "249,293",
"Other Revenues": "14,209,608",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "7,404,282",
"Assets": "11,483,830",
"Expenses": "13,760,955",
"Revenues": "14,209,608",
"Stockholders Equity": "4,079,548",
"Net Income": "697,946",
"Comprehensive Net Income": "830,011",
"BaseVar": "28,222,078",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "65%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "459,884",
"General And Administrative Expense": "0",
"Goodwill": "3,652,309",
"Intangible Assets": "1,441,308",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "8,363,176",
"Other Compr. Net Income": "186,924",
"Other Expenses": "32,793,940",
"Other Liabilities": "8,446,891",
"Other Net Income": "1,210,390",
"Other Revenues": "33,472,679",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "8,446,891",
"Assets": "13,456,793",
"Expenses": "33,253,824",
"Revenues": "33,472,679",
"Stockholders Equity": "5,009,902",
"Net Income": "1,429,245",
"Comprehensive Net Income": "1,535,791",
"BaseVar": "55,913,561",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "71%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "18,689,013",
"Depreciation And Amortization": "437,185",
"General And Administrative Expense": "0",
"Goodwill": "3,753,493",
"Intangible Assets": "1,379,546",
"Operating Administrative And Other Expenses": "3,436,009",
"Operating Expenses": "0",
"Other Assets": "11,064,157",
"Other Compr. Net Income": "-70,402",
"Other Expenses": "8,628,231",
"Other Liabilities": "9,924,084",
"Other Net Income": "268,201",
"Other Revenues": "26,919,420",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "9,924,084",
"Assets": "16,197,196",
"Expenses": "31,190,438",
"Revenues": "26,919,420",
"Stockholders Equity": "6,273,112",
"Net Income": "-4,002,817",
"Comprehensive Net Income": "-4,042,946",
"BaseVar": "51,636,625",
"ECR before LimitedLiability": "-9.2%",
"Economic Capital Ratio": "32%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.6849573830515625,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001138118.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001138118.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001138118.svg"
},
{
"company_id": "0001494877",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001494877.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001494877.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001494877.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001494877_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001494877_main_keyfigs.svg",
"name": "Digital Realty Trust L P",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001494877.svg",
"report_text": "The relative strengths and weaknesses of Digital Realty Trust L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Digital Realty Trust L P compared to the market average is the variable Real Estate Investments, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Digital Realty Trust L P is the variable Other Assets, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 68%, being 12% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001494877_2020_Digital_Realty_Trust_L_P.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-18.8",
"Liabilities": "-18.8",
"Stockholders Equity": "-16.4",
"ECR before LimitedLiability": "-8.84",
"Real Estate Investments": "-4.23",
"Assets": "-2.76",
"Real Estate Investment Property Net": "33.3",
"Other Assets": "-14.6",
"Goodwill": "-0.348",
"Expenses": "8.79",
"Revenues": "-1.66",
"Net Income": "5.31",
"General And Administrative Expense": "4.98",
"Other Expenses": "11.8",
"Depreciation And Amortization": "-4.68",
"Costs And Expenses": "-2.73",
"Other Revenues": "-1.66",
"Comprehensive Net Income": "5.48",
"Other Net Income": "-1.56",
"Other Compr. Net Income": "0.165",
"Economic Capital Ratio": "-26.8"
},
"2012": {
"Other Liabilities": "-18.5",
"Liabilities": "-18.5",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "-15.5",
"Real Estate Investment Property Net": "31.0",
"Assets": "-1.12",
"Real Estate Investments": "-7.67",
"Other Assets": "-9.57",
"Goodwill": "-0.0924",
"Depreciation And Amortization": "-3.67",
"Expenses": "9.14",
"Revenues": "-1.80",
"Net Income": "1.45",
"General And Administrative Expense": "3.55",
"Costs And Expenses": "-1.78",
"Other Expenses": "11.4",
"Other Revenues": "-1.80",
"Other Net Income": "-5.34",
"Comprehensive Net Income": "1.81",
"Other Compr. Net Income": "0.357",
"Economic Capital Ratio": "-39.0"
},
"2013": {
"Other Liabilities": "-13.6",
"Liabilities": "-13.6",
"Stockholders Equity": "-12.2",
"ECR before LimitedLiability": "-16.5",
"Real Estate Investment Property Net": "30.4",
"Assets": "-1.89",
"Other Assets": "-27.6",
"Intangible Assets": "-0.0998",
"Real Estate Investments": "35.6",
"Expenses": "5.25",
"Revenues": "-2.13",
"Net Income": "0.113",
"Depreciation And Amortization": "-4.20",
"Other Expenses": "10.6",
"General And Administrative Expense": "2.53",
"Costs And Expenses": "-3.05",
"Other Revenues": "-2.13",
"Comprehensive Net Income": "0.275",
"Other Net Income": "-2.81",
"Other Compr. Net Income": "0.162",
"Economic Capital Ratio": "-26.9"
},
"2014": {
"Other Liabilities": "-8.33",
"Liabilities": "-8.33",
"Stockholders Equity": "-6.49",
"ECR before LimitedLiability": "4.38",
"Other Assets": "-26.8",
"Assets": "-0.287",
"Real Estate Investments": "36.7",
"Intangible Assets": "-0.116",
"Real Estate Investment Property Net": "31.0",
"Other Expenses": "12.2",
"Expenses": "5.11",
"Revenues": "1.80",
"Net Income": "3.40",
"General And Administrative Expense": "2.10",
"Depreciation And Amortization": "-5.01",
"Costs And Expenses": "-3.32",
"Other Revenues": "1.80",
"Other Net Income": "-3.37",
"Comprehensive Net Income": "2.78",
"Other Compr. Net Income": "-0.595",
"Economic Capital Ratio": "-17.9"
},
"2015": {
"Other Liabilities": "-7.40",
"Liabilities": "-7.40",
"Stockholders Equity": "-5.81",
"ECR before LimitedLiability": "-0.327",
"Goodwill": "1.17",
"Assets": "-0.248",
"Other Assets": "-24.6",
"Real Estate Investments": "35.1",
"Intangible Assets": "-0.0824",
"Real Estate Investment Property Net": "17.1",
"Other Expenses": "9.19",
"Expenses": "4.35",
"Revenues": "2.90",
"Net Income": "3.44",
"Costs And Expenses": "-3.07",
"Depreciation And Amortization": "-4.02",
"General And Administrative Expense": "2.68",
"Other Revenues": "2.90",
"Comprehensive Net Income": "3.44",
"Other Net Income": "-3.68",
"Economic Capital Ratio": "-9.15"
},
"2016": {
"Other Liabilities": "-8.48",
"Liabilities": "-8.48",
"Stockholders Equity": "-11.3",
"ECR before LimitedLiability": "-2.89",
"Goodwill": "2.52",
"Assets": "-3.52",
"Real Estate Investments": "37.8",
"Other Assets": "-24.8",
"Real Estate Investment Property Net": "11.3",
"Costs And Expenses": "-4.61",
"Expenses": "1.34",
"Revenues": "7.90",
"Net Income": "7.31",
"General And Administrative Expense": "1.92",
"Other Expenses": "8.89",
"Depreciation And Amortization": "-4.40",
"Other Revenues": "7.90",
"Other Net Income": "-1.87",
"Comprehensive Net Income": "7.17",
"Other Compr. Net Income": "-0.131",
"Economic Capital Ratio": "-10.5"
},
"2017": {
"Other Liabilities": "-12.2",
"Liabilities": "-12.2",
"Stockholders Equity": "-4.46",
"ECR before LimitedLiability": "-8.78",
"Real Estate Investment Property Net": "12.7",
"Assets": "2.43",
"Other Assets": "-21.2",
"Goodwill": "6.43",
"Real Estate Investments": "38.7",
"Expenses": "6.77",
"Revenues": "-0.372",
"Net Income": "2.21",
"General And Administrative Expense": "3.25",
"Costs And Expenses": "-1.76",
"Other Expenses": "8.16",
"Depreciation And Amortization": "-2.79",
"Other Revenues": "-0.372",
"Other Net Income": "-4.03",
"Comprehensive Net Income": "1.90",
"Other Compr. Net Income": "-0.310",
"Economic Capital Ratio": "-19.8"
},
"2018": {
"Other Liabilities": "-14.2",
"Liabilities": "-14.2",
"Stockholders Equity": "-8.26",
"ECR before LimitedLiability": "34.6",
"Real Estate Investment Property Net": "9.22",
"Assets": "1.01",
"Real Estate Investments": "34.1",
"Goodwill": "8.19",
"Other Assets": "-21.6",
"Intangible Assets": "-0.0902",
"Expenses": "9.82",
"Revenues": "-0.130",
"Net Income": "10.4",
"Other Expenses": "15.5",
"Costs And Expenses": "-2.73",
"Depreciation And Amortization": "-3.63",
"General And Administrative Expense": "1.36",
"Other Revenues": "-0.130",
"Comprehensive Net Income": "10.3",
"Other Net Income": "0.618",
"Economic Capital Ratio": "-9.45"
},
"2019": {
"Other Liabilities": "-13.1",
"Liabilities": "-13.1",
"Stockholders Equity": "-9.67",
"ECR before LimitedLiability": "-10.1",
"Assets": "-0.540",
"Real Estate Investment Property Net": "7.21",
"Goodwill": "5.93",
"Real Estate Investments": "35.2",
"Other Assets": "-20.4",
"Expenses": "6.56",
"Revenues": "-3.51",
"Net Income": "2.41",
"Other Expenses": "2.51",
"Depreciation And Amortization": "-3.44",
"Costs And Expenses": "5.10",
"General And Administrative Expense": "2.09",
"Operating Administrative And Other Expenses": "0.235",
"Other Revenues": "-3.51",
"Comprehensive Net Income": "2.61",
"Other Net Income": "-0.458",
"Economic Capital Ratio": "-12.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001494877_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "307,922",
"Depreciation And Amortization": "310,425",
"General And Administrative Expense": "53,624",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "880,027",
"Other Compr. Net Income": "0",
"Other Expenses": "235,737",
"Other Liabilities": "3,518,155",
"Other Net Income": "7,124",
"Other Revenues": "1,062,710",
"Real Estate Investment Property Net": "5,218,539",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "3,518,155",
"Assets": "6,098,566",
"Expenses": "907,708",
"Revenues": "1,062,710",
"Stockholders Equity": "2,580,411",
"Net Income": "162,126",
"Comprehensive Net Income": "162,126",
"BaseVar": "6,113,538",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "65%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "380,176",
"Depreciation And Amortization": "382,553",
"General And Administrative Expense": "57,209",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,282,712",
"Other Compr. Net Income": "37,976",
"Other Expenses": "252,806",
"Other Liabilities": "5,320,830",
"Other Net Income": "9,724",
"Other Revenues": "1,279,067",
"Real Estate Investment Property Net": "7,536,502",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "5,320,830",
"Assets": "8,819,214",
"Expenses": "1,072,744",
"Revenues": "1,279,067",
"Stockholders Equity": "3,498,384",
"Net Income": "216,047",
"Comprehensive Net Income": "237,693",
"BaseVar": "8,653,699",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "454,834",
"Depreciation And Amortization": "475,464",
"General And Administrative Expense": "65,653",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-7,011,923",
"Other Compr. Net Income": "16,921",
"Other Expenses": "295,187",
"Other Liabilities": "6,039,233",
"Other Net Income": "129,328",
"Other Revenues": "1,482,259",
"Real Estate Investment Property Net": "8,313,582",
"Real Estate Investments": "8,384,086"
},
"output_variables": {
"Liabilities": "6,039,233",
"Assets": "9,685,745",
"Expenses": "1,291,138",
"Revenues": "1,482,259",
"Stockholders Equity": "3,646,512",
"Net Income": "320,449",
"Comprehensive Net Income": "330,094",
"BaseVar": "9,789,455",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "62%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "523,394",
"Depreciation And Amortization": "567,703",
"General And Administrative Expense": "98,190",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-6,785,061",
"Other Compr. Net Income": "-113,933",
"Other Expenses": "445,299",
"Other Liabilities": "5,612,546",
"Other Net Income": "142,685",
"Other Revenues": "1,660,497",
"Real Estate Investment Property Net": "8,108,558",
"Real Estate Investments": "8,203,287"
},
"output_variables": {
"Liabilities": "5,612,546",
"Assets": "9,526,784",
"Expenses": "1,634,586",
"Revenues": "1,660,497",
"Stockholders Equity": "3,914,238",
"Net Income": "168,596",
"Comprehensive Net Income": "103,654",
"BaseVar": "9,913,788",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "62%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "570,867",
"Depreciation And Amortization": "585,802",
"General And Administrative Expense": "108,912",
"Goodwill": "330,664",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-6,313,714",
"Other Compr. Net Income": "-56,228",
"Other Expenses": "342,734",
"Other Liabilities": "6,914,765",
"Other Net Income": "104,152",
"Other Revenues": "1,814,812",
"Real Estate Investment Property Net": "8,664,105",
"Real Estate Investments": "8,770,212"
},
"output_variables": {
"Liabilities": "6,914,765",
"Assets": "11,451,267",
"Expenses": "1,608,314",
"Revenues": "1,814,812",
"Stockholders Equity": "4,536,502",
"Net Income": "310,650",
"Comprehensive Net Income": "278,600",
"BaseVar": "11,548,131",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "719,528",
"Depreciation And Amortization": "770,329",
"General And Administrative Expense": "178,687",
"Goodwill": "752,970",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-6,446,707",
"Other Compr. Net Income": "-43,612",
"Other Expenses": "378,592",
"Other Liabilities": "7,060,288",
"Other Net Income": "176,431",
"Other Revenues": "2,303,838",
"Real Estate Investment Property Net": "8,889,960",
"Real Estate Investments": "8,996,362"
},
"output_variables": {
"Liabilities": "7,060,288",
"Assets": "12,192,585",
"Expenses": "2,047,136",
"Revenues": "2,303,838",
"Stockholders Equity": "5,132,297",
"Net Income": "433,134",
"Comprehensive Net Income": "408,274",
"BaseVar": "12,643,308",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "66%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "826,787",
"Depreciation And Amortization": "958,167",
"General And Administrative Expense": "165,051",
"Goodwill": "3,389,595",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-9,504,145",
"Other Compr. Net Income": "33,002",
"Other Expenses": "513,933",
"Other Liabilities": "10,300,993",
"Other Net Income": "105,592",
"Other Revenues": "2,630,151",
"Real Estate Investment Property Net": "13,677,709",
"Real Estate Investments": "13,841,186"
},
"output_variables": {
"Liabilities": "10,300,993",
"Assets": "21,404,345",
"Expenses": "2,463,938",
"Revenues": "2,630,151",
"Stockholders Equity": "11,103,352",
"Net Income": "271,805",
"Comprehensive Net Income": "290,616",
"BaseVar": "19,306,240",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "71%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "1,165,848",
"Depreciation And Amortization": "1,888,798",
"General And Administrative Expense": "164,588",
"Goodwill": "4,348,007",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-10,565,656",
"Other Compr. Net Income": "-14,458",
"Other Expenses": "512,770",
"Other Liabilities": "12,892,653",
"Other Net Income": "101,858",
"Other Revenues": "3,527,444",
"Real Estate Investment Property Net": "14,904,618",
"Real Estate Investments": "15,079,726"
},
"output_variables": {
"Liabilities": "12,892,653",
"Assets": "23,766,695",
"Expenses": "3,732,005",
"Revenues": "3,527,444",
"Stockholders Equity": "10,874,042",
"Net Income": "-102,703",
"Comprehensive Net Income": "-110,944",
"BaseVar": "23,197,679",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "64%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "459,776",
"Depreciation And Amortization": "1,150,157",
"General And Administrative Expense": "232,335",
"Goodwill": "3,363,070",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "-10,043,198",
"Other Compr. Net Income": "5,151",
"Other Expenses": "1,680,332",
"Other Liabilities": "12,418,566",
"Other Net Income": "350,266",
"Other Revenues": "3,326,100",
"Real Estate Investment Property Net": "14,230,575",
"Real Estate Investments": "15,517,684"
},
"output_variables": {
"Liabilities": "12,418,566",
"Assets": "23,068,131",
"Expenses": "3,522,600",
"Revenues": "3,326,100",
"Stockholders Equity": "10,649,565",
"Net Income": "153,767",
"Comprehensive Net Income": "156,703",
"BaseVar": "22,498,066",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "66%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.679448059459228,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001494877.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001494877.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001494877.svg"
},
{
"company_id": "0001158420",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001158420.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001158420.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001158420_main_keyfigs.svg",
"name": "Green Giant Inc",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001158420.svg",
"report_text": "The relative strengths and weaknesses of Green Giant Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Green Giant Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Green Giant Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 64%, being 16% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001158420_2020_Green_Giant_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "-8.62",
"Liabilities": "-8.62",
"Stockholders Equity": "8.77",
"ECR before LimitedLiability": "6.63",
"Real Estate Investment Property Net": "-7.50",
"Assets": "7.71",
"Real Estate Investments": "-4.53",
"Other Assets": "43.7",
"Goodwill": "-0.0517",
"Depreciation And Amortization": "1.11",
"Expenses": "16.2",
"Revenues": "-16.9",
"Net Income": "4.39",
"General And Administrative Expense": "1.40",
"Costs And Expenses": "2.73",
"Other Expenses": "11.0",
"Other Revenues": "-16.9",
"Other Net Income": "3.89",
"Comprehensive Net Income": "4.97",
"Other Compr. Net Income": "0.596",
"Economic Capital Ratio": "-16.9"
},
"2013": {
"Other Liabilities": "-6.83",
"Liabilities": "-6.83",
"Stockholders Equity": "3.48",
"ECR before LimitedLiability": "8.88",
"Real Estate Investment Property Net": "-7.27",
"Assets": "3.61",
"Other Assets": "26.9",
"Intangible Assets": "-0.0553",
"Real Estate Investments": "-3.79",
"Expenses": "14.5",
"Revenues": "-19.3",
"Net Income": "11.0",
"Depreciation And Amortization": "1.25",
"Other Expenses": "10.4",
"General And Administrative Expense": "0.822",
"Costs And Expenses": "2.10",
"Other Revenues": "-19.3",
"Comprehensive Net Income": "12.0",
"Other Net Income": "14.0",
"Other Compr. Net Income": "1.10",
"Economic Capital Ratio": "-1.54"
},
"2016": {
"Other Liabilities": "-15.2",
"Liabilities": "-15.2",
"Stockholders Equity": "-4.02",
"ECR before LimitedLiability": "-5.51",
"Goodwill": "-0.0475",
"Assets": "5.48",
"Real Estate Investments": "-1.54",
"Other Assets": "32.1",
"Real Estate Investment Property Net": "-13.1",
"Costs And Expenses": "1.29",
"Expenses": "15.7",
"Revenues": "-10.1",
"Net Income": "4.26",
"General And Administrative Expense": "1.98",
"Other Expenses": "9.81",
"Depreciation And Amortization": "1.79",
"Other Revenues": "-10.1",
"Other Net Income": "0.271",
"Comprehensive Net Income": "2.86",
"Other Compr. Net Income": "-1.34",
"Economic Capital Ratio": "-13.1"
},
"2017": {
"Other Liabilities": "-22.3",
"Liabilities": "-22.3",
"Stockholders Equity": "-6.85",
"ECR before LimitedLiability": "-15.4",
"Real Estate Investment Property Net": "-11.2",
"Assets": "6.38",
"Other Assets": "33.2",
"Goodwill": "-0.284",
"Real Estate Investments": "-3.40",
"Expenses": "17.2",
"Revenues": "-12.2",
"Net Income": "2.68",
"General And Administrative Expense": "2.78",
"Costs And Expenses": "2.23",
"Other Expenses": "9.47",
"Depreciation And Amortization": "1.70",
"Other Revenues": "-12.2",
"Other Net Income": "-0.382",
"Comprehensive Net Income": "2.44",
"Other Compr. Net Income": "-0.239",
"Economic Capital Ratio": "-26.5"
},
"2018": {
"Other Liabilities": "-19.6",
"Liabilities": "-19.6",
"Stockholders Equity": "-5.49",
"ECR before LimitedLiability": "32.2",
"Real Estate Investment Property Net": "-12.5",
"Assets": "6.40",
"Real Estate Investments": "-3.89",
"Goodwill": "-0.315",
"Other Assets": "34.7",
"Expenses": "20.0",
"Revenues": "-13.0",
"Net Income": "9.45",
"Other Expenses": "14.1",
"Costs And Expenses": "1.77",
"Depreciation And Amortization": "1.96",
"General And Administrative Expense": "1.12",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "8.36",
"Other Net Income": "4.70",
"Other Compr. Net Income": "-0.982",
"Economic Capital Ratio": "-11.8"
},
"2019": {
"Other Liabilities": "-14.4",
"Liabilities": "-14.4",
"Stockholders Equity": "-8.99",
"ECR before LimitedLiability": "-13.6",
"Assets": "0.721",
"Real Estate Investment Property Net": "-13.8",
"Goodwill": "-0.368",
"Real Estate Investments": "-5.87",
"Other Assets": "35.1",
"Expenses": "9.52",
"Revenues": "-5.89",
"Net Income": "0.645",
"Other Expenses": "-0.749",
"Depreciation And Amortization": "2.39",
"Costs And Expenses": "5.08",
"General And Administrative Expense": "2.23",
"Other Revenues": "-5.89",
"Comprehensive Net Income": "-0.486",
"Other Net Income": "-2.39",
"Other Compr. Net Income": "-1.13",
"Economic Capital Ratio": "-16.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001158420_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "2,049",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "119,715",
"Other Compr. Net Income": "863",
"Other Expenses": "800",
"Other Liabilities": "44,001",
"Other Net Income": "8,026",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "44,001",
"Assets": "119,715",
"Expenses": "2,849",
"Revenues": "0",
"Stockholders Equity": "75,714",
"Net Income": "5,176",
"Comprehensive Net Income": "5,668",
"BaseVar": "89,605",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "85%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,087",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "177,828",
"Other Compr. Net Income": "2,635",
"Other Expenses": "2,313",
"Other Liabilities": "78,679",
"Other Net Income": "26,192",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "78,679",
"Assets": "177,828",
"Expenses": "5,401",
"Revenues": "0",
"Stockholders Equity": "99,149",
"Net Income": "20,792",
"Comprehensive Net Income": "22,293",
"BaseVar": "150,844",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "88%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "2,467",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "356,389",
"Other Compr. Net Income": "-7,605",
"Other Expenses": "2,318",
"Other Liabilities": "201,440",
"Other Net Income": "9,804",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "201,440",
"Assets": "356,389",
"Expenses": "4,785",
"Revenues": "0",
"Stockholders Equity": "154,949",
"Net Income": "5,019",
"Comprehensive Net Income": "684",
"BaseVar": "293,562",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,478",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "379,653",
"Other Compr. Net Income": "-3,809",
"Other Expenses": "2,573",
"Other Liabilities": "217,763",
"Other Net Income": "12,287",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "217,763",
"Assets": "379,653",
"Expenses": "6,051",
"Revenues": "0",
"Stockholders Equity": "161,889",
"Net Income": "6,236",
"Comprehensive Net Income": "4,064",
"BaseVar": "313,325",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "63%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "2,370",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "368,397",
"Other Compr. Net Income": "-2,296",
"Other Expenses": "9,954",
"Other Liabilities": "206,719",
"Other Net Income": "14,682",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "206,719",
"Assets": "368,397",
"Expenses": "12,323",
"Revenues": "0",
"Stockholders Equity": "161,678",
"Net Income": "2,359",
"Comprehensive Net Income": "1,050",
"BaseVar": "306,897",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "63%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "2,689",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "347,893",
"Other Compr. Net Income": "-6,217",
"Other Expenses": "165,221",
"Other Liabilities": "189,193",
"Other Net Income": "-2,354",
"Other Revenues": "39,575",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "189,193",
"Assets": "347,893",
"Expenses": "167,910",
"Revenues": "39,575",
"Stockholders Equity": "158,700",
"Net Income": "-130,689",
"Comprehensive Net Income": "-134,232",
"BaseVar": "411,140",
"ECR before LimitedLiability": "-27%",
"Economic Capital Ratio": "29%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.6441410636490046,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001158420.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001158420.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001158420.svg"
},
{
"company_id": "0000352991",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000352991.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000352991.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000352991.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000352991_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000352991_main_keyfigs.svg",
"name": "Advanced Oxygen Technologies INC",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000352991.svg",
"report_text": "The relative strengths and weaknesses of Advanced Oxygen Technologies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Advanced Oxygen Technologies INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Advanced Oxygen Technologies INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 64%, being 16% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000352991_2020_Advanced_Oxygen_Technologies_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-26.8",
"Liabilities": "-26.8",
"Stockholders Equity": "-24.8",
"ECR before LimitedLiability": "-34.3",
"Real Estate Investments": "-6.98",
"Assets": "-4.34",
"Real Estate Investment Property Net": "-16.2",
"Intangible Assets": "-0.208",
"Other Assets": "10.8",
"Goodwill": "-0.586",
"Expenses": "7.09",
"Revenues": "-16.3",
"Net Income": "-12.3",
"General And Administrative Expense": "6.92",
"Other Expenses": "-4.94",
"Depreciation And Amortization": "1.41",
"Costs And Expenses": "3.93",
"Other Revenues": "-16.3",
"Comprehensive Net Income": "-12.2",
"Other Net Income": "-2.11",
"Economic Capital Ratio": "-52.3"
},
"2012": {
"Other Liabilities": "-22.1",
"Liabilities": "-22.1",
"Stockholders Equity": "-7.75",
"ECR before LimitedLiability": "-7.49",
"Real Estate Investment Property Net": "-9.62",
"Assets": "3.86",
"Real Estate Investments": "-5.87",
"Other Assets": "39.2",
"Goodwill": "-0.0683",
"Depreciation And Amortization": "1.09",
"Expenses": "18.8",
"Revenues": "-5.27",
"Net Income": "7.60",
"General And Administrative Expense": "1.67",
"Costs And Expenses": "2.72",
"Other Expenses": "12.5",
"Other Revenues": "-5.27",
"Other Net Income": "-4.69",
"Comprehensive Net Income": "7.67",
"Other Compr. Net Income": "0.0614",
"Economic Capital Ratio": "-31.0"
},
"2014": {
"Other Liabilities": "-16.8",
"Liabilities": "-16.8",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "-18.4",
"Other Assets": "18.4",
"Assets": "-1.71",
"Real Estate Investments": "-9.88",
"Intangible Assets": "-0.187",
"Real Estate Investment Property Net": "-19.0",
"Other Expenses": "-5.48",
"Expenses": "2.35",
"Revenues": "-12.4",
"Net Income": "-11.2",
"General And Administrative Expense": "2.90",
"Depreciation And Amortization": "1.85",
"Costs And Expenses": "3.35",
"Other Revenues": "-12.4",
"Other Net Income": "-0.919",
"Comprehensive Net Income": "-11.4",
"Other Compr. Net Income": "-0.228",
"Economic Capital Ratio": "-40.7"
},
"2015": {
"Other Liabilities": "-13.1",
"Liabilities": "-13.1",
"Stockholders Equity": "-3.02",
"ECR before LimitedLiability": "-2.46",
"Assets": "5.64",
"Other Assets": "31.5",
"Real Estate Investments": "-3.53",
"Intangible Assets": "-0.0760",
"Real Estate Investment Property Net": "-13.4",
"Other Expenses": "8.49",
"Expenses": "15.8",
"Revenues": "-6.47",
"Net Income": "3.53",
"Costs And Expenses": "2.23",
"Depreciation And Amortization": "1.52",
"General And Administrative Expense": "2.62",
"Other Revenues": "-6.47",
"Comprehensive Net Income": "1.93",
"Other Net Income": "-4.22",
"Other Compr. Net Income": "-1.54",
"Economic Capital Ratio": "-11.3"
},
"2016": {
"Other Liabilities": "-15.3",
"Liabilities": "-15.3",
"Stockholders Equity": "-6.76",
"ECR before LimitedLiability": "-6.30",
"Goodwill": "-0.0501",
"Assets": "3.23",
"Real Estate Investments": "-1.63",
"Other Assets": "30.9",
"Real Estate Investment Property Net": "-13.7",
"Costs And Expenses": "1.35",
"Expenses": "12.9",
"Revenues": "-4.22",
"Net Income": "4.74",
"General And Administrative Expense": "2.10",
"Other Expenses": "6.98",
"Depreciation And Amortization": "1.86",
"Other Revenues": "-4.22",
"Other Net Income": "-3.08",
"Comprehensive Net Income": "3.99",
"Other Compr. Net Income": "-0.710",
"Economic Capital Ratio": "-13.9"
},
"2017": {
"Other Liabilities": "-19.4",
"Liabilities": "-19.4",
"Stockholders Equity": "-8.81",
"ECR before LimitedLiability": "-14.4",
"Real Estate Investment Property Net": "-11.7",
"Assets": "3.07",
"Other Assets": "33.5",
"Goodwill": "-0.300",
"Real Estate Investments": "-3.57",
"Expenses": "13.3",
"Revenues": "-7.17",
"Net Income": "0.759",
"General And Administrative Expense": "3.10",
"Costs And Expenses": "2.39",
"Other Expenses": "5.28",
"Depreciation And Amortization": "1.82",
"Other Revenues": "-7.17",
"Other Net Income": "-4.25",
"Comprehensive Net Income": "3.00",
"Other Compr. Net Income": "2.23",
"Economic Capital Ratio": "-25.5"
},
"2018": {
"Other Liabilities": "-18.2",
"Liabilities": "-18.2",
"Stockholders Equity": "-5.80",
"ECR before LimitedLiability": "34.5",
"Real Estate Investment Property Net": "-12.3",
"Assets": "4.87",
"Real Estate Investments": "-3.82",
"Goodwill": "-0.309",
"Other Assets": "35.6",
"Intangible Assets": "-0.0820",
"Expenses": "17.0",
"Revenues": "-6.86",
"Net Income": "9.06",
"Other Expenses": "11.0",
"Costs And Expenses": "1.79",
"Depreciation And Amortization": "1.99",
"General And Administrative Expense": "1.38",
"Other Revenues": "-6.86",
"Comprehensive Net Income": "10.2",
"Other Compr. Net Income": "0.998",
"Economic Capital Ratio": "-9.61"
},
"2019": {
"Other Liabilities": "-17.1",
"Liabilities": "-17.1",
"Stockholders Equity": "-6.29",
"ECR before LimitedLiability": "-13.6",
"Assets": "4.25",
"Real Estate Investment Property Net": "-13.0",
"Goodwill": "-0.340",
"Real Estate Investments": "-5.47",
"Other Assets": "36.3",
"Expenses": "15.3",
"Revenues": "-10.7",
"Net Income": "0.892",
"Other Expenses": "4.98",
"Depreciation And Amortization": "2.20",
"Costs And Expenses": "4.68",
"General And Administrative Expense": "2.24",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "-0.488",
"Other Net Income": "-2.11",
"Other Compr. Net Income": "-1.37",
"Economic Capital Ratio": "-16.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000352991_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3.1",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "655",
"Other Compr. Net Income": "0",
"Other Expenses": "111",
"Other Liabilities": "447",
"Other Net Income": "0",
"Other Revenues": "42",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "447",
"Assets": "655",
"Expenses": "114",
"Revenues": "42",
"Stockholders Equity": "208",
"Net Income": "-72",
"Comprehensive Net Income": "-72",
"BaseVar": "653",
"ECR before LimitedLiability": "7.7%",
"Economic Capital Ratio": "40%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "9.5",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "559",
"Other Compr. Net Income": "0",
"Other Expenses": "-0.72",
"Other Liabilities": "320",
"Other Net Income": "0",
"Other Revenues": "52",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "320",
"Assets": "559",
"Expenses": "8.8",
"Revenues": "52",
"Stockholders Equity": "239",
"Net Income": "43",
"Comprehensive Net Income": "43",
"BaseVar": "480",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "71%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0.87",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "5.7",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "708",
"Other Compr. Net Income": "0",
"Other Expenses": "130",
"Other Liabilities": "500",
"Other Net Income": "27",
"Other Revenues": "45",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "500",
"Assets": "708",
"Expenses": "137",
"Revenues": "45",
"Stockholders Equity": "208",
"Net Income": "-65",
"Comprehensive Net Income": "-65",
"BaseVar": "742",
"ECR before LimitedLiability": "8.5%",
"Economic Capital Ratio": "40%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0.43",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3.3",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "675",
"Other Compr. Net Income": "-18",
"Other Expenses": "67",
"Other Liabilities": "414",
"Other Net Income": "27",
"Other Revenues": "36",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "414",
"Assets": "675",
"Expenses": "70",
"Revenues": "36",
"Stockholders Equity": "261",
"Net Income": "-6.7",
"Comprehensive Net Income": "-17",
"BaseVar": "645",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "56%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "4.7",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "643",
"Other Compr. Net Income": "-12",
"Other Expenses": "19",
"Other Liabilities": "378",
"Other Net Income": "0",
"Other Revenues": "35",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "378",
"Assets": "643",
"Expenses": "24",
"Revenues": "35",
"Stockholders Equity": "264",
"Net Income": "12",
"Comprehensive Net Income": "4.8",
"BaseVar": "557",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "62%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "5.9",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "671",
"Other Compr. Net Income": "45",
"Other Expenses": "27",
"Other Liabilities": "381",
"Other Net Income": "0",
"Other Revenues": "36",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "381",
"Assets": "671",
"Expenses": "33",
"Revenues": "36",
"Stockholders Equity": "290",
"Net Income": "2.8",
"Comprehensive Net Income": "28",
"BaseVar": "601",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "68%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "2.5",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "688",
"Other Compr. Net Income": "13",
"Other Expenses": "29",
"Other Liabilities": "380",
"Other Net Income": "0",
"Other Revenues": "41",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "380",
"Assets": "688",
"Expenses": "32",
"Revenues": "41",
"Stockholders Equity": "308",
"Net Income": "9.2",
"Comprehensive Net Income": "17",
"BaseVar": "591",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "67%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3.7",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "660",
"Other Compr. Net Income": "-15",
"Other Expenses": "27",
"Other Liabilities": "359",
"Other Net Income": "0",
"Other Revenues": "38",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "359",
"Assets": "660",
"Expenses": "31",
"Revenues": "38",
"Stockholders Equity": "301",
"Net Income": "6.8",
"Comprehensive Net Income": "-1.9",
"BaseVar": "565",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "64%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.6438469768062072,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000352991.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000352991.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000352991.svg"
},
{
"company_id": "0001611547",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001611547.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001611547.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001611547.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001611547_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001611547_main_keyfigs.svg",
"name": "Urban Edge Properties",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001611547.svg",
"report_text": "The relative strengths and weaknesses of Urban Edge Properties are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Urban Edge Properties compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Urban Edge Properties is the variable Liabilities, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 62%, being 19% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001611547_2020_Urban_Edge_Properties.pdf",
"shrinked_graph_json": {
"2015": {
"Other Liabilities": "-15.0",
"Liabilities": "-15.0",
"Stockholders Equity": "-16.1",
"ECR before LimitedLiability": "-11.4",
"Assets": "-4.10",
"Other Assets": "-12.2",
"Real Estate Investments": "-4.86",
"Real Estate Investment Property Net": "19.5",
"Other Expenses": "4.96",
"Expenses": "5.09",
"Revenues": "3.49",
"Net Income": "3.01",
"Costs And Expenses": "2.82",
"Depreciation And Amortization": "-1.68",
"Operating Expenses": "-3.05",
"General And Administrative Expense": "2.18",
"Other Revenues": "3.49",
"Comprehensive Net Income": "3.39",
"Other Net Income": "-5.23",
"Other Compr. Net Income": "0.364",
"Economic Capital Ratio": "-20.2"
},
"2016": {
"Other Liabilities": "-18.1",
"Liabilities": "-18.1",
"Stockholders Equity": "-20.7",
"ECR before LimitedLiability": "-12.4",
"Assets": "-6.17",
"Real Estate Investments": "-2.13",
"Other Assets": "-14.2",
"Real Estate Investment Property Net": "19.6",
"Costs And Expenses": "1.64",
"Expenses": "5.53",
"Revenues": "6.71",
"Net Income": "9.52",
"General And Administrative Expense": "1.88",
"Operating Expenses": "-2.64",
"Other Expenses": "5.90",
"Depreciation And Amortization": "-1.15",
"Other Revenues": "6.71",
"Other Net Income": "-2.75",
"Comprehensive Net Income": "9.65",
"Other Compr. Net Income": "0.115",
"Economic Capital Ratio": "-20.0"
},
"2017": {
"Other Liabilities": "-21.1",
"Liabilities": "-21.1",
"Stockholders Equity": "-17.2",
"ECR before LimitedLiability": "-20.0",
"Real Estate Investment Property Net": "19.5",
"Assets": "-2.23",
"Other Assets": "-9.30",
"Real Estate Investments": "-4.35",
"Operating Expenses": "-2.04",
"Expenses": "9.23",
"Revenues": "1.40",
"Net Income": "3.96",
"General And Administrative Expense": "3.34",
"Costs And Expenses": "2.73",
"Other Expenses": "6.42",
"Depreciation And Amortization": "-1.33",
"Other Revenues": "1.40",
"Other Net Income": "-6.08",
"Comprehensive Net Income": "3.53",
"Other Compr. Net Income": "-0.408",
"Economic Capital Ratio": "-31.0"
},
"2018": {
"Other Liabilities": "-18.8",
"Liabilities": "-18.8",
"Stockholders Equity": "-15.9",
"ECR before LimitedLiability": "30.5",
"Real Estate Investment Property Net": "15.8",
"Assets": "-2.34",
"Real Estate Investments": "-4.65",
"Goodwill": "-0.382",
"Other Assets": "-7.56",
"Operating Expenses": "-2.91",
"Expenses": "10.5",
"Revenues": "0.875",
"Net Income": "14.6",
"Other Expenses": "12.5",
"Costs And Expenses": "2.10",
"Depreciation And Amortization": "-1.74",
"General And Administrative Expense": "0.860",
"Other Revenues": "0.875",
"Comprehensive Net Income": "14.6",
"Other Net Income": "2.68",
"Economic Capital Ratio": "-13.6"
},
"2019": {
"Other Liabilities": "-19.1",
"Liabilities": "-19.1",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "-16.2",
"Assets": "-2.86",
"Real Estate Investment Property Net": "13.3",
"Goodwill": "-0.402",
"Real Estate Investments": "-6.36",
"Other Assets": "-5.17",
"Operating Expenses": "-2.48",
"Expenses": "8.53",
"Revenues": "-4.83",
"Net Income": "4.11",
"Other Expenses": "4.89",
"Depreciation And Amortization": "-1.29",
"Costs And Expenses": "5.36",
"General And Administrative Expense": "1.75",
"Other Revenues": "-4.83",
"Comprehensive Net Income": "4.29",
"Other Net Income": "0.811",
"Economic Capital Ratio": "-18.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001611547_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "57,253",
"General And Administrative Expense": "32,044",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "50,595",
"Other Assets": "343,401",
"Other Compr. Net Income": "0",
"Other Expenses": "141,855",
"Other Liabilities": "1,447,477",
"Other Net Income": "150",
"Other Revenues": "322,945",
"Real Estate Investment Property Net": "1,575,530",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,447,477",
"Assets": "1,918,931",
"Expenses": "281,747",
"Revenues": "322,945",
"Stockholders Equity": "471,454",
"Net Income": "41,348",
"Comprehensive Net Income": "41,348",
"BaseVar": "2,082,400",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "52%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "56,145",
"General And Administrative Expense": "27,438",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "45,280",
"Other Assets": "306,715",
"Other Compr. Net Income": "0",
"Other Expenses": "116,780",
"Other Liabilities": "1,408,021",
"Other Net Income": "16,297",
"Other Revenues": "325,976",
"Real Estate Investment Property Net": "1,597,423",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,408,021",
"Assets": "1,904,138",
"Expenses": "245,643",
"Revenues": "325,976",
"Stockholders Equity": "496,117",
"Net Income": "96,630",
"Comprehensive Net Income": "96,630",
"BaseVar": "2,044,104",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "56%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "82,281",
"General And Administrative Expense": "30,413",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "50,894",
"Other Assets": "736,081",
"Other Compr. Net Income": "0",
"Other Expenses": "137,630",
"Other Liabilities": "1,830,267",
"Other Net Income": "-32,886",
"Other Revenues": "407,042",
"Real Estate Investment Property Net": "2,084,727",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,830,267",
"Assets": "2,820,808",
"Expenses": "301,218",
"Revenues": "407,042",
"Stockholders Equity": "990,541",
"Net Income": "72,938",
"Comprehensive Net Income": "72,938",
"BaseVar": "2,814,694",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "60%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "101,112",
"General And Administrative Expense": "34,424",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "72,818",
"Other Assets": "675,874",
"Other Compr. Net Income": "0",
"Other Expenses": "149,870",
"Other Liabilities": "1,793,017",
"Other Net Income": "-32,867",
"Other Revenues": "414,278",
"Real Estate Investment Property Net": "2,123,120",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,793,017",
"Assets": "2,798,994",
"Expenses": "358,224",
"Revenues": "414,278",
"Stockholders Equity": "1,005,977",
"Net Income": "23,187",
"Comprehensive Net Income": "23,187",
"BaseVar": "2,827,548",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "58%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "93,764",
"General And Administrative Expense": "37,865",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "65,214",
"Other Assets": "769,519",
"Other Compr. Net Income": "0",
"Other Expenses": "154,825",
"Other Liabilities": "1,831,582",
"Other Net Income": "76,104",
"Other Revenues": "387,258",
"Real Estate Investment Property Net": "2,076,839",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,831,582",
"Assets": "2,846,358",
"Expenses": "351,669",
"Revenues": "387,258",
"Stockholders Equity": "1,014,776",
"Net Income": "111,693",
"Comprehensive Net Income": "111,693",
"BaseVar": "2,876,890",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "62%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.6177029564161387,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001611547.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001611547.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001611547.svg"
},
{
"company_id": "0001456772",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001456772.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001456772.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001456772.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001456772_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001456772_main_keyfigs.svg",
"name": "Office Properties Income Trust",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001456772.svg",
"report_text": "The relative strengths and weaknesses of Office Properties Income Trust are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Office Properties Income Trust compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Office Properties Income Trust is the variable Stockholders Equity, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 62%, being 19% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001456772_2020_Office_Properties_Income_Trust.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-6.12",
"Liabilities": "-6.12",
"Stockholders Equity": "3.98",
"ECR before LimitedLiability": "11.5",
"Real Estate Investments": "-2.73",
"Assets": "3.94",
"Real Estate Investment Property Net": "36.7",
"Other Assets": "-9.77",
"Goodwill": "-0.219",
"Expenses": "11.0",
"Revenues": "-22.1",
"Net Income": "6.33",
"General And Administrative Expense": "4.43",
"Other Expenses": "6.60",
"Depreciation And Amortization": "-2.84",
"Costs And Expenses": "2.87",
"Other Revenues": "-22.1",
"Comprehensive Net Income": "6.49",
"Other Net Income": "15.4",
"Other Compr. Net Income": "0.155",
"Economic Capital Ratio": "-6.51"
},
"2012": {
"Other Liabilities": "-2.42",
"Liabilities": "-2.42",
"Stockholders Equity": "7.15",
"ECR before LimitedLiability": "7.16",
"Real Estate Investment Property Net": "28.4",
"Assets": "4.47",
"Real Estate Investments": "-5.01",
"Other Assets": "-6.12",
"Goodwill": "-0.0577",
"Depreciation And Amortization": "-3.13",
"Expenses": "8.24",
"Revenues": "-19.3",
"Net Income": "2.88",
"General And Administrative Expense": "3.04",
"Costs And Expenses": "3.08",
"Other Expenses": "5.19",
"Other Revenues": "-19.3",
"Other Net Income": "12.3",
"Comprehensive Net Income": "2.95",
"Other Compr. Net Income": "0.0717",
"Economic Capital Ratio": "-16.3"
},
"2013": {
"Other Liabilities": "-1.12",
"Liabilities": "-1.12",
"Stockholders Equity": "6.16",
"ECR before LimitedLiability": "2.05",
"Real Estate Investment Property Net": "29.0",
"Assets": "3.88",
"Other Assets": "-7.29",
"Goodwill": "-0.0281",
"Intangible Assets": "-0.0659",
"Real Estate Investments": "-4.48",
"Expenses": "5.71",
"Revenues": "-19.3",
"Net Income": "0.844",
"Depreciation And Amortization": "-3.03",
"Other Expenses": "4.53",
"General And Administrative Expense": "2.06",
"Costs And Expenses": "2.13",
"Other Revenues": "-19.3",
"Comprehensive Net Income": "0.846",
"Other Net Income": "13.4",
"Economic Capital Ratio": "-8.37"
},
"2014": {
"Other Liabilities": "-5.36",
"Liabilities": "-5.36",
"Stockholders Equity": "5.69",
"ECR before LimitedLiability": "14.6",
"Other Assets": "0.946",
"Assets": "6.39",
"Real Estate Investments": "-4.67",
"Intangible Assets": "-0.0836",
"Real Estate Investment Property Net": "12.7",
"Other Expenses": "8.10",
"Expenses": "10.6",
"Revenues": "-15.5",
"Net Income": "3.34",
"General And Administrative Expense": "1.98",
"Depreciation And Amortization": "-1.99",
"Costs And Expenses": "2.39",
"Other Revenues": "-15.5",
"Other Net Income": "8.54",
"Comprehensive Net Income": "3.28",
"Other Compr. Net Income": "-0.0599",
"Economic Capital Ratio": "-7.69"
},
"2015": {
"Other Liabilities": "-10.7",
"Liabilities": "-10.7",
"Stockholders Equity": "1.27",
"ECR before LimitedLiability": "-12.6",
"Assets": "10.2",
"Other Assets": "-2.34",
"Real Estate Investments": "-4.44",
"Intangible Assets": "-0.0964",
"Real Estate Investment Property Net": "18.4",
"Other Expenses": "13.2",
"Expenses": "18.4",
"Revenues": "-13.8",
"Net Income": "-12.0",
"Costs And Expenses": "2.51",
"Depreciation And Amortization": "1.71",
"General And Administrative Expense": "3.80",
"Other Revenues": "-13.8",
"Comprehensive Net Income": "-12.2",
"Other Net Income": "-16.4",
"Other Compr. Net Income": "-0.231",
"Economic Capital Ratio": "-21.4"
},
"2016": {
"Other Liabilities": "-12.9",
"Liabilities": "-12.9",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "-4.93",
"Goodwill": "-0.0533",
"Assets": "-1.33",
"Real Estate Investments": "-1.73",
"Other Assets": "-6.62",
"Real Estate Investment Property Net": "9.66",
"Costs And Expenses": "1.47",
"Expenses": "6.91",
"Revenues": "-11.4",
"Net Income": "5.80",
"General And Administrative Expense": "3.20",
"Operating Expenses": "0.0533",
"Depreciation And Amortization": "2.02",
"Other Revenues": "-11.4",
"Other Net Income": "11.4",
"Comprehensive Net Income": "7.12",
"Other Compr. Net Income": "1.24",
"Economic Capital Ratio": "-12.5"
},
"2017": {
"Other Liabilities": "-21.9",
"Liabilities": "-21.9",
"Stockholders Equity": "-14.8",
"ECR before LimitedLiability": "-21.1",
"Real Estate Investment Property Net": "20.0",
"Assets": "0.249",
"Other Assets": "-7.75",
"Goodwill": "-0.362",
"Real Estate Investments": "-4.26",
"Expenses": "10.5",
"Revenues": "-13.9",
"Net Income": "1.22",
"General And Administrative Expense": "4.48",
"Costs And Expenses": "2.63",
"Other Expenses": "0.929",
"Depreciation And Amortization": "2.00",
"Other Revenues": "-13.9",
"Other Net Income": "6.37",
"Comprehensive Net Income": "1.45",
"Other Compr. Net Income": "0.219",
"Economic Capital Ratio": "-32.1"
},
"2018": {
"Other Liabilities": "-22.6",
"Liabilities": "-22.6",
"Stockholders Equity": "-15.0",
"ECR before LimitedLiability": "23.7",
"Real Estate Investment Property Net": "15.2",
"Assets": "0.850",
"Real Estate Investments": "-5.04",
"Goodwill": "-0.415",
"Other Assets": "-4.55",
"Intangible Assets": "-0.110",
"Expenses": "14.8",
"Revenues": "-5.72",
"Net Income": "8.48",
"Other Expenses": "12.1",
"Costs And Expenses": "2.08",
"Depreciation And Amortization": "-1.49",
"General And Administrative Expense": "1.70",
"Other Revenues": "-5.72",
"Comprehensive Net Income": "8.51",
"Other Net Income": "0.436",
"Economic Capital Ratio": "-20.4"
},
"2019": {
"Other Liabilities": "-14.7",
"Liabilities": "-14.7",
"Stockholders Equity": "-15.1",
"ECR before LimitedLiability": "-16.4",
"Assets": "-3.49",
"Real Estate Investment Property Net": "14.2",
"Goodwill": "-0.422",
"Real Estate Investments": "-6.64",
"Other Assets": "-5.91",
"Expenses": "3.37",
"Revenues": "-2.27",
"Comprehensive Net Income": "0.355",
"Other Expenses": "0.602",
"Depreciation And Amortization": "-5.44",
"Costs And Expenses": "5.62",
"General And Administrative Expense": "2.54",
"Operating Administrative And Other Expenses": "0.257",
"Other Revenues": "-2.27",
"Other Compr. Net Income": "0.182",
"Other Net Income": "-0.833",
"Economic Capital Ratio": "-18.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001456772_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "40,089",
"General And Administrative Expense": "10,898",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "170,525",
"Other Compr. Net Income": "0",
"Other Expenses": "82,209",
"Other Liabilities": "476,907",
"Other Net Income": "179,193",
"Other Revenues": "0",
"Real Estate Investment Property Net": "1,198,050",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "476,907",
"Assets": "1,368,575",
"Expenses": "133,196",
"Revenues": "0",
"Stockholders Equity": "891,668",
"Net Income": "45,997",
"Comprehensive Net Income": "45,997",
"BaseVar": "1,128,918",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "85%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "51,166",
"General And Administrative Expense": "12,355",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "204,148",
"Other Compr. Net Income": "22",
"Other Expenses": "97,940",
"Other Liabilities": "534,683",
"Other Net Income": "211,421",
"Other Revenues": "0",
"Real Estate Investment Property Net": "1,357,986",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "534,683",
"Assets": "1,562,134",
"Expenses": "161,461",
"Revenues": "0",
"Stockholders Equity": "1,027,451",
"Net Income": "49,960",
"Comprehensive Net Income": "49,973",
"BaseVar": "1,294,525",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "86%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "55,699",
"General And Administrative Expense": "12,710",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "251,525",
"Other Compr. Net Income": "-939",
"Other Expenses": "103,363",
"Other Liabilities": "642,777",
"Other Net Income": "227,281",
"Other Revenues": "0",
"Real Estate Investment Property Net": "1,380,927",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "642,777",
"Assets": "1,632,452",
"Expenses": "171,772",
"Revenues": "0",
"Stockholders Equity": "989,675",
"Net Income": "55,509",
"Comprehensive Net Income": "54,974",
"BaseVar": "1,401,609",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "81%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "71,487",
"General And Administrative Expense": "16,333",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "964,926",
"Other Compr. Net Income": "-939",
"Other Expenses": "131,184",
"Other Liabilities": "1,130,166",
"Other Net Income": "269,270",
"Other Revenues": "0",
"Real Estate Investment Property Net": "1,462,689",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,130,166",
"Assets": "2,427,615",
"Expenses": "219,004",
"Revenues": "0",
"Stockholders Equity": "1,297,449",
"Net Income": "50,266",
"Comprehensive Net Income": "49,730",
"BaseVar": "2,101,771",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "73%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "5,903",
"General And Administrative Expense": "3,074",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "734,283",
"Other Compr. Net Income": "3,486",
"Other Expenses": "17,871",
"Other Liabilities": "1,217,885",
"Other Net Income": "-112,948",
"Other Revenues": "0",
"Real Estate Investment Property Net": "1,440,253",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,217,885",
"Assets": "2,174,536",
"Expenses": "26,848",
"Revenues": "0",
"Stockholders Equity": "956,651",
"Net Income": "-139,795",
"Comprehensive Net Income": "-137,808",
"BaseVar": "1,790,776",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "55%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "793,110",
"Other Compr. Net Income": "-15,429",
"Other Expenses": "300",
"Other Liabilities": "1,450,062",
"Other Net Income": "-154,759",
"Other Revenues": "971",
"Real Estate Investment Property Net": "1,591,956",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,450,062",
"Assets": "2,385,066",
"Expenses": "300",
"Revenues": "971",
"Stockholders Equity": "935,004",
"Net Income": "-154,088",
"Comprehensive Net Income": "-162,882",
"BaseVar": "2,030,727",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "51%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,069,692",
"Other Compr. Net Income": "35,934",
"Other Expenses": "318,132",
"Other Liabilities": "2,353,026",
"Other Net Income": "324,797",
"Other Revenues": "1,299",
"Real Estate Investment Property Net": "2,633,873",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "2,353,026",
"Assets": "3,703,565",
"Expenses": "318,132",
"Revenues": "1,299",
"Stockholders Equity": "1,350,539",
"Net Income": "7,964",
"Comprehensive Net Income": "28,446",
"BaseVar": "3,477,202",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "58%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "157,934",
"General And Administrative Expense": "23,017",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,669,094",
"Other Compr. Net Income": "9,019",
"Other Expenses": "285,509",
"Other Liabilities": "3,459,615",
"Other Net Income": "120,914",
"Other Revenues": "2,377,567",
"Real Estate Investment Property Net": "3,569,489",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "3,459,615",
"Assets": "5,238,583",
"Expenses": "466,459",
"Revenues": "2,377,567",
"Stockholders Equity": "1,778,968",
"Net Income": "2,032,022",
"Comprehensive Net Income": "2,037,162",
"BaseVar": "6,311,912",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "98%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "483,528",
"General And Administrative Expense": "34,246",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,087,561",
"Other Compr. Net Income": "-248",
"Other Expenses": "368,510",
"Other Liabilities": "2,487,382",
"Other Net Income": "47,321",
"Other Revenues": "1,020,374",
"Real Estate Investment Property Net": "3,105,575",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "2,487,382",
"Assets": "4,193,136",
"Expenses": "886,283",
"Revenues": "1,020,374",
"Stockholders Equity": "1,705,754",
"Net Income": "181,411",
"Comprehensive Net Income": "181,270",
"BaseVar": "4,630,048",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "66%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 0.6155907665540417,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001456772.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001456772.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001456772.svg"
},
{
"company_id": "0001569187",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001569187.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001569187.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001569187.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001569187_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001569187_main_keyfigs.svg",
"name": "AH Realty Trust Inc",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001569187.svg",
"report_text": "The relative strengths and weaknesses of AH Realty Trust Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of AH Realty Trust Inc compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 17% points.The greatest weakness of AH Realty Trust Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 21% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001569187_2020_AH_Realty_Trust_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Other Liabilities": "0.172",
"Liabilities": "0.172",
"Stockholders Equity": "-18.1",
"ECR before LimitedLiability": "-3.99",
"Goodwill": "-0.100",
"Assets": "-11.8",
"Other Assets": "26.9",
"Real Estate Investments": "-5.18",
"Intangible Assets": "-0.115",
"Real Estate Investment Property Net": "-18.3",
"Other Expenses": "-14.4",
"Expenses": "-12.6",
"Revenues": "26.1",
"Net Income": "5.85",
"Depreciation And Amortization": "-1.63",
"General And Administrative Expense": "3.59",
"Other Revenues": "26.1",
"Comprehensive Net Income": "5.07",
"Other Net Income": "-3.34",
"Other Compr. Net Income": "-0.733",
"Economic Capital Ratio": "-12.8"
},
"2016": {
"Other Liabilities": "-6.90",
"Liabilities": "-6.90",
"Stockholders Equity": "-20.3",
"ECR before LimitedLiability": "-7.55",
"Goodwill": "-0.0689",
"Assets": "-9.87",
"Real Estate Investments": "-2.21",
"Other Assets": "22.1",
"Real Estate Investment Property Net": "-17.3",
"Costs And Expenses": "-0.753",
"Expenses": "-6.44",
"Revenues": "17.1",
"Net Income": "8.97",
"General And Administrative Expense": "2.85",
"Other Expenses": "-6.88",
"Depreciation And Amortization": "-1.64",
"Other Revenues": "17.1",
"Other Net Income": "-0.359",
"Comprehensive Net Income": "8.03",
"Other Compr. Net Income": "-0.850",
"Economic Capital Ratio": "-15.1"
},
"2017": {
"Other Liabilities": "-10.8",
"Liabilities": "-10.8",
"Stockholders Equity": "-21.7",
"ECR before LimitedLiability": "-16.4",
"Real Estate Investment Property Net": "16.5",
"Assets": "-8.85",
"Other Assets": "-13.0",
"Goodwill": "-0.417",
"Real Estate Investments": "-4.85",
"Expenses": "-6.84",
"Revenues": "16.9",
"Net Income": "4.45",
"General And Administrative Expense": "4.31",
"Costs And Expenses": "0.366",
"Other Expenses": "-9.60",
"Depreciation And Amortization": "-1.70",
"Other Revenues": "16.9",
"Other Net Income": "-3.94",
"Comprehensive Net Income": "3.36",
"Other Compr. Net Income": "-1.04",
"Economic Capital Ratio": "-27.5"
},
"2018": {
"Other Liabilities": "-18.2",
"Liabilities": "-18.2",
"Stockholders Equity": "-16.5",
"ECR before LimitedLiability": "27.5",
"Real Estate Investment Property Net": "18.7",
"Assets": "-2.96",
"Real Estate Investments": "-5.04",
"Goodwill": "-0.416",
"Other Assets": "-8.95",
"Expenses": "8.95",
"Revenues": "1.30",
"Net Income": "12.0",
"Other Expenses": "9.28",
"Costs And Expenses": "-0.370",
"Depreciation And Amortization": "-1.31",
"General And Administrative Expense": "1.33",
"Other Revenues": "1.30",
"Comprehensive Net Income": "11.6",
"Other Net Income": "1.44",
"Other Compr. Net Income": "-0.377",
"Economic Capital Ratio": "-16.6"
},
"2019": {
"Other Liabilities": "-18.3",
"Liabilities": "-18.3",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "-18.6",
"Assets": "-3.15",
"Real Estate Investment Property Net": "16.9",
"Goodwill": "-0.428",
"Real Estate Investments": "-6.74",
"Other Assets": "-6.76",
"Expenses": "6.95",
"Revenues": "-4.30",
"Net Income": "1.44",
"Other Expenses": "-0.582",
"Depreciation And Amortization": "-0.995",
"Costs And Expenses": "5.54",
"General And Administrative Expense": "2.60",
"Operating Administrative And Other Expenses": "0.253",
"Other Revenues": "-4.30",
"Comprehensive Net Income": "1.48",
"Other Net Income": "-0.849",
"Economic Capital Ratio": "-21.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001569187_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Costs And Expenses": "19,204",
"Depreciation And Amortization": "23,153",
"General And Administrative Expense": "8,397",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "689,547",
"Other Compr. Net Income": "-12,189",
"Other Expenses": "188,401",
"Other Liabilities": "463,827",
"Other Net Income": "17,898",
"Other Revenues": "252,440",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "463,827",
"Assets": "689,547",
"Expenses": "239,155",
"Revenues": "252,440",
"Stockholders Equity": "225,720",
"Net Income": "31,183",
"Comprehensive Net Income": "24,235",
"BaseVar": "920,997",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "59%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "21,904",
"Depreciation And Amortization": "35,328",
"General And Administrative Expense": "9,552",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "982,468",
"Other Compr. Net Income": "-14,681",
"Other Expenses": "181,731",
"Other Liabilities": "633,490",
"Other Net Income": "32,885",
"Other Revenues": "258,385",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "633,490",
"Assets": "982,468",
"Expenses": "248,515",
"Revenues": "258,385",
"Stockholders Equity": "348,978",
"Net Income": "42,755",
"Comprehensive Net Income": "34,387",
"BaseVar": "1,173,927",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "61%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "25,422",
"Depreciation And Amortization": "37,321",
"General And Administrative Expense": "10,435",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "213,207",
"Other Compr. Net Income": "-8,878",
"Other Expenses": "216,040",
"Other Liabilities": "622,840",
"Other Net Income": "16,372",
"Other Revenues": "302,771",
"Real Estate Investment Property Net": "829,916",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "622,840",
"Assets": "1,043,123",
"Expenses": "289,218",
"Revenues": "302,771",
"Stockholders Equity": "420,283",
"Net Income": "29,925",
"Comprehensive Net Income": "24,865",
"BaseVar": "1,240,359",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "27,602",
"Depreciation And Amortization": "42,013",
"General And Administrative Expense": "11,620",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "277,571",
"Other Compr. Net Income": "-7,393",
"Other Expenses": "119,823",
"Other Liabilities": "809,492",
"Other Net Income": "14,684",
"Other Revenues": "198,237",
"Real Estate Investment Property Net": "987,811",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "809,492",
"Assets": "1,265,382",
"Expenses": "201,058",
"Revenues": "198,237",
"Stockholders Equity": "455,890",
"Net Income": "11,862",
"Comprehensive Net Income": "7,648",
"BaseVar": "1,315,543",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "58%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "-1,364",
"Depreciation And Amortization": "68,893",
"General And Administrative Expense": "12,590",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "423,311",
"Other Compr. Net Income": "-3,383",
"Other Expenses": "166,187",
"Other Liabilities": "1,149,450",
"Other Net Income": "25,574",
"Other Revenues": "249,859",
"Real Estate Investment Property Net": "1,381,586",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,149,450",
"Assets": "1,804,897",
"Expenses": "246,306",
"Revenues": "249,859",
"Stockholders Equity": "655,447",
"Net Income": "29,128",
"Comprehensive Net Income": "27,199",
"BaseVar": "1,823,755",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.594438695368386,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001569187.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001569187.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001569187.svg"
},
{
"company_id": "0001446687",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001446687.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001446687.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001446687.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001446687_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001446687_main_keyfigs.svg",
"name": "Silver STAR Properties REIT INC",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001446687.svg",
"report_text": "The relative strengths and weaknesses of Silver STAR Properties REIT INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Silver STAR Properties REIT INC compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Silver STAR Properties REIT INC is the variable Liabilities, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 21% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001446687_2020_Silver_STAR_Properties_REIT_INC.pdf",
"shrinked_graph_json": {
"2019": {
"Other Liabilities": "-15.3",
"Liabilities": "-15.3",
"Stockholders Equity": "-14.9",
"ECR before LimitedLiability": "-18.8",
"Assets": "-3.07",
"Real Estate Investment Property Net": "26.4",
"Goodwill": "-0.419",
"Real Estate Investments": "-6.90",
"Other Assets": "-9.92",
"Expenses": "3.46",
"Revenues": "-2.79",
"Net Income": "-1.97",
"Other Expenses": "-1.18",
"Depreciation And Amortization": "-3.36",
"Costs And Expenses": "5.68",
"General And Administrative Expense": "2.20",
"Operating Administrative And Other Expenses": "0.259",
"Other Revenues": "-2.79",
"Comprehensive Net Income": "-1.79",
"Other Net Income": "-2.52",
"Economic Capital Ratio": "-21.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001446687_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "27,812",
"General And Administrative Expense": "5,901",
"Goodwill": "250",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "79,608",
"Other Compr. Net Income": "0",
"Other Expenses": "59,006",
"Other Liabilities": "331,769",
"Other Net Income": "0",
"Other Revenues": "86,724",
"Real Estate Investment Property Net": "476,917",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "331,769",
"Assets": "556,775",
"Expenses": "92,719",
"Revenues": "86,724",
"Stockholders Equity": "225,006",
"Net Income": "-5,995",
"Comprehensive Net Income": "-5,995",
"BaseVar": "562,704",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.5921092852108707,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001446687.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001446687.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001446687.svg"
},
{
"company_id": "0001037390",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001037390.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001037390.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001037390.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001037390_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001037390_main_keyfigs.svg",
"name": "Indus Realty Trust INC",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001037390.svg",
"report_text": "The relative strengths and weaknesses of Indus Realty Trust INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Indus Realty Trust INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Indus Realty Trust INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 56%, being 25% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001037390_2020_Indus_Realty_Trust_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "-5.43",
"Liabilities": "-5.43",
"Stockholders Equity": "-8.19",
"ECR before LimitedLiability": "-1.09",
"Real Estate Investments": "-3.97",
"Assets": "-2.59",
"Real Estate Investment Property Net": "18.4",
"Other Assets": "-9.11",
"Goodwill": "-0.325",
"Expenses": "-1.25",
"Revenues": "2.70",
"Net Income": "0.154",
"General And Administrative Expense": "6.36",
"Other Expenses": "15.2",
"Depreciation And Amortization": "1.20",
"Costs And Expenses": "-23.9",
"Other Revenues": "2.70",
"Comprehensive Net Income": "0.330",
"Other Net Income": "-1.28",
"Other Compr. Net Income": "0.176",
"Economic Capital Ratio": "-19.1"
},
"2012": {
"Other Liabilities": "-3.48",
"Liabilities": "-3.48",
"Stockholders Equity": "-4.83",
"ECR before LimitedLiability": "-4.03",
"Real Estate Investment Property Net": "14.3",
"Assets": "-1.40",
"Real Estate Investments": "-6.83",
"Other Assets": "-3.94",
"Goodwill": "-0.0811",
"Depreciation And Amortization": "1.39",
"Expenses": "-1.35",
"Revenues": "4.99",
"Net Income": "-1.95",
"General And Administrative Expense": "4.56",
"Costs And Expenses": "-20.6",
"Other Expenses": "13.0",
"Other Revenues": "4.99",
"Other Net Income": "-5.56",
"Comprehensive Net Income": "-1.14",
"Other Compr. Net Income": "0.815",
"Economic Capital Ratio": "-27.5"
},
"2013": {
"Other Liabilities": "-3.19",
"Liabilities": "-3.19",
"Stockholders Equity": "-2.45",
"ECR before LimitedLiability": "-10.1",
"Real Estate Investment Property Net": "20.2",
"Assets": "-0.0877",
"Other Assets": "-6.28",
"Intangible Assets": "-0.0907",
"Real Estate Investments": "-5.99",
"Expenses": "2.30",
"Revenues": "-3.14",
"Net Income": "-2.45",
"Depreciation And Amortization": "1.38",
"Other Expenses": "4.83",
"General And Administrative Expense": "-1.79",
"Costs And Expenses": "-2.03",
"Other Revenues": "-3.14",
"Comprehensive Net Income": "-5.14",
"Other Net Income": "-1.58",
"Other Compr. Net Income": "-2.72",
"Economic Capital Ratio": "-20.5"
},
"2014": {
"Other Liabilities": "-4.33",
"Liabilities": "-4.33",
"Stockholders Equity": "2.59",
"ECR before LimitedLiability": "9.40",
"Other Assets": "-4.39",
"Assets": "4.12",
"Real Estate Investments": "-5.47",
"Goodwill": "-0.0462",
"Intangible Assets": "-0.0993",
"Real Estate Investment Property Net": "22.1",
"Other Expenses": "7.61",
"Expenses": "5.53",
"Revenues": "-1.04",
"Comprehensive Net Income": "-0.279",
"General And Administrative Expense": "-1.58",
"Depreciation And Amortization": "1.38",
"Costs And Expenses": "-1.74",
"Other Revenues": "-1.04",
"Other Net Income": "-4.34",
"Other Compr. Net Income": "-0.259",
"Economic Capital Ratio": "-12.9"
},
"2015": {
"Other Liabilities": "-5.21",
"Liabilities": "-5.21",
"Stockholders Equity": "-1.17",
"ECR before LimitedLiability": "1.36",
"Assets": "2.03",
"Other Assets": "-7.86",
"Real Estate Investments": "-3.60",
"Intangible Assets": "-0.0778",
"Real Estate Investment Property Net": "22.4",
"Other Expenses": "4.51",
"Expenses": "3.83",
"Revenues": "1.38",
"Net Income": "0.555",
"Costs And Expenses": "-1.94",
"Depreciation And Amortization": "1.65",
"General And Administrative Expense": "-0.403",
"Other Revenues": "1.38",
"Comprehensive Net Income": "0.789",
"Other Net Income": "-4.50",
"Other Compr. Net Income": "0.233",
"Economic Capital Ratio": "-7.47"
},
"2016": {
"Other Liabilities": "-12.1",
"Liabilities": "-12.1",
"Stockholders Equity": "-10.0",
"ECR before LimitedLiability": "-7.59",
"Goodwill": "-0.0567",
"Assets": "-0.955",
"Real Estate Investments": "-1.83",
"Other Assets": "29.2",
"Real Estate Investment Property Net": "-15.0",
"Costs And Expenses": "-7.32",
"Expenses": "4.83",
"Revenues": "1.96",
"Net Income": "3.26",
"General And Administrative Expense": "-0.687",
"Other Expenses": "11.6",
"Depreciation And Amortization": "2.07",
"Other Revenues": "1.96",
"Other Net Income": "-3.38",
"Comprehensive Net Income": "3.38",
"Other Compr. Net Income": "0.116",
"Economic Capital Ratio": "-15.1"
},
"2017": {
"Other Liabilities": "-19.1",
"Liabilities": "-19.1",
"Stockholders Equity": "-16.5",
"ECR before LimitedLiability": "-19.0",
"Real Estate Investment Property Net": "-13.9",
"Assets": "-2.60",
"Other Assets": "28.8",
"Goodwill": "-0.369",
"Real Estate Investments": "-4.34",
"Expenses": "5.71",
"Revenues": "-1.56",
"Net Income": "3.09",
"General And Administrative Expense": "0.578",
"Costs And Expenses": "-5.99",
"Other Expenses": "9.49",
"Depreciation And Amortization": "2.11",
"Other Revenues": "-1.56",
"Other Net Income": "-0.920",
"Comprehensive Net Income": "2.88",
"Other Compr. Net Income": "-0.209",
"Economic Capital Ratio": "-30.0"
},
"2018": {
"Other Liabilities": "-19.3",
"Liabilities": "-19.3",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "25.6",
"Real Estate Investment Property Net": "-15.7",
"Assets": "-1.60",
"Real Estate Investments": "-5.11",
"Goodwill": "-0.422",
"Other Assets": "27.8",
"Expenses": "13.0",
"Revenues": "-1.53",
"Net Income": "8.60",
"Other Expenses": "20.5",
"Costs And Expenses": "-7.15",
"Depreciation And Amortization": "2.41",
"General And Administrative Expense": "-1.18",
"Other Revenues": "-1.53",
"Comprehensive Net Income": "9.42",
"Other Net Income": "-2.25",
"Other Compr. Net Income": "0.736",
"Economic Capital Ratio": "-18.5"
},
"2019": {
"Other Liabilities": "-18.8",
"Liabilities": "-18.8",
"Stockholders Equity": "-19.6",
"ECR before LimitedLiability": "-22.1",
"Assets": "-5.00",
"Real Estate Investment Property Net": "-17.0",
"Goodwill": "-0.477",
"Real Estate Investments": "-7.44",
"Other Assets": "27.5",
"Expenses": "9.54",
"Revenues": "-2.67",
"Net Income": "0.939",
"Other Expenses": "10.5",
"Depreciation And Amortization": "2.77",
"Costs And Expenses": "-3.99",
"Operating Administrative And Other Expenses": "0.269",
"Other Revenues": "-2.67",
"Comprehensive Net Income": "-0.289",
"Other Net Income": "-5.20",
"Other Compr. Net Income": "-1.21",
"Economic Capital Ratio": "-24.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001037390_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "37,989",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "60,380",
"Other Compr. Net Income": "0",
"Other Expenses": "2,982",
"Other Liabilities": "73,370",
"Other Net Income": "781",
"Other Revenues": "37,193",
"Real Estate Investment Property Net": "116,295",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "73,370",
"Assets": "176,675",
"Expenses": "40,971",
"Revenues": "37,193",
"Stockholders Equity": "103,305",
"Net Income": "-2,997",
"Comprehensive Net Income": "-2,997",
"BaseVar": "177,126",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "73%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "34,465",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "56,187",
"Other Compr. Net Income": "1,904",
"Other Expenses": "3,420",
"Other Liabilities": "75,968",
"Other Net Income": "613",
"Other Revenues": "36,591",
"Real Estate Investment Property Net": "123,927",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "75,968",
"Assets": "180,114",
"Expenses": "37,885",
"Revenues": "36,591",
"Stockholders Equity": "104,146",
"Net Income": "-681",
"Comprehensive Net Income": "404",
"BaseVar": "178,856",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "75%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "6,673",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "7,790",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "53,537",
"Other Compr. Net Income": "-7,459",
"Other Expenses": "13,467",
"Other Liabilities": "86,612",
"Other Net Income": "4,314",
"Other Revenues": "25,526",
"Real Estate Investment Property Net": "131,190",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "86,612",
"Assets": "184,727",
"Expenses": "27,930",
"Revenues": "25,526",
"Stockholders Equity": "98,115",
"Net Income": "1,910",
"Comprehensive Net Income": "-2,342",
"BaseVar": "178,721",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "69%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "6,728",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "7,137",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "51,855",
"Other Compr. Net Income": "-6,229",
"Other Expenses": "12,300",
"Other Liabilities": "90,498",
"Other Net Income": "4,276",
"Other Revenues": "24,220",
"Real Estate Investment Property Net": "134,522",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "90,498",
"Assets": "186,377",
"Expenses": "26,165",
"Revenues": "24,220",
"Stockholders Equity": "95,879",
"Net Income": "2,331",
"Comprehensive Net Income": "-1,219",
"BaseVar": "178,625",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "68%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "7,652",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "7,059",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "42,846",
"Other Compr. Net Income": "-247",
"Other Expenses": "13,042",
"Other Liabilities": "114,492",
"Other Net Income": "292",
"Other Revenues": "28,072",
"Real Estate Investment Property Net": "166,455",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "114,492",
"Assets": "209,301",
"Expenses": "27,753",
"Revenues": "28,072",
"Stockholders Equity": "94,809",
"Net Income": "611",
"Comprehensive Net Income": "470",
"BaseVar": "199,097",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "64%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "16,928",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "7,341",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "223,623",
"Other Compr. Net Income": "-79",
"Other Expenses": "3,130",
"Other Liabilities": "132,820",
"Other Net Income": "84",
"Other Revenues": "26,500",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "132,820",
"Assets": "223,623",
"Expenses": "27,400",
"Revenues": "26,500",
"Stockholders Equity": "90,803",
"Net Income": "-815",
"Comprehensive Net Income": "-860",
"BaseVar": "213,903",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "60%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "18,921",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "8,460",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "249,037",
"Other Compr. Net Income": "473",
"Other Expenses": "5,308",
"Other Liabilities": "155,984",
"Other Net Income": "5,719",
"Other Revenues": "29,899",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "155,984",
"Assets": "249,037",
"Expenses": "32,689",
"Revenues": "29,899",
"Stockholders Equity": "93,053",
"Net Income": "2,929",
"Comprehensive Net Income": "3,199",
"BaseVar": "247,905",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "60%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "20,930",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "7,821",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "263,469",
"Other Compr. Net Income": "1,949",
"Other Expenses": "2,266",
"Other Liabilities": "168,641",
"Other Net Income": "8,594",
"Other Revenues": "32,762",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "168,641",
"Assets": "263,469",
"Expenses": "31,016",
"Revenues": "32,762",
"Stockholders Equity": "94,828",
"Net Income": "10,340",
"Comprehensive Net Income": "11,451",
"BaseVar": "265,107",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "62%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "21,794",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "7,683",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "268,495",
"Other Compr. Net Income": "-1,738",
"Other Expenses": "3,615",
"Other Liabilities": "177,733",
"Other Net Income": "-5,747",
"Other Revenues": "44,221",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "177,733",
"Assets": "268,495",
"Expenses": "33,093",
"Revenues": "44,221",
"Stockholders Equity": "90,762",
"Net Income": "5,381",
"Comprehensive Net Income": "4,391",
"BaseVar": "279,081",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "58%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.5586141389615389,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001037390.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001037390.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001037390.svg"
},
{
"company_id": "0001628063",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001628063.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001628063.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001628063.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001628063_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001628063_main_keyfigs.svg",
"name": "Seritage Growth Properties",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001628063.svg",
"report_text": "The relative strengths and weaknesses of Seritage Growth Properties are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Seritage Growth Properties compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Seritage Growth Properties is the variable Other Liabilities, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 55%, being 25% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001628063_2020_Seritage_Growth_Properties.pdf",
"shrinked_graph_json": {
"2016": {
"Other Liabilities": "-5.57",
"Liabilities": "-5.57",
"Stockholders Equity": "-0.886",
"ECR before LimitedLiability": "-2.73",
"Assets": "2.34",
"Real Estate Investments": "-1.64",
"Other Assets": "-3.21",
"Real Estate Investment Property Net": "8.76",
"Costs And Expenses": "1.44",
"Expenses": "2.20",
"Revenues": "-0.354",
"Net Income": "-1.35",
"General And Administrative Expense": "2.32",
"Operating Expenses": "0.0522",
"Other Expenses": "4.55",
"Depreciation And Amortization": "-5.95",
"Other Revenues": "-0.354",
"Other Net Income": "-3.14",
"Comprehensive Net Income": "-1.25",
"Other Compr. Net Income": "0.101",
"Economic Capital Ratio": "-10.3"
},
"2017": {
"Other Liabilities": "-13.5",
"Liabilities": "-13.5",
"Stockholders Equity": "-8.97",
"ECR before LimitedLiability": "-19.0",
"Real Estate Investment Property Net": "13.1",
"Assets": "0.587",
"Other Assets": "-4.33",
"Goodwill": "-0.366",
"Real Estate Investments": "-4.30",
"Expenses": "2.16",
"Revenues": "-4.52",
"Net Income": "-4.47",
"General And Administrative Expense": "3.36",
"Costs And Expenses": "2.74",
"Other Expenses": "6.01",
"Depreciation And Amortization": "-9.32",
"Other Revenues": "-4.52",
"Other Net Income": "-2.06",
"Comprehensive Net Income": "-4.86",
"Other Compr. Net Income": "-0.410",
"Economic Capital Ratio": "-30.0"
},
"2018": {
"Other Liabilities": "-17.2",
"Liabilities": "-17.2",
"Stockholders Equity": "-13.0",
"ECR before LimitedLiability": "23.7",
"Real Estate Investment Property Net": "9.53",
"Assets": "-0.335",
"Real Estate Investments": "-5.32",
"Goodwill": "-0.440",
"Other Assets": "-1.92",
"Intangible Assets": "-0.117",
"Expenses": "7.66",
"Revenues": "-6.80",
"Net Income": "4.16",
"Other Expenses": "12.6",
"Costs And Expenses": "2.21",
"Depreciation And Amortization": "-7.23",
"General And Administrative Expense": "0.877",
"Other Revenues": "-6.80",
"Comprehensive Net Income": "4.19",
"Other Net Income": "3.91",
"Economic Capital Ratio": "-20.3"
},
"2019": {
"Other Liabilities": "-19.5",
"Liabilities": "-19.5",
"Stockholders Equity": "-14.1",
"ECR before LimitedLiability": "-23.1",
"Expenses": "8.65",
"Revenues": "-12.1",
"Net Income": "-4.37",
"Other Expenses": "3.32",
"Depreciation And Amortization": "-2.20",
"Costs And Expenses": "5.49",
"General And Administrative Expense": "1.57",
"Operating Administrative And Other Expenses": "0.250",
"Other Revenues": "-12.1",
"Comprehensive Net Income": "-4.20",
"Real Estate Investment Property Net": "18.0",
"Goodwill": "-0.449",
"Real Estate Investments": "-7.06",
"Other Assets": "-4.44",
"Other Net Income": "0.256",
"Other Compr. Net Income": "0.182",
"Economic Capital Ratio": "-25.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001628063_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "177,119",
"General And Administrative Expense": "17,469",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,067,285",
"Other Compr. Net Income": "0",
"Other Expenses": "148,629",
"Other Liabilities": "1,287,926",
"Other Net Income": "3,268",
"Other Revenues": "248,940",
"Real Estate Investment Property Net": "1,644,952",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,287,926",
"Assets": "2,712,237",
"Expenses": "343,217",
"Revenues": "248,940",
"Stockholders Equity": "1,424,311",
"Net Income": "-91,009",
"Comprehensive Net Income": "-91,009",
"BaseVar": "2,393,062",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "66%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "262,171",
"General And Administrative Expense": "27,902",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,061,257",
"Other Compr. Net Income": "0",
"Other Expenses": "135,894",
"Other Liabilities": "1,454,957",
"Other Net Income": "63,260",
"Other Revenues": "241,894",
"Real Estate Investment Property Net": "1,714,560",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,454,957",
"Assets": "2,775,817",
"Expenses": "425,967",
"Revenues": "241,894",
"Stockholders Equity": "1,320,860",
"Net Income": "-120,813",
"Comprehensive Net Income": "-120,813",
"BaseVar": "2,597,927",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "61%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "226,675",
"General And Administrative Expense": "34,788",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,125,009",
"Other Compr. Net Income": "0",
"Other Expenses": "161,749",
"Other Liabilities": "1,725,618",
"Other Net Income": "85,694",
"Other Revenues": "222,640",
"Real Estate Investment Property Net": "1,751,067",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,725,618",
"Assets": "2,876,076",
"Expenses": "423,212",
"Revenues": "222,640",
"Stockholders Equity": "1,150,458",
"Net Income": "-114,878",
"Comprehensive Net Income": "-114,878",
"BaseVar": "2,783,667",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "55%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "20,424",
"General And Administrative Expense": "45,539",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "779,979",
"Other Compr. Net Income": "0",
"Other Expenses": "174,402",
"Other Liabilities": "1,707,242",
"Other Net Income": "51,944",
"Other Revenues": "175,988",
"Real Estate Investment Property Net": "1,970,633",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,707,242",
"Assets": "2,750,612",
"Expenses": "240,365",
"Revenues": "175,988",
"Stockholders Equity": "1,043,370",
"Net Income": "-12,434",
"Comprehensive Net Income": "-12,434",
"BaseVar": "2,538,003",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "58%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.5492552239731123,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001628063.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001628063.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001628063.svg"
},
{
"company_id": "0001616736",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001616736.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001616736.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001616736.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001616736_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001616736_main_keyfigs.svg",
"name": "Alpha Investment Inc",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001616736.svg",
"report_text": "The relative strengths and weaknesses of Alpha Investment Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Alpha Investment Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Alpha Investment Inc is the variable Net Income, reducing the Economic Capital Ratio by 81% points.
The company's Economic Capital Ratio, given in the ranking table, is 47%, being 34% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001616736_2020_Alpha_Investment_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Liabilities": "27.1",
"Liabilities": "27.1",
"Stockholders Equity": "52.0",
"ECR before LimitedLiability": "15.5",
"Real Estate Investment Property Net": "-7.38",
"Assets": "15.6",
"Other Assets": "63.3",
"Goodwill": "-0.182",
"Real Estate Investments": "-2.20",
"Expenses": "-13.0",
"Revenues": "-13.9",
"Net Income": "-34.5",
"General And Administrative Expense": "-15.9",
"Costs And Expenses": "2.74",
"Other Expenses": "-2.36",
"Depreciation And Amortization": "2.09",
"Other Revenues": "-13.9",
"Other Net Income": "-5.14",
"Comprehensive Net Income": "-35.0",
"Other Compr. Net Income": "-0.421",
"Economic Capital Ratio": "4.40"
},
"2018": {
"Other Liabilities": "13.6",
"Liabilities": "13.6",
"Stockholders Equity": "20.7",
"ECR before LimitedLiability": "12.1",
"Real Estate Investment Property Net": "-24.7",
"Assets": "11.8",
"Real Estate Investments": "-8.82",
"Goodwill": "-0.761",
"Other Assets": "43.5",
"Intangible Assets": "-0.203",
"Operating Expenses": "0.123",
"Expenses": "-52.1",
"Revenues": "-20.2",
"Net Income": "-72.3",
"Other Expenses": "-33.7",
"Costs And Expenses": "3.41",
"Depreciation And Amortization": "3.78",
"General And Administrative Expense": "-26.4",
"Other Revenues": "-20.2",
"Comprehensive Net Income": "-72.2",
"Economic Capital Ratio": "-32.0"
},
"2019": {
"Other Liabilities": "16.0",
"Liabilities": "16.0",
"Stockholders Equity": "21.0",
"ECR before LimitedLiability": "-31.3",
"Assets": "14.6",
"Real Estate Investment Property Net": "-23.6",
"Goodwill": "-0.742",
"Real Estate Investments": "-11.0",
"Other Assets": "46.7",
"Expenses": "-37.8",
"Revenues": "-23.4",
"Net Income": "-80.7",
"Other Expenses": "14.7",
"Depreciation And Amortization": "3.92",
"Costs And Expenses": "8.46",
"General And Administrative Expense": "-63.1",
"Operating Administrative And Other Expenses": "0.379",
"Other Revenues": "-23.4",
"Comprehensive Net Income": "-80.4",
"Other Net Income": "-18.1",
"Economic Capital Ratio": "-33.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001616736_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "364",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "3,475",
"Other Compr. Net Income": "0",
"Other Expenses": "269",
"Other Liabilities": "52",
"Other Net Income": "0",
"Other Revenues": "49",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "52",
"Assets": "3,475",
"Expenses": "634",
"Revenues": "49",
"Stockholders Equity": "3,423",
"Net Income": "-585",
"Comprehensive Net Income": "-585",
"BaseVar": "2,213",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "95%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "550",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "3,631",
"Other Compr. Net Income": "0",
"Other Expenses": "1,105",
"Other Liabilities": "71",
"Other Net Income": "0",
"Other Revenues": "47",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "71",
"Assets": "3,631",
"Expenses": "1,655",
"Revenues": "47",
"Stockholders Equity": "3,560",
"Net Income": "-1,608",
"Comprehensive Net Income": "-1,608",
"BaseVar": "2,974",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "44%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "1,481",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "4,030",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "137",
"Other Net Income": "-306",
"Other Revenues": "90",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "137",
"Assets": "4,030",
"Expenses": "1,481",
"Revenues": "90",
"Stockholders Equity": "3,893",
"Net Income": "-1,697",
"Comprehensive Net Income": "-1,697",
"BaseVar": "3,323",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "47%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.4674070638087666,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001616736.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001616736.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001616736.svg"
},
{
"company_id": "0001628369",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001628369.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001628369.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001628369.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001628369_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001628369_main_keyfigs.svg",
"name": "Cushman Wakefield Ltd",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001628369.svg",
"report_text": "The relative strengths and weaknesses of Cushman Wakefield Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Cushman Wakefield Ltd compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Cushman Wakefield Ltd is the variable Costs And Expenses, reducing the Economic Capital Ratio by 126% points.
The company's Economic Capital Ratio, given in the ranking table, is 45%, being 35% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001628369_2020_Cushman_Wakefield_Ltd.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "9.94",
"Liabilities": "9.94",
"Stockholders Equity": "-78.9",
"ECR before LimitedLiability": "10.3",
"Real Estate Investment Property Net": "-35.9",
"Assets": "-42.7",
"Real Estate Investments": "-14.8",
"Goodwill": "10.2",
"Other Assets": "-23.6",
"Intangible Assets": "9.77",
"Expenses": "-80.7",
"Revenues": "-38.3",
"Net Income": "10.7",
"Other Expenses": "-69.7",
"Costs And Expenses": "-22.3",
"Depreciation And Amortization": "7.04",
"General And Administrative Expense": "6.99",
"Other Revenues": "-38.3",
"Comprehensive Net Income": "10.6",
"Other Net Income": "41.6",
"Economic Capital Ratio": "-33.7"
},
"2019": {
"Other Liabilities": "12.9",
"Liabilities": "12.9",
"Stockholders Equity": "-80.1",
"ECR before LimitedLiability": "-33.0",
"Intangible Assets": "9.17",
"Assets": "-40.5",
"Real Estate Investment Property Net": "-34.0",
"Goodwill": "13.0",
"Real Estate Investments": "-17.6",
"Other Assets": "-17.9",
"Expenses": "-75.6",
"Revenues": "37.8",
"Net Income": "1.51",
"Other Expenses": "15.0",
"Depreciation And Amortization": "7.11",
"Costs And Expenses": "-126",
"General And Administrative Expense": "9.51",
"Other Revenues": "37.8",
"Other Net Income": "-6.40",
"Economic Capital Ratio": "-35.4",
"Other Compr. Net Income": "-2.24"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001628369_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Costs And Expenses": "1,561,100",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "1,778,500",
"Intangible Assets": "1,128,200",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "3,639,300",
"Other Compr. Net Income": "-67,200",
"Other Expenses": "6,850,000",
"Other Liabilities": "5,185,900",
"Other Net Income": "8,225,300",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "5,185,900",
"Assets": "6,546,000",
"Expenses": "8,411,100",
"Revenues": "0",
"Stockholders Equity": "1,360,100",
"Net Income": "-185,800",
"Comprehensive Net Income": "-224,104",
"BaseVar": "16,890,326",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "42%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "8,551,800",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "1,969,100",
"Intangible Assets": "1,062,600",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "4,131,700",
"Other Compr. Net Income": "-275,500",
"Other Expenses": "11,900",
"Other Liabilities": "5,862,100",
"Other Net Income": "0",
"Other Revenues": "8,751,000",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "5,862,100",
"Assets": "7,163,400",
"Expenses": "8,563,700",
"Revenues": "8,751,000",
"Stockholders Equity": "1,301,300",
"Net Income": "187,300",
"Comprehensive Net Income": "30,265",
"BaseVar": "18,122,282",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "45%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.4503063307611291,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001628369.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001628369.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001628369.svg"
},
{
"company_id": "0001555039",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001555039.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001555039.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001555039_main_keyfigs.svg",
"name": "Front Yard Residential Corp",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001555039.svg",
"report_text": "The relative strengths and weaknesses of Front Yard Residential Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Front Yard Residential Corp compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 9.2% points.The greatest weakness of Front Yard Residential Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 36%, being 44% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001555039_2020_Front_Yard_Residential_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Other Liabilities": "-9.01",
"Liabilities": "-9.01",
"Stockholders Equity": "6.50",
"ECR before LimitedLiability": "-2.61",
"Real Estate Investment Property Net": "-7.59",
"Assets": "8.24",
"Other Assets": "41.4",
"Intangible Assets": "-0.0626",
"Real Estate Investments": "-4.28",
"Expenses": "13.8",
"Revenues": "-9.68",
"Net Income": "0.470",
"Depreciation And Amortization": "1.09",
"Other Expenses": "8.47",
"General And Administrative Expense": "2.24",
"Costs And Expenses": "1.78",
"Other Revenues": "-9.68",
"Comprehensive Net Income": "0.507",
"Other Net Income": "-3.44",
"Other Compr. Net Income": "0.0377",
"Economic Capital Ratio": "-13.0"
},
"2014": {
"Other Liabilities": "-7.18",
"Liabilities": "-7.18",
"Stockholders Equity": "1.06",
"ECR before LimitedLiability": "16.2",
"Other Assets": "20.0",
"Assets": "3.69",
"Real Estate Investments": "-4.66",
"Intangible Assets": "-0.0834",
"Real Estate Investment Property Net": "-4.63",
"Other Expenses": "6.00",
"Expenses": "11.4",
"Revenues": "2.02",
"Net Income": "8.84",
"General And Administrative Expense": "2.54",
"Depreciation And Amortization": "1.26",
"Costs And Expenses": "1.36",
"Other Revenues": "2.02",
"Other Net Income": "-4.41",
"Comprehensive Net Income": "8.67",
"Other Compr. Net Income": "-0.162",
"Economic Capital Ratio": "-6.16"
},
"2015": {
"Other Liabilities": "-5.54",
"Liabilities": "-5.54",
"Stockholders Equity": "0.911",
"ECR before LimitedLiability": "0.175",
"Assets": "3.98",
"Other Assets": "17.3",
"Real Estate Investments": "-3.60",
"Intangible Assets": "-0.0776",
"Real Estate Investment Property Net": "-4.57",
"Other Expenses": "1.05",
"Expenses": "4.58",
"Revenues": "-2.01",
"Net Income": "-1.94",
"Costs And Expenses": "-0.918",
"Depreciation And Amortization": "1.24",
"General And Administrative Expense": "3.10",
"Other Revenues": "-2.01",
"Comprehensive Net Income": "-1.64",
"Other Net Income": "-4.33",
"Other Compr. Net Income": "0.308",
"Economic Capital Ratio": "-8.65"
},
"2016": {
"Other Liabilities": "-16.2",
"Liabilities": "-16.2",
"Stockholders Equity": "-11.6",
"ECR before LimitedLiability": "-22.9",
"Goodwill": "-0.0767",
"Assets": "1.49",
"Real Estate Investments": "-2.47",
"Other Assets": "-5.97",
"Real Estate Investment Property Net": "12.9",
"Costs And Expenses": "-2.58",
"Expenses": "3.49",
"Revenues": "-9.61",
"Net Income": "-10.1",
"General And Administrative Expense": "3.04",
"Other Expenses": "2.38",
"Depreciation And Amortization": "0.654",
"Other Revenues": "-9.61",
"Other Net Income": "-3.86",
"Comprehensive Net Income": "-9.97",
"Other Compr. Net Income": "0.118",
"Economic Capital Ratio": "-30.5"
},
"2018": {
"Other Liabilities": "-28.9",
"Liabilities": "-28.9",
"Stockholders Equity": "-27.1",
"ECR before LimitedLiability": "6.72",
"Real Estate Investment Property Net": "9.71",
"Assets": "-5.29",
"Real Estate Investments": "-7.41",
"Goodwill": "-0.236",
"Other Assets": "-16.9",
"Intangible Assets": "-0.164",
"Expenses": "6.31",
"Revenues": "-8.35",
"Net Income": "2.83",
"Other Expenses": "6.39",
"Costs And Expenses": "-1.31",
"Depreciation And Amortization": "-2.05",
"General And Administrative Expense": "2.02",
"Other Revenues": "-8.35",
"Comprehensive Net Income": "2.41",
"Other Compr. Net Income": "-0.408",
"Economic Capital Ratio": "-37.3"
},
"2019": {
"Other Liabilities": "-30.3",
"Liabilities": "-30.3",
"Stockholders Equity": "-31.6",
"Assets": "-8.98",
"Real Estate Investment Property Net": "9.16",
"Goodwill": "-0.257",
"Real Estate Investments": "-10.6",
"Other Assets": "-18.7",
"Expenses": "4.20",
"Revenues": "-11.9",
"Net Income": "-7.59",
"Other Expenses": "4.14",
"Depreciation And Amortization": "-2.28",
"Costs And Expenses": "1.54",
"General And Administrative Expense": "2.54",
"Operating Administrative And Other Expenses": "0.318",
"Other Revenues": "-11.9",
"ECR before LimitedLiability": "-41.7",
"Comprehensive Net Income": "-7.64",
"Other Net Income": "-2.90",
"Economic Capital Ratio": "-44.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001555039_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Costs And Expenses": "767",
"Depreciation And Amortization": "25",
"General And Administrative Expense": "4,392",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,362,738",
"Other Compr. Net Income": "0",
"Other Expenses": "27,517",
"Other Liabilities": "613,213",
"Other Net Income": "687",
"Other Revenues": "71,610",
"Real Estate Investment Property Net": "35,902",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "613,213",
"Assets": "1,398,640",
"Expenses": "32,701",
"Revenues": "71,610",
"Stockholders Equity": "785,427",
"Net Income": "39,596",
"Comprehensive Net Income": "39,596",
"BaseVar": "1,075,225",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "76%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "26,018",
"Depreciation And Amortization": "1,067",
"General And Administrative Expense": "7,047",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "2,193,685",
"Other Compr. Net Income": "0",
"Other Expenses": "202,856",
"Other Liabilities": "1,399,151",
"Other Net Income": "2,543",
"Other Revenues": "423,298",
"Real Estate Investment Property Net": "532,377",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,399,151",
"Assets": "2,726,062",
"Expenses": "236,988",
"Revenues": "423,298",
"Stockholders Equity": "1,326,911",
"Net Income": "188,853",
"Comprehensive Net Income": "188,853",
"BaseVar": "2,500,074",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "75%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "66,266",
"Depreciation And Amortization": "7,472",
"General And Administrative Expense": "9,539",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "1,722,079",
"Other Compr. Net Income": "0",
"Other Expenses": "214,344",
"Other Liabilities": "1,305,591",
"Other Net Income": "3,518",
"Other Revenues": "248,098",
"Real Estate Investment Property Net": "735,869",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,305,591",
"Assets": "2,457,948",
"Expenses": "297,621",
"Revenues": "248,098",
"Stockholders Equity": "1,152,357",
"Net Income": "-46,005",
"Comprehensive Net Income": "-46,005",
"BaseVar": "2,244,266",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "74,354",
"Depreciation And Amortization": "124,777",
"General And Administrative Expense": "12,167",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "876,127",
"Other Compr. Net Income": "0",
"Other Expenses": "166,633",
"Other Liabilities": "1,421,779",
"Other Net Income": "23",
"Other Revenues": "60,185",
"Real Estate Investment Property Net": "1,408,720",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,421,779",
"Assets": "2,284,847",
"Expenses": "377,930",
"Revenues": "60,185",
"Stockholders Equity": "863,068",
"Net Income": "-317,722",
"Comprehensive Net Income": "-317,722",
"BaseVar": "2,142,485",
"ECR before LimitedLiability": "8.1%",
"Economic Capital Ratio": "40%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "57,437",
"Depreciation And Amortization": "105,209",
"General And Administrative Expense": "18,645",
"Goodwill": "13,376",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "290,789",
"Other Compr. Net Income": "-12,653",
"Other Expenses": "151,693",
"Other Liabilities": "1,798,859",
"Other Net Income": "1,274",
"Other Revenues": "181,168",
"Real Estate Investment Property Net": "1,966,086",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,798,859",
"Assets": "2,270,251",
"Expenses": "332,984",
"Revenues": "181,168",
"Stockholders Equity": "471,392",
"Net Income": "-150,542",
"Comprehensive Net Income": "-157,754",
"BaseVar": "2,383,087",
"ECR before LimitedLiability": "5.1%",
"Economic Capital Ratio": "37%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "90,137",
"Depreciation And Amortization": "82,332",
"General And Administrative Expense": "85,771",
"Goodwill": "13,376",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "123,999",
"Other Compr. Net Income": "-8,895",
"Other Expenses": "122,281",
"Other Liabilities": "1,713,863",
"Other Net Income": "2,926",
"Other Revenues": "207,024",
"Real Estate Investment Property Net": "1,915,747",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "1,713,863",
"Assets": "2,053,122",
"Expenses": "380,521",
"Revenues": "207,024",
"Stockholders Equity": "339,259",
"Net Income": "-170,571",
"Comprehensive Net Income": "-175,641",
"BaseVar": "2,279,074",
"ECR before LimitedLiability": "-0.42%",
"Economic Capital Ratio": "32%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.3628307155683429,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001555039.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001555039.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001555039.svg"
},
{
"company_id": "0001277998",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001277998.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001277998.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001277998.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001277998_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001277998_main_keyfigs.svg",
"name": "Manufactured Housing Properties INC",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001277998.svg",
"report_text": "The relative strengths and weaknesses of Manufactured Housing Properties INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Manufactured Housing Properties INC compared to the market average is the variable Real Estate Investment Property Net, increasing the Economic Capital Ratio by 7.7% points.The greatest weakness of Manufactured Housing Properties INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 36%, being 44% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001277998_2020_Manufactured_Housing_Properties_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "-15.3",
"Liabilities": "-15.3",
"Stockholders Equity": "-42.3",
"Real Estate Investment Property Net": "-26.3",
"Assets": "-25.3",
"Intangible Assets": "-0.178",
"Real Estate Investments": "-17.5",
"Other Assets": "7.10",
"Goodwill": "-0.236",
"Depreciation And Amortization": "2.47",
"Expenses": "-25.0",
"Revenues": "-27.7",
"Net Income": "-15.5",
"General And Administrative Expense": "2.95",
"Costs And Expenses": "-19.5",
"Other Expenses": "-16.1",
"Other Revenues": "-27.7",
"ECR before LimitedLiability": "-43.7",
"Other Net Income": "10.8",
"Comprehensive Net Income": "-15.3",
"Economic Capital Ratio": "-67.1"
},
"2013": {
"Other Liabilities": "-2.15",
"Liabilities": "-2.15",
"Stockholders Equity": "-31.4",
"ECR before LimitedLiability": "-50.0",
"Real Estate Investment Property Net": "-14.1",
"Assets": "-17.1",
"Other Assets": "5.89",
"Goodwill": "-0.0314",
"Intangible Assets": "-0.0734",
"Real Estate Investments": "-3.06",
"Expenses": "-21.7",
"Revenues": "-13.4",
"Net Income": "-16.2",
"Depreciation And Amortization": "0.638",
"Other Expenses": "-8.22",
"General And Administrative Expense": "1.60",
"Costs And Expenses": "-3.19",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-16.1",
"Other Net Income": "13.7",
"Economic Capital Ratio": "-60.4"
},
"2014": {
"Other Liabilities": "-1.87",
"Liabilities": "-1.87",
"Stockholders Equity": "-19.5",
"ECR before LimitedLiability": "-31.1",
"Other Assets": "10.9",
"Assets": "-9.65",
"Real Estate Investments": "-3.87",
"Intangible Assets": "-0.0981",
"Real Estate Investment Property Net": "-12.3",
"Other Expenses": "-2.93",
"Expenses": "-16.3",
"Revenues": "-6.52",
"Net Income": "-11.8",
"General And Administrative Expense": "1.68",
"Depreciation And Amortization": "0.751",
"Costs And Expenses": "-12.2",
"Other Revenues": "-6.52",
"Other Net Income": "12.4",
"Comprehensive Net Income": "-12.1",
"Other Compr. Net Income": "-0.0903",
"Economic Capital Ratio": "-53.4"
},
"2018": {
"Other Liabilities": "-22.8",
"Liabilities": "-22.8",
"Stockholders Equity": "-35.1",
"ECR before LimitedLiability": "-0.884",
"Real Estate Investment Property Net": "7.92",
"Assets": "-6.29",
"Real Estate Investments": "-1.24",
"Goodwill": "-0.137",
"Other Assets": "-14.0",
"Intangible Assets": "-0.0371",
"Operating Expenses": "0.0182",
"Expenses": "0.448",
"Revenues": "-0.430",
"Net Income": "-0.0315",
"Other Expenses": "0.146",
"Costs And Expenses": "0.529",
"Depreciation And Amortization": "-0.326",
"General And Administrative Expense": "0.115",
"Other Revenues": "-0.430",
"Comprehensive Net Income": "-0.0258",
"Economic Capital Ratio": "-45.0"
},
"2019": {
"Other Liabilities": "-31.6",
"Liabilities": "-31.6",
"Stockholders Equity": "-30.8",
"Assets": "-7.36",
"Real Estate Investment Property Net": "7.67",
"Goodwill": "-0.670",
"Real Estate Investments": "-10.4",
"Other Assets": "-15.8",
"Expenses": "4.06",
"Revenues": "-13.8",
"Net Income": "-7.85",
"Depreciation And Amortization": "0.287",
"Costs And Expenses": "3.90",
"General And Administrative Expense": "2.44",
"Operating Administrative And Other Expenses": "0.309",
"Other Revenues": "-13.8",
"ECR before LimitedLiability": "-42.0",
"Comprehensive Net Income": "-7.64",
"Other Net Income": "-3.00",
"Other Compr. Net Income": "0.225",
"Economic Capital Ratio": "-44.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001277998_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Costs And Expenses": "1,509",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "7,858",
"Other Compr. Net Income": "0",
"Other Expenses": "2,378",
"Other Liabilities": "6,017",
"Other Net Income": "2,990",
"Other Revenues": "126",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "6,017",
"Assets": "7,858",
"Expenses": "3,887",
"Revenues": "126",
"Stockholders Equity": "1,841",
"Net Income": "-771",
"Comprehensive Net Income": "-771",
"BaseVar": "11,560",
"ECR before LimitedLiability": "2.8%",
"Economic Capital Ratio": "35%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "1,297",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "6,268",
"Other Compr. Net Income": "0",
"Other Expenses": "2,583",
"Other Liabilities": "5,650",
"Other Net Income": "2,342",
"Other Revenues": "50",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "5,650",
"Assets": "6,268",
"Expenses": "3,881",
"Revenues": "50",
"Stockholders Equity": "618",
"Net Income": "-1,489",
"Comprehensive Net Income": "-1,489",
"BaseVar": "10,099",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "29%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "2,192",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "0",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "6,961",
"Other Compr. Net Income": "0",
"Other Expenses": "2,162",
"Other Liabilities": "6,059",
"Other Net Income": "2,362",
"Other Revenues": "0.53",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "6,059",
"Assets": "6,961",
"Expenses": "4,354",
"Revenues": "0.53",
"Stockholders Equity": "902",
"Net Income": "-1,992",
"Comprehensive Net Income": "-1,992",
"BaseVar": "10,943",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "28%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "308",
"Depreciation And Amortization": "534",
"General And Administrative Expense": "257",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "571",
"Other Compr. Net Income": "0",
"Other Expenses": "2,482",
"Other Liabilities": "13,546",
"Other Net Income": "408",
"Other Revenues": "1,612",
"Real Estate Investment Property Net": "12,023",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "13,546",
"Assets": "12,593",
"Expenses": "3,580",
"Revenues": "1,612",
"Stockholders Equity": "-953",
"Net Income": "-1,561",
"Comprehensive Net Income": "-1,561",
"BaseVar": "16,766",
"ECR before LimitedLiability": "-21%",
"Economic Capital Ratio": "30%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "1,006",
"General And Administrative Expense": "1,180",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "4,735",
"Other Compr. Net Income": "0",
"Other Expenses": "4,006",
"Other Liabilities": "31,982",
"Other Net Income": "0",
"Other Revenues": "4,034",
"Real Estate Investment Property Net": "33,417",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "31,982",
"Assets": "38,152",
"Expenses": "6,191",
"Revenues": "4,034",
"Stockholders Equity": "6,170",
"Net Income": "-2,157",
"Comprehensive Net Income": "-2,157",
"BaseVar": "41,816",
"ECR before LimitedLiability": "3.5%",
"Economic Capital Ratio": "36%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.3602055570703322,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001277998.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001277998.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001277998.svg"
},
{
"company_id": "0000313151",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000313151.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000313151.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000313151.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000313151_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000313151_main_keyfigs.svg",
"name": "Saddlebrook Resorts INC",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000313151.svg",
"report_text": "The relative strengths and weaknesses of Saddlebrook Resorts INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Saddlebrook Resorts INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Saddlebrook Resorts INC is the variable Other Expenses, reducing the Economic Capital Ratio by 136% points.
The company's Economic Capital Ratio, given in the ranking table, is 32%, being 48% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000313151_2020_Saddlebrook_Resorts_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "9.01",
"Liabilities": "9.01",
"Stockholders Equity": "-67.6",
"ECR before LimitedLiability": "-32.7",
"Real Estate Investments": "-13.2",
"Assets": "-39.3",
"Real Estate Investment Property Net": "-27.2",
"Other Assets": "-17.3",
"Goodwill": "-1.23",
"Expenses": "-67.5",
"Revenues": "27.8",
"Net Income": "-12.0",
"General And Administrative Expense": "-1.35",
"Other Expenses": "-76.5",
"Depreciation And Amortization": "3.07",
"Costs And Expenses": "8.67",
"Other Revenues": "27.8",
"Comprehensive Net Income": "-11.6",
"Other Net Income": "-5.56",
"Other Compr. Net Income": "0.445",
"Economic Capital Ratio": "-50.7"
},
"2012": {
"Other Liabilities": "3.95",
"Liabilities": "3.95",
"Stockholders Equity": "-72.0",
"ECR before LimitedLiability": "-42.8",
"Real Estate Investment Property Net": "-34.5",
"Assets": "-43.8",
"Intangible Assets": "-0.280",
"Real Estate Investments": "-24.2",
"Other Assets": "-0.703",
"Goodwill": "-0.372",
"Depreciation And Amortization": "3.70",
"Expenses": "-76.6",
"Revenues": "28.5",
"Net Income": "-17.2",
"General And Administrative Expense": "-5.91",
"Costs And Expenses": "3.89",
"Other Expenses": "-83.0",
"Other Revenues": "28.5",
"Other Net Income": "-16.0",
"Comprehensive Net Income": "-17.1",
"Economic Capital Ratio": "-66.2"
},
"2013": {
"Other Liabilities": "12.4",
"Liabilities": "12.4",
"Stockholders Equity": "-57.8",
"ECR before LimitedLiability": "-34.5",
"Real Estate Investment Property Net": "-28.2",
"Assets": "-36.6",
"Other Assets": "-4.61",
"Goodwill": "-0.133",
"Intangible Assets": "-0.311",
"Real Estate Investments": "-17.1",
"Expenses": "-70.2",
"Revenues": "32.8",
"Net Income": "-12.7",
"Depreciation And Amortization": "3.52",
"Other Expenses": "-71.1",
"General And Administrative Expense": "-7.95",
"Costs And Expenses": "6.02",
"Other Revenues": "32.8",
"Comprehensive Net Income": "-12.6",
"Other Net Income": "-11.1",
"Economic Capital Ratio": "-44.9"
},
"2014": {
"Other Liabilities": "1.97",
"Liabilities": "1.97",
"Stockholders Equity": "-54.0",
"Other Assets": "-0.138",
"Assets": "-41.0",
"Real Estate Investments": "-16.5",
"Intangible Assets": "-0.0294",
"Real Estate Investment Property Net": "-32.3",
"Other Expenses": "-69.8",
"Expenses": "-66.7",
"Revenues": "26.0",
"Net Income": "-6.40",
"General And Administrative Expense": "-1.54",
"Depreciation And Amortization": "0.350",
"Costs And Expenses": "0.798",
"Other Revenues": "26.0",
"ECR before LimitedLiability": "-26.8",
"Other Net Income": "-8.60",
"Comprehensive Net Income": "-6.89",
"Other Compr. Net Income": "-0.0318",
"Economic Capital Ratio": "-49.1"
},
"2015": {
"Other Liabilities": "5.28",
"Liabilities": "5.28",
"Stockholders Equity": "-58.5",
"ECR before LimitedLiability": "-27.2",
"Assets": "-43.0",
"Other Assets": "-7.10",
"Real Estate Investments": "-13.0",
"Intangible Assets": "-0.317",
"Real Estate Investment Property Net": "-37.2",
"Other Expenses": "-83.4",
"Expenses": "-77.4",
"Revenues": "31.4",
"Net Income": "-2.14",
"Costs And Expenses": "3.75",
"Depreciation And Amortization": "3.69",
"General And Administrative Expense": "-5.07",
"Other Revenues": "31.4",
"Comprehensive Net Income": "-1.23",
"Other Net Income": "-13.7",
"Other Compr. Net Income": "0.937",
"Economic Capital Ratio": "-36.0"
},
"2016": {
"Other Liabilities": "1.67",
"Liabilities": "1.67",
"Stockholders Equity": "-74.8",
"Goodwill": "-0.0103",
"Assets": "-47.1",
"Real Estate Investments": "-3.46",
"Other Assets": "-17.2",
"Real Estate Investment Property Net": "-39.5",
"Costs And Expenses": "0.305",
"Expenses": "-81.7",
"Revenues": "29.7",
"Net Income": "0.0518",
"General And Administrative Expense": "-2.31",
"Other Expenses": "-85.6",
"Depreciation And Amortization": "0.473",
"Other Revenues": "29.7",
"ECR before LimitedLiability": "-36.5",
"Other Net Income": "-6.98",
"Comprehensive Net Income": "0.0699",
"Other Compr. Net Income": "0.0146",
"Economic Capital Ratio": "-44.1"
},
"2017": {
"Other Liabilities": "0.0632",
"Liabilities": "0.0632",
"Stockholders Equity": "-78.8",
"ECR before LimitedLiability": "-49.5",
"Real Estate Investment Property Net": "-31.2",
"Assets": "-43.9",
"Other Assets": "-8.04",
"Goodwill": "-0.311",
"Real Estate Investments": "-1.97",
"Expenses": "-69.1",
"Revenues": "28.2",
"Net Income": "-1.73",
"General And Administrative Expense": "-0.539",
"Costs And Expenses": "1.80",
"Other Expenses": "-78.0",
"Depreciation And Amortization": "1.33",
"Other Revenues": "28.2",
"Other Net Income": "-1.91",
"Comprehensive Net Income": "-1.81",
"Other Compr. Net Income": "-0.229",
"Economic Capital Ratio": "-60.5"
},
"2018": {
"Other Liabilities": "-0.852",
"Liabilities": "-0.852",
"Stockholders Equity": "-72.5",
"ECR before LimitedLiability": "-2.04",
"Real Estate Investment Property Net": "-31.2",
"Assets": "-41.0",
"Real Estate Investments": "-2.58",
"Goodwill": "-0.364",
"Other Assets": "-2.20",
"Intangible Assets": "-0.0994",
"Expenses": "-51.0",
"Revenues": "26.4",
"Net Income": "2.98",
"Other Expenses": "-53.6",
"Costs And Expenses": "1.40",
"Depreciation And Amortization": "1.56",
"General And Administrative Expense": "-1.59",
"Other Revenues": "26.4",
"Comprehensive Net Income": "3.00",
"Other Net Income": "-0.222",
"Economic Capital Ratio": "-46.1"
},
"2019": {
"Other Liabilities": "3.78",
"Liabilities": "3.78",
"Stockholders Equity": "-86.6",
"Assets": "-52.1",
"Real Estate Investment Property Net": "-43.6",
"Goodwill": "-0.0487",
"Real Estate Investments": "-22.9",
"Other Assets": "-4.70",
"Expenses": "-120",
"Revenues": "30.5",
"Net Income": "-23.5",
"Other Expenses": "-136",
"Depreciation And Amortization": "0.724",
"Costs And Expenses": "2.42",
"General And Administrative Expense": "-9.19",
"Operating Administrative And Other Expenses": "0.0348",
"Other Revenues": "30.5",
"ECR before LimitedLiability": "-45.9",
"Comprehensive Net Income": "-23.0",
"Other Net Income": "-8.55",
"Economic Capital Ratio": "-48.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000313151_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,005",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "25,743",
"Other Compr. Net Income": "0",
"Other Expenses": "23,817",
"Other Liabilities": "16,249",
"Other Net Income": "-203",
"Other Revenues": "23,781",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "16,249",
"Assets": "25,743",
"Expenses": "26,822",
"Revenues": "23,781",
"Stockholders Equity": "9,494",
"Net Income": "-3,244",
"Comprehensive Net Income": "-3,244",
"BaseVar": "54,528",
"ECR before LimitedLiability": "9.5%",
"Economic Capital Ratio": "41%"
}
},
"2012": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,429",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "26,604",
"Other Compr. Net Income": "0",
"Other Expenses": "27,149",
"Other Liabilities": "19,832",
"Other Net Income": "-159",
"Other Revenues": "28,015",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "19,832",
"Assets": "26,604",
"Expenses": "30,578",
"Revenues": "28,015",
"Stockholders Equity": "6,772",
"Net Income": "-2,722",
"Comprehensive Net Income": "-2,722",
"BaseVar": "61,994",
"ECR before LimitedLiability": "3.8%",
"Economic Capital Ratio": "36%"
}
},
"2013": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,110",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "24,569",
"Other Compr. Net Income": "0",
"Other Expenses": "22,310",
"Other Liabilities": "18,619",
"Other Net Income": "-150",
"Other Revenues": "24,747",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "18,619",
"Assets": "24,569",
"Expenses": "25,420",
"Revenues": "24,747",
"Stockholders Equity": "5,949",
"Net Income": "-823",
"Comprehensive Net Income": "-823",
"BaseVar": "54,803",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "44%"
}
},
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,054",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "25,495",
"Other Compr. Net Income": "0",
"Other Expenses": "26,845",
"Other Liabilities": "22,311",
"Other Net Income": "-134",
"Other Revenues": "27,290",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "22,311",
"Assets": "25,495",
"Expenses": "29,900",
"Revenues": "27,290",
"Stockholders Equity": "3,184",
"Net Income": "-2,744",
"Comprehensive Net Income": "-2,744",
"BaseVar": "61,737",
"ECR before LimitedLiability": "-6.4%",
"Economic Capital Ratio": "32%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,064",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "25,792",
"Other Compr. Net Income": "0",
"Other Expenses": "27,522",
"Other Liabilities": "23,205",
"Other Net Income": "-173",
"Other Revenues": "30,627",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "23,205",
"Assets": "25,792",
"Expenses": "30,586",
"Revenues": "30,627",
"Stockholders Equity": "2,587",
"Net Income": "-132",
"Comprehensive Net Income": "-132",
"BaseVar": "65,013",
"ECR before LimitedLiability": "6.3%",
"Economic Capital Ratio": "38%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,149",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "25,544",
"Other Compr. Net Income": "0",
"Other Expenses": "29,133",
"Other Liabilities": "24,193",
"Other Net Income": "-141",
"Other Revenues": "30,890",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "24,193",
"Assets": "25,544",
"Expenses": "32,282",
"Revenues": "30,890",
"Stockholders Equity": "1,351",
"Net Income": "-1,533",
"Comprehensive Net Income": "-1,533",
"BaseVar": "66,655",
"ECR before LimitedLiability": "-4.6%",
"Economic Capital Ratio": "32%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,172",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "23,935",
"Other Compr. Net Income": "0",
"Other Expenses": "29,699",
"Other Liabilities": "25,568",
"Other Net Income": "-258",
"Other Revenues": "30,035",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "25,568",
"Assets": "23,935",
"Expenses": "32,871",
"Revenues": "30,035",
"Stockholders Equity": "-1,633",
"Net Income": "-3,094",
"Comprehensive Net Income": "-3,094",
"BaseVar": "66,440",
"ECR before LimitedLiability": "-21%",
"Economic Capital Ratio": "30%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,136",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "24,688",
"Other Compr. Net Income": "0",
"Other Expenses": "28,724",
"Other Liabilities": "28,966",
"Other Net Income": "-266",
"Other Revenues": "29,432",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "28,966",
"Assets": "24,688",
"Expenses": "31,860",
"Revenues": "29,432",
"Stockholders Equity": "-4,278",
"Net Income": "-2,693",
"Comprehensive Net Income": "-2,693",
"BaseVar": "67,455",
"ECR before LimitedLiability": "-24%",
"Economic Capital Ratio": "29%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "3,111",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "19,355",
"Other Compr. Net Income": "0",
"Other Expenses": "26,005",
"Other Liabilities": "13,313",
"Other Net Income": "-349",
"Other Revenues": "25,747",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "13,313",
"Assets": "19,355",
"Expenses": "29,116",
"Revenues": "25,747",
"Stockholders Equity": "6,043",
"Net Income": "-3,718",
"Comprehensive Net Income": "-3,718",
"BaseVar": "52,773",
"ECR before LimitedLiability": "-5.6%",
"Economic Capital Ratio": "32%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.32101358794337564,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000313151.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000313151.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000313151.svg"
},
{
"company_id": "0000355573",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000355573.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000355573.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000355573_main_keyfigs.svg",
"name": "REAL Estate Associates LTD IV",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000355573.svg",
"report_text": "The relative strengths and weaknesses of REAL Estate Associates LTD IV are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of REAL Estate Associates LTD IV compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 31% points.The greatest weakness of REAL Estate Associates LTD IV is the variable Net Income, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 31%, being 50% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000355573_2020_REAL_Estate_Associates_LTD_IV.pdf",
"shrinked_graph_json": {
"2016": {
"Other Liabilities": "28.7",
"Liabilities": "28.7",
"Stockholders Equity": "42.9",
"ECR before LimitedLiability": "5.55",
"Assets": "17.2",
"Real Estate Investments": "-1.52",
"Other Assets": "57.0",
"Real Estate Investment Property Net": "-12.9",
"Costs And Expenses": "1.54",
"Expenses": "-22.7",
"Revenues": "-12.6",
"Net Income": "-46.4",
"General And Administrative Expense": "-25.2",
"Operating Expenses": "0.0561",
"Other Expenses": "-1.39",
"Depreciation And Amortization": "2.11",
"Other Revenues": "-12.6",
"Other Net Income": "-7.19",
"Comprehensive Net Income": "-46.2",
"Other Compr. Net Income": "0.108",
"Economic Capital Ratio": "-2.01"
},
"2017": {
"Other Liabilities": "23.2",
"Liabilities": "23.2",
"Stockholders Equity": "37.1",
"ECR before LimitedLiability": "-11.1",
"Real Estate Investment Property Net": "-12.9",
"Assets": "18.7",
"Other Assets": "57.2",
"Goodwill": "-0.337",
"Real Estate Investments": "-3.98",
"Expenses": "-11.7",
"Revenues": "-15.8",
"Net Income": "-52.1",
"General And Administrative Expense": "-13.9",
"Costs And Expenses": "2.84",
"Other Expenses": "-2.72",
"Depreciation And Amortization": "2.16",
"Other Revenues": "-15.8",
"Other Net Income": "-20.0",
"Comprehensive Net Income": "-52.6",
"Other Compr. Net Income": "-0.427",
"Economic Capital Ratio": "-22.2"
},
"2018": {
"Other Liabilities": "2.46",
"Liabilities": "2.46",
"Stockholders Equity": "6.81",
"Real Estate Investment Property Net": "-27.6",
"Assets": "1.29",
"Real Estate Investments": "-8.23",
"Goodwill": "-0.0207",
"Other Assets": "31.6",
"Intangible Assets": "0",
"Operating Expenses": "0",
"Expenses": "-45.4",
"Revenues": "-22.0",
"Net Income": "-64.3",
"Other Expenses": "-35.6",
"Costs And Expenses": "0.160",
"Depreciation And Amortization": "0.184",
"General And Administrative Expense": "-17.9",
"Other Revenues": "-22.0",
"ECR before LimitedLiability": "0.550",
"Comprehensive Net Income": "-64.2",
"Economic Capital Ratio": "-43.5"
},
"2019": {
"Other Liabilities": "3.45",
"Liabilities": "3.45",
"Stockholders Equity": "6.04",
"ECR before LimitedLiability": "-47.4",
"Assets": "0.772",
"Real Estate Investment Property Net": "-21.6",
"Goodwill": "-0.178",
"Real Estate Investments": "-1.52",
"Other Assets": "30.5",
"Expenses": "-42.6",
"Revenues": "-18.3",
"Net Income": "-70.4",
"Other Expenses": "-21.2",
"Depreciation And Amortization": "0.810",
"Costs And Expenses": "1.87",
"General And Administrative Expense": "-24.7",
"Operating Administrative And Other Expenses": "0.0729",
"Other Revenues": "-18.3",
"Comprehensive Net Income": "-70.2",
"Other Net Income": "-0.633",
"Economic Capital Ratio": "-49.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000355573_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "76",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "460",
"Other Compr. Net Income": "0",
"Other Expenses": "37",
"Other Liabilities": "20",
"Other Net Income": "-10",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "20",
"Assets": "460",
"Expenses": "113",
"Revenues": "0",
"Stockholders Equity": "440",
"Net Income": "-123",
"Comprehensive Net Income": "-123",
"BaseVar": "321",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "74%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "40",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "356",
"Other Compr. Net Income": "0",
"Other Expenses": "32",
"Other Liabilities": "20",
"Other Net Income": "-32",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "20",
"Assets": "356",
"Expenses": "72",
"Revenues": "0",
"Stockholders Equity": "336",
"Net Income": "-104",
"Comprehensive Net Income": "-104",
"BaseVar": "257",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "69%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "29",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "256",
"Other Compr. Net Income": "0",
"Other Expenses": "85",
"Other Liabilities": "34",
"Other Net Income": "0",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "34",
"Assets": "256",
"Expenses": "114",
"Revenues": "0",
"Stockholders Equity": "222",
"Net Income": "-114",
"Comprehensive Net Income": "-114",
"BaseVar": "220",
"ECR before LimitedLiability": "-2.7%",
"Economic Capital Ratio": "32%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "0",
"General And Administrative Expense": "36",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "170",
"Other Compr. Net Income": "0",
"Other Expenses": "61",
"Other Liabilities": "31",
"Other Net Income": "0",
"Other Revenues": "0",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "31",
"Assets": "170",
"Expenses": "97",
"Revenues": "0",
"Stockholders Equity": "139",
"Net Income": "-97",
"Comprehensive Net Income": "-97",
"BaseVar": "165",
"ECR before LimitedLiability": "-36%",
"Economic Capital Ratio": "26%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.3063987068628504,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000355573.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000355573.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000355573.svg"
},
{
"company_id": "0000086759",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000086759.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000086759.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000086759_main_keyfigs.svg",
"name": "Santa FE Financial CORP",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000086759.svg",
"report_text": "The relative strengths and weaknesses of Santa FE Financial CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Santa FE Financial CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Santa FE Financial CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 26%, being 54% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000086759_2020_Santa_FE_Financial_CORP.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "-7.89",
"Liabilities": "-7.89",
"Stockholders Equity": "-43.0",
"ECR before LimitedLiability": "-34.8",
"Other Assets": "-5.71",
"Assets": "-11.5",
"Real Estate Investments": "-4.72",
"Intangible Assets": "-0.114",
"Real Estate Investment Property Net": "-5.45",
"Other Expenses": "-5.94",
"Expenses": "-3.96",
"Revenues": "-7.22",
"Net Income": "-1.94",
"General And Administrative Expense": "1.39",
"Depreciation And Amortization": "-0.104",
"Costs And Expenses": "1.51",
"Other Revenues": "-7.22",
"Other Net Income": "12.1",
"Comprehensive Net Income": "-2.03",
"Other Compr. Net Income": "-0.0973",
"Economic Capital Ratio": "-57.1"
},
"2015": {
"Other Liabilities": "-7.58",
"Liabilities": "-7.58",
"Stockholders Equity": "-47.2",
"ECR before LimitedLiability": "-39.5",
"Assets": "-17.9",
"Other Assets": "-7.71",
"Real Estate Investments": "-2.84",
"Intangible Assets": "-0.0892",
"Real Estate Investment Property Net": "-7.04",
"Other Expenses": "-7.97",
"Expenses": "-6.45",
"Revenues": "-7.05",
"Net Income": "-0.990",
"Costs And Expenses": "1.46",
"Depreciation And Amortization": "-0.127",
"General And Administrative Expense": "1.83",
"Other Revenues": "-7.05",
"Comprehensive Net Income": "-0.806",
"Other Net Income": "14.9",
"Other Compr. Net Income": "0.190",
"Economic Capital Ratio": "-48.3"
},
"2016": {
"Other Liabilities": "-9.57",
"Liabilities": "-9.57",
"Stockholders Equity": "-55.3",
"ECR before LimitedLiability": "-47.7",
"Goodwill": "-0.0680",
"Assets": "-21.7",
"Real Estate Investments": "-0.846",
"Other Assets": "-10.8",
"Real Estate Investment Property Net": "-9.15",
"Costs And Expenses": "0.948",
"Expenses": "-8.64",
"Revenues": "-7.04",
"Net Income": "-0.883",
"General And Administrative Expense": "1.62",
"Other Expenses": "-10.1",
"Depreciation And Amortization": "0.0837",
"Other Revenues": "-7.04",
"Other Net Income": "14.5",
"Comprehensive Net Income": "-0.817",
"Other Compr. Net Income": "0.0667",
"Economic Capital Ratio": "-55.3"
},
"2017": {
"Other Liabilities": "-9.48",
"Liabilities": "-9.48",
"Stockholders Equity": "-63.9",
"ECR before LimitedLiability": "-57.0",
"Real Estate Investment Property Net": "-7.40",
"Assets": "-24.5",
"Other Assets": "-9.31",
"Goodwill": "-0.416",
"Real Estate Investments": "-3.55",
"Expenses": "-4.51",
"Revenues": "11.9",
"Net Income": "0.148",
"General And Administrative Expense": "2.47",
"Costs And Expenses": "1.71",
"Other Expenses": "-7.49",
"Depreciation And Amortization": "0.0695",
"Other Revenues": "11.9",
"Other Net Income": "-6.26",
"Comprehensive Net Income": "-0.108",
"Other Compr. Net Income": "-0.256",
"Economic Capital Ratio": "-68.0"
},
"2018": {
"Other Liabilities": "-12.1",
"Liabilities": "-12.1",
"Stockholders Equity": "-64.1",
"ECR before LimitedLiability": "-6.82",
"Real Estate Investment Property Net": "-6.88",
"Assets": "-25.6",
"Real Estate Investments": "-4.39",
"Goodwill": "-0.410",
"Other Assets": "-6.92",
"Intangible Assets": "-0.110",
"Expenses": "-2.29",
"Revenues": "13.1",
"Net Income": "6.95",
"Other Expenses": "-4.29",
"Costs And Expenses": "1.27",
"Depreciation And Amortization": "0.338",
"General And Administrative Expense": "0.842",
"Other Revenues": "13.1",
"Comprehensive Net Income": "6.97",
"Other Net Income": "-3.30",
"Economic Capital Ratio": "-50.9"
},
"2019": {
"Other Liabilities": "-13.3",
"Liabilities": "-13.3",
"Stockholders Equity": "-65.6",
"ECR before LimitedLiability": "-52.0",
"Assets": "-27.3",
"Real Estate Investment Property Net": "-17.1",
"Goodwill": "-0.402",
"Real Estate Investments": "-4.49",
"Other Assets": "-1.21",
"Expenses": "-3.52",
"Revenues": "11.0",
"Net Income": "1.19",
"Other Expenses": "-5.98",
"Depreciation And Amortization": "0.534",
"Costs And Expenses": "3.21",
"General And Administrative Expense": "1.54",
"Operating Administrative And Other Expenses": "0.142",
"Other Revenues": "11.0",
"Comprehensive Net Income": "1.30",
"Other Net Income": "-3.95",
"Economic Capital Ratio": "-54.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000086759_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "2,534",
"General And Administrative Expense": "954",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "45,455",
"Other Compr. Net Income": "0",
"Other Expenses": "45,146",
"Other Liabilities": "154,910",
"Other Net Income": "41,607",
"Other Revenues": "0",
"Real Estate Investment Property Net": "37,883",
"Real Estate Investments": "4,981"
},
"output_variables": {
"Liabilities": "154,910",
"Assets": "88,319",
"Expenses": "48,634",
"Revenues": "0",
"Stockholders Equity": "-66,591",
"Net Income": "-7,027",
"Comprehensive Net Income": "-7,027",
"BaseVar": "181,174",
"ECR before LimitedLiability": "-44%",
"Economic Capital Ratio": "24%"
}
},
"2015": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "2,863",
"General And Administrative Expense": "961",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "30,976",
"Other Compr. Net Income": "0",
"Other Expenses": "46,222",
"Other Liabilities": "145,540",
"Other Net Income": "46,983",
"Other Revenues": "0",
"Real Estate Investment Property Net": "39,938",
"Real Estate Investments": "4,972"
},
"output_variables": {
"Liabilities": "145,540",
"Assets": "75,886",
"Expenses": "50,046",
"Revenues": "0",
"Stockholders Equity": "-69,654",
"Net Income": "-3,063",
"Comprehensive Net Income": "-3,063",
"BaseVar": "174,752",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "23%"
}
},
"2016": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "3,036",
"General And Administrative Expense": "1,072",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "27,771",
"Other Compr. Net Income": "0",
"Other Expenses": "50,111",
"Other Liabilities": "150,336",
"Other Net Income": "47,427",
"Other Revenues": "0",
"Real Estate Investment Property Net": "41,018",
"Real Estate Investments": "5,051"
},
"output_variables": {
"Liabilities": "150,336",
"Assets": "73,840",
"Expenses": "54,219",
"Revenues": "0",
"Stockholders Equity": "-76,496",
"Net Income": "-6,792",
"Comprehensive Net Income": "-6,792",
"BaseVar": "179,174",
"ECR before LimitedLiability": "-53%",
"Economic Capital Ratio": "21%"
}
},
"2017": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "3,060",
"General And Administrative Expense": "1,030",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "27,886",
"Other Compr. Net Income": "0",
"Other Expenses": "41,328",
"Other Liabilities": "148,758",
"Other Net Income": "-17,560",
"Other Revenues": "54,674",
"Real Estate Investment Property Net": "38,390",
"Real Estate Investments": "5,007"
},
"output_variables": {
"Liabilities": "148,758",
"Assets": "71,283",
"Expenses": "45,418",
"Revenues": "54,674",
"Stockholders Equity": "-77,475",
"Net Income": "-8,305",
"Comprehensive Net Income": "-8,305",
"BaseVar": "187,671",
"ECR before LimitedLiability": "-56%",
"Economic Capital Ratio": "20%"
}
},
"2018": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "2,657",
"General And Administrative Expense": "1,399",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "33,144",
"Other Compr. Net Income": "0",
"Other Expenses": "40,496",
"Other Liabilities": "144,560",
"Other Net Income": "-9,370",
"Other Revenues": "57,581",
"Real Estate Investment Property Net": "37,359",
"Real Estate Investments": "0"
},
"output_variables": {
"Liabilities": "144,560",
"Assets": "70,503",
"Expenses": "44,551",
"Revenues": "57,581",
"Stockholders Equity": "-74,057",
"Net Income": "3,660",
"Comprehensive Net Income": "3,660",
"BaseVar": "181,123",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "25%"
}
},
"2019": {
"input_variables": {
"Costs And Expenses": "0",
"Depreciation And Amortization": "2,482",
"General And Administrative Expense": "1,145",
"Goodwill": "0",
"Intangible Assets": "0",
"Operating Administrative And Other Expenses": "0",
"Operating Expenses": "0",
"Other Assets": "69,086",
"Other Compr. Net Income": "0",
"Other Expenses": "43,307",
"Other Liabilities": "143,895",
"Other Net Income": "-9,025",
"Other Revenues": "60,360",
"Real Estate Investment Property Net": "0",
"Real Estate Investments": "4,866"
},
"output_variables": {
"Liabilities": "143,895",
"Assets": "73,952",
"Expenses": "46,934",
"Revenues": "60,360",
"Stockholders Equity": "-69,943",
"Net Income": "4,401",
"Comprehensive Net Income": "4,401",
"BaseVar": "185,693",
"ECR before LimitedLiability": "-37%",
"Economic Capital Ratio": "26%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.2598634954675591,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000086759.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000086759.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000086759.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"45.7 B"
],
[
"Assets",
"160 B"
],
[
"Expenses",
"42.4 B"
],
[
"Stockholders Equity",
"93.4 B"
]
],
"industry_id": "us_realestate",
"industry_label": "Real Estate",
"num_companies": 37,
"num_top_companies": 9,
"ecr_records": {
"2010": {
"0000921113": {
"rank": 1,
"ecr": "70"
},
"0001138118": {
"rank": 2,
"ecr": "51"
}
},
"2011": {
"0000786360": {
"rank": 1,
"ecr": "202"
},
"0000711213": {
"rank": 2,
"ecr": "196"
},
"0000318835": {
"rank": 3,
"ecr": "186"
},
"0000812630": {
"rank": 4,
"ecr": "177"
},
"0000749153": {
"rank": 5,
"ecr": "175"
},
"0000844048": {
"rank": 6,
"ecr": "167"
},
"0000719581": {
"rank": 7,
"ecr": "165"
},
"0000764586": {
"rank": 8,
"ecr": "158"
},
"0001462047": {
"rank": 9,
"ecr": "152"
},
"0000825788": {
"rank": 10,
"ecr": "140"
},
"0000894245": {
"rank": 11,
"ecr": "138"
},
"0000931755": {
"rank": 12,
"ecr": "137"
},
"0001023458": {
"rank": 13,
"ecr": "135"
},
"0001072806": {
"rank": 14,
"ecr": "134"
},
"0000825315": {
"rank": 15,
"ecr": "134"
},
"0000911148": {
"rank": 16,
"ecr": "129"
},
"0000833795": {
"rank": 17,
"ecr": "125"
},
"0000853496": {
"rank": 18,
"ecr": "124"
},
"0001430259": {
"rank": 19,
"ecr": "124"
},
"0001233275": {
"rank": 20,
"ecr": "118"
},
"0000792989": {
"rank": 21,
"ecr": "115"
},
"0000868740": {
"rank": 22,
"ecr": "103"
},
"0001354309": {
"rank": 23,
"ecr": "102"
},
"0000841501": {
"rank": 24,
"ecr": "97"
},
"0000711665": {
"rank": 25,
"ecr": "93"
},
"0001407739": {
"rank": 26,
"ecr": "87"
},
"0001456772": {
"rank": 27,
"ecr": "85"
},
"0001406587": {
"rank": 28,
"ecr": "82"
},
"0001052752": {
"rank": 29,
"ecr": "78"
},
"0001476150": {
"rank": 30,
"ecr": "74"
},
"0001374694": {
"rank": 31,
"ecr": "74"
},
"0001037390": {
"rank": 32,
"ecr": "73"
},
"0000921113": {
"rank": 33,
"ecr": "72"
},
"0001408100": {
"rank": 34,
"ecr": "69"
},
"0001045610": {
"rank": 35,
"ecr": "68"
},
"0001494877": {
"rank": 36,
"ecr": "65"
},
"0001487843": {
"rank": 37,
"ecr": "64"
},
"0001043325": {
"rank": 38,
"ecr": "64"
},
"0001464720": {
"rank": 39,
"ecr": "62"
},
"0001283709": {
"rank": 40,
"ecr": "62"
},
"0001003410": {
"rank": 41,
"ecr": "62"
},
"0000012779": {
"rank": 42,
"ecr": "60"
},
"0000743870": {
"rank": 43,
"ecr": "56"
},
"0001299969": {
"rank": 44,
"ecr": "55"
},
"0000764897": {
"rank": 45,
"ecr": "53"
},
"0001138118": {
"rank": 46,
"ecr": "49"
},
"0000313151": {
"rank": 47,
"ecr": "41"
},
"0000352991": {
"rank": 48,
"ecr": "40"
},
"0000315858": {
"rank": 49,
"ecr": "34"
},
"0000769131": {
"rank": 50,
"ecr": "33"
},
"0001178862": {
"rank": 51,
"ecr": "32"
},
"0000926843": {
"rank": 52,
"ecr": "20"
},
"0000110027": {
"rank": 53,
"ecr": "3.3"
},
"0001456802": {
"rank": 54,
"ecr": "0.017"
},
"0000820600": {
"rank": 55,
"ecr": "0.0000021"
},
"0001449224": {
"rank": 56,
"ecr": "0.00000000000000000000000000000083"
}
},
"2012": {
"0000318835": {
"rank": 1,
"ecr": "546"
},
"0000722833": {
"rank": 2,
"ecr": "294"
},
"0000711213": {
"rank": 3,
"ecr": "202"
},
"0000812630": {
"rank": 4,
"ecr": "182"
},
"0000749153": {
"rank": 5,
"ecr": "177"
},
"0000786360": {
"rank": 6,
"ecr": "174"
},
"0000844048": {
"rank": 7,
"ecr": "170"
},
"0000764586": {
"rank": 8,
"ecr": "168"
},
"0000825788": {
"rank": 9,
"ecr": "163"
},
"0000804671": {
"rank": 10,
"ecr": "159"
},
"0000719581": {
"rank": 11,
"ecr": "157"
},
"0000868740": {
"rank": 12,
"ecr": "148"
},
"0001023458": {
"rank": 13,
"ecr": "146"
},
"0001185198": {
"rank": 14,
"ecr": "146"
},
"0001130758": {
"rank": 15,
"ecr": "143"
},
"0001374694": {
"rank": 16,
"ecr": "143"
},
"0001326321": {
"rank": 17,
"ecr": "143"
},
"0000931755": {
"rank": 18,
"ecr": "139"
},
"0000894245": {
"rank": 19,
"ecr": "137"
},
"0001462047": {
"rank": 20,
"ecr": "132"
},
"0000825315": {
"rank": 21,
"ecr": "132"
},
"0000833795": {
"rank": 22,
"ecr": "127"
},
"0000096869": {
"rank": 23,
"ecr": "124"
},
"0000792989": {
"rank": 24,
"ecr": "117"
},
"0000853496": {
"rank": 25,
"ecr": "104"
},
"0001407739": {
"rank": 26,
"ecr": "87"
},
"0001456772": {
"rank": 27,
"ecr": "86"
},
"0001158420": {
"rank": 28,
"ecr": "85"
},
"0000314741": {
"rank": 29,
"ecr": "78"
},
"0001476150": {
"rank": 30,
"ecr": "75"
},
"0001037390": {
"rank": 31,
"ecr": "75"
},
"0001430259": {
"rank": 32,
"ecr": "72"
},
"0000315858": {
"rank": 33,
"ecr": "72"
},
"0000352991": {
"rank": 34,
"ecr": "71"
},
"0000012779": {
"rank": 35,
"ecr": "69"
},
"0000921113": {
"rank": 36,
"ecr": "66"
},
"0001494877": {
"rank": 37,
"ecr": "63"
},
"0001482512": {
"rank": 38,
"ecr": "60"
},
"0001283709": {
"rank": 39,
"ecr": "58"
},
"0001397403": {
"rank": 40,
"ecr": "57"
},
"0000743870": {
"rank": 41,
"ecr": "56"
},
"0001003410": {
"rank": 42,
"ecr": "55"
},
"0000805993": {
"rank": 43,
"ecr": "48"
},
"0001528558": {
"rank": 44,
"ecr": "47"
},
"0000313151": {
"rank": 45,
"ecr": "36"
},
"0001277998": {
"rank": 46,
"ecr": "35"
},
"0001528410": {
"rank": 47,
"ecr": "35"
},
"0001178862": {
"rank": 48,
"ecr": "32"
},
"0001048055": {
"rank": 49,
"ecr": "31"
},
"0000940329": {
"rank": 50,
"ecr": "26"
},
"0001079297": {
"rank": 51,
"ecr": "21"
},
"0000926843": {
"rank": 52,
"ecr": "19"
},
"0000110027": {
"rank": 53,
"ecr": "18"
},
"0000907045": {
"rank": 54,
"ecr": "16"
},
"0001410402": {
"rank": 55,
"ecr": "0.000099"
},
"0001501720": {
"rank": 56,
"ecr": "0.000000063"
},
"0000820600": {
"rank": 57,
"ecr": "0.000000000000000000000000000000047"
}
},
"2013": {
"0000711213": {
"rank": 1,
"ecr": "207"
},
"0000812630": {
"rank": 2,
"ecr": "185"
},
"0000931755": {
"rank": 3,
"ecr": "182"
},
"0000749153": {
"rank": 4,
"ecr": "180"
},
"0000786360": {
"rank": 5,
"ecr": "176"
},
"0000318835": {
"rank": 6,
"ecr": "175"
},
"0000844048": {
"rank": 7,
"ecr": "168"
},
"0000764586": {
"rank": 8,
"ecr": "164"
},
"0001023458": {
"rank": 9,
"ecr": "164"
},
"0000825788": {
"rank": 10,
"ecr": "163"
},
"0000719581": {
"rank": 11,
"ecr": "157"
},
"0000894245": {
"rank": 12,
"ecr": "154"
},
"0001130758": {
"rank": 13,
"ecr": "153"
},
"0001326321": {
"rank": 14,
"ecr": "150"
},
"0001185198": {
"rank": 15,
"ecr": "136"
},
"0000853496": {
"rank": 16,
"ecr": "133"
},
"0000825315": {
"rank": 17,
"ecr": "133"
},
"0000833795": {
"rank": 18,
"ecr": "131"
},
"0000844059": {
"rank": 19,
"ecr": "130"
},
"0000096869": {
"rank": 20,
"ecr": "123"
},
"0001374694": {
"rank": 21,
"ecr": "123"
},
"0000868740": {
"rank": 22,
"ecr": "122"
},
"0000792989": {
"rank": 23,
"ecr": "110"
},
"0000921768": {
"rank": 24,
"ecr": "106"
},
"0001158420": {
"rank": 25,
"ecr": "88"
},
"0001476150": {
"rank": 26,
"ecr": "85"
},
"0001456772": {
"rank": 27,
"ecr": "81"
},
"0001407739": {
"rank": 28,
"ecr": "80"
},
"0000012779": {
"rank": 29,
"ecr": "78"
},
"0001555039": {
"rank": 30,
"ecr": "76"
},
"0001555074": {
"rank": 31,
"ecr": "76"
},
"0001462047": {
"rank": 32,
"ecr": "71"
},
"0001037390": {
"rank": 33,
"ecr": "69"
},
"0000921113": {
"rank": 34,
"ecr": "67"
},
"0001408100": {
"rank": 35,
"ecr": "64"
},
"0001568319": {
"rank": 36,
"ecr": "64"
},
"0001003410": {
"rank": 37,
"ecr": "63"
},
"0001494877": {
"rank": 38,
"ecr": "62"
},
"0001574632": {
"rank": 39,
"ecr": "62"
},
"0001430259": {
"rank": 40,
"ecr": "60"
},
"0000828878": {
"rank": 41,
"ecr": "58"
},
"0001482512": {
"rank": 42,
"ecr": "57"
},
"0000315858": {
"rank": 43,
"ecr": "56"
},
"0000743870": {
"rank": 44,
"ecr": "47"
},
"0001528558": {
"rank": 45,
"ecr": "45"
},
"0000313151": {
"rank": 46,
"ecr": "44"
},
"0001487843": {
"rank": 47,
"ecr": "44"
},
"0001541719": {
"rank": 48,
"ecr": "43"
},
"0001414964": {
"rank": 49,
"ecr": "42"
},
"0000805993": {
"rank": 50,
"ecr": "34"
},
"0000036369": {
"rank": 51,
"ecr": "32"
},
"0001537118": {
"rank": 52,
"ecr": "32"
},
"0001178862": {
"rank": 53,
"ecr": "32"
},
"0001048055": {
"rank": 54,
"ecr": "31"
},
"0001277998": {
"rank": 55,
"ecr": "29"
},
"0001488501": {
"rank": 56,
"ecr": "25"
},
"0000940329": {
"rank": 57,
"ecr": "14"
},
"0000110027": {
"rank": 58,
"ecr": "11"
},
"0001410402": {
"rank": 59,
"ecr": "1.3"
},
"0001079297": {
"rank": 60,
"ecr": "0.69"
},
"0001456802": {
"rank": 61,
"ecr": "0.00015"
}
},
"2014": {
"0000711213": {
"rank": 1,
"ecr": "210"
},
"0000764586": {
"rank": 2,
"ecr": "196"
},
"0000812630": {
"rank": 3,
"ecr": "187"
},
"0001326321": {
"rank": 4,
"ecr": "186"
},
"0000749153": {
"rank": 5,
"ecr": "180"
},
"0000786360": {
"rank": 6,
"ecr": "178"
},
"0000931755": {
"rank": 7,
"ecr": "177"
},
"0000894245": {
"rank": 8,
"ecr": "253"
},
"0000853496": {
"rank": 9,
"ecr": "167"
},
"0001185198": {
"rank": 10,
"ecr": "165"
},
"0000825788": {
"rank": 11,
"ecr": "162"
},
"0001130758": {
"rank": 12,
"ecr": "151"
},
"0001023458": {
"rank": 13,
"ecr": "150"
},
"0000911148": {
"rank": 14,
"ecr": "129"
},
"0000844059": {
"rank": 15,
"ecr": "126"
},
"0000833795": {
"rank": 16,
"ecr": "125"
},
"0001597503": {
"rank": 17,
"ecr": "103"
},
"0000921768": {
"rank": 18,
"ecr": "99"
},
"0000096869": {
"rank": 19,
"ecr": "93"
},
"0001476150": {
"rank": 20,
"ecr": "92"
},
"0001052752": {
"rank": 21,
"ecr": "80"
},
"0001407739": {
"rank": 22,
"ecr": "78"
},
"0001555074": {
"rank": 23,
"ecr": "79"
},
"0001555039": {
"rank": 24,
"ecr": "75"
},
"0001456772": {
"rank": 25,
"ecr": "73"
},
"0001003201": {
"rank": 26,
"ecr": "72"
},
"0000921113": {
"rank": 27,
"ecr": "69"
},
"0001037390": {
"rank": 28,
"ecr": "68"
},
"0001430259": {
"rank": 29,
"ecr": "63"
},
"0001494877": {
"rank": 30,
"ecr": "62"
},
"0001003410": {
"rank": 31,
"ecr": "62"
},
"0001178862": {
"rank": 32,
"ecr": "33"
},
"0001482512": {
"rank": 33,
"ecr": "59"
},
"0001496264": {
"rank": 33,
"ecr": "59"
},
"0000315858": {
"rank": 35,
"ecr": "51"
},
"0000743870": {
"rank": 36,
"ecr": "45"
},
"0000828878": {
"rank": 37,
"ecr": "46"
},
"0001528558": {
"rank": 38,
"ecr": "45"
},
"0000352991": {
"rank": 39,
"ecr": "40"
},
"0001414964": {
"rank": 40,
"ecr": "38"
},
"0000805993": {
"rank": 41,
"ecr": "34"
},
"0001299969": {
"rank": 42,
"ecr": "32"
},
"0000313151": {
"rank": 43,
"ecr": "32"
},
"0000036369": {
"rank": 44,
"ecr": "32"
},
"0001490490": {
"rank": 45,
"ecr": "31"
},
"0001048055": {
"rank": 46,
"ecr": "29"
},
"0001277998": {
"rank": 47,
"ecr": "28"
},
"0000086759": {
"rank": 48,
"ecr": "24"
},
"0000711665": {
"rank": 49,
"ecr": "12"
},
"0000708870": {
"rank": 50,
"ecr": "11"
},
"0000110027": {
"rank": 51,
"ecr": "6.4"
},
"0000940329": {
"rank": 52,
"ecr": "4.3"
},
"0001079297": {
"rank": 53,
"ecr": "0.59"
},
"0001456802": {
"rank": 54,
"ecr": "0.0025"
},
"0001568319": {
"rank": 55,
"ecr": "0.000000011"
},
"0000820600": {
"rank": 56,
"ecr": "0.000000000000000000000000000074"
}
},
"2015": {
"0000894245": {
"rank": 1,
"ecr": "162"
},
"0000825788": {
"rank": 2,
"ecr": "162"
},
"0001326321": {
"rank": 3,
"ecr": "163"
},
"0000931755": {
"rank": 4,
"ecr": "149"
},
"0001023458": {
"rank": 5,
"ecr": "143"
},
"0001130758": {
"rank": 6,
"ecr": "132"
},
"0000853496": {
"rank": 7,
"ecr": "159"
},
"0000820600": {
"rank": 8,
"ecr": "132"
},
"0000921768": {
"rank": 9,
"ecr": "116"
},
"0000940329": {
"rank": 10,
"ecr": "15"
},
"0001597503": {
"rank": 11,
"ecr": "104"
},
"0000096869": {
"rank": 12,
"ecr": "94"
},
"0000833795": {
"rank": 13,
"ecr": "92"
},
"0000844059": {
"rank": 14,
"ecr": "93"
},
"0001476150": {
"rank": 15,
"ecr": "87"
},
"0001045610": {
"rank": 16,
"ecr": "78"
},
"0001003410": {
"rank": 17,
"ecr": "73"
},
"0001487843": {
"rank": 18,
"ecr": "72"
},
"0001052752": {
"rank": 19,
"ecr": "69"
},
"0000921113": {
"rank": 20,
"ecr": "69"
},
"0001482512": {
"rank": 21,
"ecr": "34"
},
"0001037390": {
"rank": 22,
"ecr": "64"
},
"0001555074": {
"rank": 23,
"ecr": "64"
},
"0001003201": {
"rank": 24,
"ecr": "64"
},
"0001555039": {
"rank": 25,
"ecr": "63"
},
"0001494877": {
"rank": 26,
"ecr": "63"
},
"0000352991": {
"rank": 27,
"ecr": "56"
},
"0001569187": {
"rank": 28,
"ecr": "59"
},
"0001430259": {
"rank": 29,
"ecr": "61"
},
"0001462047": {
"rank": 30,
"ecr": "67"
},
"0001528558": {
"rank": 31,
"ecr": "50"
},
"0001611547": {
"rank": 32,
"ecr": "52"
},
"0001456772": {
"rank": 33,
"ecr": "55"
},
"0001414964": {
"rank": 34,
"ecr": "43"
},
"0000036369": {
"rank": 35,
"ecr": "40"
},
"0000313151": {
"rank": 36,
"ecr": "38"
},
"0001490490": {
"rank": 37,
"ecr": "31"
},
"0001048055": {
"rank": 38,
"ecr": "28"
},
"0001541719": {
"rank": 39,
"ecr": "24"
},
"0000086759": {
"rank": 40,
"ecr": "23"
},
"0000907045": {
"rank": 41,
"ecr": "6.4"
},
"0000110027": {
"rank": 42,
"ecr": "5.7"
},
"0000711665": {
"rank": 43,
"ecr": "1.8"
},
"0001568319": {
"rank": 44,
"ecr": "0.96"
},
"0001079297": {
"rank": 45,
"ecr": "1.2"
}
},
"2016": {
"0000940329": {
"rank": 1,
"ecr": "162"
},
"0000825788": {
"rank": 2,
"ecr": "160"
},
"0000894245": {
"rank": 3,
"ecr": "152"
},
"0001130758": {
"rank": 4,
"ecr": "148"
},
"0001023458": {
"rank": 5,
"ecr": "146"
},
"0000931755": {
"rank": 6,
"ecr": "145"
},
"0000889123": {
"rank": 7,
"ecr": "142"
},
"0001326321": {
"rank": 8,
"ecr": "137"
},
"0000820600": {
"rank": 9,
"ecr": "132"
},
"0001406587": {
"rank": 10,
"ecr": "106"
},
"0000833795": {
"rank": 11,
"ecr": "105"
},
"0000844059": {
"rank": 12,
"ecr": "92"
},
"0001555074": {
"rank": 13,
"ecr": "0.83"
},
"0000096869": {
"rank": 14,
"ecr": "93"
},
"0001045610": {
"rank": 15,
"ecr": "82"
},
"0001476150": {
"rank": 16,
"ecr": "80"
},
"0001462047": {
"rank": 17,
"ecr": "60"
},
"0000921113": {
"rank": 18,
"ecr": "78"
},
"0001003410": {
"rank": 19,
"ecr": "79"
},
"0001060224": {
"rank": 20,
"ecr": "74"
},
"0000355573": {
"rank": 21,
"ecr": "74"
},
"0001052752": {
"rank": 22,
"ecr": "73"
},
"0001628063": {
"rank": 23,
"ecr": "66"
},
"0001494877": {
"rank": 24,
"ecr": "66"
},
"0001456772": {
"rank": 25,
"ecr": "51"
},
"0001003201": {
"rank": 26,
"ecr": "63"
},
"0001158420": {
"rank": 27,
"ecr": "63"
},
"0000352991": {
"rank": 28,
"ecr": "62"
},
"0001482512": {
"rank": 29,
"ecr": "62"
},
"0001569187": {
"rank": 30,
"ecr": "61"
},
"0001037390": {
"rank": 31,
"ecr": "60"
},
"0001487843": {
"rank": 32,
"ecr": "46"
},
"0001611547": {
"rank": 33,
"ecr": "56"
},
"0001430259": {
"rank": 34,
"ecr": "63"
},
"0001414964": {
"rank": 35,
"ecr": "53"
},
"0001555039": {
"rank": 36,
"ecr": "40"
},
"0000036369": {
"rank": 37,
"ecr": "33"
},
"0000313151": {
"rank": 38,
"ecr": "32"
},
"0001299969": {
"rank": 39,
"ecr": "32"
},
"0000853496": {
"rank": 40,
"ecr": "31"
},
"0001048055": {
"rank": 41,
"ecr": "27"
},
"0000086759": {
"rank": 42,
"ecr": "21"
},
"0001568319": {
"rank": 43,
"ecr": "14"
},
"0001622408": {
"rank": 44,
"ecr": "20"
},
"0001541719": {
"rank": 45,
"ecr": "18"
},
"0000764897": {
"rank": 46,
"ecr": "0.0000058"
}
},
"2017": {
"0001223533": {
"rank": 1,
"ecr": "501"
},
"0000805993": {
"rank": 2,
"ecr": "289"
},
"0000825788": {
"rank": 3,
"ecr": "160"
},
"0000894245": {
"rank": 4,
"ecr": "156"
},
"0001185198": {
"rank": 5,
"ecr": "158"
},
"0000931755": {
"rank": 6,
"ecr": "150"
},
"0001130758": {
"rank": 7,
"ecr": "150"
},
"0001023458": {
"rank": 8,
"ecr": "147"
},
"0000889123": {
"rank": 9,
"ecr": "142"
},
"0001326321": {
"rank": 10,
"ecr": "134"
},
"0001677576": {
"rank": 11,
"ecr": "117"
},
"0001406587": {
"rank": 12,
"ecr": "109"
},
"0001003410": {
"rank": 13,
"ecr": "84"
},
"0000096869": {
"rank": 14,
"ecr": "101"
},
"0001616736": {
"rank": 15,
"ecr": "95"
},
"0000833795": {
"rank": 16,
"ecr": "111"
},
"0000844059": {
"rank": 17,
"ecr": "64"
},
"0001555074": {
"rank": 18,
"ecr": "90"
},
"0001045610": {
"rank": 19,
"ecr": "88"
},
"0001476150": {
"rank": 20,
"ecr": "95"
},
"0001574197": {
"rank": 21,
"ecr": "82"
},
"0001397403": {
"rank": 22,
"ecr": "76"
},
"0001052752": {
"rank": 23,
"ecr": "74"
},
"0001462047": {
"rank": 24,
"ecr": "75"
},
"0001503658": {
"rank": 25,
"ecr": "74"
},
"0001060224": {
"rank": 26,
"ecr": "73"
},
"0000853496": {
"rank": 27,
"ecr": "45"
},
"0000921113": {
"rank": 28,
"ecr": "72"
},
"0001494877": {
"rank": 29,
"ecr": "71"
},
"0000355573": {
"rank": 30,
"ecr": "69"
},
"0001487843": {
"rank": 31,
"ecr": "60"
},
"0000352991": {
"rank": 32,
"ecr": "68"
},
"0001138118": {
"rank": 33,
"ecr": "65"
},
"0001158420": {
"rank": 34,
"ecr": "63"
},
"0001482512": {
"rank": 35,
"ecr": "63"
},
"0001569187": {
"rank": 36,
"ecr": "63"
},
"0001628063": {
"rank": 37,
"ecr": "61"
},
"0001037390": {
"rank": 38,
"ecr": "60"
},
"0001003201": {
"rank": 39,
"ecr": "59"
},
"0001611547": {
"rank": 40,
"ecr": "60"
},
"0001456772": {
"rank": 41,
"ecr": "58"
},
"0001541719": {
"rank": 42,
"ecr": "610"
},
"0001430259": {
"rank": 43,
"ecr": "56"
},
"0000036369": {
"rank": 44,
"ecr": "32"
},
"0001299969": {
"rank": 45,
"ecr": "32"
},
"0001414964": {
"rank": 46,
"ecr": "258"
},
"0000313151": {
"rank": 47,
"ecr": "30"
},
"0000086759": {
"rank": 48,
"ecr": "20"
},
"0001568319": {
"rank": 49,
"ecr": "21"
},
"0001079297": {
"rank": 50,
"ecr": "12"
},
"0000764897": {
"rank": 51,
"ecr": "4.0"
},
"0000711665": {
"rank": 52,
"ecr": "0.0000011"
}
},
"2018": {
"0000894245": {
"rank": 1,
"ecr": "283"
},
"0001023458": {
"rank": 2,
"ecr": "146"
},
"0000825788": {
"rank": 3,
"ecr": "144"
},
"0000889123": {
"rank": 4,
"ecr": "144"
},
"0000931755": {
"rank": 5,
"ecr": "148"
},
"0000946155": {
"rank": 6,
"ecr": "121"
},
"0001130758": {
"rank": 7,
"ecr": "110"
},
"0001713863": {
"rank": 8,
"ecr": "109"
},
"0000096869": {
"rank": 9,
"ecr": "102"
},
"0001326321": {
"rank": 10,
"ecr": "110"
},
"0001003201": {
"rank": 11,
"ecr": "100"
},
"0000833795": {
"rank": 12,
"ecr": "52"
},
"0001503658": {
"rank": 13,
"ecr": "92"
},
"0001476150": {
"rank": 14,
"ecr": "99"
},
"0001045610": {
"rank": 15,
"ecr": "89"
},
"0001003410": {
"rank": 16,
"ecr": "105"
},
"0001060224": {
"rank": 17,
"ecr": "77"
},
"0001574197": {
"rank": 18,
"ecr": "77"
},
"0001462047": {
"rank": 19,
"ecr": "76"
},
"0000921113": {
"rank": 20,
"ecr": "64"
},
"0001482512": {
"rank": 21,
"ecr": "75"
},
"0001052752": {
"rank": 22,
"ecr": "73"
},
"0001555074": {
"rank": 23,
"ecr": "79"
},
"0001138118": {
"rank": 24,
"ecr": "71"
},
"0001494877": {
"rank": 25,
"ecr": "64"
},
"0000352991": {
"rank": 26,
"ecr": "67"
},
"0001158420": {
"rank": 27,
"ecr": "63"
},
"0001611547": {
"rank": 28,
"ecr": "58"
},
"0001569187": {
"rank": 29,
"ecr": "58"
},
"0001037390": {
"rank": 30,
"ecr": "62"
},
"0001430259": {
"rank": 31,
"ecr": "66"
},
"0001628063": {
"rank": 32,
"ecr": "55"
},
"0001456772": {
"rank": 33,
"ecr": "98"
},
"0001616736": {
"rank": 34,
"ecr": "44"
},
"0001628369": {
"rank": 35,
"ecr": "42"
},
"0001555039": {
"rank": 36,
"ecr": "37"
},
"0000355573": {
"rank": 37,
"ecr": "32"
},
"0001277998": {
"rank": 38,
"ecr": "30"
},
"0001568319": {
"rank": 39,
"ecr": "31"
},
"0000313151": {
"rank": 40,
"ecr": "29"
},
"0000086759": {
"rank": 41,
"ecr": "25"
},
"0001456802": {
"rank": 42,
"ecr": "0.00072"
},
"0000764897": {
"rank": 43,
"ecr": "0.00000000000039"
},
"0001223533": {
"rank": 44,
"ecr": "0"
}
},
"2019": {
"0001023458": {
"rank": 1,
"ecr": "224"
},
"0000931755": {
"rank": 2,
"ecr": "166"
},
"0000894245": {
"rank": 3,
"ecr": "232"
},
"0001185198": {
"rank": 4,
"ecr": "134"
},
"0000946155": {
"rank": 5,
"ecr": "124"
},
"0000096869": {
"rank": 6,
"ecr": "105"
},
"0001713863": {
"rank": 7,
"ecr": "103"
},
"0001326321": {
"rank": 8,
"ecr": "93"
},
"0001476150": {
"rank": 9,
"ecr": "89"
},
"0001555074": {
"rank": 10,
"ecr": "60"
},
"0001045610": {
"rank": 11,
"ecr": "86"
},
"0001130758": {
"rank": 12,
"ecr": "78"
},
"0001003410": {
"rank": 13,
"ecr": "81"
},
"0001503658": {
"rank": 14,
"ecr": "82"
},
"0001574197": {
"rank": 15,
"ecr": "80"
},
"0001060224": {
"rank": 16,
"ecr": "77"
},
"0001462047": {
"rank": 17,
"ecr": "75"
},
"0001406587": {
"rank": 18,
"ecr": "115"
},
"0001052752": {
"rank": 19,
"ecr": "71"
},
"0001482512": {
"rank": 20,
"ecr": "70"
},
"0001138118": {
"rank": 21,
"ecr": "32"
},
"0001494877": {
"rank": 22,
"ecr": "66"
},
"0001158420": {
"rank": 23,
"ecr": "29"
},
"0000352991": {
"rank": 24,
"ecr": "64"
},
"0001611547": {
"rank": 25,
"ecr": "62"
},
"0001456772": {
"rank": 26,
"ecr": "66"
},
"0001569187": {
"rank": 27,
"ecr": "59"
},
"0001446687": {
"rank": 28,
"ecr": "59"
},
"0001037390": {
"rank": 29,
"ecr": "58"
},
"0001628063": {
"rank": 30,
"ecr": "58"
},
"0001616736": {
"rank": 31,
"ecr": "47"
},
"0001628369": {
"rank": 32,
"ecr": "45"
},
"0001555039": {
"rank": 33,
"ecr": "32"
},
"0001277998": {
"rank": 34,
"ecr": "36"
},
"0000313151": {
"rank": 35,
"ecr": "32"
},
"0000355573": {
"rank": 36,
"ecr": "26"
},
"0000086759": {
"rank": 37,
"ecr": "26"
}
}
},
"rating_box": [
[
"Top rated",
"9 of 37"
],
[
"Best, worst rating",
"239 %, 26.0 %"
],
[
"New companies",
"3"
]
],
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_2019.svg",
"scentences": [
"Altisource Asset Management Corp climbed 13 positions from 23 to 10 due to its excellent Liabilities.",
"AEI Income Growth FUND 24 LLC lost 5 positions from 7 to 12 due to its bad Stockholders Equity.",
"AEI Income Growth FUND 25 LLC entered the 2020 ranking at rank 4, making it the best newcomer."
],
"url_segment": "2020-us-realestate",
"year": 2020,
"feature_importance": "https://www.realrate-archive.com/us_realestate/2019/feature_importance/feature_importance.svg",
"obs_ecr": {
"0001138118": {
"2011": {
"obs_EconomicCapitalRatio": 0.7651915573082985
},
"2017": {
"obs_EconomicCapitalRatio": 1.5612367692164533
},
"2018": {
"obs_EconomicCapitalRatio": 1.2348996380498338
},
"2019": {
"obs_EconomicCapitalRatio": 1.553597227827382
},
"2020": {
"obs_EconomicCapitalRatio": 1.4730776091463378
},
"2021": {
"obs_EconomicCapitalRatio": 2.0542953507504915
},
"2022": {
"obs_EconomicCapitalRatio": 1.484091634220547
},
"2023": {
"obs_EconomicCapitalRatio": 1.552007743551413
},
"2024": {
"obs_EconomicCapitalRatio": 2.019344421968501
},
"2025": {
"obs_EconomicCapitalRatio": 1.867720342010783
}
},
"0000352991": {
"2011": {
"obs_EconomicCapitalRatio": 0.7451745321474019
},
"2012": {
"obs_EconomicCapitalRatio": 0.6257198373632099
},
"2014": {
"obs_EconomicCapitalRatio": 9.482587938181256
},
"2015": {
"obs_EconomicCapitalRatio": 0.2948155786766518
},
"2016": {
"obs_EconomicCapitalRatio": 0.1796612760828884
},
"2017": {
"obs_EconomicCapitalRatio": 0.47948540746838497
},
"2018": {
"obs_EconomicCapitalRatio": 0.5173526901155409
},
"2019": {
"obs_EconomicCapitalRatio": 0.5194271527198139
},
"2020": {
"obs_EconomicCapitalRatio": 0.7919105887228644
},
"2021": {
"obs_EconomicCapitalRatio": 2.4491662772610954
}
},
"0000764897": {
"2011": {
"obs_EconomicCapitalRatio": 0.4227424775901196
},
"2016": {
"obs_EconomicCapitalRatio": 10.984863419979991
},
"2017": {
"obs_EconomicCapitalRatio": 34.99217650449259
},
"2018": {
"obs_EconomicCapitalRatio": 64.28256738278986
},
"2020": {
"obs_EconomicCapitalRatio": 0.07283723696919511
},
"2021": {
"obs_EconomicCapitalRatio": 0.3852347698005773
},
"2022": {
"obs_EconomicCapitalRatio": 0.11189962561592494
}
},
"0001052752": {
"2011": {
"obs_EconomicCapitalRatio": 0.4985660202411138
},
"2014": {
"obs_EconomicCapitalRatio": 0.6785564211606193
},
"2015": {
"obs_EconomicCapitalRatio": 0.47940282593117217
},
"2016": {
"obs_EconomicCapitalRatio": 0.7756696388824741
},
"2017": {
"obs_EconomicCapitalRatio": 0.8489754941492139
},
"2018": {
"obs_EconomicCapitalRatio": 0.9191498445522698
},
"2019": {
"obs_EconomicCapitalRatio": 1.0075931582907363
},
"2020": {
"obs_EconomicCapitalRatio": 0.8654113587033601
},
"2021": {
"obs_EconomicCapitalRatio": 0.999942298115885
},
"2022": {
"obs_EconomicCapitalRatio": 1.1022649170599144
}
},
"0001299969": {
"2011": {
"obs_EconomicCapitalRatio": 0.4555799136708262
},
"2014": {
"obs_EconomicCapitalRatio": 0.3509718790766087
},
"2016": {
"obs_EconomicCapitalRatio": 0.09961177153565484
},
"2017": {
"obs_EconomicCapitalRatio": 0.08864224130139653
},
"2020": {
"obs_EconomicCapitalRatio": 1.0440730785989243
},
"2021": {
"obs_EconomicCapitalRatio": 1.1658779704389148
},
"2022": {
"obs_EconomicCapitalRatio": 1.3307321229013236
},
"2023": {
"obs_EconomicCapitalRatio": 1.3064615288096106
},
"2024": {
"obs_EconomicCapitalRatio": 2.0058668486288767
},
"2025": {
"obs_EconomicCapitalRatio": 2.2655200290916446
}
},
"0001406587": {
"2011": {
"obs_EconomicCapitalRatio": 0.9992399671025182
},
"2016": {
"obs_EconomicCapitalRatio": 0.9807548211673367
},
"2017": {
"obs_EconomicCapitalRatio": 2.0234273798978113
},
"2019": {
"obs_EconomicCapitalRatio": 0.9557951577745291
},
"2021": {
"obs_EconomicCapitalRatio": 0.6688015158463116
},
"2022": {
"obs_EconomicCapitalRatio": 0.4373582002532825
},
"2023": {
"obs_EconomicCapitalRatio": 0.9490042285354563
},
"2024": {
"obs_EconomicCapitalRatio": 0.6434987530185525
},
"2025": {
"obs_EconomicCapitalRatio": 0.5561469207113977
}
},
"0001408100": {
"2011": {
"obs_EconomicCapitalRatio": 0.46802923741489827
},
"2013": {
"obs_EconomicCapitalRatio": 0.7537709274311607
},
"2024": {
"obs_EconomicCapitalRatio": 0.20775991752058448
},
"2025": {
"obs_EconomicCapitalRatio": 0.22531663030190138
}
},
"0001476150": {
"2011": {
"obs_EconomicCapitalRatio": 0.5087911698017097
},
"2012": {
"obs_EconomicCapitalRatio": 0.45076110889353876
},
"2013": {
"obs_EconomicCapitalRatio": 0.7467751519308448
},
"2014": {
"obs_EconomicCapitalRatio": 0.7281808422311492
},
"2015": {
"obs_EconomicCapitalRatio": 0.9599979613877825
},
"2016": {
"obs_EconomicCapitalRatio": 1.1806377336341956
},
"2017": {
"obs_EconomicCapitalRatio": 1.470523063273573
},
"2018": {
"obs_EconomicCapitalRatio": 1.4773695536545066
},
"2019": {
"obs_EconomicCapitalRatio": 2.2195239231952524
},
"2020": {
"obs_EconomicCapitalRatio": 2.5326250139358706
},
"2021": {
"obs_EconomicCapitalRatio": 2.717610017936522
},
"2022": {
"obs_EconomicCapitalRatio": 1.8949625761814115
},
"2023": {
"obs_EconomicCapitalRatio": 2.0490911274710153
},
"2024": {
"obs_EconomicCapitalRatio": 1.9213060294498703
},
"2025": {
"obs_EconomicCapitalRatio": 1.864191738314014
}
},
"0000096869": {
"2012": {
"obs_EconomicCapitalRatio": 3.2241959318103603
},
"2013": {
"obs_EconomicCapitalRatio": 4.01086375117348
},
"2014": {
"obs_EconomicCapitalRatio": 2.2421313854683134
},
"2015": {
"obs_EconomicCapitalRatio": 1.504881809485339
},
"2016": {
"obs_EconomicCapitalRatio": 2.028839078882544
},
"2017": {
"obs_EconomicCapitalRatio": 1.7902797630463276
},
"2018": {
"obs_EconomicCapitalRatio": 1.4295501670696789
},
"2019": {
"obs_EconomicCapitalRatio": 1.344777888872179
},
"2020": {
"obs_EconomicCapitalRatio": 1.2081965392924658
},
"2021": {
"obs_EconomicCapitalRatio": 1.5432683117026114
},
"2022": {
"obs_EconomicCapitalRatio": 1.5059818547470742
},
"2023": {
"obs_EconomicCapitalRatio": 1.3602828676949168
},
"2024": {
"obs_EconomicCapitalRatio": 1.1370456942868905
}
},
"0001482512": {
"2012": {
"obs_EconomicCapitalRatio": 0.5815345569593694
},
"2013": {
"obs_EconomicCapitalRatio": 0.5410679063901
},
"2014": {
"obs_EconomicCapitalRatio": 0.8200714674617967
},
"2015": {
"obs_EconomicCapitalRatio": 0.4041876599612756
},
"2016": {
"obs_EconomicCapitalRatio": 0.6163506305184832
},
"2017": {
"obs_EconomicCapitalRatio": 0.853716697349396
},
"2018": {
"obs_EconomicCapitalRatio": 0.6756152569148225
},
"2019": {
"obs_EconomicCapitalRatio": 0.8176157758128042
},
"2020": {
"obs_EconomicCapitalRatio": 0.48226701036747766
},
"2021": {
"obs_EconomicCapitalRatio": 0.4757744945599232
},
"2022": {
"obs_EconomicCapitalRatio": 0.17137761607605653
},
"2023": {
"obs_EconomicCapitalRatio": 0.1906214206299898
},
"2024": {
"obs_EconomicCapitalRatio": 0.06373655912677521
},
"2025": {
"obs_EconomicCapitalRatio": 0.6926151720745383
}
},
"0000844059": {
"2013": {
"obs_EconomicCapitalRatio": 2.105427142691092
},
"2014": {
"obs_EconomicCapitalRatio": 1.913442097780718
},
"2015": {
"obs_EconomicCapitalRatio": 2.102822545679777
},
"2016": {
"obs_EconomicCapitalRatio": 2.3166957608795666
},
"2017": {
"obs_EconomicCapitalRatio": 1.5432969689512182
},
"2020": {
"obs_EconomicCapitalRatio": 1.228502186079835
},
"2021": {
"obs_EconomicCapitalRatio": 1.1609020027536816
},
"2022": {
"obs_EconomicCapitalRatio": 1.0934055738808055
}
},
"0001569187": {
"2015": {
"obs_EconomicCapitalRatio": 0.25809238450520045
},
"2016": {
"obs_EconomicCapitalRatio": 0.36477565253433764
},
"2017": {
"obs_EconomicCapitalRatio": 0.5016341773448273
},
"2018": {
"obs_EconomicCapitalRatio": 0.43240315579045274
},
"2019": {
"obs_EconomicCapitalRatio": 0.46092811481924356
},
"2020": {
"obs_EconomicCapitalRatio": 0.2918537370709795
},
"2021": {
"obs_EconomicCapitalRatio": 0.44068033759033043
},
"2022": {
"obs_EconomicCapitalRatio": 0.3391172724165841
},
"2023": {
"obs_EconomicCapitalRatio": 0.3284881612792067
},
"2024": {
"obs_EconomicCapitalRatio": 0.34987271802913283
},
"2025": {
"obs_EconomicCapitalRatio": 0.2346633918337647
}
},
"0001611547": {
"2015": {
"obs_EconomicCapitalRatio": 0.9130459088055575
},
"2016": {
"obs_EconomicCapitalRatio": 1.120711353615376
},
"2017": {
"obs_EconomicCapitalRatio": 0.8884114320308442
},
"2018": {
"obs_EconomicCapitalRatio": 0.6218034266661866
},
"2019": {
"obs_EconomicCapitalRatio": 0.7666424190774059
},
"2020": {
"obs_EconomicCapitalRatio": 0.5112203507955994
},
"2021": {
"obs_EconomicCapitalRatio": 0.7473073549265682
},
"2022": {
"obs_EconomicCapitalRatio": 0.5936564140052164
},
"2023": {
"obs_EconomicCapitalRatio": 0.748541600598297
},
"2024": {
"obs_EconomicCapitalRatio": 0.9707748740445086
},
"2025": {
"obs_EconomicCapitalRatio": 0.9192303680002682
}
},
"0001628063": {
"2016": {
"obs_EconomicCapitalRatio": 0.5413369334424295
},
"2017": {
"obs_EconomicCapitalRatio": 0.5231104302264825
},
"2018": {
"obs_EconomicCapitalRatio": 0.5058700644943731
},
"2019": {
"obs_EconomicCapitalRatio": 0.661001935885341
},
"2021": {
"obs_EconomicCapitalRatio": 0.2874089068977892
},
"2022": {
"obs_EconomicCapitalRatio": 0.44756368009899306
}
},
"0001574197": {
"2017": {
"obs_EconomicCapitalRatio": 0.43100928007607675
},
"2018": {
"obs_EconomicCapitalRatio": 0.2399576436116439
},
"2019": {
"obs_EconomicCapitalRatio": 0.2286745924504357
},
"2020": {
"obs_EconomicCapitalRatio": 0.1830416247804262
},
"2021": {
"obs_EconomicCapitalRatio": 0.2239296875161856
},
"2022": {
"obs_EconomicCapitalRatio": 0.07265627259733873
},
"2023": {
"obs_EconomicCapitalRatio": 0.10015272935420937
},
"2024": {
"obs_EconomicCapitalRatio": 0.12605122975117827
},
"2025": {
"obs_EconomicCapitalRatio": 0.19118412169704568
}
},
"0001677576": {
"2017": {
"obs_EconomicCapitalRatio": 1.1668556647085142
},
"2020": {
"obs_EconomicCapitalRatio": 2.6803827864236833
},
"2021": {
"obs_EconomicCapitalRatio": 3.1549375747402966
},
"2022": {
"obs_EconomicCapitalRatio": 1.4058195760994003
},
"2023": {
"obs_EconomicCapitalRatio": 1.5178949576261425
},
"2025": {
"obs_EconomicCapitalRatio": 0.9123909613350384
}
},
"0001628369": {
"2018": {
"obs_EconomicCapitalRatio": 0.5325720647399897
},
"2019": {
"obs_EconomicCapitalRatio": 0.6897081303731821
},
"2020": {
"obs_EconomicCapitalRatio": 0.4905807408152651
},
"2021": {
"obs_EconomicCapitalRatio": 0.6885478280557966
},
"2022": {
"obs_EconomicCapitalRatio": 0.37503213876858743
},
"2023": {
"obs_EconomicCapitalRatio": 0.34915421657240814
},
"2024": {
"obs_EconomicCapitalRatio": 0.45336696820113187
},
"2025": {
"obs_EconomicCapitalRatio": 0.5652939298894
}
},
"0001713863": {
"2018": {
"obs_EconomicCapitalRatio": 0.1058202699232588
},
"2019": {
"obs_EconomicCapitalRatio": 0.1794681467913208
},
"2020": {
"obs_EconomicCapitalRatio": 0.26903936409592555
},
"2021": {
"obs_EconomicCapitalRatio": 0.04757714519916352
},
"2023": {
"obs_EconomicCapitalRatio": 0.02851673283058422
}
},
"0001411342": {
"2020": {
"obs_EconomicCapitalRatio": 0.11724297388429576
},
"2021": {
"obs_EconomicCapitalRatio": 0.12539632201237239
},
"2022": {
"obs_EconomicCapitalRatio": 0.037390794946814236
},
"2023": {
"obs_EconomicCapitalRatio": 0.04549926807128868
},
"2024": {
"obs_EconomicCapitalRatio": 0.060500325048692724
},
"2025": {
"obs_EconomicCapitalRatio": 0.07717814769871595
}
},
"0001750106": {
"2020": {
"obs_EconomicCapitalRatio": 0.8638209772352654
},
"2021": {
"obs_EconomicCapitalRatio": 0.2660731797793934
},
"2022": {
"obs_EconomicCapitalRatio": 5.928372291937752
},
"2023": {
"obs_EconomicCapitalRatio": 0.11405699402303916
},
"2024": {
"obs_EconomicCapitalRatio": 0.1666029021328094
},
"2025": {
"obs_EconomicCapitalRatio": 1.398854438712214
}
},
"0001666291": {
"2021": {
"obs_EconomicCapitalRatio": 0.26095991191084605
},
"2022": {
"obs_EconomicCapitalRatio": 0.2521779714609063
}
},
"0001766478": {
"2021": {
"obs_EconomicCapitalRatio": 0.10248697599681236
},
"2023": {
"obs_EconomicCapitalRatio": 0.09381185494692423
},
"2024": {
"obs_EconomicCapitalRatio": 0.08531251704895378
},
"2025": {
"obs_EconomicCapitalRatio": 0.07977202477435609
}
},
"0001822523": {
"2021": {
"obs_EconomicCapitalRatio": 0.6086021973301632
},
"2022": {
"obs_EconomicCapitalRatio": 0.5923953444360575
},
"2023": {
"obs_EconomicCapitalRatio": 0.6069473646840988
},
"2024": {
"obs_EconomicCapitalRatio": 0.542618107731368
},
"2025": {
"obs_EconomicCapitalRatio": 0.34168624728339225
}
},
"0001807046": {
"2023": {
"obs_EconomicCapitalRatio": 1.2256098524521726
},
"2024": {
"obs_EconomicCapitalRatio": 0.7701982079193329
},
"2025": {
"obs_EconomicCapitalRatio": 0.5776235061788728
}
}
}
}