{
"company_details": [
{
"company_id": "0000350403",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0000350403.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0000350403.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000350403.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000350403_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0000350403_main_keyfigs.svg",
"name": "PHI Group Inc DE",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0000350403.svg",
"report_text": "The relative strengths and weaknesses of PHI Group Inc DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of PHI Group Inc DE compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 47% points.The greatest weakness of PHI Group Inc DE is the variable Other Revenues, reducing the Economic Capital Ratio by 83% points.
The company's Economic Capital Ratio, given in the ranking table, is 119%, being 27% points above the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0000350403_2018_PHI_Group_Inc_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities Current": "4.43",
"Liabilities": "32.2",
"Expenses": "6.78",
"Stockholders Equity": "49.0",
"ECR before LimitedLiability": "43.1",
"Long Term Debt And Capital Lease Obligations": "6.08",
"Other Liabilities": "21.2",
"Liabilities Noncurrent": "3.35",
"Assets": "4.20",
"Property Plant And Equipment Net": "3.64",
"Other Cost And Expense Operating": "8.81",
"Aircraft Maintenance Materials And Repairs": "3.66",
"Fuel Costs": "21.2",
"Costs And Expenses": "2.84",
"Landing Fees And Other Rentals": "3.05",
"Other Expenses": "-70.2",
"Labor And Related Expense": "20.1",
"Other Revenues": "12.6",
"Revenues": "12.6",
"Economic Capital Ratio": "43.7",
"Other Net Income": "-22.7"
},
"2012": {
"Liabilities": "14.7",
"Assets": "9.91",
"Stockholders Equity": "38.8",
"ECR before LimitedLiability": "76.6",
"Liabilities Current": "2.94",
"Accrued Liabilities Current": "3.09",
"Other Liabilities": "4.11",
"Property Plant And Equipment Net": "7.29",
"Assets Current": "2.53",
"Fuel Costs": "16.6",
"Expenses": "19.5",
"Revenues": "-79.0",
"Net Income": "14.8",
"Aircraft Maintenance Materials And Repairs": "3.08",
"Labor And Related Expense": "15.4",
"Other Expenses": "-35.0",
"Other Cost And Expense Operating": "6.94",
"Other Revenues": "-79.0",
"Comprehensive Net Income": "14.9",
"Other Net Income": "56.5",
"Economic Capital Ratio": "32.4"
},
"2013": {
"Employee Related Liabilities Current": "2.37",
"Liabilities": "37.8",
"Stockholders Equity": "43.0",
"ECR before LimitedLiability": "98.8",
"Accrued Liabilities Current": "-4.68",
"Liabilities Noncurrent": "3.23",
"Other Liabilities": "30.4",
"Long Term Debt And Capital Lease Obligations": "4.58",
"Liabilities Current": "3.64",
"Other Revenues": "-89.6",
"Revenues": "-89.6",
"Net Income": "36.2",
"Fuel Costs": "17.0",
"Comprehensive Net Income": "35.8",
"Other Net Income": "91.5",
"Aircraft Maintenance Materials And Repairs": "3.19",
"Landing Fees And Other Rentals": "2.35",
"Other Cost And Expense Operating": "7.72",
"Other Expenses": "-61.5",
"Labor And Related Expense": "18.2",
"Economic Capital Ratio": "52.1"
},
"2015": {
"Liabilities": "32.6",
"Assets": "2.94",
"Stockholders Equity": "46.0",
"ECR before LimitedLiability": "34.6",
"Liabilities Current": "9.63",
"Liabilities Noncurrent": "3.35",
"Other Liabilities": "19.7",
"Long Term Debt And Capital Lease Obligations": "3.99",
"Other Revenues": "-103",
"Revenues": "-103",
"Net Income": "-5.20",
"Landing Fees And Other Rentals": "2.72",
"Comprehensive Net Income": "-4.99",
"Other Net Income": "73.4",
"Other Expenses": "-49.9",
"Fuel Costs": "9.61",
"Costs And Expenses": "2.50",
"Other Cost And Expense Operating": "6.32",
"Aircraft Maintenance Materials And Repairs": "2.78",
"Labor And Related Expense": "15.9",
"Economic Capital Ratio": "34.3"
},
"2016": {
"Liabilities": "28.3",
"Assets": "6.22",
"Stockholders Equity": "49.5",
"ECR before LimitedLiability": "30.9",
"Liabilities Current": "3.68",
"Other Liabilities": "17.6",
"Long Term Debt And Capital Lease Obligations": "4.36",
"Liabilities Noncurrent": "3.34",
"Property Plant And Equipment Net": "3.72",
"Fuel Costs": "7.83",
"Expenses": "8.39",
"Revenues": "-91.8",
"Net Income": "-9.64",
"Labor And Related Expense": "15.9",
"Other Expenses": "-39.2",
"Other Cost And Expense Operating": "6.52",
"Aircraft Maintenance Materials And Repairs": "2.86",
"Other Revenues": "-91.8",
"Other Net Income": "53.4",
"Comprehensive Net Income": "-9.72",
"Economic Capital Ratio": "30.8"
},
"2017": {
"Liabilities": "24.4",
"Assets": "5.19",
"Stockholders Equity": "44.8",
"ECR before LimitedLiability": "27.1",
"Accounts Payable Current": "4.06",
"Long Term Debt And Capital Lease Obligations": "9.42",
"Liabilities Current": "3.81",
"Property Plant And Equipment Net": "3.47",
"Other Expenses": "-45.4",
"Expenses": "10.2",
"Revenues": "-82.5",
"Net Income": "-7.24",
"Aircraft Maintenance Materials And Repairs": "3.17",
"Landing Fees And Other Rentals": "3.17",
"Other Cost And Expense Operating": "7.65",
"Labor And Related Expense": "18.2",
"Fuel Costs": "9.96",
"Other Revenues": "-82.5",
"Other Net Income": "47.3",
"Comprehensive Net Income": "-7.29",
"Economic Capital Ratio": "26.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0000350403_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Accounts Payable Current": "17,697",
"Accrued Liabilities Current": "29,051",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "277,305",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "0",
"Other Assets Noncurrent": "27,071",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "0",
"Other Expenses": "535,317",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "0",
"Other Revenues": "540,169",
"Property Plant And Equipment Net": "659,756",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "46,748",
"Assets": "964,132",
"Expenses": "535,317",
"Revenues": "540,169",
"Stockholders Equity": "917,384",
"Net Income": "4,852",
"Comprehensive Net Income": "4,852",
"BaseVar": "1,102,335",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "121%"
}
},
"2012": {
"input_variables": {
"Accounts Payable Current": "26,308",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "363,146",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "14,685",
"Other Assets Noncurrent": "20,562",
"Other Compr. Net Income": "42",
"Other Cost And Expense Operating": "0",
"Other Expenses": "598,567",
"Other Liabilities": "117,162",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "616,624",
"Other Revenues": "0",
"Property Plant And Equipment Net": "749,501",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "143,470",
"Assets": "1,147,894",
"Expenses": "598,567",
"Revenues": "0",
"Stockholders Equity": "1,004,424",
"Net Income": "18,057",
"Comprehensive Net Income": "18,078",
"BaseVar": "1,320,136",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "109%"
}
},
"2013": {
"input_variables": {
"Accounts Payable Current": "36,874",
"Accrued Liabilities Current": "54,531",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "354,658",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "14,685",
"Other Assets Noncurrent": "18,508",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "0",
"Other Expenses": "784,743",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "843,699",
"Other Revenues": "0",
"Property Plant And Equipment Net": "785,472",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "91,405",
"Assets": "1,173,323",
"Expenses": "784,743",
"Revenues": "0",
"Stockholders Equity": "1,081,918",
"Net Income": "58,956",
"Comprehensive Net Income": "58,956",
"BaseVar": "1,536,149",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "123%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "31,373",
"Accrued Liabilities Current": "44,759",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "521,290",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "15,336",
"Other Assets Noncurrent": "10,177",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "0",
"Other Expenses": "744,101",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "744,704",
"Other Revenues": "0",
"Property Plant And Equipment Net": "883,529",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "76,132",
"Assets": "1,430,332",
"Expenses": "744,101",
"Revenues": "0",
"Stockholders Equity": "1,354,200",
"Net Income": "602",
"Comprehensive Net Income": "602",
"BaseVar": "1,579,519",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "119%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "28,704",
"Accrued Liabilities Current": "28,346",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "521,666",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "13,038",
"Other Assets Noncurrent": "9,759",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "0",
"Other Expenses": "616,690",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "522,382",
"Other Revenues": "0",
"Property Plant And Equipment Net": "903,977",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "57,050",
"Assets": "1,448,440",
"Expenses": "616,690",
"Revenues": "0",
"Stockholders Equity": "1,391,390",
"Net Income": "-94,308",
"Comprehensive Net Income": "-94,308",
"BaseVar": "1,384,930",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "110%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "0",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "352,613",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "93,727",
"Other Assets Noncurrent": "8,741",
"Other Compr. Net Income": "130",
"Other Cost And Expense Operating": "0",
"Other Expenses": "521,373",
"Other Liabilities": "79,036",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "517,220",
"Other Revenues": "0",
"Property Plant And Equipment Net": "946,765",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "79,036",
"Assets": "1,401,846",
"Expenses": "521,373",
"Revenues": "0",
"Stockholders Equity": "1,322,810",
"Net Income": "-4,153",
"Comprehensive Net Income": "-4,088",
"BaseVar": "1,316,933",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "118%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.1931623966175353,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0000350403.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0000350403.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0000350403.svg"
},
{
"company_id": "0001498710",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0001498710.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0001498710.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001498710.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001498710_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001498710_main_keyfigs.svg",
"name": "Spirit Aviation Holdings Inc",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0001498710.svg",
"report_text": "The relative strengths and weaknesses of Spirit Aviation 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 Spirit Aviation Holdings Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Spirit Aviation Holdings Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 117%, being 25% points above the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0001498710_2018_Spirit_Aviation_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities Current": "-11.0",
"Liabilities": "21.0",
"Assets": "-4.94",
"ECR before LimitedLiability": "19.5",
"Long Term Debt And Capital Lease Obligations": "6.81",
"Other Liabilities": "10.9",
"Liabilities Noncurrent": "3.78",
"Property Plant And Equipment Net": "-10.4",
"Assets Current": "6.74",
"Expenses": "-21.5",
"Net Income": "9.01",
"Fuel Costs": "-36.9",
"Costs And Expenses": "3.71",
"Landing Fees And Other Rentals": "-4.54",
"Other Expenses": "28.2",
"Aircraft Rental": "-16.8",
"Other Revenues": "63.3",
"Revenues": "63.3",
"Comprehensive Net Income": "9.27",
"Other Net Income": "-35.6",
"Economic Capital Ratio": "20.1"
},
"2012": {
"Liabilities": "14.5",
"ECR before LimitedLiability": "66.7",
"Liabilities Current": "-12.6",
"Accrued Liabilities Current": "4.37",
"Other Liabilities": "10.8",
"Fuel Costs": "-40.8",
"Expenses": "-8.73",
"Revenues": "66.5",
"Net Income": "32.6",
"Landing Fees And Other Rentals": "-5.83",
"Aircraft Rental": "-17.4",
"Labor And Related Expense": "-4.29",
"Other Expenses": "57.7",
"Other Cost And Expense Operating": "-6.31",
"Other Revenues": "66.5",
"Comprehensive Net Income": "32.7",
"Other Net Income": "-33.8",
"Economic Capital Ratio": "22.5",
"Assets Current": "6.27",
"Other Assets": "6.33",
"Property Plant And Equipment Net": "-9.00"
},
"2013": {
"Liabilities": "28.9",
"ECR before LimitedLiability": "81.2",
"Accounts Payable Current": "5.07",
"Other Liabilities": "20.8",
"Long Term Debt And Capital Lease Obligations": "4.97",
"Liabilities Current": "-13.3",
"Fuel Costs": "-44.1",
"Expenses": "-21.3",
"Revenues": "73.1",
"Net Income": "54.9",
"Aircraft Rental": "-17.8",
"Other Cost And Expense Operating": "-6.46",
"Other Expenses": "50.0",
"Landing Fees And Other Rentals": "-6.46",
"Labor And Related Expense": "-5.55",
"Other Revenues": "73.1",
"Comprehensive Net Income": "54.1",
"Other Net Income": "-7.59",
"Other Assets": "5.33",
"Economic Capital Ratio": "34.6",
"Property Plant And Equipment Net": "-8.26"
},
"2014": {
"Accounts Payable Current": "4.16",
"Liabilities": "30.1",
"Stockholders Equity": "13.3",
"Property Plant And Equipment Net": "-5.24",
"ECR before LimitedLiability": "32.9",
"Long Term Debt And Capital Lease Obligations": "4.25",
"Liabilities Noncurrent": "3.83",
"Other Liabilities": "23.2",
"Liabilities Current": "-10.8",
"Expenses": "-21.9",
"Revenues": "43.0",
"Net Income": "13.5",
"Fuel Costs": "-35.4",
"Aircraft Rental": "-15.9",
"Other Expenses": "33.7",
"Landing Fees And Other Rentals": "-6.15",
"Other Revenues": "43.0",
"Other Assets": "4.20",
"Comprehensive Net Income": "14.3",
"Other Net Income": "-14.5",
"Economic Capital Ratio": "33.4"
},
"2015": {
"Accrued Liabilities Current": "4.20",
"Liabilities": "23.8",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "28.8",
"Liabilities Current": "-3.54",
"Liabilities Noncurrent": "3.64",
"Other Liabilities": "10.7",
"Long Term Debt And Capital Lease Obligations": "4.33",
"Landing Fees And Other Rentals": "-4.84",
"Expenses": "-4.12",
"Revenues": "24.4",
"Net Income": "9.22",
"Aircraft Rental": "-11.1",
"Other Expenses": "32.5",
"Fuel Costs": "-17.3",
"Other Cost And Expense Operating": "-5.24",
"Labor And Related Expense": "-3.97",
"Other Revenues": "24.4",
"Comprehensive Net Income": "9.42",
"Other Net Income": "-13.5",
"Economic Capital Ratio": "28.5"
},
"2016": {
"Liabilities": "19.7",
"Stockholders Equity": "24.2",
"ECR before LimitedLiability": "25.3",
"Liabilities Current": "-12.3",
"Other Liabilities": "11.8",
"Accrued Liabilities Current": "3.50",
"Long Term Debt And Capital Lease Obligations": "4.89",
"Accounts Payable Current": "4.22",
"Liabilities Noncurrent": "3.76",
"Revenues": "16.4",
"Net Income": "5.31",
"Other Revenues": "16.4",
"Fuel Costs": "-12.4",
"Comprehensive Net Income": "5.23",
"Landing Fees And Other Rentals": "-4.07",
"Aircraft Rental": "-7.96",
"Costs And Expenses": "2.99",
"Other Net Income": "-15.6",
"Other Expenses": "30.4",
"Other Cost And Expense Operating": "-5.02",
"Economic Capital Ratio": "25.2"
},
"2017": {
"Liabilities": "17.9",
"Stockholders Equity": "25.1",
"ECR before LimitedLiability": "25.3",
"Accounts Payable Current": "3.77",
"Long Term Debt And Capital Lease Obligations": "10.7",
"Other Liabilities": "4.09",
"Liabilities Current": "-11.7",
"Liabilities Noncurrent": "3.41",
"Other Expenses": "24.9",
"Expenses": "6.86",
"Revenues": "15.1",
"Net Income": "6.42",
"Depreciation Depletion And Amortization": "-3.42",
"Aircraft Rental": "-5.97",
"Costs And Expenses": "3.44",
"Other Cost And Expense Operating": "-4.08",
"Fuel Costs": "-11.7",
"Other Revenues": "15.1",
"Other Net Income": "-17.2",
"Comprehensive Net Income": "6.35",
"Economic Capital Ratio": "24.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001498710_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Accounts Payable Current": "15,928",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "35,553",
"Aircraft Rental": "116,485",
"Assets Current": "442,708",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "7,760",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "388,046",
"Labor And Related Expense": "181,742",
"Landing Fees And Other Rentals": "52,794",
"Liabilities Current": "98,856",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "212,065",
"Other Assets Noncurrent": "67,830",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "89,636",
"Other Expenses": "101,171",
"Other Liabilities": "112,280",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-21,551",
"Other Revenues": "1,071,186",
"Property Plant And Equipment Net": "23,210",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "227,064",
"Assets": "745,813",
"Expenses": "973,187",
"Revenues": "1,071,186",
"Stockholders Equity": "518,749",
"Net Income": "76,448",
"Comprehensive Net Income": "76,448",
"BaseVar": "1,633,026",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "97%"
}
},
"2012": {
"input_variables": {
"Accounts Payable Current": "24,166",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "49,460",
"Aircraft Rental": "143,572",
"Assets Current": "547,357",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "15,256",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "471,763",
"Labor And Related Expense": "218,919",
"Landing Fees And Other Rentals": "68,368",
"Liabilities Current": "121,314",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "344,124",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "127,886",
"Other Expenses": "115,298",
"Other Liabilities": "131,414",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "594",
"Other Revenues": "1,318,388",
"Property Plant And Equipment Net": "28,403",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "276,894",
"Assets": "919,884",
"Expenses": "1,210,522",
"Revenues": "1,318,388",
"Stockholders Equity": "642,990",
"Net Income": "108,460",
"Comprehensive Net Income": "108,460",
"BaseVar": "2,002,264",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "99%"
}
},
"2013": {
"input_variables": {
"Accounts Payable Current": "23,104",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "60,143",
"Aircraft Rental": "169,737",
"Assets Current": "649,075",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "31,947",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "551,746",
"Labor And Related Expense": "262,150",
"Landing Fees And Other Rentals": "83,604",
"Liabilities Current": "145,262",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "444,441",
"Other Assets Noncurrent": "51,636",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "144,586",
"Other Expenses": "173,672",
"Other Liabilities": "167,627",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "118",
"Other Revenues": "1,654,385",
"Property Plant And Equipment Net": "35,613",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "335,993",
"Assets": "1,180,765",
"Expenses": "1,477,585",
"Revenues": "1,654,385",
"Stockholders Equity": "844,772",
"Net Income": "176,918",
"Comprehensive Net Income": "176,918",
"BaseVar": "2,496,688",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "105%"
}
},
"2014": {
"input_variables": {
"Accounts Payable Current": "13,402",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "87,488",
"Aircraft Rental": "207,160",
"Assets Current": "731,141",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "121,980",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "635,359",
"Labor And Related Expense": "335,353",
"Landing Fees And Other Rentals": "120,812",
"Liabilities Current": "163,352",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "579,136",
"Other Assets Noncurrent": "67,329",
"Other Compr. Net Income": "-718",
"Other Cost And Expense Operating": "153,380",
"Other Expenses": "218,759",
"Other Liabilities": "188,870",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-1,436",
"Other Revenues": "2,069,848",
"Property Plant And Equipment Net": "225,375",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "365,624",
"Assets": "1,602,981",
"Expenses": "1,880,291",
"Revenues": "2,069,848",
"Stockholders Equity": "1,237,357",
"Net Income": "188,122",
"Comprehensive Net Income": "187,763",
"BaseVar": "3,177,825",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "109%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "17,043",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "86,725",
"Aircraft Rental": "218,775",
"Assets Current": "1,026,340",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "14,529",
"Depreciation Depletion And Amortization": "73,908",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "421,794",
"Labor And Related Expense": "413,747",
"Landing Fees And Other Rentals": "158,369",
"Liabilities Current": "232,366",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "582,449",
"Other Assets Noncurrent": "77,539",
"Other Compr. Net Income": "-848",
"Other Cost And Expense Operating": "253,379",
"Other Expenses": "323,706",
"Other Liabilities": "216,831",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-5,201",
"Other Revenues": "2,257,314",
"Property Plant And Equipment Net": "844,217",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "466,240",
"Assets": "2,530,545",
"Expenses": "1,964,931",
"Revenues": "2,257,314",
"Stockholders Equity": "2,064,305",
"Net Income": "287,182",
"Comprehensive Net Income": "286,758",
"BaseVar": "3,845,096",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "115%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "15,193",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "119,872",
"Aircraft Rental": "197,427",
"Assets Current": "975,845",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "116,910",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "444,218",
"Labor And Related Expense": "552,264",
"Landing Fees And Other Rentals": "176,803",
"Liabilities Current": "310,365",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "600,637",
"Other Assets Noncurrent": "110,223",
"Other Compr. Net Income": "138",
"Other Cost And Expense Operating": "351,740",
"Other Expenses": "304,162",
"Other Liabilities": "206,392",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-19,096",
"Other Revenues": "2,428,269",
"Property Plant And Equipment Net": "1,465,222",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "531,950",
"Assets": "3,151,927",
"Expenses": "2,263,396",
"Revenues": "2,428,269",
"Stockholders Equity": "2,619,977",
"Net Income": "145,777",
"Comprehensive Net Income": "145,846",
"BaseVar": "4,456,488",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "107%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "22,822",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "125,129",
"Aircraft Rental": "207,615",
"Assets Current": "1,280,260",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "177,344",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "652,753",
"Labor And Related Expense": "578,844",
"Landing Fees And Other Rentals": "226,339",
"Liabilities Current": "377,800",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "504,219",
"Other Assets Noncurrent": "121,003",
"Other Compr. Net Income": "-59",
"Other Cost And Expense Operating": "540,482",
"Other Expenses": "17,806",
"Other Liabilities": "246,404",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-33,622",
"Other Revenues": "2,866,066",
"Property Plant And Equipment Net": "2,238,468",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "647,026",
"Assets": "4,143,950",
"Expenses": "2,526,311",
"Revenues": "2,866,066",
"Stockholders Equity": "3,496,924",
"Net Income": "306,132",
"Comprehensive Net Income": "306,103",
"BaseVar": "5,406,950",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "113%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.1748378483225415,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0001498710.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0001498710.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0001498710.svg"
},
{
"company_id": "0001048911",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0001048911.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0001048911.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001048911.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001048911_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001048911_main_keyfigs.svg",
"name": "Fedex CORP",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0001048911.svg",
"report_text": "The relative strengths and weaknesses of Fedex 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 Fedex CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 54% points.The greatest weakness of Fedex CORP is the variable Expenses, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 110%, being 17% points above the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0001048911_2018_Fedex_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "27.8",
"Expenses": "-47.6",
"Stockholders Equity": "-14.9",
"ECR before LimitedLiability": "14.6",
"Long Term Debt And Capital Lease Obligations": "5.85",
"Other Liabilities": "21.3",
"Liabilities Noncurrent": "5.14",
"Accrued Liabilities Current": "-5.67",
"Liabilities Current": "6.05",
"Assets": "-7.25",
"Fuel Costs": "14.6",
"Depreciation And Amortization": "5.25",
"Depreciation Depletion And Amortization": "-9.73",
"Labor And Related Expense": "-51.9",
"Other Cost And Expense Operating": "-11.2",
"Landing Fees And Other Rentals": "6.19",
"Other Expenses": "-14.0",
"Revenues": "83.0",
"Other Revenues": "83.0",
"Other Net Income": "-85.6",
"Economic Capital Ratio": "14.5"
},
"2011": {
"Liabilities Current": "6.12",
"Liabilities": "34.7",
"Stockholders Equity": "8.18",
"ECR before LimitedLiability": "28.9",
"Long Term Debt And Capital Lease Obligations": "8.31",
"Other Liabilities": "27.4",
"Liabilities Noncurrent": "4.65",
"Accrued Liabilities Current": "-5.67",
"Other Cost And Expense Operating": "-14.5",
"Expenses": "-41.2",
"Revenues": "72.7",
"Comprehensive Net Income": "3.98",
"Depreciation Depletion And Amortization": "-7.79",
"Aircraft Maintenance Materials And Repairs": "5.54",
"Fuel Costs": "12.6",
"Costs And Expenses": "4.31",
"Landing Fees And Other Rentals": "4.63",
"Labor And Related Expense": "-53.5",
"Other Revenues": "72.7",
"Other Net Income": "-37.3",
"Economic Capital Ratio": "29.5"
},
"2012": {
"Liabilities": "27.3",
"Stockholders Equity": "8.61",
"ECR before LimitedLiability": "70.4",
"Liabilities Current": "4.80",
"Employee Related Liabilities Current": "-4.99",
"Other Liabilities": "25.7",
"Fuel Costs": "7.34",
"Expenses": "-15.9",
"Revenues": "70.8",
"Net Income": "29.9",
"Landing Fees And Other Rentals": "3.79",
"Depreciation Depletion And Amortization": "-7.16",
"Aircraft Maintenance Materials And Repairs": "5.28",
"Labor And Related Expense": "-53.9",
"Other Expenses": "24.5",
"Other Cost And Expense Operating": "-13.3",
"Other Revenues": "70.8",
"Comprehensive Net Income": "24.9",
"Other Net Income": "-39.0",
"Other Compr. Net Income": "-5.60",
"Economic Capital Ratio": "26.2"
},
"2013": {
"Employee Related Liabilities Current": "-4.75",
"Liabilities": "39.5",
"Stockholders Equity": "13.9",
"ECR before LimitedLiability": "85.1",
"Accrued Liabilities Current": "-3.41",
"Liabilities Noncurrent": "3.91",
"Other Liabilities": "34.5",
"Long Term Debt And Capital Lease Obligations": "5.52",
"Liabilities Current": "4.41",
"Expenses": "-33.6",
"Net Income": "44.1",
"Aircraft Maintenance Materials And Repairs": "4.18",
"Other Cost And Expense Operating": "-15.0",
"Other Expenses": "20.2",
"Depreciation Depletion And Amortization": "-8.12",
"Labor And Related Expense": "-53.3",
"Other Revenues": "76.3",
"Revenues": "76.3",
"Comprehensive Net Income": "45.7",
"Other Net Income": "-8.74",
"Economic Capital Ratio": "38.4"
},
"2014": {
"Liabilities": "41.0",
"Stockholders Equity": "14.3",
"ECR before LimitedLiability": "32.7",
"Long Term Debt And Capital Lease Obligations": "4.93",
"Accrued Liabilities Current": "-5.46",
"Liabilities Noncurrent": "4.44",
"Other Liabilities": "37.2",
"Liabilities Current": "5.73",
"Expenses": "-48.4",
"Revenues": "57.1",
"Net Income": "3.78",
"Fuel Costs": "5.00",
"Depreciation Depletion And Amortization": "-8.06",
"Landing Fees And Other Rentals": "3.78",
"Aircraft Maintenance Materials And Repairs": "4.52",
"Labor And Related Expense": "-50.3",
"Other Cost And Expense Operating": "-15.6",
"Other Revenues": "57.1",
"Comprehensive Net Income": "4.56",
"Other Net Income": "-17.6",
"Economic Capital Ratio": "33.1"
},
"2015": {
"Accrued Liabilities Current": "-4.36",
"Liabilities": "34.6",
"Assets": "-4.16",
"Stockholders Equity": "7.26",
"ECR before LimitedLiability": "17.2",
"Liabilities Current": "12.2",
"Liabilities Noncurrent": "4.36",
"Other Liabilities": "24.1",
"Long Term Debt And Capital Lease Obligations": "5.17",
"Expenses": "-51.2",
"Revenues": "49.9",
"Net Income": "-8.43",
"Other Expenses": "4.63",
"Other Cost And Expense Operating": "-16.6",
"Depreciation Depletion And Amortization": "-7.21",
"Aircraft Maintenance Materials And Repairs": "4.01",
"Labor And Related Expense": "-48.7",
"Other Revenues": "49.9",
"Comprehensive Net Income": "-8.80",
"Other Net Income": "-18.3",
"Economic Capital Ratio": "16.9"
},
"2016": {
"Liabilities": "26.7",
"Stockholders Equity": "10.8",
"ECR before LimitedLiability": "17.5",
"Liabilities Current": "4.86",
"Other Liabilities": "22.1",
"Accrued Liabilities Current": "-5.36",
"Long Term Debt And Capital Lease Obligations": "5.73",
"Liabilities Noncurrent": "4.42",
"Fuel Costs": "4.18",
"Expenses": "-26.7",
"Revenues": "35.9",
"Comprehensive Net Income": "-4.01",
"Landing Fees And Other Rentals": "3.91",
"Depreciation Depletion And Amortization": "-5.55",
"Labor And Related Expense": "-36.7",
"Other Expenses": "5.75",
"Other Cost And Expense Operating": "-13.2",
"Aircraft Maintenance Materials And Repairs": "4.12",
"Other Revenues": "35.9",
"Other Net Income": "-19.3",
"Economic Capital Ratio": "17.4"
},
"2017": {
"Liabilities": "30.9",
"Comprehensive Net Income": "-5.23",
"ECR before LimitedLiability": "17.8",
"Long Term Debt And Capital Lease Obligations": "14.5",
"Accrued Liabilities Current": "-5.85",
"Other Liabilities": "17.0",
"Liabilities Current": "6.06",
"Liabilities Noncurrent": "4.77",
"Other Expenses": "-20.7",
"Expenses": "-45.2",
"Revenues": "53.6",
"Aircraft Maintenance Materials And Repairs": "5.39",
"Depreciation Depletion And Amortization": "-6.44",
"Landing Fees And Other Rentals": "5.38",
"Costs And Expenses": "5.07",
"Other Cost And Expense Operating": "-13.8",
"Labor And Related Expense": "-35.8",
"Fuel Costs": "8.92",
"Other Revenues": "53.6",
"Other Net Income": "-25.6",
"Economic Capital Ratio": "17.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001048911_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Accounts Payable Current": "1,522,000",
"Accrued Liabilities Current": "1,715,000",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "7,284,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "1,958,000",
"Employee Related Liabilities Current": "1,146,000",
"Fuel Costs": "3,106,000",
"Labor And Related Expense": "14,027,000",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "262,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "2,200,000",
"Other Assets Noncurrent": "1,033,000",
"Other Compr. Net Income": "-1,067,000",
"Other Cost And Expense Operating": "4,825,000",
"Other Expenses": "9,530,000",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-104,000",
"Other Revenues": "34,734,000",
"Property Plant And Equipment Net": "14,385,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "4,645,000",
"Assets": "24,902,000",
"Expenses": "33,446,000",
"Revenues": "34,734,000",
"Stockholders Equity": "20,257,000",
"Net Income": "1,184,000",
"Comprehensive Net Income": "650,500",
"BaseVar": "53,263,305",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "102%"
}
},
"2011": {
"input_variables": {
"Accounts Payable Current": "1,702,000",
"Accrued Liabilities Current": "1,894,000",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "8,285,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "1,973,000",
"Employee Related Liabilities Current": "1,268,000",
"Fuel Costs": "4,151,000",
"Labor And Related Expense": "15,276,000",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "18,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "2,326,000",
"Other Assets Noncurrent": "1,231,000",
"Other Compr. Net Income": "-110,000",
"Other Cost And Expense Operating": "5,322,000",
"Other Expenses": "11,017,000",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-113,000",
"Other Revenues": "39,304,000",
"Property Plant And Equipment Net": "15,543,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "4,882,000",
"Assets": "27,385,000",
"Expenses": "37,739,000",
"Revenues": "39,304,000",
"Stockholders Equity": "22,503,000",
"Net Income": "1,452,000",
"Comprehensive Net Income": "1,397,000",
"BaseVar": "59,016,130",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "107%"
}
},
"2012": {
"input_variables": {
"Accounts Payable Current": "1,613,000",
"Accrued Liabilities Current": "1,709,000",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "9,056,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "2,113,000",
"Employee Related Liabilities Current": "1,635,000",
"Fuel Costs": "4,956,000",
"Labor And Related Expense": "16,099,000",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "417,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "2,387,000",
"Other Assets Noncurrent": "1,212,000",
"Other Compr. Net Income": "-2,403,000",
"Other Cost And Expense Operating": "5,390,000",
"Other Expenses": "12,045,000",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-45,000",
"Other Revenues": "42,680,000",
"Property Plant And Equipment Net": "17,248,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "5,374,000",
"Assets": "29,903,000",
"Expenses": "40,603,000",
"Revenues": "42,680,000",
"Stockholders Equity": "24,529,000",
"Net Income": "2,032,000",
"Comprehensive Net Income": "830,500",
"BaseVar": "65,219,205",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "103%"
}
},
"2013": {
"input_variables": {
"Accounts Payable Current": "1,879,000",
"Accrued Liabilities Current": "1,932,000",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "11,274,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "2,391,029",
"Employee Related Liabilities Current": "1,688,000",
"Fuel Costs": "4,636,376",
"Labor And Related Expense": "16,619,534",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "251,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "2,755,000",
"Other Assets Noncurrent": "1,054,000",
"Other Compr. Net Income": "-2,402,173",
"Other Cost And Expense Operating": "5,704,788",
"Other Expenses": "13,521,953",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-87,407",
"Other Revenues": "44,559,475",
"Property Plant And Equipment Net": "18,484,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "5,750,000",
"Assets": "33,567,000",
"Expenses": "42,873,680",
"Revenues": "44,559,475",
"Stockholders Equity": "27,817,000",
"Net Income": "1,598,388",
"Comprehensive Net Income": "397,301",
"BaseVar": "69,565,618",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "102%"
}
},
"2014": {
"input_variables": {
"Accounts Payable Current": "1,971,000",
"Accrued Liabilities Current": "2,063,000",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "9,683,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "2,593,584",
"Employee Related Liabilities Current": "1,277,000",
"Fuel Costs": "4,457,413",
"Labor And Related Expense": "16,129,549",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "1,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "2,790,000",
"Other Assets Noncurrent": "1,047,000",
"Other Compr. Net Income": "613,775",
"Other Cost And Expense Operating": "5,957,507",
"Other Expenses": "13,977,253",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-156,889",
"Other Revenues": "45,786,407",
"Property Plant And Equipment Net": "19,550,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "5,312,000",
"Assets": "33,070,000",
"Expenses": "43,115,306",
"Revenues": "45,786,407",
"Stockholders Equity": "27,758,000",
"Net Income": "2,514,211",
"Comprehensive Net Income": "2,821,099",
"BaseVar": "68,959,170",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "114%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "2,066,000",
"Accrued Liabilities Current": "2,435,000",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "10,335,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "2,611,809",
"Employee Related Liabilities Current": "1,436,000",
"Fuel Costs": "3,254,165",
"Labor And Related Expense": "17,205,318",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "19,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "3,810,000",
"Other Assets Noncurrent": "1,511,000",
"Other Compr. Net Income": "-217,217",
"Other Cost And Expense Operating": "6,476,435",
"Other Expenses": "16,919,559",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-264,818",
"Other Revenues": "47,780,805",
"Property Plant And Equipment Net": "20,875,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "5,956,000",
"Assets": "36,531,000",
"Expenses": "46,467,286",
"Revenues": "47,780,805",
"Stockholders Equity": "30,575,000",
"Net Income": "1,048,701",
"Comprehensive Net Income": "940,093",
"BaseVar": "73,818,720",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "105%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "2,944,000",
"Accrued Liabilities Current": "3,063,000",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "11,989,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "2,631,677",
"Employee Related Liabilities Current": "1,972,000",
"Fuel Costs": "1,420,436",
"Labor And Related Expense": "18,741,991",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "29,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "6,747,000",
"Other Assets Noncurrent": "2,939,000",
"Other Compr. Net Income": "-337,504",
"Other Cost And Expense Operating": "7,373,450",
"Other Expenses": "17,626,185",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-416,487",
"Other Revenues": "50,887,204",
"Property Plant And Equipment Net": "24,284,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "8,008,000",
"Assets": "45,959,000",
"Expenses": "47,793,739",
"Revenues": "50,887,204",
"Stockholders Equity": "37,951,000",
"Net Income": "2,676,977",
"Comprehensive Net Income": "2,508,225",
"BaseVar": "82,169,889",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "108%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "2,752,000",
"Accrued Liabilities Current": "3,230,000",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "12,628,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "3,008,028",
"Employee Related Liabilities Current": "1,914,000",
"Fuel Costs": "2,964,621",
"Labor And Related Expense": "21,942,368",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "22,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "7,154,000",
"Other Assets Noncurrent": "2,789,000",
"Other Compr. Net Income": "-293,444",
"Other Cost And Expense Operating": "9,070,591",
"Other Expenses": "21,923,014",
"Other Liabilities": "0",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-657,107",
"Other Revenues": "62,417,506",
"Property Plant And Equipment Net": "25,981,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "7,918,000",
"Assets": "48,552,000",
"Expenses": "58,908,622",
"Revenues": "62,417,506",
"Stockholders Equity": "40,634,000",
"Net Income": "2,851,777",
"Comprehensive Net Income": "2,705,055",
"BaseVar": "96,098,556",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "109%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.0995253890838363,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0001048911.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0001048911.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0001048911.svg"
},
{
"company_id": "0001158463",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0001158463.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0001158463.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001158463.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001158463_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001158463_main_keyfigs.svg",
"name": "Jetblue Airways CORP",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0001158463.svg",
"report_text": "The relative strengths and weaknesses of Jetblue Airways 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 Jetblue Airways CORP compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 73% points.The greatest weakness of Jetblue Airways CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 96% points.
The company's Economic Capital Ratio, given in the ranking table, is 106%, being 14% points above the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0001158463_2018_Jetblue_Airways_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Long Term Debt And Capital Lease Obligations Current": "-2.79",
"Liabilities": "11.2",
"Assets": "4.77",
"Expenses": "5.83",
"Stockholders Equity": "21.3",
"ECR before LimitedLiability": "16.0",
"Long Term Debt And Capital Lease Obligations": "3.44",
"Other Liabilities": "4.21",
"Liabilities Noncurrent": "3.01",
"Accrued Liabilities Current": "2.16",
"Property Plant And Equipment Net": "5.62",
"Fuel Costs": "-5.46",
"Aircraft Rental": "-1.59",
"Depreciation And Amortization": "-1.66",
"Costs And Expenses": "1.89",
"Other Cost And Expense Operating": "-2.07",
"Other Expenses": "16.1",
"Revenues": "-50.3",
"Other Revenues": "-50.3",
"Other Net Income": "34.5",
"Economic Capital Ratio": "15.9"
},
"2011": {
"Liabilities": "12.1",
"Expenses": "7.95",
"Stockholders Equity": "26.6",
"ECR before LimitedLiability": "20.7",
"Long Term Debt And Capital Lease Obligations": "4.48",
"Other Liabilities": "5.77",
"Liabilities Noncurrent": "2.46",
"Accrued Liabilities Current": "2.29",
"Long Term Debt And Capital Lease Obligations Current": "-2.96",
"Assets": "7.90",
"Property Plant And Equipment Net": "8.00",
"Other Cost And Expense Operating": "-2.37",
"Depreciation And Amortization": "-2.35",
"Fuel Costs": "-12.5",
"Costs And Expenses": "2.37",
"Landing Fees And Other Rentals": "-2.01",
"Other Expenses": "23.1",
"Other Revenues": "-88.2",
"Revenues": "-88.2",
"Economic Capital Ratio": "21.3",
"Other Net Income": "64.5"
},
"2012": {
"Liabilities": "5.60",
"Assets": "8.78",
"Stockholders Equity": "22.8",
"ECR before LimitedLiability": "63.1",
"Accrued Liabilities Current": "2.80",
"Long Term Debt And Capital Lease Obligations Current": "-6.29",
"Other Liabilities": "6.16",
"Property Plant And Equipment Net": "12.0",
"Fuel Costs": "-15.8",
"Expenses": "14.2",
"Revenues": "-81.6",
"Net Income": "14.8",
"Landing Fees And Other Rentals": "-2.79",
"Aircraft Maintenance Materials And Repairs": "-3.01",
"Depreciation And Amortization": "-3.31",
"Other Expenses": "41.3",
"Other Cost And Expense Operating": "-2.84",
"Other Revenues": "-81.6",
"Comprehensive Net Income": "14.9",
"Other Net Income": "62.6",
"Economic Capital Ratio": "18.9"
},
"2013": {
"Liabilities": "13.4",
"Stockholders Equity": "19.6",
"ECR before LimitedLiability": "69.0",
"Other Liabilities": "11.6",
"Long Term Debt And Capital Lease Obligations Current": "-6.59",
"Assets": "4.58",
"Property Plant And Equipment Net": "8.72",
"Fuel Costs": "-19.1",
"Expenses": "4.51",
"Revenues": "-74.1",
"Net Income": "26.6",
"Depreciation And Amortization": "-3.53",
"Aircraft Maintenance Materials And Repairs": "-4.77",
"Other Cost And Expense Operating": "-4.00",
"Other Expenses": "40.8",
"Landing Fees And Other Rentals": "-3.29",
"Labor And Related Expense": "-4.19",
"Other Revenues": "-74.1",
"Comprehensive Net Income": "26.2",
"Other Net Income": "66.6",
"Economic Capital Ratio": "22.3"
},
"2014": {
"Liabilities": "14.5",
"Assets": "4.00",
"Stockholders Equity": "19.9",
"ECR before LimitedLiability": "18.0",
"Long Term Debt And Capital Lease Obligations Current": "-3.51",
"Long Term Debt And Capital Lease Obligations": "2.67",
"Other Liabilities": "12.5",
"Property Plant And Equipment Net": "7.20",
"Revenues": "-105",
"Net Income": "2.51",
"Other Revenues": "-105",
"Comprehensive Net Income": "2.60",
"Depreciation And Amortization": "-3.74",
"Fuel Costs": "-16.6",
"Other Net Income": "69.0",
"Other Expenses": "29.2",
"Landing Fees And Other Rentals": "-2.95",
"Labor And Related Expense": "-4.08",
"Aircraft Maintenance Materials And Repairs": "-4.08",
"Other Cost And Expense Operating": "-4.02",
"Economic Capital Ratio": "18.4"
},
"2015": {
"Accrued Liabilities Current": "3.05",
"Liabilities": "9.95",
"Assets": "3.07",
"Stockholders Equity": "15.0",
"Comprehensive Net Income": "2.90",
"ECR before LimitedLiability": "11.8",
"Liabilities Current": "4.26",
"Long Term Debt And Capital Lease Obligations Current": "-5.46",
"Other Liabilities": "3.54",
"Long Term Debt And Capital Lease Obligations": "3.14",
"Property Plant And Equipment Net": "6.64",
"Other Revenues": "-101",
"Revenues": "-101",
"Other Net Income": "68.7",
"Other Expenses": "30.2",
"Fuel Costs": "-11.2",
"Depreciation And Amortization": "-3.89",
"Other Cost And Expense Operating": "-5.25",
"Aircraft Maintenance Materials And Repairs": "-4.71",
"Labor And Related Expense": "-7.73",
"Economic Capital Ratio": "11.5"
},
"2016": {
"Liabilities": "9.87",
"Assets": "3.80",
"Stockholders Equity": "17.8",
"ECR before LimitedLiability": "15.5",
"Other Liabilities": "3.72",
"Long Term Debt And Capital Lease Obligations": "4.05",
"Liabilities Noncurrent": "3.10",
"Property Plant And Equipment Net": "7.12",
"Fuel Costs": "-7.00",
"Expenses": "6.11",
"Revenues": "-100",
"Net Income": "4.26",
"Depreciation And Amortization": "-4.03",
"Labor And Related Expense": "-6.83",
"Other Expenses": "29.2",
"Other Cost And Expense Operating": "-5.42",
"Aircraft Maintenance Materials And Repairs": "-5.00",
"Other Revenues": "-100",
"Other Net Income": "70.1",
"Comprehensive Net Income": "4.29",
"Economic Capital Ratio": "15.4"
},
"2017": {
"Liabilities": "8.01",
"Stockholders Equity": "12.4",
"ECR before LimitedLiability": "14.1",
"Long Term Debt And Capital Lease Obligations": "9.43",
"Other Liabilities": "-4.44",
"Liabilities Noncurrent": "3.01",
"Other Expenses": "25.1",
"Expenses": "4.66",
"Revenues": "-95.7",
"Net Income": "6.85",
"Aircraft Maintenance Materials And Repairs": "-5.16",
"Costs And Expenses": "3.24",
"Other Cost And Expense Operating": "-4.35",
"Labor And Related Expense": "-4.99",
"Fuel Costs": "-7.74",
"Depreciation And Amortization": "-4.30",
"Other Revenues": "-95.7",
"Property Plant And Equipment Net": "5.54",
"Other Net Income": "73.0",
"Comprehensive Net Income": "6.70",
"Economic Capital Ratio": "13.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001158463_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Accounts Payable Current": "104,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "172,000",
"Aircraft Rental": "126,000",
"Assets Current": "1,360,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "220,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "147,000",
"Fuel Costs": "1,115,000",
"Labor And Related Expense": "891,000",
"Landing Fees And Other Rentals": "228,000",
"Liabilities Current": "137,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "183,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "198,000",
"Other Assets Noncurrent": "394,000",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "515,000",
"Other Expenses": "243,000",
"Other Liabilities": "514,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "3,607,000",
"Other Revenues": "0",
"Property Plant And Equipment Net": "4,641,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "1,085,000",
"Assets": "6,593,000",
"Expenses": "3,510,000",
"Revenues": "0",
"Stockholders Equity": "5,508,000",
"Net Income": "97,000",
"Comprehensive Net Income": "97,000",
"BaseVar": "7,788,935",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "103%"
}
},
"2011": {
"input_variables": {
"Accounts Payable Current": "148,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "227,000",
"Aircraft Rental": "135,000",
"Assets Current": "1,628,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "233,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "152,000",
"Fuel Costs": "1,664,000",
"Labor And Related Expense": "947,000",
"Landing Fees And Other Rentals": "245,000",
"Liabilities Current": "199,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "198,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "105,000",
"Other Assets Noncurrent": "478,000",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "532,000",
"Other Expenses": "258,000",
"Other Liabilities": "715,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "4,327,000",
"Other Revenues": "0",
"Property Plant And Equipment Net": "4,860,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "1,412,000",
"Assets": "7,071,000",
"Expenses": "4,241,000",
"Revenues": "0",
"Stockholders Equity": "5,659,000",
"Net Income": "86,000",
"Comprehensive Net Income": "86,000",
"BaseVar": "8,996,740",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "98%"
}
},
"2012": {
"input_variables": {
"Accounts Payable Current": "153,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "338,000",
"Aircraft Rental": "130,000",
"Assets Current": "1,100,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "258,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "172,000",
"Fuel Costs": "1,806,000",
"Labor And Related Expense": "1,044,000",
"Landing Fees And Other Rentals": "277,000",
"Liabilities Current": "196,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "394,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "187,000",
"Other Assets Noncurrent": "440,000",
"Other Compr. Net Income": "7,000",
"Other Cost And Expense Operating": "549,000",
"Other Expenses": "285,000",
"Other Liabilities": "693,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "4,815,000",
"Other Revenues": "0",
"Property Plant And Equipment Net": "5,343,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "1,608,000",
"Assets": "7,070,000",
"Expenses": "4,687,000",
"Revenues": "0",
"Stockholders Equity": "5,462,000",
"Net Income": "128,000",
"Comprehensive Net Income": "131,500",
"BaseVar": "9,616,495",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "96%"
}
},
"2013": {
"input_variables": {
"Accounts Payable Current": "180,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "552,721",
"Aircraft Rental": "127,852",
"Assets Current": "1,056,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "292,821",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "171,000",
"Fuel Costs": "1,973,531",
"Labor And Related Expense": "1,142,866",
"Landing Fees And Other Rentals": "308,102",
"Liabilities Current": "229,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "469,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "171,000",
"Other Assets Noncurrent": "467,000",
"Other Compr. Net Income": "8,167",
"Other Cost And Expense Operating": "603,018",
"Other Expenses": "338,820",
"Other Liabilities": "825,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "5,435,253",
"Other Revenues": "0",
"Property Plant And Equipment Net": "5,656,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "1,874,000",
"Assets": "7,350,000",
"Expenses": "5,339,731",
"Revenues": "0",
"Stockholders Equity": "5,476,000",
"Net Income": "95,521",
"Comprehensive Net Income": "99,605",
"BaseVar": "10,596,649",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "92%"
}
},
"2014": {
"input_variables": {
"Accounts Payable Current": "208,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "406,360",
"Aircraft Rental": "123,702",
"Assets Current": "1,200,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "323,277",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "203,000",
"Fuel Costs": "1,922,351",
"Labor And Related Expense": "1,310,984",
"Landing Fees And Other Rentals": "322,909",
"Liabilities Current": "287,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "265,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "121,000",
"Other Assets Noncurrent": "446,000",
"Other Compr. Net Income": "5,634",
"Other Cost And Expense Operating": "686,503",
"Other Expenses": "479,036",
"Other Liabilities": "973,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "6,134,559",
"Other Revenues": "0",
"Property Plant And Equipment Net": "6,072,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "1,936,000",
"Assets": "7,839,000",
"Expenses": "5,575,122",
"Revenues": "0",
"Stockholders Equity": "5,903,000",
"Net Income": "559,437",
"Comprehensive Net Income": "562,254",
"BaseVar": "11,389,500",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "100%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "205,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "545,367",
"Aircraft Rental": "121,850",
"Assets Current": "1,373,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "348,135",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "302,000",
"Fuel Costs": "907,007",
"Labor And Related Expense": "1,580,101",
"Landing Fees And Other Rentals": "344,656",
"Liabilities Current": "267,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "448,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "112,000",
"Other Assets Noncurrent": "523,000",
"Other Compr. Net Income": "-62,868",
"Other Cost And Expense Operating": "754,131",
"Other Expenses": "912,231",
"Other Liabilities": "1,053,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "6,426,419",
"Other Revenues": "0",
"Property Plant And Equipment Net": "6,652,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "2,275,000",
"Assets": "8,660,000",
"Expenses": "5,513,478",
"Revenues": "0",
"Stockholders Equity": "6,385,000",
"Net Income": "912,941",
"Comprehensive Net Income": "881,507",
"BaseVar": "12,129,035",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "102%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "242,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "630,941",
"Aircraft Rental": "109,081",
"Assets Current": "1,567,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "400,380",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "342,000",
"Fuel Costs": "853,753",
"Labor And Related Expense": "1,731,258",
"Landing Fees And Other Rentals": "358,990",
"Liabilities Current": "330,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "189,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "152,000",
"Other Assets Noncurrent": "497,000",
"Other Compr. Net Income": "37,271",
"Other Cost And Expense Operating": "878,717",
"Other Expenses": "733,491",
"Other Liabilities": "1,120,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "6,620,736",
"Other Revenues": "0",
"Property Plant And Equipment Net": "7,271,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "2,223,000",
"Assets": "9,487,000",
"Expenses": "5,696,611",
"Revenues": "0",
"Stockholders Equity": "7,264,000",
"Net Income": "924,126",
"Comprehensive Net Income": "942,761",
"BaseVar": "12,711,813",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "105%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "378,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "682,494",
"Aircraft Rental": "99,154",
"Assets Current": "1,206,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "457,213",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "313,000",
"Fuel Costs": "1,548,200",
"Labor And Related Expense": "1,934,674",
"Landing Fees And Other Rentals": "402,847",
"Liabilities Current": "293,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "196,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "58,000",
"Other Assets Noncurrent": "468,000",
"Other Compr. Net Income": "-1,587",
"Other Cost And Expense Operating": "942,153",
"Other Expenses": "-114,208",
"Other Liabilities": "1,215,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "7,081,883",
"Other Revenues": "0",
"Property Plant And Equipment Net": "8,049,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "2,395,000",
"Assets": "9,781,000",
"Expenses": "5,952,528",
"Revenues": "0",
"Stockholders Equity": "7,386,000",
"Net Income": "1,129,354",
"Comprehensive Net Income": "1,128,561",
"BaseVar": "13,322,979",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "106%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.0633351091005585,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0001158463.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0001158463.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0001158463.svg"
},
{
"company_id": "0000092380",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0000092380.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0000092380.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000092380.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000092380_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0000092380_main_keyfigs.svg",
"name": "Southwest Airlines CO",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0000092380.svg",
"report_text": "The relative strengths and weaknesses of Southwest Airlines 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 Southwest Airlines CO compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Southwest Airlines CO is the variable Other Net Income, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 106%, being 14% points above the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0000092380_2018_Southwest_Airlines_CO.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "11.9",
"Stockholders Equity": "7.92",
"ECR before LimitedLiability": "15.7",
"Long Term Debt And Capital Lease Obligations": "4.04",
"Employee Related Liabilities Current": "2.92",
"Accounts Payable Current": "4.01",
"Other Liabilities": "-6.46",
"Liabilities Noncurrent": "3.54",
"Accrued Liabilities Current": "2.53",
"Aircraft Maintenance Materials And Repairs": "2.98",
"Expenses": "-3.75",
"Net Income": "5.42",
"Fuel Costs": "-10.1",
"Labor And Related Expense": "20.3",
"Landing Fees And Other Rentals": "-2.80",
"Other Expenses": "-15.9",
"Revenues": "53.7",
"Other Revenues": "53.7",
"Comprehensive Net Income": "5.66",
"Other Net Income": "-54.4",
"Economic Capital Ratio": "15.6"
},
"2011": {
"Liabilities": "13.0",
"Assets": "2.55",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "14.3",
"Long Term Debt And Capital Lease Obligations": "4.89",
"Other Liabilities": "8.61",
"Liabilities Noncurrent": "2.69",
"Accrued Liabilities Current": "-3.68",
"Accounts Payable Current": "-2.85",
"Property Plant And Equipment Net": "4.58",
"Other Revenues": "23.1",
"Revenues": "23.1",
"Other Cost And Expense Operating": "-4.00",
"Economic Capital Ratio": "14.9",
"Aircraft Maintenance Materials And Repairs": "-2.90",
"Landing Fees And Other Rentals": "-3.53",
"Other Net Income": "-25.0",
"Costs And Expenses": "2.71",
"Fuel Costs": "-17.0",
"Other Expenses": "31.4",
"Labor And Related Expense": "-9.03"
},
"2012": {
"Liabilities": "8.77",
"Stockholders Equity": "14.7",
"ECR before LimitedLiability": "61.3",
"Accrued Liabilities Current": "-3.55",
"Other Liabilities": "7.20",
"Assets": "3.77",
"Property Plant And Equipment Net": "6.14",
"Fuel Costs": "-21.7",
"Expenses": "4.77",
"Revenues": "35.3",
"Net Income": "17.4",
"Landing Fees And Other Rentals": "-4.39",
"Aircraft Maintenance Materials And Repairs": "-3.94",
"Depreciation And Amortization": "-4.05",
"Labor And Related Expense": "-13.1",
"Other Expenses": "55.1",
"Other Cost And Expense Operating": "-5.36",
"Other Revenues": "35.3",
"Comprehensive Net Income": "17.8",
"Other Net Income": "-24.5",
"Economic Capital Ratio": "17.1"
},
"2013": {
"Liabilities": "14.9",
"Stockholders Equity": "11.8",
"Property Plant And Equipment Net": "3.22",
"ECR before LimitedLiability": "67.0",
"Accrued Liabilities Current": "-3.86",
"Other Liabilities": "12.4",
"Long Term Debt And Capital Lease Obligations": "3.22",
"Liabilities Current": "2.56",
"Other Revenues": "41.0",
"Revenues": "41.0",
"Net Income": "31.9",
"Fuel Costs": "-21.0",
"Comprehensive Net Income": "31.7",
"Depreciation And Amortization": "-3.81",
"Other Net Income": "-5.70",
"Aircraft Maintenance Materials And Repairs": "-3.83",
"Landing Fees And Other Rentals": "-4.72",
"Other Cost And Expense Operating": "-6.25",
"Other Expenses": "51.7",
"Labor And Related Expense": "-14.7",
"Economic Capital Ratio": "20.3"
},
"2014": {
"Accounts Payable Current": "-2.85",
"Liabilities": "14.3",
"Expenses": "-3.75",
"Stockholders Equity": "11.4",
"ECR before LimitedLiability": "11.7",
"Long Term Debt And Capital Lease Obligations": "2.73",
"Accrued Liabilities Current": "-6.11",
"Other Liabilities": "12.8",
"Liabilities Current": "3.18",
"Depreciation And Amortization": "-3.91",
"Fuel Costs": "-15.2",
"Other Expenses": "36.7",
"Landing Fees And Other Rentals": "-4.07",
"Aircraft Maintenance Materials And Repairs": "-2.80",
"Labor And Related Expense": "-14.1",
"Other Cost And Expense Operating": "-5.35",
"Revenues": "18.0",
"Other Revenues": "18.0",
"Property Plant And Equipment Net": "2.97",
"Economic Capital Ratio": "12.2",
"Other Net Income": "-12.8"
},
"2015": {
"Accrued Liabilities Current": "-10.3",
"Liabilities": "6.82",
"ECR before LimitedLiability": "3.93",
"Liabilities Current": "7.60",
"Liabilities Noncurrent": "2.63",
"Other Liabilities": "3.90",
"Long Term Debt And Capital Lease Obligations": "3.13",
"Other Revenues": "18.6",
"Revenues": "18.6",
"Net Income": "3.49",
"Landing Fees And Other Rentals": "-3.60",
"Comprehensive Net Income": "2.87",
"Other Net Income": "-14.6",
"Other Expenses": "38.0",
"Fuel Costs": "-10.0",
"Depreciation And Amortization": "-4.14",
"Other Cost And Expense Operating": "-5.84",
"Aircraft Maintenance Materials And Repairs": "-2.68",
"Labor And Related Expense": "-19.1",
"Economic Capital Ratio": "3.66",
"Property Plant And Equipment Net": "3.26"
},
"2016": {
"Liabilities": "8.94",
"Stockholders Equity": "6.65",
"Property Plant And Equipment Net": "3.81",
"ECR before LimitedLiability": "12.1",
"Liabilities Current": "3.67",
"Other Liabilities": "4.64",
"Accrued Liabilities Current": "-7.44",
"Long Term Debt And Capital Lease Obligations": "4.34",
"Liabilities Noncurrent": "3.34",
"Revenues": "17.7",
"Net Income": "4.88",
"Other Revenues": "17.7",
"Fuel Costs": "-10.7",
"Comprehensive Net Income": "6.65",
"Landing Fees And Other Rentals": "-3.37",
"Depreciation And Amortization": "-4.88",
"Labor And Related Expense": "-18.4",
"Other Net Income": "-15.1",
"Other Expenses": "36.9",
"Other Cost And Expense Operating": "-5.97",
"Economic Capital Ratio": "11.9"
},
"2017": {
"Liabilities": "8.52",
"Stockholders Equity": "5.21",
"ECR before LimitedLiability": "14.0",
"Long Term Debt And Capital Lease Obligations": "10.2",
"Accrued Liabilities Current": "-6.65",
"Other Liabilities": "-4.70",
"Liabilities Current": "4.17",
"Liabilities Noncurrent": "3.27",
"Other Revenues": "22.7",
"Revenues": "22.7",
"Net Income": "8.42",
"Other Expenses": "28.9",
"Comprehensive Net Income": "9.17",
"Other Net Income": "-17.8",
"Landing Fees And Other Rentals": "-2.98",
"Costs And Expenses": "3.53",
"Other Cost And Expense Operating": "-4.81",
"Labor And Related Expense": "-16.1",
"Fuel Costs": "-8.62",
"Depreciation And Amortization": "-4.36",
"Economic Capital Ratio": "13.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0000092380_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Accounts Payable Current": "0",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "180,000",
"Assets Current": "4,279,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "628,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "3,620,000",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "807,000",
"Liabilities Current": "505,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "0",
"Other Assets Noncurrent": "606,000",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "1,426,000",
"Other Expenses": "4,741,000",
"Other Liabilities": "2,800,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "0",
"Other Revenues": "12,347,000",
"Property Plant And Equipment Net": "10,578,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "3,305,000",
"Assets": "15,463,000",
"Expenses": "11,402,000",
"Revenues": "12,347,000",
"Stockholders Equity": "12,158,000",
"Net Income": "945,000",
"Comprehensive Net Income": "945,000",
"BaseVar": "22,564,695",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "103%"
}
},
"2011": {
"input_variables": {
"Accounts Payable Current": "1,057,000",
"Accrued Liabilities Current": "996,000",
"Aircraft Maintenance Materials And Repairs": "955,000",
"Aircraft Rental": "308,000",
"Assets Current": "4,345,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "715,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "5,644,000",
"Labor And Related Expense": "4,371,000",
"Landing Fees And Other Rentals": "959,000",
"Liabilities Current": "644,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "970,000",
"Other Assets Noncurrent": "626,000",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "1,879,000",
"Other Expenses": "279,000",
"Other Liabilities": "1,836,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-370,000",
"Other Revenues": "15,658,000",
"Property Plant And Equipment Net": "12,127,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "4,533,000",
"Assets": "18,068,000",
"Expenses": "15,110,000",
"Revenues": "15,658,000",
"Stockholders Equity": "13,535,000",
"Net Income": "178,000",
"Comprehensive Net Income": "178,000",
"BaseVar": "28,582,090",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "92%"
}
},
"2012": {
"input_variables": {
"Accounts Payable Current": "1,107,000",
"Accrued Liabilities Current": "1,102,000",
"Aircraft Maintenance Materials And Repairs": "1,132,000",
"Aircraft Rental": "355,000",
"Assets Current": "4,227,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "844,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "6,120,000",
"Labor And Related Expense": "4,749,000",
"Landing Fees And Other Rentals": "1,043,000",
"Liabilities Current": "271,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "970,000",
"Other Assets Noncurrent": "633,000",
"Other Compr. Net Income": "105,000",
"Other Cost And Expense Operating": "2,039,000",
"Other Expenses": "447,000",
"Other Liabilities": "2,170,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "62,000",
"Other Revenues": "17,088,000",
"Property Plant And Equipment Net": "12,766,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "4,650,000",
"Assets": "18,596,000",
"Expenses": "16,729,000",
"Revenues": "17,088,000",
"Stockholders Equity": "13,946,000",
"Net Income": "421,000",
"Comprehensive Net Income": "473,500",
"BaseVar": "30,484,120",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "94%"
}
},
"2013": {
"input_variables": {
"Accounts Payable Current": "1,247,000",
"Accrued Liabilities Current": "1,229,000",
"Aircraft Maintenance Materials And Repairs": "1,069,394",
"Aircraft Rental": "368,616",
"Assets Current": "4,456,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "871,525",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "5,458,360",
"Labor And Related Expense": "5,063,788",
"Landing Fees And Other Rentals": "1,118,576",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "629,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "970,000",
"Other Assets Noncurrent": "530,000",
"Other Compr. Net Income": "117,287",
"Other Cost And Expense Operating": "2,167,447",
"Other Expenses": "507,832",
"Other Liabilities": "2,571,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-9,455",
"Other Revenues": "17,937,351",
"Property Plant And Equipment Net": "13,389,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "5,676,000",
"Assets": "19,345,000",
"Expenses": "16,625,539",
"Revenues": "17,937,351",
"Stockholders Equity": "13,669,000",
"Net Income": "1,302,357",
"Comprehensive Net Income": "1,361,001",
"BaseVar": "31,763,246",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "95%"
}
},
"2014": {
"input_variables": {
"Accounts Payable Current": "1,203,000",
"Accrued Liabilities Current": "1,565,000",
"Aircraft Maintenance Materials And Repairs": "956,434",
"Aircraft Rental": "213,591",
"Assets Current": "4,404,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "952,346",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "4,882,492",
"Labor And Related Expense": "5,476,845",
"Landing Fees And Other Rentals": "1,113,072",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "258,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "970,000",
"Other Assets Noncurrent": "534,000",
"Other Compr. Net Income": "-296,088",
"Other Cost And Expense Operating": "2,242,967",
"Other Expenses": "712,601",
"Other Liabilities": "2,897,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-291,253",
"Other Revenues": "18,963,150",
"Property Plant And Equipment Net": "14,292,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "5,923,000",
"Assets": "20,200,000",
"Expenses": "16,550,349",
"Revenues": "18,963,150",
"Stockholders Equity": "14,277,000",
"Net Income": "2,121,547",
"Comprehensive Net Income": "1,973,503",
"BaseVar": "33,097,467",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "98%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "1,188,000",
"Accrued Liabilities Current": "2,591,000",
"Aircraft Maintenance Materials And Repairs": "1,010,520",
"Aircraft Rental": "161,710",
"Assets Current": "4,024,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,031,786",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "1,927,066",
"Labor And Related Expense": "6,507,049",
"Landing Fees And Other Rentals": "1,180,299",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "637,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "970,000",
"Other Assets Noncurrent": "717,000",
"Other Compr. Net Income": "-457,951",
"Other Cost And Expense Operating": "2,259,814",
"Other Expenses": "1,151,108",
"Other Liabilities": "2,990,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-597,910",
"Other Revenues": "20,312,607",
"Property Plant And Equipment Net": "15,601,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "7,406,000",
"Assets": "21,312,000",
"Expenses": "15,229,352",
"Revenues": "20,312,607",
"Stockholders Equity": "13,906,000",
"Net Income": "4,485,345",
"Comprehensive Net Income": "4,256,370",
"BaseVar": "34,670,790",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "104%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "1,178,000",
"Accrued Liabilities Current": "1,985,000",
"Aircraft Maintenance Materials And Repairs": "1,053,236",
"Aircraft Rental": "217,924",
"Assets Current": "4,498,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,276,866",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "3,670,801",
"Labor And Related Expense": "6,859,908",
"Landing Fees And Other Rentals": "1,222,891",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "566,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "970,000",
"Other Assets Noncurrent": "774,000",
"Other Compr. Net Income": "817,042",
"Other Cost And Expense Operating": "2,647,452",
"Other Expenses": "1,314,846",
"Other Liabilities": "3,115,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-329,701",
"Other Revenues": "20,672,471",
"Property Plant And Equipment Net": "17,044,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "6,844,000",
"Assets": "23,286,000",
"Expenses": "18,263,925",
"Revenues": "20,672,471",
"Stockholders Equity": "16,442,000",
"Net Income": "2,078,846",
"Comprehensive Net Income": "2,487,366",
"BaseVar": "37,311,142",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "99%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "1,320,000",
"Accrued Liabilities Current": "1,777,000",
"Aircraft Maintenance Materials And Repairs": "992,075",
"Aircraft Rental": "159,313",
"Assets Current": "4,815,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,217,283",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "4,165,326",
"Labor And Related Expense": "7,403,277",
"Landing Fees And Other Rentals": "1,314,011",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "348,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "970,000",
"Other Assets Noncurrent": "786,000",
"Other Compr. Net Income": "391,769",
"Other Cost And Expense Operating": "2,777,130",
"Other Expenses": "298,463",
"Other Liabilities": "3,460,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-251,924",
"Other Revenues": "21,479,167",
"Property Plant And Equipment Net": "18,539,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "6,905,000",
"Assets": "25,110,000",
"Expenses": "18,326,878",
"Revenues": "21,479,167",
"Stockholders Equity": "18,205,000",
"Net Income": "2,900,365",
"Comprehensive Net Income": "3,096,250",
"BaseVar": "38,457,105",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.0616055748716255,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0000092380.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0000092380.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0000092380.svg"
},
{
"company_id": "0001128281",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0001128281.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0001128281.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001128281.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001128281_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001128281_main_keyfigs.svg",
"name": "Saker Aviation Services Inc",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0001128281.svg",
"report_text": "The relative strengths and weaknesses of Saker Aviation Services Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Saker Aviation Services Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 76% points.The greatest weakness of Saker Aviation Services Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 240% points.
The company's Economic Capital Ratio, given in the ranking table, is 105%, being 13% points above the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0001128281_2018_Saker_Aviation_Services_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities": "12.7",
"Assets": "-11.9",
"Stockholders Equity": "-22.5",
"ECR before LimitedLiability": "48.1",
"Liabilities Current": "4.08",
"Other Liabilities": "7.24",
"Other Assets": "5.98",
"Property Plant And Equipment Net": "-12.9",
"Fuel Costs": "33.1",
"Expenses": "-29.1",
"Revenues": "66.3",
"Net Income": "32.1",
"Landing Fees And Other Rentals": "3.78",
"Aircraft Maintenance Materials And Repairs": "5.30",
"Labor And Related Expense": "30.3",
"Other Expenses": "-157",
"Other Cost And Expense Operating": "12.3",
"Other Revenues": "66.3",
"Comprehensive Net Income": "32.2",
"Other Net Income": "-38.1",
"Economic Capital Ratio": "3.87"
},
"2014": {
"Accounts Payable Current": "-5.70",
"Liabilities": "33.9",
"Assets": "-25.0",
"Stockholders Equity": "-41.9",
"ECR before LimitedLiability": "-10.4",
"Other Liabilities": "23.7",
"Liabilities Current": "5.27",
"Property Plant And Equipment Net": "-23.0",
"Expenses": "-82.2",
"Revenues": "60.6",
"Net Income": "-6.06",
"Fuel Costs": "34.9",
"Depreciation Depletion And Amortization": "4.83",
"Other Expenses": "-235",
"Aircraft Maintenance Materials And Repairs": "5.76",
"Labor And Related Expense": "35.2",
"Other Cost And Expense Operating": "15.8",
"Other Revenues": "60.6",
"Comprehensive Net Income": "-4.85",
"Other Net Income": "-30.8",
"Economic Capital Ratio": "-9.96"
},
"2015": {
"Liabilities": "37.7",
"Assets": "-16.5",
"Stockholders Equity": "-47.4",
"Economic Capital Ratio": "2.98",
"Liabilities Current": "14.5",
"Liabilities Noncurrent": "5.23",
"Accounts Payable Current": "-4.19",
"Other Liabilities": "17.6",
"Long Term Debt And Capital Lease Obligations": "6.19",
"Property Plant And Equipment Net": "-15.5",
"Landing Fees And Other Rentals": "5.22",
"Expenses": "-108",
"Other Expenses": "-239",
"Fuel Costs": "18.7",
"Costs And Expenses": "4.80",
"Other Cost And Expense Operating": "12.2",
"Depreciation Depletion And Amortization": "4.15",
"Aircraft Maintenance Materials And Repairs": "5.33",
"Labor And Related Expense": "32.4",
"Other Revenues": "77.4",
"Revenues": "77.4",
"Other Net Income": "-30.0"
},
"2016": {
"Liabilities": "33.3",
"Expenses": "-81.6",
"Stockholders Equity": "-33.2",
"ECR before LimitedLiability": "12.4",
"Liabilities Current": "6.55",
"Other Liabilities": "18.5",
"Long Term Debt And Capital Lease Obligations": "7.70",
"Accounts Payable Current": "-6.29",
"Liabilities Noncurrent": "5.96",
"Assets": "-10.8",
"Property Plant And Equipment Net": "-11.5",
"Fuel Costs": "15.7",
"Landing Fees And Other Rentals": "5.52",
"Labor And Related Expense": "32.3",
"Other Expenses": "-208",
"Other Cost And Expense Operating": "13.1",
"Aircraft Maintenance Materials And Repairs": "5.81",
"Revenues": "73.5",
"Other Revenues": "73.5",
"Economic Capital Ratio": "12.3",
"Other Net Income": "-27.1"
},
"2017": {
"Liabilities": "36.8",
"Assets": "-8.77",
"Stockholders Equity": "-29.1",
"ECR before LimitedLiability": "13.0",
"Long Term Debt And Capital Lease Obligations": "17.1",
"Other Liabilities": "11.0",
"Liabilities Current": "7.28",
"Assets Current": "7.66",
"Property Plant And Equipment Net": "-10.6",
"Other Expenses": "-240",
"Expenses": "-90.6",
"Revenues": "76.1",
"Net Income": "-7.44",
"Aircraft Maintenance Materials And Repairs": "6.72",
"Other Cost And Expense Operating": "15.9",
"Labor And Related Expense": "38.0",
"Fuel Costs": "20.6",
"Other Revenues": "76.1",
"Other Net Income": "-31.6",
"Comprehensive Net Income": "-7.58",
"Economic Capital Ratio": "12.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001128281_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Accounts Payable Current": "978",
"Accrued Liabilities Current": "638",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "3,375",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "2,876",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "0",
"Other Expenses": "16,298",
"Other Liabilities": "2,009",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-80",
"Other Revenues": "16,928",
"Property Plant And Equipment Net": "2,184",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "3,626",
"Assets": "8,435",
"Expenses": "16,298",
"Revenues": "16,928",
"Stockholders Equity": "4,810",
"Net Income": "550",
"Comprehensive Net Income": "550",
"BaseVar": "24,516",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "81%"
}
},
"2014": {
"input_variables": {
"Accounts Payable Current": "996",
"Accrued Liabilities Current": "505",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "3,405",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "1,214",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "0",
"Other Expenses": "17,352",
"Other Liabilities": "2,014",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-802",
"Other Revenues": "18,288",
"Property Plant And Equipment Net": "2,087",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "3,516",
"Assets": "6,706",
"Expenses": "17,352",
"Revenues": "18,288",
"Stockholders Equity": "3,190",
"Net Income": "134",
"Comprehensive Net Income": "134",
"BaseVar": "25,336",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "69%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "683",
"Accrued Liabilities Current": "589",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "3,658",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "1,088",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "0",
"Other Expenses": "14,963",
"Other Liabilities": "1,051",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-316",
"Other Revenues": "15,974",
"Property Plant And Equipment Net": "1,497",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "2,323",
"Assets": "6,243",
"Expenses": "14,963",
"Revenues": "15,974",
"Stockholders Equity": "3,919",
"Net Income": "695",
"Comprehensive Net Income": "695",
"BaseVar": "21,629",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "91%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "842",
"Accrued Liabilities Current": "361",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "4,487",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "1,405",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "0",
"Other Expenses": "13,782",
"Other Liabilities": "929",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-90",
"Other Revenues": "14,691",
"Property Plant And Equipment Net": "1,074",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "2,133",
"Assets": "6,967",
"Expenses": "13,782",
"Revenues": "14,691",
"Stockholders Equity": "4,834",
"Net Income": "820",
"Comprehensive Net Income": "820",
"BaseVar": "20,402",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "99%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "495",
"Accrued Liabilities Current": "292",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "4,628",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "0",
"Landing Fees And Other Rentals": "0",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "1,251",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "0",
"Other Expenses": "11,482",
"Other Liabilities": "584",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-31",
"Other Revenues": "11,986",
"Property Plant And Equipment Net": "670",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "1,372",
"Assets": "6,549",
"Expenses": "11,482",
"Revenues": "11,986",
"Stockholders Equity": "5,177",
"Net Income": "474",
"Comprehensive Net Income": "474",
"BaseVar": "17,002",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "105%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.0521693281878446,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0001128281.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0001128281.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0001128281.svg"
},
{
"company_id": "0001172222",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0001172222.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0001172222.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001172222.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001172222_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001172222_main_keyfigs.svg",
"name": "Hawaiian Holdings INC",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0001172222.svg",
"report_text": "The relative strengths and weaknesses of Hawaiian 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 Hawaiian Holdings INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Hawaiian Holdings INC is the variable Other Net Income, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 7.2% points above the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0001172222_2018_Hawaiian_Holdings_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "11.3",
"Stockholders Equity": "2.49",
"ECR before LimitedLiability": "5.10",
"Long Term Debt And Capital Lease Obligations": "5.00",
"Liabilities Noncurrent": "2.74",
"Accrued Liabilities Current": "2.56",
"Assets": "-2.67",
"Property Plant And Equipment Net": "-3.73",
"Expenses": "-12.4",
"Revenues": "37.1",
"Net Income": "-2.62",
"Depreciation Depletion And Amortization": "-3.10",
"Depreciation And Amortization": "2.50",
"Aircraft Maintenance Materials And Repairs": "-8.84",
"Fuel Costs": "-14.7",
"Costs And Expenses": "2.98",
"Other Expenses": "18.4",
"Aircraft Rental": "-6.10",
"Other Revenues": "37.1",
"Other Net Income": "-25.4",
"Economic Capital Ratio": "5.70"
},
"2012": {
"Liabilities": "2.08",
"Stockholders Equity": "3.44",
"ECR before LimitedLiability": "51.0",
"Accrued Liabilities Current": "2.96",
"Long Term Debt And Capital Lease Obligations": "1.80",
"Other Liabilities": "-5.92",
"Fuel Costs": "-17.4",
"Expenses": "5.26",
"Revenues": "42.9",
"Net Income": "18.5",
"Landing Fees And Other Rentals": "-2.46",
"Depreciation Depletion And Amortization": "-3.14",
"Aircraft Maintenance Materials And Repairs": "-7.22",
"Depreciation And Amortization": "1.55",
"Aircraft Rental": "-3.70",
"Labor And Related Expense": "-3.35",
"Other Expenses": "44.9",
"Other Revenues": "42.9",
"Comprehensive Net Income": "18.2",
"Other Net Income": "-27.0",
"Economic Capital Ratio": "6.79"
},
"2014": {
"Accounts Payable Current": "3.14",
"Liabilities": "11.5",
"Stockholders Equity": "10.0",
"Comprehensive Net Income": "-2.13",
"ECR before LimitedLiability": "6.42",
"Long Term Debt And Capital Lease Obligations": "2.51",
"Accrued Liabilities Current": "2.19",
"Liabilities Noncurrent": "2.26",
"Other Liabilities": "-3.72",
"Liabilities Current": "2.93",
"Revenues": "14.7",
"Fuel Costs": "-14.4",
"Other Revenues": "14.7",
"Aircraft Rental": "-3.08",
"Other Net Income": "-15.7",
"Other Expenses": "27.2",
"Labor And Related Expense": "-2.20",
"Costs And Expenses": "1.96",
"Aircraft Maintenance Materials And Repairs": "-7.08",
"Depreciation Depletion And Amortization": "-1.85",
"Economic Capital Ratio": "6.87"
},
"2015": {
"Accrued Liabilities Current": "3.20",
"Liabilities": "10.6",
"Expenses": "-2.56",
"Revenues": "19.2",
"Stockholders Equity": "5.58",
"ECR before LimitedLiability": "6.23",
"Employee Related Liabilities Current": "1.86",
"Liabilities Current": "7.96",
"Liabilities Noncurrent": "2.77",
"Accounts Payable Current": "3.45",
"Other Liabilities": "-16.4",
"Long Term Debt And Capital Lease Obligations": "3.29",
"Aircraft Rental": "-3.77",
"Other Expenses": "28.8",
"Fuel Costs": "-10.2",
"Depreciation Depletion And Amortization": "-2.84",
"Aircraft Maintenance Materials And Repairs": "-7.98",
"Labor And Related Expense": "-7.23",
"Other Revenues": "19.2",
"Economic Capital Ratio": "5.95",
"Other Net Income": "-18.2"
},
"2016": {
"Liabilities": "7.77",
"Stockholders Equity": "4.95",
"ECR before LimitedLiability": "7.52",
"Liabilities Current": "-3.54",
"Other Liabilities": "-2.52",
"Accrued Liabilities Current": "2.94",
"Long Term Debt And Capital Lease Obligations": "4.12",
"Liabilities Noncurrent": "3.16",
"Fuel Costs": "-6.40",
"Expenses": "-2.69",
"Revenues": "19.0",
"Net Income": "3.51",
"Depreciation Depletion And Amortization": "-2.75",
"Aircraft Rental": "-3.77",
"Labor And Related Expense": "-6.08",
"Other Expenses": "21.7",
"Aircraft Maintenance Materials And Repairs": "-7.00",
"Other Revenues": "19.0",
"Other Net Income": "-14.3",
"Comprehensive Net Income": "3.33",
"Economic Capital Ratio": "7.39"
},
"2017": {
"Liabilities": "7.02",
"ECR before LimitedLiability": "7.70",
"Long Term Debt And Capital Lease Obligations": "9.91",
"Accrued Liabilities Current": "2.90",
"Other Liabilities": "-13.2",
"Employee Related Liabilities Current": "2.17",
"Liabilities Noncurrent": "3.18",
"Other Expenses": "15.3",
"Expenses": "-3.27",
"Revenues": "26.1",
"Net Income": "5.75",
"Aircraft Maintenance Materials And Repairs": "-5.62",
"Depreciation Depletion And Amortization": "-2.89",
"Aircraft Rental": "-3.96",
"Other Cost And Expense Operating": "3.22",
"Labor And Related Expense": "-3.82",
"Fuel Costs": "-6.56",
"Other Revenues": "26.1",
"Other Net Income": "-20.1",
"Comprehensive Net Income": "6.25",
"Economic Capital Ratio": "7.24"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001172222_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Accounts Payable Current": "80,636",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "169,851",
"Aircraft Rental": "112,883",
"Assets Current": "499,531",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "66,262",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "513,284",
"Labor And Related Expense": "321,241",
"Landing Fees And Other Rentals": "72,445",
"Liabilities Current": "67,267",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "258,871",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "125,682",
"Other Expenses": "250,095",
"Other Liabilities": "340,917",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-21,365",
"Other Revenues": "1,650,459",
"Property Plant And Equipment Net": "729,127",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "488,820",
"Assets": "1,487,529",
"Expenses": "1,631,743",
"Revenues": "1,650,459",
"Stockholders Equity": "998,709",
"Net Income": "-2,649",
"Comprehensive Net Income": "-2,649",
"BaseVar": "2,821,654",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "83%"
}
},
"2012": {
"input_variables": {
"Accounts Payable Current": "82,084",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "183,552",
"Aircraft Rental": "98,786",
"Assets Current": "571,858",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "85,599",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "631,741",
"Labor And Related Expense": "376,574",
"Landing Fees And Other Rentals": "85,623",
"Liabilities Current": "74,828",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "225,248",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "-11,714",
"Other Cost And Expense Operating": "152,931",
"Other Expenses": "250,698",
"Other Liabilities": "496,878",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-43,612",
"Other Revenues": "1,962,353",
"Property Plant And Equipment Net": "1,068,718",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "653,790",
"Assets": "1,865,824",
"Expenses": "1,865,504",
"Revenues": "1,962,353",
"Stockholders Equity": "1,212,034",
"Net Income": "53,237",
"Comprehensive Net Income": "47,380",
"BaseVar": "3,414,974",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "84%"
}
},
"2014": {
"input_variables": {
"Accounts Payable Current": "0",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "225,619",
"Aircraft Rental": "106,422",
"Assets Current": "704,847",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "96,374",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "678,253",
"Labor And Related Expense": "447,446",
"Landing Fees And Other Rentals": "87,902",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "224,188",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "-80,126",
"Other Cost And Expense Operating": "182,433",
"Other Expenses": "289,819",
"Other Liabilities": "819,864",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-131,685",
"Other Revenues": "2,314,879",
"Property Plant And Equipment Net": "1,673,493",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "819,864",
"Assets": "2,602,528",
"Expenses": "2,114,268",
"Revenues": "2,314,879",
"Stockholders Equity": "1,782,664",
"Net Income": "68,926",
"Comprehensive Net Income": "28,863",
"BaseVar": "4,286,928",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "85%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "0",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "224,570",
"Aircraft Rental": "114,686",
"Assets Current": "740,984",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "81,838",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "109,206",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "362,821",
"Labor And Related Expense": "511,945",
"Landing Fees And Other Rentals": "96,613",
"Liabilities Current": "0",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "215,984",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "-80,001",
"Other Cost And Expense Operating": "108,140",
"Other Expenses": "352,705",
"Other Liabilities": "769,800",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-130,360",
"Other Revenues": "2,318,016",
"Property Plant And Equipment Net": "1,552,742",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "769,800",
"Assets": "2,509,710",
"Expenses": "1,962,525",
"Revenues": "2,318,016",
"Stockholders Equity": "1,739,910",
"Net Income": "225,132",
"Comprehensive Net Income": "185,131",
"BaseVar": "4,132,206",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "93%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "116,507",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "229,316",
"Aircraft Rental": "123,682",
"Assets Current": "798,236",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "99,365",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "109,130",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "326,532",
"Labor And Related Expense": "570,772",
"Landing Fees And Other Rentals": "111,228",
"Liabilities Current": "172,214",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "255,798",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "7,787",
"Other Cost And Expense Operating": "127,798",
"Other Expenses": "538,971",
"Other Liabilities": "541,395",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-8,898",
"Other Revenues": "2,478,848",
"Property Plant And Equipment Net": "1,654,567",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "830,116",
"Assets": "2,708,601",
"Expenses": "2,236,795",
"Revenues": "2,478,848",
"Stockholders Equity": "1,878,485",
"Net Income": "233,155",
"Comprehensive Net Income": "237,048",
"BaseVar": "4,395,801",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "95%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "140,805",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "218,815",
"Aircraft Rental": "136,560",
"Assets Current": "702,086",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "114,446",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "115,326",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "460,357",
"Labor And Related Expense": "658,141",
"Landing Fees And Other Rentals": "119,047",
"Liabilities Current": "146,283",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "315,482",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "13,574",
"Other Cost And Expense Operating": "145,109",
"Other Expenses": "363,266",
"Other Liabilities": "604,832",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-60,786",
"Other Revenues": "2,751,295",
"Property Plant And Equipment Net": "1,842,263",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "891,920",
"Assets": "2,859,831",
"Expenses": "2,331,068",
"Revenues": "2,751,295",
"Stockholders Equity": "1,967,911",
"Net Income": "359,441",
"Comprehensive Net Income": "366,228",
"BaseVar": "4,737,857",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "99%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.9988279083853633,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0001172222.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0001172222.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0001172222.svg"
},
{
"company_id": "0000100517",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0000100517.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0000100517.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000100517.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000100517_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0000100517_main_keyfigs.svg",
"name": "United Airlines Holdings Inc",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0000100517.svg",
"report_text": "The relative strengths and weaknesses of United Airlines 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 United Airlines Holdings Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 22% points.The greatest weakness of United Airlines Holdings Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 91%, being 1.4% points below the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0000100517_2018_United_Airlines_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-3.70",
"Expenses": "8.21",
"Revenues": "28.5",
"Stockholders Equity": "4.52",
"ECR before LimitedLiability": "-2.80",
"Long Term Debt And Capital Lease Obligations": "2.67",
"Accounts Payable Current": "-1.70",
"Other Liabilities": "-5.53",
"Liabilities Noncurrent": "2.33",
"Liabilities Current": "-3.12",
"Assets": "3.55",
"Other Assets": "5.15",
"Assets Current": "2.61",
"Property Plant And Equipment Net": "-2.91",
"Fuel Costs": "-2.66",
"Labor And Related Expense": "1.99",
"Costs And Expenses": "-3.44",
"Other Expenses": "15.0",
"Other Revenues": "28.5",
"Other Net Income": "-41.3",
"Economic Capital Ratio": "-2.85"
},
"2011": {
"Liabilities": "-14.1",
"Expenses": "6.85",
"Stockholders Equity": "-15.5",
"ECR before LimitedLiability": "-19.2",
"Long Term Debt And Capital Lease Obligations": "3.93",
"Other Liabilities": "-20.6",
"Liabilities Noncurrent": "2.13",
"Accrued Liabilities Current": "1.98",
"Assets": "-4.13",
"Property Plant And Equipment Net": "-7.53",
"Other Assets": "6.34",
"Other Cost And Expense Operating": "-3.52",
"Depreciation And Amortization": "-1.81",
"Fuel Costs": "-10.6",
"Costs And Expenses": "-3.62",
"Landing Fees And Other Rentals": "-2.17",
"Other Expenses": "25.0",
"Other Revenues": "18.9",
"Revenues": "18.9",
"Economic Capital Ratio": "-18.6",
"Other Net Income": "-21.5"
},
"2013": {
"Liabilities": "-5.41",
"Stockholders Equity": "-13.6",
"ECR before LimitedLiability": "39.0",
"Other Liabilities": "-9.55",
"Other Assets Noncurrent": "11.6",
"Assets": "-6.44",
"Property Plant And Equipment Net": "-7.29",
"Assets Current": "-3.22",
"Other Assets": "-4.40",
"Other Revenues": "30.1",
"Revenues": "30.1",
"Net Income": "29.5",
"Fuel Costs": "-16.7",
"Comprehensive Net Income": "29.7",
"Costs And Expenses": "-5.01",
"Other Net Income": "-7.00",
"Landing Fees And Other Rentals": "-3.52",
"Other Cost And Expense Operating": "-6.92",
"Other Expenses": "33.5",
"Labor And Related Expense": "-6.32",
"Economic Capital Ratio": "-7.68"
},
"2014": {
"Liabilities": "13.5",
"Stockholders Equity": "4.94",
"Property Plant And Equipment Net": "-4.05",
"ECR before LimitedLiability": "4.15",
"Employee Related Liabilities Current": "-3.01",
"Other Liabilities": "9.46",
"Depreciation And Amortization": "-3.34",
"Expenses": "-8.89",
"Revenues": "22.5",
"Comprehensive Net Income": "-2.83",
"Fuel Costs": "-18.4",
"Other Expenses": "41.5",
"Landing Fees And Other Rentals": "-4.22",
"Costs And Expenses": "-4.77",
"Labor And Related Expense": "-7.75",
"Other Cost And Expense Operating": "-7.44",
"Other Revenues": "22.5",
"Other Assets Noncurrent": "8.10",
"Other Assets": "-3.12",
"Other Net Income": "-14.4",
"Economic Capital Ratio": "4.60"
},
"2015": {
"Accrued Liabilities Current": "3.69",
"Liabilities": "11.3",
"Stockholders Equity": "7.83",
"Other Assets Noncurrent": "4.41",
"ECR before LimitedLiability": "19.5",
"Employee Related Liabilities Current": "-5.60",
"Liabilities Current": "5.74",
"Long Term Debt And Capital Lease Obligations": "3.80",
"Other Revenues": "23.8",
"Revenues": "23.8",
"Net Income": "13.7",
"Landing Fees And Other Rentals": "-4.18",
"Comprehensive Net Income": "14.3",
"Other Net Income": "-15.4",
"Other Expenses": "48.8",
"Fuel Costs": "-14.2",
"Costs And Expenses": "-4.71",
"Depreciation And Amortization": "-4.44",
"Other Cost And Expense Operating": "-9.69",
"Labor And Related Expense": "-14.1",
"Economic Capital Ratio": "19.2"
},
"2016": {
"Liabilities": "7.99",
"Expenses": "-4.81",
"Stockholders Equity": "4.33",
"ECR before LimitedLiability": "4.09",
"Employee Related Liabilities Current": "-4.34",
"Accrued Liabilities Current": "2.85",
"Long Term Debt And Capital Lease Obligations": "4.00",
"Liabilities Noncurrent": "3.07",
"Fuel Costs": "-8.27",
"Landing Fees And Other Rentals": "-3.30",
"Depreciation And Amortization": "-4.14",
"Labor And Related Expense": "-11.9",
"Costs And Expenses": "-3.56",
"Other Expenses": "34.6",
"Other Cost And Expense Operating": "-8.64",
"Revenues": "18.4",
"Other Revenues": "18.4",
"Other Assets Noncurrent": "5.50",
"Other Assets": "-2.57",
"Economic Capital Ratio": "3.95",
"Other Net Income": "-15.0"
},
"2017": {
"Liabilities": "7.03",
"Economic Capital Ratio": "-1.38",
"Long Term Debt And Capital Lease Obligations": "8.91",
"Accrued Liabilities Current": "2.58",
"Other Liabilities": "-5.38",
"Employee Related Liabilities Current": "-3.57",
"Liabilities Noncurrent": "2.83",
"Other Expenses": "21.8",
"Expenses": "-9.20",
"Revenues": "21.3",
"Net Income": "-3.25",
"Landing Fees And Other Rentals": "-2.56",
"Costs And Expenses": "-2.75",
"Other Cost And Expense Operating": "-6.81",
"Labor And Related Expense": "-8.74",
"Fuel Costs": "-7.53",
"Depreciation And Amortization": "-3.98",
"Other Revenues": "21.3",
"Other Net Income": "-17.0",
"Comprehensive Net Income": "-3.60",
"Other Assets Noncurrent": "4.66",
"Other Assets": "-2.32"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0000100517_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Accounts Payable Current": "1,805,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,115,000",
"Aircraft Rental": "500,000",
"Assets Current": "12,045,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "1,812,000",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,079,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,470,000",
"Fuel Costs": "6,687,000",
"Labor And Related Expense": "5,002,000",
"Landing Fees And Other Rentals": "1,307,000",
"Liabilities Current": "2,411,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "9,893,000",
"Other Assets Noncurrent": "715,000",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "3,170,000",
"Other Expenses": "1,581,000",
"Other Liabilities": "6,959,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-723,000",
"Other Revenues": "23,229,000",
"Property Plant And Equipment Net": "16,945,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "12,645,000",
"Assets": "39,598,000",
"Expenses": "22,253,000",
"Revenues": "23,229,000",
"Stockholders Equity": "26,953,000",
"Net Income": "253,000",
"Comprehensive Net Income": "253,000",
"BaseVar": "51,765,275",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "85%"
}
},
"2011": {
"input_variables": {
"Accounts Payable Current": "1,998,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,744,000",
"Aircraft Rental": "1,009,000",
"Assets Current": "10,997,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "2,403,000",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,547,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,509,000",
"Fuel Costs": "12,375,000",
"Labor And Related Expense": "7,652,000",
"Landing Fees And Other Rentals": "1,928,000",
"Liabilities Current": "1,186,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "9,802,000",
"Other Assets Noncurrent": "770,000",
"Other Compr. Net Income": "-804,000",
"Other Cost And Expense Operating": "4,603,000",
"Other Expenses": "2,032,000",
"Other Liabilities": "18,670,000",
"Other Liabilities Noncurrent": "1,395,000",
"Other Net Income": "-977,000",
"Other Revenues": "37,110,000",
"Property Plant And Equipment Net": "16,419,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "24,758,000",
"Assets": "37,988,000",
"Expenses": "35,293,000",
"Revenues": "37,110,000",
"Stockholders Equity": "13,230,000",
"Net Income": "840,000",
"Comprehensive Net Income": "438,000",
"BaseVar": "72,545,120",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "58%"
}
},
"2013": {
"input_variables": {
"Accounts Payable Current": "2,087,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,821,000",
"Aircraft Rental": "936,000",
"Assets Current": "8,702,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "2,419,000",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,689,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,696,000",
"Fuel Costs": "12,345,000",
"Labor And Related Expense": "8,625,000",
"Landing Fees And Other Rentals": "2,090,000",
"Liabilities Current": "1,368,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "0",
"Other Assets Noncurrent": "10,063,000",
"Other Compr. Net Income": "1,654,000",
"Other Cost And Expense Operating": "5,195,000",
"Other Expenses": "1,878,000",
"Other Liabilities": "16,470,000",
"Other Liabilities Noncurrent": "1,283,000",
"Other Net Income": "-710,000",
"Other Revenues": "38,279,000",
"Property Plant And Equipment Net": "18,047,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "22,904,000",
"Assets": "36,812,000",
"Expenses": "36,998,000",
"Revenues": "38,279,000",
"Stockholders Equity": "13,908,000",
"Net Income": "571,000",
"Comprehensive Net Income": "1,398,000",
"BaseVar": "72,948,755",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "63%"
}
},
"2014": {
"input_variables": {
"Accounts Payable Current": "1,882,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,748,455",
"Aircraft Rental": "831,227",
"Assets Current": "8,138,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "2,312,769",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,673,437",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,818,000",
"Fuel Costs": "11,040,640",
"Labor And Related Expense": "9,148,740",
"Landing Fees And Other Rentals": "2,393,894",
"Liabilities Current": "1,313,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "0",
"Other Assets Noncurrent": "9,748,000",
"Other Compr. Net Income": "1,646,330",
"Other Cost And Expense Operating": "5,113,639",
"Other Expenses": "1,788,207",
"Other Liabilities": "7,495,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-1,280,336",
"Other Revenues": "39,382,598",
"Property Plant And Equipment Net": "19,467,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "12,508,000",
"Assets": "37,353,000",
"Expenses": "36,051,008",
"Revenues": "39,382,598",
"Stockholders Equity": "24,845,000",
"Net Income": "2,051,255",
"Comprehensive Net Income": "2,874,420",
"BaseVar": "68,420,451",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "91%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "1,869,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,556,878",
"Aircraft Rental": "623,057",
"Assets Current": "7,828,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "2,267,443",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,896,537",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "2,350,000",
"Fuel Costs": "3,085,829",
"Labor And Related Expense": "10,262,569",
"Landing Fees And Other Rentals": "2,159,003",
"Liabilities Current": "1,224,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "0",
"Other Assets Noncurrent": "11,453,000",
"Other Compr. Net Income": "-953,211",
"Other Cost And Expense Operating": "5,041,269",
"Other Expenses": "-3,154,725",
"Other Liabilities": "6,971,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-980,245",
"Other Revenues": "37,064,521",
"Property Plant And Equipment Net": "21,580,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "12,414,000",
"Assets": "40,861,000",
"Expenses": "23,737,861",
"Revenues": "37,064,521",
"Stockholders Equity": "28,447,000",
"Net Income": "12,346,415",
"Comprehensive Net Income": "11,869,810",
"BaseVar": "61,455,890",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "122%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "2,139,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,817,800",
"Aircraft Rental": "604,364",
"Assets Current": "7,309,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "2,157,940",
"Deferred Revenue": "0",
"Depreciation And Amortization": "2,068,532",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "2,307,000",
"Fuel Costs": "4,121,585",
"Labor And Related Expense": "10,680,681",
"Landing Fees And Other Rentals": "2,141,418",
"Liabilities Current": "849,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "0",
"Other Assets Noncurrent": "9,513,000",
"Other Compr. Net Income": "120,696",
"Other Cost And Expense Operating": "5,613,259",
"Other Expenses": "-1,439,007",
"Other Liabilities": "6,991,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-515,278",
"Other Revenues": "35,542,892",
"Property Plant And Equipment Net": "23,318,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "12,286,000",
"Assets": "40,140,000",
"Expenses": "27,766,572",
"Revenues": "35,542,892",
"Stockholders Equity": "27,854,000",
"Net Income": "7,261,042",
"Comprehensive Net Income": "7,321,390",
"BaseVar": "61,702,718",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "107%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "2,196,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,932,282",
"Aircraft Rental": "560,063",
"Assets Current": "7,113,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "2,246,589",
"Deferred Revenue": "0",
"Depreciation And Amortization": "2,253,937",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "2,166,000",
"Fuel Costs": "7,871,371",
"Labor And Related Expense": "11,620,331",
"Landing Fees And Other Rentals": "2,286,242",
"Liabilities Current": "1,565,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "0",
"Other Assets Noncurrent": "9,005,000",
"Other Compr. Net Income": "-103,306",
"Other Cost And Expense Operating": "5,791,014",
"Other Expenses": "2,801,780",
"Other Liabilities": "6,749,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "-498,709",
"Other Revenues": "38,639,000",
"Property Plant And Equipment Net": "26,208,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "12,676,000",
"Assets": "42,326,000",
"Expenses": "37,363,607",
"Revenues": "38,639,000",
"Stockholders Equity": "29,650,000",
"Net Income": "776,684",
"Comprehensive Net Income": "725,031",
"BaseVar": "70,016,565",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "88%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.9125857867654855,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0000100517.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0000100517.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0000100517.svg"
},
{
"company_id": "0001135185",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0001135185.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0001135185.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001135185.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001135185_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001135185_main_keyfigs.svg",
"name": "Atlas AIR Worldwide Holdings INC",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0001135185.svg",
"report_text": "The relative strengths and weaknesses of Atlas AIR Worldwide 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 Atlas AIR Worldwide Holdings INC compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Atlas AIR Worldwide Holdings INC is the variable Liabilities, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 63%, being 30% points below the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0001135185_2018_Atlas_AIR_Worldwide_Holdings_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-15.7",
"Assets": "8.55",
"ECR before LimitedLiability": "-6.85",
"Long Term Debt And Capital Lease Obligations": "3.06",
"Other Liabilities Noncurrent": "-2.96",
"Other Liabilities": "-16.7",
"Liabilities Noncurrent": "1.66",
"Accrued Liabilities Current": "-4.14",
"Property Plant And Equipment Net": "12.8",
"Assets Current": "-1.87",
"Other Cost And Expense Operating": "2.01",
"Expenses": "19.1",
"Net Income": "2.42",
"Aircraft Maintenance Materials And Repairs": "2.56",
"Fuel Costs": "16.9",
"Costs And Expenses": "1.98",
"Other Expenses": "-12.7",
"Labor And Related Expense": "3.97",
"Other Net Income": "-14.1",
"Comprehensive Net Income": "2.56",
"Economic Capital Ratio": "-6.25"
},
"2012": {
"Liabilities": "-27.3",
"Assets": "14.7",
"Stockholders Equity": "-1.68",
"ECR before LimitedLiability": "33.1",
"Liabilities Current": "-1.93",
"Accrued Liabilities Current": "-1.78",
"Other Liabilities Noncurrent": "-2.45",
"Accounts Payable Current": "2.29",
"Other Liabilities": "-25.2",
"Property Plant And Equipment Net": "16.0",
"Fuel Costs": "14.5",
"Expenses": "32.0",
"Net Income": "15.4",
"Other Net Income": "-15.1",
"Aircraft Maintenance Materials And Repairs": "2.40",
"Aircraft Rental": "1.40",
"Labor And Related Expense": "3.33",
"Other Expenses": "4.14",
"Other Cost And Expense Operating": "1.98",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "-11.1"
},
"2013": {
"Liabilities": "-22.4",
"Assets": "12.0",
"Stockholders Equity": "-3.38",
"ECR before LimitedLiability": "36.2",
"Accrued Liabilities Current": "-2.12",
"Accounts Payable Current": "1.41",
"Other Liabilities": "-24.2",
"Long Term Debt And Capital Lease Obligations": "1.76",
"Liabilities Current": "-1.63",
"Property Plant And Equipment Net": "17.6",
"Assets Current": "-2.12",
"Fuel Costs": "11.0",
"Expenses": "26.8",
"Net Income": "24.3",
"Other Net Income": "-5.27",
"Aircraft Maintenance Materials And Repairs": "1.89",
"Other Cost And Expense Operating": "1.69",
"Other Expenses": "8.30",
"Labor And Related Expense": "3.13",
"Comprehensive Net Income": "23.9",
"Economic Capital Ratio": "-10.5"
},
"2014": {
"Liabilities": "-23.9",
"Expenses": "25.9",
"Stockholders Equity": "-3.95",
"ECR before LimitedLiability": "-19.4",
"Accrued Liabilities Current": "-3.09",
"Other Liabilities": "-23.7",
"Liabilities Current": "-1.57",
"Assets Current": "-1.65",
"Assets": "12.7",
"Property Plant And Equipment Net": "17.7",
"Fuel Costs": "11.6",
"Depreciation Depletion And Amortization": "1.65",
"Other Expenses": "1.69",
"Landing Fees And Other Rentals": "-1.60",
"Aircraft Maintenance Materials And Repairs": "1.97",
"Labor And Related Expense": "4.61",
"Other Cost And Expense Operating": "2.23",
"Revenues": "-15.1",
"Other Revenues": "-15.1",
"Economic Capital Ratio": "-18.9",
"Other Net Income": "-8.49"
},
"2015": {
"Accrued Liabilities Current": "-3.33",
"Liabilities": "-25.4",
"Assets": "10.1",
"Stockholders Equity": "-7.67",
"ECR before LimitedLiability": "-30.1",
"Other Liabilities Noncurrent": "-1.84",
"Other Liabilities": "-27.8",
"Assets Current": "-2.61",
"Property Plant And Equipment Net": "20.3",
"Other Assets Noncurrent": "-1.87",
"Expenses": "23.7",
"Revenues": "-15.7",
"Net Income": "-5.47",
"Other Expenses": "8.10",
"Fuel Costs": "7.10",
"Aircraft Maintenance Materials And Repairs": "1.95",
"Labor And Related Expense": "2.78",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "-5.29",
"Other Net Income": "-10.6",
"Economic Capital Ratio": "-30.4"
},
"2016": {
"Liabilities": "-27.1",
"Assets": "10.5",
"Stockholders Equity": "-7.86",
"ECR before LimitedLiability": "-28.5",
"Other Liabilities": "-25.6",
"Accrued Liabilities Current": "-3.87",
"Other Liabilities Noncurrent": "-2.72",
"Long Term Debt And Capital Lease Obligations": "2.22",
"Property Plant And Equipment Net": "24.2",
"Assets Current": "-5.20",
"Fuel Costs": "6.35",
"Expenses": "25.1",
"Revenues": "-15.3",
"Net Income": "-3.60",
"Labor And Related Expense": "2.57",
"Other Expenses": "5.47",
"Aircraft Maintenance Materials And Repairs": "2.23",
"Other Revenues": "-15.3",
"Other Net Income": "-10.3",
"Comprehensive Net Income": "-3.66",
"Economic Capital Ratio": "-28.7"
},
"2017": {
"Liabilities": "-28.8",
"Expenses": "25.6",
"Stockholders Equity": "-10.4",
"ECR before LimitedLiability": "-29.4",
"Long Term Debt And Capital Lease Obligations": "-27.5",
"Accrued Liabilities Current": "-5.22",
"Other Liabilities": "3.15",
"Other Liabilities Noncurrent": "-2.26",
"Assets": "7.08",
"Assets Current": "-2.90",
"Property Plant And Equipment Net": "14.4",
"Other Expenses": "-2.33",
"Aircraft Maintenance Materials And Repairs": "2.46",
"Costs And Expenses": "2.31",
"Other Cost And Expense Operating": "2.63",
"Labor And Related Expense": "5.76",
"Fuel Costs": "8.16",
"Other Revenues": "-11.5",
"Revenues": "-11.5",
"Other Net Income": "-11.3",
"Economic Capital Ratio": "-29.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0001135185_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Accounts Payable Current": "27,352",
"Accrued Liabilities Current": "175,298",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "393,837",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "261,844",
"Landing Fees And Other Rentals": "50,059",
"Liabilities Current": "70,007",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "248,928",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "101,872",
"Other Expenses": "894,021",
"Other Liabilities": "858,078",
"Other Liabilities Noncurrent": "118,888",
"Other Net Income": "5,889",
"Other Revenues": "1,398,216",
"Property Plant And Equipment Net": "1,748,233",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "1,249,623",
"Assets": "2,390,998",
"Expenses": "1,307,796",
"Revenues": "1,398,216",
"Stockholders Equity": "1,141,375",
"Net Income": "96,309",
"Comprehensive Net Income": "96,309",
"BaseVar": "3,325,416",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "71%"
}
},
"2012": {
"input_variables": {
"Accounts Payable Current": "20,789",
"Accrued Liabilities Current": "152,467",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "632,995",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "293,881",
"Landing Fees And Other Rentals": "60,524",
"Liabilities Current": "154,760",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "308,151",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "1,633",
"Other Cost And Expense Operating": "110,902",
"Other Expenses": "1,029,795",
"Other Liabilities": "1,414,666",
"Other Liabilities Noncurrent": "121,899",
"Other Net Income": "-21,216",
"Other Revenues": "1,646,032",
"Property Plant And Equipment Net": "2,211,539",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "1,864,581",
"Assets": "3,152,685",
"Expenses": "1,495,102",
"Revenues": "1,646,032",
"Stockholders Equity": "1,288,104",
"Net Income": "129,714",
"Comprehensive Net Income": "130,530",
"BaseVar": "4,264,644",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "66%"
}
},
"2013": {
"input_variables": {
"Accounts Payable Current": "65,367",
"Accrued Liabilities Current": "194,292",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "593,953",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "299,136",
"Landing Fees And Other Rentals": "90,733",
"Liabilities Current": "157,486",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "295,341",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "3,434",
"Other Cost And Expense Operating": "107,196",
"Other Expenses": "996,878",
"Other Liabilities": "1,910,794",
"Other Liabilities Noncurrent": "68,195",
"Other Net Income": "-68,968",
"Other Revenues": "1,656,900",
"Property Plant And Equipment Net": "2,828,965",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "2,396,134",
"Assets": "3,718,259",
"Expenses": "1,493,943",
"Revenues": "1,656,900",
"Stockholders Equity": "1,322,125",
"Net Income": "93,989",
"Comprehensive Net Income": "95,706",
"BaseVar": "4,846,097",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "60%"
}
},
"2014": {
"input_variables": {
"Accounts Payable Current": "42,864",
"Accrued Liabilities Current": "251,594",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "606,104",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "312,840",
"Landing Fees And Other Rentals": "184,021",
"Liabilities Current": "190,340",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "323,289",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "16,640",
"Other Cost And Expense Operating": "116,912",
"Other Expenses": "1,061,187",
"Other Liabilities": "2,133,612",
"Other Liabilities Noncurrent": "65,415",
"Other Net Income": "-114,635",
"Other Revenues": "1,829,155",
"Property Plant And Equipment Net": "3,172,227",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "2,683,825",
"Assets": "4,101,620",
"Expenses": "1,674,959",
"Revenues": "1,829,155",
"Stockholders Equity": "1,417,795",
"Net Income": "39,561",
"Comprehensive Net Income": "47,881",
"BaseVar": "5,410,363",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "58%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "93,278",
"Accrued Liabilities Current": "293,138",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "651,937",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "357,409",
"Landing Fees And Other Rentals": "93,718",
"Liabilities Current": "161,811",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "177,270",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "2,954",
"Other Cost And Expense Operating": "260,068",
"Other Expenses": "980,065",
"Other Liabilities": "2,026,424",
"Other Liabilities Noncurrent": "135,569",
"Other Net Income": "-322,637",
"Other Revenues": "1,827,595",
"Property Plant And Equipment Net": "3,335,196",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "2,710,220",
"Assets": "4,164,403",
"Expenses": "1,691,261",
"Revenues": "1,827,595",
"Stockholders Equity": "1,454,183",
"Net Income": "-186,303",
"Comprehensive Net Income": "-184,826",
"BaseVar": "5,570,980",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "53%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "59,543",
"Accrued Liabilities Current": "320,887",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "358,070",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "439,132",
"Landing Fees And Other Rentals": "72,080",
"Liabilities Current": "184,748",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "348,627",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "-5,661",
"Other Cost And Expense Operating": "167,184",
"Other Expenses": "1,084,853",
"Other Liabilities": "1,964,828",
"Other Liabilities Noncurrent": "200,035",
"Other Net Income": "-82,942",
"Other Revenues": "1,843,201",
"Property Plant And Equipment Net": "3,540,682",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "2,730,041",
"Assets": "4,247,379",
"Expenses": "1,763,248",
"Revenues": "1,843,201",
"Stockholders Equity": "1,517,338",
"Net Income": "-2,990",
"Comprehensive Net Income": "-5,820",
"BaseVar": "5,539,464",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "58%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "65,740",
"Accrued Liabilities Current": "454,843",
"Aircraft Maintenance Materials And Repairs": "0",
"Aircraft Rental": "0",
"Assets Current": "587,586",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "0",
"Fuel Costs": "0",
"Labor And Related Expense": "463,382",
"Landing Fees And Other Rentals": "120,442",
"Liabilities Current": "218,013",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "2,008,986",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "364,775",
"Other Assets Noncurrent": "0",
"Other Compr. Net Income": "1,290",
"Other Cost And Expense Operating": "162,003",
"Other Expenses": "1,095,452",
"Other Liabilities": "214,694",
"Other Liabilities Noncurrent": "203,330",
"Other Net Income": "-96,489",
"Other Revenues": "2,224,406",
"Property Plant And Equipment Net": "4,003,101",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "3,165,606",
"Assets": "4,955,462",
"Expenses": "1,841,279",
"Revenues": "2,224,406",
"Stockholders Equity": "1,789,856",
"Net Income": "286,637",
"Comprehensive Net Income": "287,282",
"BaseVar": "6,371,256",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "64%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.6275200760285233,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0001135185.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0001135185.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0001135185.svg"
},
{
"company_id": "0000027904",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0000027904.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0000027904.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000027904.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000027904_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0000027904_main_keyfigs.svg",
"name": "Delta AIR Lines INC",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0000027904.svg",
"report_text": "The relative strengths and weaknesses of Delta AIR Lines 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 Delta AIR Lines INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Delta AIR Lines INC is the variable Liabilities, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 58%, being 35% points below the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0000027904_2018_Delta_AIR_Lines_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Long Term Debt And Capital Lease Obligations Current": "-2.28",
"Liabilities": "-43.1",
"Assets": "-10.3",
"Stockholders Equity": "-39.7",
"Long Term Debt And Capital Lease Obligations": "-17.7",
"Other Liabilities": "-4.82",
"Liabilities Noncurrent": "-15.4",
"Other Assets": "3.43",
"Assets Current": "-7.10",
"Property Plant And Equipment Net": "-12.3",
"Expenses": "4.04",
"ECR before LimitedLiability": "-50.7",
"Fuel Costs": "2.10",
"Labor And Related Expense": "2.83",
"Costs And Expenses": "-8.31",
"Other Cost And Expense Operating": "2.88",
"Other Expenses": "3.46",
"Revenues": "-40.3",
"Other Revenues": "-40.3",
"Other Net Income": "6.44",
"Economic Capital Ratio": "-50.7"
},
"2011": {
"Liabilities": "-39.5",
"Assets": "-5.43",
"Stockholders Equity": "-34.1",
"Long Term Debt And Capital Lease Obligations": "-14.0",
"Other Liabilities Noncurrent": "-1.04",
"Other Liabilities": "-1.31",
"Liabilities Noncurrent": "-19.4",
"Employee Related Liabilities Current": "-0.702",
"Long Term Debt And Capital Lease Obligations Current": "-2.31",
"Property Plant And Equipment Net": "-8.69",
"Other Assets": "1.03",
"Other Assets Noncurrent": "-1.02",
"Assets Current": "-6.85",
"Expenses": "2.94",
"ECR before LimitedLiability": "-43.6",
"Depreciation And Amortization": "-1.33",
"Fuel Costs": "-0.866",
"Costs And Expenses": "-13.8",
"Other Expenses": "3.89",
"Economic Capital Ratio": "-43.0",
"Other Net Income": "-22.4"
},
"2013": {
"Liabilities": "-26.2",
"Stockholders Equity": "-13.8",
"Property Plant And Equipment Net": "-4.26",
"ECR before LimitedLiability": "46.4",
"Accrued Liabilities Current": "1.82",
"Liabilities Noncurrent": "-15.7",
"Other Liabilities": "4.65",
"Long Term Debt And Capital Lease Obligations": "-11.0",
"Fuel Costs": "-4.39",
"Expenses": "33.5",
"Revenues": "14.2",
"Net Income": "37.1",
"Costs And Expenses": "-10.7",
"Other Cost And Expense Operating": "2.33",
"Other Expenses": "38.6",
"Other Revenues": "14.2",
"Assets Current": "-2.26",
"Other Assets": "10.6",
"Comprehensive Net Income": "37.5",
"Other Net Income": "-5.06",
"Other Compr. Net Income": "2.47",
"Economic Capital Ratio": "-0.274"
},
"2014": {
"Liabilities": "-26.0",
"Assets": "-2.17",
"Stockholders Equity": "-21.9",
"ECR before LimitedLiability": "-35.5",
"Long Term Debt And Capital Lease Obligations": "-8.92",
"Liabilities Noncurrent": "-17.9",
"Other Liabilities": "5.93",
"Property Plant And Equipment Net": "-11.2",
"Other Assets": "9.96",
"Expenses": "10.0",
"Revenues": "-6.90",
"Net Income": "-2.78",
"Fuel Costs": "-7.30",
"Depreciation Depletion And Amortization": "2.43",
"Other Expenses": "12.3",
"Costs And Expenses": "-11.3",
"Other Cost And Expense Operating": "3.88",
"Other Revenues": "-6.90",
"Comprehensive Net Income": "-4.29",
"Other Net Income": "-11.4",
"Economic Capital Ratio": "-35.0"
},
"2015": {
"Accrued Liabilities Current": "2.06",
"Liabilities": "-26.9",
"Assets": "-2.51",
"Stockholders Equity": "-21.1",
"ECR before LimitedLiability": "-31.7",
"Employee Related Liabilities Current": "-2.80",
"Liabilities Current": "3.76",
"Liabilities Noncurrent": "-16.3",
"Other Liabilities Noncurrent": "-1.76",
"Long Term Debt And Capital Lease Obligations": "-6.38",
"Assets Current": "-4.45",
"Property Plant And Equipment Net": "-7.45",
"Other Assets": "15.5",
"Expenses": "14.3",
"Other Expenses": "22.5",
"Fuel Costs": "-3.60",
"Costs And Expenses": "-8.59",
"Other Cost And Expense Operating": "1.76",
"Labor And Related Expense": "-2.05",
"Economic Capital Ratio": "-32.0",
"Other Net Income": "-9.99"
},
"2016": {
"Liabilities": "-26.9",
"Assets": "-2.22",
"Stockholders Equity": "-20.6",
"ECR before LimitedLiability": "-29.5",
"Employee Related Liabilities Current": "-2.58",
"Accrued Liabilities Current": "1.92",
"Long Term Debt And Capital Lease Obligations": "-5.44",
"Liabilities Noncurrent": "-16.3",
"Property Plant And Equipment Net": "-5.26",
"Assets Current": "-5.15",
"Other Assets": "12.5",
"Fuel Costs": "-2.11",
"Expenses": "15.8",
"Net Income": "2.49",
"Other Net Income": "-11.1",
"Labor And Related Expense": "-3.13",
"Costs And Expenses": "-9.01",
"Other Expenses": "24.4",
"Other Cost And Expense Operating": "2.56",
"Comprehensive Net Income": "2.07",
"Economic Capital Ratio": "-29.6"
},
"2017": {
"Long Term Debt And Capital Lease Obligations Current": "-2.07",
"Liabilities": "-26.7",
"Assets": "-4.89",
"Stockholders Equity": "-23.8",
"ECR before LimitedLiability": "-34.2",
"Accounts Payable Current": "-2.00",
"Other Liabilities": "-3.59",
"Employee Related Liabilities Current": "-2.54",
"Liabilities Noncurrent": "-10.9",
"Assets Current": "-4.36",
"Other Assets": "9.99",
"Property Plant And Equipment Net": "-7.89",
"Other Expenses": "15.7",
"Expenses": "9.24",
"Depreciation Depletion And Amortization": "-2.44",
"Costs And Expenses": "-8.86",
"Other Cost And Expense Operating": "3.77",
"Other Revenues": "3.60",
"Revenues": "3.60",
"Other Net Income": "-12.8",
"Economic Capital Ratio": "-34.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0000027904_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Accounts Payable Current": "1,713,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,569,000",
"Aircraft Rental": "387,000",
"Assets Current": "7,307,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "4,305,000",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,511,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,370,000",
"Fuel Costs": "7,594,000",
"Labor And Related Expense": "6,751,000",
"Landing Fees And Other Rentals": "1,281,000",
"Liabilities Current": "654,000",
"Liabilities Noncurrent": "11,493,000",
"Long Term Debt And Capital Lease Obligations": "13,179,000",
"Long Term Debt And Capital Lease Obligations Current": "2,073,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "14,543,000",
"Other Assets Noncurrent": "1,031,000",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "1,646,000",
"Other Expenses": "4,509,000",
"Other Liabilities": "10,276,000",
"Other Liabilities Noncurrent": "1,533,000",
"Other Net Income": "30,146,000",
"Other Revenues": "0",
"Property Plant And Equipment Net": "20,307,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "42,291,000",
"Assets": "43,188,000",
"Expenses": "29,553,000",
"Revenues": "0",
"Stockholders Equity": "897,000",
"Net Income": "593,000",
"Comprehensive Net Income": "593,000",
"BaseVar": "75,872,445",
"ECR before LimitedLiability": "2.9%",
"Economic Capital Ratio": "37%"
}
},
"2011": {
"input_variables": {
"Accounts Payable Current": "1,600,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,765,000",
"Aircraft Rental": "298,000",
"Assets Current": "7,729,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "7,112,000",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,523,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,367,000",
"Fuel Costs": "9,730,000",
"Labor And Related Expense": "6,894,000",
"Landing Fees And Other Rentals": "1,281,000",
"Liabilities Current": "1,867,000",
"Liabilities Noncurrent": "14,200,000",
"Long Term Debt And Capital Lease Obligations": "11,847,000",
"Long Term Debt And Capital Lease Obligations Current": "1,944,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "14,545,000",
"Other Assets Noncurrent": "1,002,000",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "1,628,000",
"Other Expenses": "2,824,000",
"Other Liabilities": "10,651,000",
"Other Liabilities Noncurrent": "1,419,000",
"Other Net Income": "-1,206,000",
"Other Revenues": "35,115,000",
"Property Plant And Equipment Net": "20,223,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "44,895,000",
"Assets": "43,499,000",
"Expenses": "33,055,000",
"Revenues": "35,115,000",
"Stockholders Equity": "-1,396,000",
"Net Income": "854,000",
"Comprehensive Net Income": "854,000",
"BaseVar": "82,700,680",
"ECR before LimitedLiability": "0.15%",
"Economic Capital Ratio": "34%"
}
},
"2013": {
"input_variables": {
"Accounts Payable Current": "2,300,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,852,000",
"Aircraft Rental": "209,000",
"Assets Current": "9,651,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "7,334,000",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,658,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,926,000",
"Fuel Costs": "9,397,000",
"Labor And Related Expense": "7,720,000",
"Landing Fees And Other Rentals": "1,410,000",
"Liabilities Current": "1,121,000",
"Liabilities Noncurrent": "12,392,000",
"Long Term Debt And Capital Lease Obligations": "9,795,000",
"Long Term Debt And Capital Lease Obligations Current": "1,547,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "19,444,000",
"Other Assets Noncurrent": "1,303,000",
"Other Compr. Net Income": "3,447,000",
"Other Cost And Expense Operating": "1,520,000",
"Other Expenses": "-4,740,000",
"Other Liabilities": "9,817,000",
"Other Liabilities Noncurrent": "1,711,000",
"Other Net Income": "-873,000",
"Other Revenues": "37,773,000",
"Property Plant And Equipment Net": "21,854,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "40,609,000",
"Assets": "52,252,000",
"Expenses": "26,360,000",
"Revenues": "37,773,000",
"Stockholders Equity": "11,643,000",
"Net Income": "10,540,000",
"Comprehensive Net Income": "12,263,500",
"BaseVar": "84,421,915",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "71%"
}
},
"2014": {
"input_variables": {
"Accounts Payable Current": "2,622,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,824,671",
"Aircraft Rental": "228,656",
"Assets Current": "12,465,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "6,702,488",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,772,664",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "2,266,000",
"Fuel Costs": "12,416,480",
"Labor And Related Expense": "8,131,525",
"Landing Fees And Other Rentals": "1,442,080",
"Liabilities Current": "2,127,000",
"Liabilities Noncurrent": "15,138,000",
"Long Term Debt And Capital Lease Obligations": "8,561,000",
"Long Term Debt And Capital Lease Obligations Current": "1,216,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "18,717,000",
"Other Assets Noncurrent": "1,010,000",
"Other Compr. Net Income": "3,440,761",
"Other Cost And Expense Operating": "1,791,070",
"Other Expenses": "-4,303,219",
"Other Liabilities": "11,250,000",
"Other Liabilities Noncurrent": "2,128,000",
"Other Net Income": "-1,044,336",
"Other Revenues": "40,376,447",
"Property Plant And Equipment Net": "21,929,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "45,308,000",
"Assets": "54,121,000",
"Expenses": "30,006,415",
"Revenues": "40,376,447",
"Stockholders Equity": "8,813,000",
"Net Income": "9,325,696",
"Comprehensive Net Income": "11,046,077",
"BaseVar": "91,266,217",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "64%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "2,743,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,850,768",
"Aircraft Rental": "246,960",
"Assets Current": "9,056,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "5,330,837",
"Deferred Revenue": "0",
"Depreciation And Amortization": "119,013",
"Depreciation Depletion And Amortization": "1,835,000",
"Employee Related Liabilities Current": "3,195,000",
"Fuel Costs": "6,235,917",
"Labor And Related Expense": "8,798,779",
"Landing Fees And Other Rentals": "1,493,178",
"Liabilities Current": "1,306,000",
"Liabilities Noncurrent": "13,855,000",
"Long Term Debt And Capital Lease Obligations": "6,766,000",
"Long Term Debt And Capital Lease Obligations Current": "1,563,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "19,611,000",
"Other Assets Noncurrent": "1,428,000",
"Other Compr. Net Income": "-1,097,579",
"Other Cost And Expense Operating": "1,997,724",
"Other Expenses": "6,178,393",
"Other Liabilities": "10,965,000",
"Other Liabilities Noncurrent": "1,891,000",
"Other Net Income": "-813,005",
"Other Revenues": "40,706,144",
"Property Plant And Equipment Net": "23,039,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "42,284,000",
"Assets": "53,134,000",
"Expenses": "34,086,570",
"Revenues": "40,706,144",
"Stockholders Equity": "10,850,000",
"Net Income": "5,806,569",
"Comprehensive Net Income": "5,257,780",
"BaseVar": "90,279,330",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "57%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "2,572,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,819,547",
"Aircraft Rental": "278,835",
"Assets Current": "7,451,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "6,468,410",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "1,904,539",
"Employee Related Liabilities Current": "2,924,000",
"Fuel Costs": "4,944,322",
"Labor And Related Expense": "10,101,408",
"Landing Fees And Other Rentals": "1,489,990",
"Liabilities Current": "1,650,000",
"Liabilities Noncurrent": "13,378,000",
"Long Term Debt And Capital Lease Obligations": "6,201,000",
"Long Term Debt And Capital Lease Obligations Current": "1,131,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "17,702,000",
"Other Assets Noncurrent": "1,733,000",
"Other Compr. Net Income": "-178,333",
"Other Cost And Expense Operating": "1,986,026",
"Other Expenses": "6,181,108",
"Other Liabilities": "9,240,000",
"Other Liabilities Noncurrent": "1,878,000",
"Other Net Income": "-429,007",
"Other Revenues": "39,632,640",
"Property Plant And Equipment Net": "24,375,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "38,974,000",
"Assets": "51,261,000",
"Expenses": "35,174,184",
"Revenues": "39,632,640",
"Stockholders Equity": "12,287,000",
"Net Income": "4,029,448",
"Comprehensive Net Income": "3,940,282",
"BaseVar": "86,972,361",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "57%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "3,674,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "2,014,969",
"Aircraft Rental": "340,072",
"Assets Current": "7,844,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "6,990,416",
"Deferred Revenue": "0",
"Depreciation And Amortization": "0",
"Depreciation Depletion And Amortization": "2,249,992",
"Employee Related Liabilities Current": "3,022,000",
"Fuel Costs": "5,804,634",
"Labor And Related Expense": "10,461,493",
"Landing Fees And Other Rentals": "1,528,126",
"Liabilities Current": "2,925,000",
"Liabilities Noncurrent": "9,810,000",
"Long Term Debt And Capital Lease Obligations": "6,592,000",
"Long Term Debt And Capital Lease Obligations Current": "2,242,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "15,576,000",
"Other Assets Noncurrent": "3,309,000",
"Other Compr. Net Income": "-158,278",
"Other Cost And Expense Operating": "2,248,130",
"Other Expenses": "6,030,351",
"Other Liabilities": "9,006,000",
"Other Liabilities Noncurrent": "2,111,000",
"Other Net Income": "-379,683",
"Other Revenues": "41,251,355",
"Property Plant And Equipment Net": "26,563,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "39,382,000",
"Assets": "53,292,000",
"Expenses": "37,668,183",
"Revenues": "41,251,355",
"Stockholders Equity": "13,910,000",
"Net Income": "3,203,490",
"Comprehensive Net Income": "3,124,351",
"BaseVar": "90,435,912",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "57%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.579752045247607,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0000027904.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0000027904.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0000027904.svg"
},
{
"company_id": "0000006201",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution_0000006201.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2017/graphs/IME_0000006201.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000006201.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000006201_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0000006201_main_keyfigs.svg",
"name": "American Airlines Group Inc",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_0000006201.svg",
"report_text": "The relative strengths and weaknesses of American Airlines 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 American Airlines Group Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 10% points.The greatest weakness of American Airlines Group Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 43%, being 50% points below the market average of 93%.",
"report_url": "https://www.realrate-archive.com/us_air/2017/report/0000006201_2018_American_Airlines_Group_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Assets": "-3.43",
"Stockholders Equity": "-6.73",
"ECR before LimitedLiability": "-8.40",
"Other Assets": "-2.37",
"Aircraft Maintenance Materials And Repairs": "-3.03",
"Expenses": "-8.35",
"Revenues": "-52.4",
"Net Income": "-4.46",
"Fuel Costs": "-8.06",
"Labor And Related Expense": "-10.1",
"Other Cost And Expense Operating": "-2.28",
"Landing Fees And Other Rentals": "-2.30",
"Other Expenses": "18.2",
"Other Revenues": "-52.4",
"Long Term Debt And Capital Lease Obligations": "3.10",
"Liabilities Noncurrent": "2.71",
"Accrued Liabilities Current": "-3.82",
"Liabilities Current": "-3.13",
"Comprehensive Net Income": "-4.24",
"Other Net Income": "46.7",
"Economic Capital Ratio": "-8.45"
},
"2011": {
"Liabilities": "6.89",
"ECR before LimitedLiability": "-9.59",
"Long Term Debt And Capital Lease Obligations": "4.48",
"Other Liabilities": "3.26",
"Accrued Liabilities Current": "-2.59",
"Other Cost And Expense Operating": "-4.36",
"Expenses": "-11.0",
"Revenues": "-101",
"Net Income": "-11.4",
"Depreciation And Amortization": "-2.64",
"Fuel Costs": "-15.2",
"Costs And Expenses": "2.99",
"Landing Fees And Other Rentals": "-3.56",
"Other Expenses": "28.6",
"Labor And Related Expense": "-10.9",
"Other Revenues": "-101",
"Comprehensive Net Income": "-13.9",
"Other Net Income": "55.7",
"Other Compr. Net Income": "-2.62",
"Economic Capital Ratio": "-8.99",
"Other Assets": "-2.98"
},
"2012": {
"Fuel Costs": "-18.7",
"Expenses": "-2.26",
"Revenues": "-92.6",
"Net Income": "7.35",
"Landing Fees And Other Rentals": "-3.32",
"Depreciation Depletion And Amortization": "1.95",
"Depreciation And Amortization": "-4.75",
"Labor And Related Expense": "-12.0",
"Other Expenses": "37.7",
"Other Cost And Expense Operating": "-4.77",
"Other Revenues": "-92.6",
"Comprehensive Net Income": "9.85",
"Other Net Income": "58.5",
"Other Compr. Net Income": "2.34",
"ECR before LimitedLiability": "38.0",
"Economic Capital Ratio": "-6.22",
"Accrued Liabilities Current": "-2.32",
"Other Liabilities": "1.89",
"Other Assets Noncurrent": "2.45",
"Other Assets": "-2.32",
"Liabilities Current": "-2.24"
},
"2013": {
"Liabilities": "-32.9",
"Assets": "-0.147",
"Stockholders Equity": "-26.7",
"Liabilities Noncurrent": "-0.256",
"Other Liabilities": "-0.177",
"Long Term Debt And Capital Lease Obligations": "-14.3",
"Other Liabilities Noncurrent": "-0.195",
"ECR before LimitedLiability": "9.37",
"Property Plant And Equipment Net": "-2.43",
"Assets Current": "0.322",
"Other Assets": "0.262",
"Fuel Costs": "-0.232",
"Expenses": "4.93",
"Revenues": "-45.9",
"Net Income": "3.58",
"Other Expenses": "6.09",
"Labor And Related Expense": "0.165",
"Other Revenues": "-45.9",
"Comprehensive Net Income": "3.76",
"Other Net Income": "15.8",
"Economic Capital Ratio": "-37.3"
},
"2014": {
"Liabilities": "-27.8",
"Assets": "-9.58",
"Stockholders Equity": "-30.5",
"ECR before LimitedLiability": "-38.3",
"Long Term Debt And Capital Lease Obligations Current": "-2.01",
"Other Liabilities Noncurrent": "-4.39",
"Long Term Debt And Capital Lease Obligations": "-22.8",
"Liabilities Noncurrent": "-9.36",
"Other Liabilities": "6.97",
"Property Plant And Equipment Net": "-10.2",
"Expenses": "7.07",
"Revenues": "-78.2",
"Net Income": "2.37",
"Fuel Costs": "-7.52",
"Depreciation Depletion And Amortization": "2.71",
"Other Expenses": "12.0",
"Costs And Expenses": "-12.6",
"Other Revenues": "-78.2",
"Other Net Income": "29.5",
"Economic Capital Ratio": "-37.8",
"Other Compr. Net Income": "-2.32"
},
"2015": {
"Liabilities": "-31.0",
"Stockholders Equity": "-25.5",
"ECR before LimitedLiability": "-30.8",
"Liabilities Noncurrent": "-8.05",
"Other Liabilities": "2.96",
"Long Term Debt And Capital Lease Obligations": "-23.7",
"Assets": "-4.48",
"Assets Current": "-3.45",
"Property Plant And Equipment Net": "-3.66",
"Other Assets": "-3.90",
"Other Assets Noncurrent": "7.97",
"Expenses": "19.7",
"Net Income": "7.68",
"Other Net Income": "-11.6",
"Other Expenses": "26.0",
"Fuel Costs": "-3.46",
"Costs And Expenses": "-8.78",
"Other Cost And Expense Operating": "-2.85",
"Labor And Related Expense": "-4.02",
"Comprehensive Net Income": "7.69",
"Economic Capital Ratio": "-31.1"
},
"2016": {
"Liabilities": "-35.3",
"Expenses": "10.4",
"Revenues": "-4.47",
"Stockholders Equity": "-30.8",
"ECR before LimitedLiability": "-43.7",
"Other Liabilities": "3.71",
"Other Liabilities Noncurrent": "-2.62",
"Long Term Debt And Capital Lease Obligations": "-27.2",
"Liabilities Noncurrent": "-7.82",
"Other Assets Noncurrent": "8.15",
"Assets": "-6.10",
"Property Plant And Equipment Net": "-2.32",
"Assets Current": "-4.78",
"Other Assets": "-5.86",
"Depreciation Depletion And Amortization": "1.99",
"Labor And Related Expense": "-3.94",
"Costs And Expenses": "-9.00",
"Other Expenses": "14.0",
"Other Revenues": "-4.47",
"Economic Capital Ratio": "-43.8",
"Other Net Income": "-13.6"
},
"2017": {
"Long Term Debt And Capital Lease Obligations Current": "-2.39",
"Liabilities": "-35.5",
"Assets": "-10.8",
"Stockholders Equity": "-35.9",
"ECR before LimitedLiability": "-49.5",
"Long Term Debt And Capital Lease Obligations": "-22.6",
"Accrued Liabilities Current": "1.84",
"Other Liabilities Noncurrent": "-2.25",
"Liabilities Noncurrent": "-7.49",
"Other Assets Noncurrent": "5.73",
"Assets Current": "-5.28",
"Other Assets": "-5.54",
"Property Plant And Equipment Net": "-5.81",
"Other Expenses": "10.0",
"Expenses": "8.86",
"Other Net Income": "-15.8",
"Net Income": "-5.35",
"Depreciation Depletion And Amortization": "1.95",
"Costs And Expenses": "-9.38",
"Comprehensive Net Income": "-5.49",
"Economic Capital Ratio": "-50.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2017/plot_over_time/0000006201_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Accounts Payable Current": "1,156,000",
"Accrued Liabilities Current": "1,587,000",
"Aircraft Maintenance Materials And Repairs": "1,329,000",
"Aircraft Rental": "580,000",
"Assets Current": "6,838,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,093,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "498,000",
"Fuel Costs": "6,400,000",
"Labor And Related Expense": "6,847,000",
"Landing Fees And Other Rentals": "1,418,000",
"Liabilities Current": "1,776,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "1,176,000",
"Other Assets Noncurrent": "2,236,000",
"Other Compr. Net Income": "0",
"Other Cost And Expense Operating": "2,729,000",
"Other Expenses": "1,431,000",
"Other Liabilities": "3,763,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "21,356,000",
"Other Revenues": "0",
"Property Plant And Equipment Net": "14,838,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "8,780,000",
"Assets": "25,088,000",
"Expenses": "21,827,000",
"Revenues": "0",
"Stockholders Equity": "16,308,000",
"Net Income": "-471,000",
"Comprehensive Net Income": "-471,000",
"BaseVar": "40,900,565",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "79%"
}
},
"2011": {
"input_variables": {
"Accounts Payable Current": "1,007,000",
"Accrued Liabilities Current": "1,358,000",
"Aircraft Maintenance Materials And Repairs": "1,284,000",
"Aircraft Rental": "662,000",
"Assets Current": "6,757,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,086,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "524,000",
"Fuel Costs": "8,304,000",
"Labor And Related Expense": "7,053,000",
"Landing Fees And Other Rentals": "1,432,000",
"Liabilities Current": "1,518,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "1,287,000",
"Other Assets Noncurrent": "1,891,000",
"Other Compr. Net Income": "-1,209,000",
"Other Cost And Expense Operating": "2,907,000",
"Other Expenses": "2,423,000",
"Other Liabilities": "4,223,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "23,172,000",
"Other Revenues": "0",
"Property Plant And Equipment Net": "13,913,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "8,630,000",
"Assets": "23,848,000",
"Expenses": "25,151,000",
"Revenues": "0",
"Stockholders Equity": "15,218,000",
"Net Income": "-1,979,000",
"Comprehensive Net Income": "-2,583,500",
"BaseVar": "43,729,260",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "68%"
}
},
"2012": {
"input_variables": {
"Accounts Payable Current": "1,244,000",
"Accrued Liabilities Current": "1,451,000",
"Aircraft Maintenance Materials And Repairs": "1,015,000",
"Aircraft Rental": "550,000",
"Assets Current": "7,072,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,400,000",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "666,000",
"Fuel Costs": "8,717,000",
"Labor And Related Expense": "6,897,000",
"Landing Fees And Other Rentals": "1,304,000",
"Liabilities Current": "1,388,000",
"Liabilities Noncurrent": "0",
"Long Term Debt And Capital Lease Obligations": "0",
"Long Term Debt And Capital Lease Obligations Current": "0",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "1,152,000",
"Other Assets Noncurrent": "2,167,000",
"Other Compr. Net Income": "984,000",
"Other Cost And Expense Operating": "2,892,000",
"Other Expenses": "3,612,000",
"Other Liabilities": "4,555,000",
"Other Liabilities Noncurrent": "0",
"Other Net Income": "24,511,000",
"Other Revenues": "0",
"Property Plant And Equipment Net": "13,119,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "9,304,000",
"Assets": "23,510,000",
"Expenses": "26,387,000",
"Revenues": "0",
"Stockholders Equity": "14,206,000",
"Net Income": "-1,876,000",
"Comprehensive Net Income": "-1,384,000",
"BaseVar": "45,201,510",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "71%"
}
},
"2013": {
"input_variables": {
"Accounts Payable Current": "1,368,000",
"Accrued Liabilities Current": "2,464,000",
"Aircraft Maintenance Materials And Repairs": "1,245,759",
"Aircraft Rental": "776,907",
"Assets Current": "14,323,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "0",
"Deferred Revenue": "0",
"Depreciation And Amortization": "920,354",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,143,000",
"Fuel Costs": "7,495,211",
"Labor And Related Expense": "5,409,209",
"Landing Fees And Other Rentals": "1,149,133",
"Liabilities Current": "0",
"Liabilities Noncurrent": "5,828,000",
"Long Term Debt And Capital Lease Obligations": "15,353,000",
"Long Term Debt And Capital Lease Obligations Current": "1,446,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "6,397,000",
"Other Assets Noncurrent": "2,299,000",
"Other Compr. Net Income": "959,091",
"Other Cost And Expense Operating": "2,974,304",
"Other Expenses": "26,037,787",
"Other Liabilities": "14,248,000",
"Other Liabilities Noncurrent": "3,159,000",
"Other Net Income": "25,953,388",
"Other Revenues": "0",
"Property Plant And Equipment Net": "19,259,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "45,009,000",
"Assets": "42,278,000",
"Expenses": "46,008,664",
"Revenues": "0",
"Stockholders Equity": "-2,731,000",
"Net Income": "-20,055,276",
"Comprehensive Net Income": "-19,575,730",
"BaseVar": "84,114,734",
"ECR before LimitedLiability": "-54%",
"Economic Capital Ratio": "23%"
}
},
"2014": {
"input_variables": {
"Accounts Payable Current": "1,377,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "2,085,849",
"Aircraft Rental": "1,451,466",
"Assets Current": "12,112,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "6,516,000",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,202,048",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,194,000",
"Fuel Costs": "11,385,676",
"Labor And Related Expense": "8,344,539",
"Landing Fees And Other Rentals": "1,713,346",
"Liabilities Current": "2,097,000",
"Liabilities Noncurrent": "7,562,000",
"Long Term Debt And Capital Lease Obligations": "16,196,000",
"Long Term Debt And Capital Lease Obligations Current": "1,708,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "6,331,000",
"Other Assets Noncurrent": "2,244,000",
"Other Compr. Net Income": "-1,494,612",
"Other Cost And Expense Operating": "4,212,788",
"Other Expenses": "4,465,651",
"Other Liabilities": "8,213,000",
"Other Liabilities Noncurrent": "3,403,000",
"Other Net Income": "44,129,844",
"Other Revenues": "0",
"Property Plant And Equipment Net": "23,084,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "41,750,000",
"Assets": "43,771,000",
"Expenses": "41,377,363",
"Revenues": "0",
"Stockholders Equity": "2,021,000",
"Net Income": "2,752,482",
"Comprehensive Net Income": "2,005,176",
"BaseVar": "91,046,510",
"ECR before LimitedLiability": "8.2%",
"Economic Capital Ratio": "42%"
}
},
"2015": {
"input_variables": {
"Accounts Payable Current": "1,563,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,892,017",
"Aircraft Rental": "1,250,000",
"Assets Current": "9,985,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "6,023,302",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,351,563",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,205,000",
"Fuel Costs": "6,371,222",
"Labor And Related Expense": "9,529,600",
"Landing Fees And Other Rentals": "1,730,922",
"Liabilities Current": "2,334,000",
"Liabilities Noncurrent": "7,450,000",
"Long Term Debt And Capital Lease Obligations": "18,330,000",
"Long Term Debt And Capital Lease Obligations Current": "2,231,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "0",
"Other Assets Noncurrent": "10,920,000",
"Other Compr. Net Income": "-1,105,633",
"Other Cost And Expense Operating": "4,401,873",
"Other Expenses": "-966,895",
"Other Liabilities": "7,132,000",
"Other Liabilities Noncurrent": "2,535,000",
"Other Net Income": "28,417,554",
"Other Revenues": "40,990,000",
"Property Plant And Equipment Net": "27,510,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "42,780,000",
"Assets": "48,415,000",
"Expenses": "31,583,604",
"Revenues": "40,990,000",
"Stockholders Equity": "5,635,000",
"Net Income": "37,823,950",
"Comprehensive Net Income": "37,271,134",
"BaseVar": "102,261,219",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "107%"
}
},
"2016": {
"input_variables": {
"Accounts Payable Current": "1,592,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,834,828",
"Aircraft Rental": "1,192,170",
"Assets Current": "10,324,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "6,039,376",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,496,720",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,516,000",
"Fuel Costs": "5,017,135",
"Labor And Related Expense": "10,930,473",
"Landing Fees And Other Rentals": "1,771,199",
"Liabilities Current": "2,208,000",
"Liabilities Noncurrent": "7,842,000",
"Long Term Debt And Capital Lease Obligations": "22,489,000",
"Long Term Debt And Capital Lease Obligations Current": "1,855,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "0",
"Other Assets Noncurrent": "9,791,000",
"Other Compr. Net Income": "-292,880",
"Other Cost And Expense Operating": "4,542,118",
"Other Expenses": "3,025,842",
"Other Liabilities": "7,227,000",
"Other Liabilities Noncurrent": "2,760,000",
"Other Net Income": "-1,105,728",
"Other Revenues": "40,195,696",
"Property Plant And Equipment Net": "31,159,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "47,489,000",
"Assets": "51,274,000",
"Expenses": "35,849,862",
"Revenues": "40,195,696",
"Stockholders Equity": "3,785,000",
"Net Income": "3,240,106",
"Comprehensive Net Income": "3,093,666",
"BaseVar": "92,363,012",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "45%"
}
},
"2017": {
"input_variables": {
"Accounts Payable Current": "1,688,000",
"Accrued Liabilities Current": "0",
"Aircraft Maintenance Materials And Repairs": "1,956,794",
"Aircraft Rental": "1,195,619",
"Assets Current": "9,146,000",
"Assets Noncurrent": "0",
"Contract With Customer Liability Current": "0",
"Costs And Expenses": "6,508,259",
"Deferred Revenue": "0",
"Depreciation And Amortization": "1,673,201",
"Depreciation Depletion And Amortization": "0",
"Employee Related Liabilities Current": "1,672,000",
"Fuel Costs": "6,157,488",
"Labor And Related Expense": "11,863,269",
"Landing Fees And Other Rentals": "1,805,356",
"Liabilities Current": "2,281,000",
"Liabilities Noncurrent": "7,497,000",
"Long Term Debt And Capital Lease Obligations": "22,511,000",
"Long Term Debt And Capital Lease Obligations Current": "2,554,000",
"Operating Lease Liability Current": "0",
"Operating Lease Liability Noncurrent": "0",
"Operating Lease Right Of Use Asset": "0",
"Other Assets": "0",
"Other Assets Noncurrent": "8,094,000",
"Other Compr. Net Income": "-162,650",
"Other Cost And Expense Operating": "4,839,433",
"Other Expenses": "3,393,032",
"Other Liabilities": "6,769,000",
"Other Liabilities Noncurrent": "2,498,000",
"Other Net Income": "-976,202",
"Other Revenues": "42,165,834",
"Property Plant And Equipment Net": "34,156,000",
"Revenue From Contract With Customer Excluding Assessed Tax": "0"
},
"output_variables": {
"Liabilities": "47,470,000",
"Assets": "51,396,000",
"Expenses": "39,392,452",
"Revenues": "42,165,834",
"Stockholders Equity": "3,926,000",
"Net Income": "1,797,179",
"Comprehensive Net Income": "1,715,854",
"BaseVar": "95,329,912",
"ECR before LimitedLiability": "8.9%",
"Economic Capital Ratio": "42%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.4268578164649303,
"company_index": "https://www.realrate-archive.com/us_air/2017/industry_indexes/0000006201.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2017/analytics/equity/0000006201.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2017/analytics/profit_loss/0000006201.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2017/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"210 B"
],
[
"Assets",
"244 B"
],
[
"Expenses",
"199 B"
],
[
"Stockholders Equity",
"122 B"
]
],
"industry_id": "us_air",
"industry_label": "Aviation",
"num_companies": 11,
"num_top_companies": 2,
"ecr_records": {
"2010": {
"0000073887": {
"rank": 1,
"ecr": "124"
},
"0001158463": {
"rank": 2,
"ecr": "103"
},
"0000092380": {
"rank": 3,
"ecr": "103"
},
"0001048911": {
"rank": 4,
"ecr": "102"
},
"0000100517": {
"rank": 5,
"ecr": "85"
},
"0000006201": {
"rank": 6,
"ecr": "79"
},
"0000004515": {
"rank": 7,
"ecr": "66"
},
"0000027904": {
"rank": 8,
"ecr": "37"
}
},
"2011": {
"0000073887": {
"rank": 1,
"ecr": "125"
},
"0000350403": {
"rank": 2,
"ecr": "121"
},
"0001048911": {
"rank": 3,
"ecr": "107"
},
"0000230211": {
"rank": 4,
"ecr": "103"
},
"0001158463": {
"rank": 5,
"ecr": "98"
},
"0001498710": {
"rank": 6,
"ecr": "97"
},
"0000092380": {
"rank": 7,
"ecr": "92"
},
"0001172222": {
"rank": 8,
"ecr": "83"
},
"0000914397": {
"rank": 9,
"ecr": "76"
},
"0001135185": {
"rank": 10,
"ecr": "71"
},
"0000006201": {
"rank": 11,
"ecr": "68"
},
"0000004515": {
"rank": 12,
"ecr": "62"
},
"0000100517": {
"rank": 13,
"ecr": "58"
},
"0000816159": {
"rank": 14,
"ecr": "57"
},
"0000894081": {
"rank": 15,
"ecr": "54"
},
"0001514226": {
"rank": 16,
"ecr": "46"
},
"0000701345": {
"rank": 17,
"ecr": "36"
},
"0000027904": {
"rank": 18,
"ecr": "34"
}
},
"2012": {
"0000073887": {
"rank": 1,
"ecr": "119"
},
"0000350403": {
"rank": 2,
"ecr": "109"
},
"0001048911": {
"rank": 3,
"ecr": "103"
},
"0000230211": {
"rank": 4,
"ecr": "101"
},
"0001498710": {
"rank": 5,
"ecr": "99"
},
"0001158463": {
"rank": 6,
"ecr": "96"
},
"0000092380": {
"rank": 7,
"ecr": "94"
},
"0001172222": {
"rank": 8,
"ecr": "84"
},
"0001128281": {
"rank": 9,
"ecr": "81"
},
"0000006201": {
"rank": 10,
"ecr": "71"
},
"0000914397": {
"rank": 11,
"ecr": "69"
},
"0001135185": {
"rank": 12,
"ecr": "66"
},
"0000004515": {
"rank": 13,
"ecr": "61"
},
"0000816159": {
"rank": 14,
"ecr": "60"
},
"0001514226": {
"rank": 15,
"ecr": "48"
},
"0000701345": {
"rank": 16,
"ecr": "46"
},
"0000842722": {
"rank": 17,
"ecr": "0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000061"
}
},
"2013": {
"0000350403": {
"rank": 1,
"ecr": "123"
},
"0000073887": {
"rank": 2,
"ecr": "119"
},
"0001048911": {
"rank": 3,
"ecr": "102"
},
"0001498710": {
"rank": 4,
"ecr": "105"
},
"0000230211": {
"rank": 5,
"ecr": "96"
},
"0001158463": {
"rank": 6,
"ecr": "92"
},
"0000092380": {
"rank": 7,
"ecr": "95"
},
"0000027904": {
"rank": 8,
"ecr": "71"
},
"0000914397": {
"rank": 9,
"ecr": "68"
},
"0001525221": {
"rank": 10,
"ecr": "67"
},
"0000100517": {
"rank": 11,
"ecr": "63"
},
"0001135185": {
"rank": 12,
"ecr": "60"
},
"0000816159": {
"rank": 13,
"ecr": "59"
},
"0001159154": {
"rank": 14,
"ecr": "46"
},
"0000006201": {
"rank": 15,
"ecr": "23"
},
"0000353184": {
"rank": 16,
"ecr": "0.00000000019"
},
"0000842722": {
"rank": 17,
"ecr": "0.00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000018"
}
},
"2014": {
"0000073887": {
"rank": 1,
"ecr": "115"
},
"0001498710": {
"rank": 2,
"ecr": "109"
},
"0001048911": {
"rank": 3,
"ecr": "114"
},
"0000230211": {
"rank": 4,
"ecr": "99"
},
"0001158463": {
"rank": 5,
"ecr": "100"
},
"0000353184": {
"rank": 6,
"ecr": "97"
},
"0000092380": {
"rank": 7,
"ecr": "98"
},
"0001172222": {
"rank": 8,
"ecr": "85"
},
"0000100517": {
"rank": 9,
"ecr": "91"
},
"0001128281": {
"rank": 10,
"ecr": "69"
},
"0001525221": {
"rank": 11,
"ecr": "67"
},
"0000816159": {
"rank": 12,
"ecr": "64"
},
"0001135185": {
"rank": 13,
"ecr": "58"
},
"0000914397": {
"rank": 14,
"ecr": "48"
},
"0001159154": {
"rank": 15,
"ecr": "47"
},
"0000027904": {
"rank": 16,
"ecr": "64"
},
"0000006201": {
"rank": 17,
"ecr": "42"
}
},
"2015": {
"0000350403": {
"rank": 1,
"ecr": "119"
},
"0001498710": {
"rank": 2,
"ecr": "115"
},
"0000100517": {
"rank": 3,
"ecr": "122"
},
"0000073887": {
"rank": 4,
"ecr": "117"
},
"0000353184": {
"rank": 5,
"ecr": "106"
},
"0001048911": {
"rank": 6,
"ecr": "105"
},
"0001158463": {
"rank": 7,
"ecr": "102"
},
"0001172222": {
"rank": 8,
"ecr": "93"
},
"0000092380": {
"rank": 9,
"ecr": "104"
},
"0001128281": {
"rank": 10,
"ecr": "91"
},
"0000816159": {
"rank": 11,
"ecr": "65"
},
"0001135185": {
"rank": 12,
"ecr": "53"
},
"0000006201": {
"rank": 13,
"ecr": "107"
},
"0000027904": {
"rank": 14,
"ecr": "57"
},
"0001159154": {
"rank": 15,
"ecr": "44"
}
},
"2016": {
"0000350403": {
"rank": 1,
"ecr": "110"
},
"0001498710": {
"rank": 2,
"ecr": "107"
},
"0001048911": {
"rank": 3,
"ecr": "108"
},
"0001158463": {
"rank": 4,
"ecr": "105"
},
"0001128281": {
"rank": 5,
"ecr": "99"
},
"0000092380": {
"rank": 6,
"ecr": "99"
},
"0001172222": {
"rank": 7,
"ecr": "95"
},
"0000353184": {
"rank": 8,
"ecr": "105"
},
"0000100517": {
"rank": 9,
"ecr": "107"
},
"0000816159": {
"rank": 10,
"ecr": "60"
},
"0001135185": {
"rank": 11,
"ecr": "58"
},
"0000027904": {
"rank": 12,
"ecr": "57"
},
"0000006201": {
"rank": 13,
"ecr": "45"
}
},
"2017": {
"0000350403": {
"rank": 1,
"ecr": "118"
},
"0001498710": {
"rank": 2,
"ecr": "113"
},
"0001048911": {
"rank": 3,
"ecr": "109"
},
"0001158463": {
"rank": 4,
"ecr": "106"
},
"0000092380": {
"rank": 5,
"ecr": "103"
},
"0001128281": {
"rank": 6,
"ecr": "105"
},
"0001172222": {
"rank": 7,
"ecr": "99"
},
"0000100517": {
"rank": 8,
"ecr": "88"
},
"0001135185": {
"rank": 9,
"ecr": "64"
},
"0000027904": {
"rank": 10,
"ecr": "57"
},
"0000006201": {
"rank": 11,
"ecr": "42"
}
}
},
"rating_box": [
[
"Top rated",
"2 of 11"
],
[
"Best, worst rating",
"119 %, 42.7 %"
]
],
"regression_plot": "https://www.realrate-archive.com/us_air/2017/backtesting_correlation/regression_2017.svg",
"scentences": [
"American Airlines Group Inc climbed 2 positions from 13 to 11 due to its excellent Expenses.",
"Saker Aviation Services Inc lost 1 positions from 5 to 6 due to its bad Expenses.",
"The biggest company by assets, Delta AIR Lines INC, is only ranked at place 10 whereas the smallest company, Saker Aviation Services Inc, is financially stronger at rank 6."
],
"url_segment": "2018-us-air",
"year": 2018,
"feature_importance": "https://www.realrate-archive.com/us_air/2017/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000006201": {
"2011": {
"obs_EconomicCapitalRatio": 0.11015106197024029
},
"2012": {
"obs_EconomicCapitalRatio": 0.25583397297175703
},
"2013": {
"obs_EconomicCapitalRatio": 0.18938643595542995
},
"2014": {
"obs_EconomicCapitalRatio": 0.8127089613230658
},
"2015": {
"obs_EconomicCapitalRatio": 0.5660717935254819
},
"2016": {
"obs_EconomicCapitalRatio": 0.492048182339746
},
"2017": {
"obs_EconomicCapitalRatio": 0.4926236761776218
},
"2018": {
"obs_EconomicCapitalRatio": 0.23938558397857665
},
"2019": {
"obs_EconomicCapitalRatio": 0.20796077183426578
},
"2020": {
"obs_EconomicCapitalRatio": 0.12416268864662476
}
},
"0000027904": {
"2011": {
"obs_EconomicCapitalRatio": 0.13784387484590718
},
"2013": {
"obs_EconomicCapitalRatio": 0.4387649334932873
},
"2014": {
"obs_EconomicCapitalRatio": 0.7017151840458474
},
"2015": {
"obs_EconomicCapitalRatio": 0.7500225882824026
},
"2016": {
"obs_EconomicCapitalRatio": 0.7318769203196012
},
"2017": {
"obs_EconomicCapitalRatio": 0.789735968445722
},
"2018": {
"obs_EconomicCapitalRatio": 0.6074307957076885
},
"2019": {
"obs_EconomicCapitalRatio": 0.6469729625561117
},
"2020": {
"obs_EconomicCapitalRatio": 0.34902425904055945
},
"2021": {
"obs_EconomicCapitalRatio": 0.3439534953532922
},
"2022": {
"obs_EconomicCapitalRatio": 0.2967195227752771
},
"2023": {
"obs_EconomicCapitalRatio": 0.3771955619609906
},
"2024": {
"obs_EconomicCapitalRatio": 0.5715281832259309
},
"2025": {
"obs_EconomicCapitalRatio": 0.6459988146907127
}
},
"0000092380": {
"2011": {
"obs_EconomicCapitalRatio": 0.5008090403258915
},
"2012": {
"obs_EconomicCapitalRatio": 0.5634346182156919
},
"2013": {
"obs_EconomicCapitalRatio": 0.915505608664682
},
"2014": {
"obs_EconomicCapitalRatio": 1.8944587046798427
},
"2015": {
"obs_EconomicCapitalRatio": 1.7431781372405557
},
"2016": {
"obs_EconomicCapitalRatio": 1.8360933466781297
},
"2017": {
"obs_EconomicCapitalRatio": 2.201475289470386
},
"2021": {
"obs_EconomicCapitalRatio": 1.0082340483385146
},
"2022": {
"obs_EconomicCapitalRatio": 0.8602943714624869
},
"2023": {
"obs_EconomicCapitalRatio": 0.6791613857659893
},
"2024": {
"obs_EconomicCapitalRatio": 0.8511697935564763
},
"2025": {
"obs_EconomicCapitalRatio": 1.0631667756419343
}
},
"0000100517": {
"2013": {
"obs_EconomicCapitalRatio": 0.4521273980170958
},
"2014": {
"obs_EconomicCapitalRatio": 0.9561894269792314
},
"2015": {
"obs_EconomicCapitalRatio": 0.8121000672898797
},
"2016": {
"obs_EconomicCapitalRatio": 0.9011525539396364
},
"2017": {
"obs_EconomicCapitalRatio": 0.7237453275268466
},
"2018": {
"obs_EconomicCapitalRatio": 0.7869451191038607
},
"2019": {
"obs_EconomicCapitalRatio": 0.6681874867948473
},
"2020": {
"obs_EconomicCapitalRatio": 0.35423167256561794
},
"2021": {
"obs_EconomicCapitalRatio": 0.3315984873807581
}
},
"0001158463": {
"2011": {
"obs_EconomicCapitalRatio": 0.3716696679801035
},
"2012": {
"obs_EconomicCapitalRatio": 0.3760938756191008
},
"2013": {
"obs_EconomicCapitalRatio": 0.5231105252809513
},
"2014": {
"obs_EconomicCapitalRatio": 0.922452978535316
},
"2015": {
"obs_EconomicCapitalRatio": 1.3426447552616416
},
"2016": {
"obs_EconomicCapitalRatio": 1.2316218597167097
},
"2017": {
"obs_EconomicCapitalRatio": 1.1789885026889393
},
"2018": {
"obs_EconomicCapitalRatio": 0.7624401596467778
},
"2019": {
"obs_EconomicCapitalRatio": 0.7496026477693346
},
"2020": {
"obs_EconomicCapitalRatio": 0.48972497587166636
},
"2021": {
"obs_EconomicCapitalRatio": 0.538782004219387
},
"2022": {
"obs_EconomicCapitalRatio": 0.24937399472534524
},
"2023": {
"obs_EconomicCapitalRatio": 0.21773148723459515
},
"2024": {
"obs_EconomicCapitalRatio": 0.2591280482335753
},
"2025": {
"obs_EconomicCapitalRatio": 0.16423519178382864
}
},
"0001048911": {
"2011": {
"obs_EconomicCapitalRatio": 1.3702730734716972
},
"2012": {
"obs_EconomicCapitalRatio": 1.3784106316186786
},
"2013": {
"obs_EconomicCapitalRatio": 1.9092802954102475
},
"2014": {
"obs_EconomicCapitalRatio": 2.1942580086046592
},
"2015": {
"obs_EconomicCapitalRatio": 1.6501157900269434
},
"2016": {
"obs_EconomicCapitalRatio": 1.6266341965196263
},
"2017": {
"obs_EconomicCapitalRatio": 2.056098566056394
},
"2018": {
"obs_EconomicCapitalRatio": 1.1871855403846212
},
"2019": {
"obs_EconomicCapitalRatio": 1.1083230210315214
},
"2020": {
"obs_EconomicCapitalRatio": 1.5424695211572048
},
"2021": {
"obs_EconomicCapitalRatio": 1.281871629487344
},
"2022": {
"obs_EconomicCapitalRatio": 0.8138312177381128
}
},
"0001128281": {
"2012": {
"obs_EconomicCapitalRatio": 0.3849349680461592
},
"2014": {
"obs_EconomicCapitalRatio": 0.4693495498035795
},
"2015": {
"obs_EconomicCapitalRatio": 0.4073025266689357
},
"2016": {
"obs_EconomicCapitalRatio": 0.7648176977653226
},
"2017": {
"obs_EconomicCapitalRatio": 0.8523612180885095
},
"2018": {
"obs_EconomicCapitalRatio": 0.6000307860998672
},
"2019": {
"obs_EconomicCapitalRatio": 1.286503020079086
},
"2021": {
"obs_EconomicCapitalRatio": 0.7793071706859729
},
"2022": {
"obs_EconomicCapitalRatio": 1.3594994375808303
},
"2023": {
"obs_EconomicCapitalRatio": 1.183493709164484
},
"2024": {
"obs_EconomicCapitalRatio": 1.2755529724189583
},
"2025": {
"obs_EconomicCapitalRatio": 1.402714507001543
}
},
"0000353184": {
"2013": {
"obs_EconomicCapitalRatio": 1.2761740840303222
},
"2014": {
"obs_EconomicCapitalRatio": 2.52823346191191
},
"2015": {
"obs_EconomicCapitalRatio": 2.163661804713463
},
"2016": {
"obs_EconomicCapitalRatio": 1.3531210821269177
},
"2018": {
"obs_EconomicCapitalRatio": 0.6450263916738852
},
"2020": {
"obs_EconomicCapitalRatio": 0.3213099049588084
},
"2021": {
"obs_EconomicCapitalRatio": 0.5426152543945001
}
},
"0001525221": {
"2013": {
"obs_EconomicCapitalRatio": 0.8449869175253659
},
"2014": {
"obs_EconomicCapitalRatio": 0.5483435663547486
},
"2024": {
"obs_EconomicCapitalRatio": 0.5669489810006583
},
"2025": {
"obs_EconomicCapitalRatio": 0.5895221222938902
}
},
"0000810332": {
"2020": {
"obs_EconomicCapitalRatio": 0.17950435728501285
},
"2021": {
"obs_EconomicCapitalRatio": 0.1677919275684671
}
},
"0001670076": {
"2021": {
"obs_EconomicCapitalRatio": 0.7574044972091829
},
"2022": {
"obs_EconomicCapitalRatio": 0.5422934869486916
},
"2023": {
"obs_EconomicCapitalRatio": 0.2537370302541128
},
"2024": {
"obs_EconomicCapitalRatio": 0.2736746323626108
},
"2025": {
"obs_EconomicCapitalRatio": 0.15888199278731624
}
},
"0001743907": {
"2021": {
"obs_EconomicCapitalRatio": 1.3831821893063003
},
"2022": {
"obs_EconomicCapitalRatio": 0.7216922113212046
},
"2023": {
"obs_EconomicCapitalRatio": 0.6267347687867924
},
"2024": {
"obs_EconomicCapitalRatio": 0.5896820844369818
},
"2025": {
"obs_EconomicCapitalRatio": 0.5665174393732652
}
},
"0001779128": {
"2021": {
"obs_EconomicCapitalRatio": 3.1712822745035827
},
"2022": {
"obs_EconomicCapitalRatio": 1.38704325396759
},
"2023": {
"obs_EconomicCapitalRatio": 1.4440801293145638
},
"2024": {
"obs_EconomicCapitalRatio": 2.203666882842112
},
"2025": {
"obs_EconomicCapitalRatio": 2.3294474278795345
}
},
"0001819516": {
"2021": {
"obs_EconomicCapitalRatio": 0.68102452336233
},
"2022": {
"obs_EconomicCapitalRatio": 0.1425307815178216
},
"2023": {
"obs_EconomicCapitalRatio": 0.38998172071159887
},
"2024": {
"obs_EconomicCapitalRatio": 0.9721726834510896
},
"2025": {
"obs_EconomicCapitalRatio": 0.3928034414139669
}
}
}
}