Switch to:
Chevron Corp (NYSE:CVX)
Beneish M-Score
-2.79 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Chevron Corp has a M-score of -2.79 suggests that the company is not a manipulator.

CVX' s Beneish M-Score Range Over the Past 10 Years
Min: -6.14   Max: -0.42
Current: -2.79

-6.14
-0.42

During the past 13 years, the highest Beneish M-Score of Chevron Corp was -0.42. The lowest was -6.14. And the median was -2.55.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Chevron Corp for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.217+0.528 * 1.0862+0.404 * 1.1916+0.892 * 0.7225+0.115 * 0.9748
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2418+4.679 * -0.0647-0.327 * 1.117
=-2.79

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Sep16) TTM:Last Year (Sep15) TTM:
Accounts Receivable was $12,522 Mil.
Revenue was 30140 + 29282 + 23553 + 29247 = $112,222 Mil.
Gross Profit was 9632 + 12220 + 6924 + 8707 = $37,483 Mil.
Total Current Assets was $28,873 Mil.
Total Assets was $259,863 Mil.
Property, Plant and Equipment(Net PPE) was $183,439 Mil.
Depreciation, Depletion and Amortization(DDA) was $20,654 Mil.
Selling, General & Admin. Expense(SGA) was $9,497 Mil.
Total Current Liabilities was $24,744 Mil.
Long-Term Debt was $39,528 Mil.
Net Income was 1283 + -1470 + -725 + -588 = $-1,500 Mil.
Non Operating Income was 0 + 1784 + 0 + 0 = $1,784 Mil.
Cash Flow from Operations was 5311 + 2531 + 1141 + 4557 = $13,540 Mil.
Accounts Receivable was $14,240 Mil.
Revenue was 34315 + 40357 + 34558 + 46088 = $155,318 Mil.
Gross Profit was 11276 + 17851 + 11970 + 15253 = $56,350 Mil.
Total Current Assets was $39,819 Mil.
Total Assets was $268,449 Mil.
Property, Plant and Equipment(Net PPE) was $187,405 Mil.
Depreciation, Depletion and Amortization(DDA) was $20,510 Mil.
Selling, General & Admin. Expense(SGA) was $10,585 Mil.
Total Current Liabilities was $30,144 Mil.
Long-Term Debt was $29,296 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(12522 / 112222) / (14240 / 155318)
=0.1115824 / 0.09168287
=1.217

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(56350 / 155318) / (37483 / 112222)
=0.36280405 / 0.33400759
=1.0862

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (28873 + 183439) / 259863) / (1 - (39819 + 187405) / 268449)
=0.18298488 / 0.15356734
=1.1916

4. SGI = Sales Growth Index

Ratio of sales in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=112222 / 155318
=0.7225

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(20510 / (20510 + 187405)) / (20654 / (20654 + 183439))
=0.09864608 / 0.10119896
=0.9748

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(9497 / 112222) / (10585 / 155318)
=0.0846269 / 0.0681505
=1.2418

7. LVGI = Leverage Index

The ratio of total debt to total assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((39528 + 24744) / 259863) / ((29296 + 30144) / 268449)
=0.24733032 / 0.22142008
=1.117

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-1500 - 1784 - 13540) / 259863
=-0.0647

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Chevron Corp has a M-score of -2.79 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

Chevron Corp Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.96771.21110.57161.77590.98210.8481.01051.08850.83571.1762
GMI 0.92061.00041.06041.10410.79311.04420.99671.06910.9610.9581
AQI 0.93710.99960.98660.92020.9050.9440.96010.98871.00191.0327
SGI 1.06011.05131.23590.62871.1941.2380.95350.9460.92620.6533
DEPI 0.86430.98561.06040.84321.00381.16631.09921.09370.94360.8361
SGAI 0.99511.10670.78591.2510.88190.8041.04411.00921.07581.5134
LVGI 0.92180.98480.88240.93370.9880.95020.95841.0531.00561.062
TATA -0.0536-0.0415-0.0354-0.1033-0.0667-0.0678-0.0542-0.0535-0.046-0.0562
M-score -2.76-2.45-2.72-2.60-2.76-2.65-2.77-2.67-2.95-3.03

Chevron Corp Quarterly Data

Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16
DSRI 1.0970.96950.83570.87580.96241.01921.17621.23951.26051.217
GMI 0.95530.92860.88171.01220.92940.92770.9580.9221.06021.0862
AQI 0.97421.00481.00191.02981.01821.01271.03271.02131.11661.1916
SGI 0.97030.9520.92620.85780.77780.69950.65330.65960.66250.7225
DEPI 1.04231.02670.94360.95920.82050.81430.83610.8430.97110.9748
SGAI 2.29472.40172.51760.50261.32041.46561.53123.55391.33031.2418
LVGI 1.02021.03531.00561.02271.0041.02871.0621.06311.14161.117
TATA -0.0649-0.0555-0.046-0.03-0.0543-0.0548-0.0636-0.0718-0.0616-0.0647
M-score -2.98-3.10-3.24-2.77-3.07-3.13-3.06-3.41-2.86-2.79
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK