Switch to:
Enterprise Products Partners LP (NYSE:EPD)
Beneish M-Score
-3.12 (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.

Enterprise Products Partners LP has a M-score of -3.12 suggests that the company is not a manipulator.

EPD' s Beneish M-Score Range Over the Past 10 Years
Min: -3.12   Max: -1.44
Current: -3.12

-3.12
-1.44

During the past 13 years, the highest Beneish M-Score of Enterprise Products Partners LP was -1.44. The lowest was -3.12. And the median was -2.37.


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 Enterprise Products Partners LP 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 * 1.1926+0.528 * 0.626+0.404 * 1.0275+0.892 * 0.5637+0.115 * 0.9637
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.593+4.679 * -0.0298-0.327 * 0.9986
=-3.12

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Dec15) TTM:Last Year (Dec14) TTM:
Accounts Receivable was $2,570 Mil.
Revenue was 6155 + 6307.9 + 7092.5 + 7472.5 = $27,028 Mil.
Gross Profit was 912.8 + 855.3 + 735 + 856.1 = $3,359 Mil.
Total Current Assets was $4,313 Mil.
Total Assets was $48,952 Mil.
Property, Plant and Equipment(Net PPE) was $32,035 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,516 Mil.
Selling, General & Admin. Expense(SGA) was $193 Mil.
Total Current Liabilities was $7,167 Mil.
Long-Term Debt was $20,827 Mil.
Net Income was 684.8 + 649.3 + 551 + 636.1 = $2,521 Mil.
Non Operating Income was -9.3 + -2.5 + -11.2 + 0.5 = $-23 Mil.
Cash Flow from Operations was 1411.2 + 689.6 + 947.6 + 954 = $4,002 Mil.
Accounts Receivable was $3,823 Mil.
Revenue was 10190.3 + 12330.2 + 12520.8 + 12909.9 = $47,951 Mil.
Gross Profit was 904.2 + 915.4 + 881.7 + 1029.4 = $3,731 Mil.
Total Current Assets was $5,491 Mil.
Total Assets was $47,201 Mil.
Property, Plant and Equipment(Net PPE) was $29,882 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,361 Mil.
Selling, General & Admin. Expense(SGA) was $215 Mil.
Total Current Liabilities was $7,874 Mil.
Long-Term Debt was $19,157 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)
=(2569.9 / 27027.9) / (3823 / 47951.2)
=0.09508323 / 0.07972689
=1.1926

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)
=(855.3 / 47951.2) / (912.8 / 27027.9)
=0.07780202 / 0.12428639
=0.626

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 - (4313 + 32034.7) / 48952) / (1 - (5490.7 + 29881.6) / 47201)
=0.25748284 / 0.25060274
=1.0275

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
=27027.9 / 47951.2
=0.5637

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))
=(1360.5 / (1360.5 + 29881.6)) / (1516 / (1516 + 32034.7))
=0.04354701 / 0.04518535
=0.9637

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)
=(192.6 / 27027.9) / (214.5 / 47951.2)
=0.00712597 / 0.0044733
=1.593

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)
=((20826.7 + 7166.6) / 48952) / ((19157.4 + 7873.7) / 47201)
=0.57185202 / 0.57268066
=0.9986

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
=(2521.2 - -22.5 - 4002.4) / 48952
=-0.0298

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.

Enterprise Products Partners LP has a M-score of -3.12 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 own currency.

Enterprise Products Partners LP Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.79681.25440.49052.08780.93620.89331.00571.12280.69491.1926
GMI 0.89951.1611.06410.68430.80631.39930.8951.0330.93940.626
AQI 1.0420.93581.2091.14861.00160.82650.84931.05291.63061.0275
SGI 1.14151.21152.09260.71921.32251.31340.9611.12081.00470.5637
DEPI 1.05951.00811.02410.9350.93161.11691.01950.98480.99280.9637
SGAI 0.89191.14190.74761.85250.84710.67590.97480.98651.13381.593
LVGI 0.97451.15131.0161.00760.99611.02930.99160.97730.93960.9986
TATA -0.0411-0.0636-0.0255-0.0795-0.0652-0.0376-0.0151-0.0316-0.0292-0.0298
M-score -2.74-2.37-1.93-2.36-2.64-2.27-2.69-2.36-2.67-3.12

Enterprise Products Partners LP Quarterly Data

Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15
DSRI 1.17511.12280.96081.00940.87410.69490.69330.84690.86231.1926
GMI 1.03281.0331.10041.06691.01070.93940.86260.78490.68360.626
AQI 1.02251.05291.07871.04051.04241.63061.6131.47681.70111.0275
SGI 1.06041.12081.15311.14871.1131.00470.86320.73250.61070.5637
DEPI 0.99360.98480.98210.99170.9630.99280.9860.92730.96470.9637
SGAI 0.97190.98650.95970.95791.00541.13381.27081.46071.69051.593
LVGI 1.00810.97730.97530.99830.98980.93960.91580.92490.91870.9986
TATA -0.0281-0.0316-0.0397-0.0356-0.0321-0.0292-0.0234-0.0341-0.0318-0.0298
M-score -2.37-2.36-2.47-2.45-2.62-2.67-2.84-3.00-3.08-3.12
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)

GuruFocus Premium Plus Membership

FEEDBACK