Switch to:
Mid-Con Energy Partners LP (NAS:MCEP)
Beneish M-Score
-1.73 (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.

Mid-Con Energy Partners LP has a M-score of -1.73 signals that the company is a manipulator.

MCEP' s 10-Year Beneish M-Score Range
Min: -3.34   Max: -1.73
Current: -1.73

-3.34
-1.73

During the past 5 years, the highest Beneish M-Score of Mid-Con Energy Partners LP was -1.73. The lowest was -3.34. And the median was -2.54.


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 Mid-Con Energy 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 * 0.7531+0.528 * 1.0062+0.404 * 2.4054+0.892 * 1.5772+0.115 * 1.4511
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7412+4.679 * -0.0615-0.327 * 0.747
=-1.73

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

This Year (Dec14) TTM:Last Year (Dec13) TTM:
Accounts Receivable was $8.1 Mil.
Revenue was 51.616 + 35.453 + 19.444 + 19.759 = $126.3 Mil.
Gross Profit was 42.03 + 26.759 + 11.355 + 13.712 = $93.9 Mil.
Total Current Assets was $42.2 Mil.
Total Assets was $454.6 Mil.
Property, Plant and Equipment(Net PPE) was $407.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $21.9 Mil.
Selling, General & Admin. Expense(SGA) was $14.3 Mil.
Total Current Liabilities was $8.0 Mil.
Long-Term Debt was $205.0 Mil.
Net Income was 0.082 + 17.002 + 3.847 + 1.561 = $22.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was 10.884 + 14.121 + 13.609 + 11.85 = $50.5 Mil.
Accounts Receivable was $6.8 Mil.
Revenue was 22.038 + 16.188 + 22.779 + 19.056 = $80.1 Mil.
Gross Profit was 16.384 + 10.413 + 18.161 + 14.92 = $59.9 Mil.
Total Current Assets was $8.7 Mil.
Total Assets was $190.1 Mil.
Property, Plant and Equipment(Net PPE) was $180.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $14.4 Mil.
Selling, General & Admin. Expense(SGA) was $12.2 Mil.
Total Current Liabilities was $7.2 Mil.
Long-Term Debt was $112.0 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)
=(8.051 / 126.272) / (6.778 / 80.061)
=0.06375919 / 0.08466045
=0.7531

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)
=(26.759 / 80.061) / (42.03 / 126.272)
=0.74790472 / 0.74328434
=1.0062

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 - (42.207 + 407.295) / 454.628) / (1 - (8.66 + 180.532) / 190.083)
=0.01127515 / 0.00468743
=2.4054

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
=126.272 / 80.061
=1.5772

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))
=(14.421 / (14.421 + 180.532)) / (21.877 / (21.877 + 407.295))
=0.07397168 / 0.0509749
=1.4511

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)
=(14.313 / 126.272) / (12.244 / 80.061)
=0.11335054 / 0.15293339
=0.7412

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)
=((205 + 8.016) / 454.628) / ((112 + 7.225) / 190.083)
=0.46855011 / 0.627226
=0.747

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
=(22.492 - 0 - 50.464) / 454.628
=-0.0615

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.

Mid-Con Energy Partners LP has a M-score of -1.73 signals that the company is likely to 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.

Mid-Con Energy Partners LP Annual Data

Dec10Dec11Dec12Dec13Dec14
DSRI 0.7531
GMI 1.0062
AQI 2.4054
SGI 1.5772
DEPI 1.4511
SGAI 0.7412
LVGI 0.747
TATA -0.0615
M-score -1.73

Mid-Con Energy Partners LP Quarterly Data

Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14
DSRI 1.08250.94270.7531
GMI 1.04120.92531.0062
AQI 0.40681.24642.4054
SGI 1.11811.28441.5772
DEPI 1.10621.38311.4511
SGAI 0.85620.93650.7412
LVGI 1.01750.85510.747
TATA -0.1347-0.0661-0.0615
M-score -3.12-2.43-1.73
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