NU has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
During the past 13 years, the highest Beneish M-Score of Eversource Energy was -2.28. The lowest was -3.28. And the median was -2.34.
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 Eversource Energy 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 * 1.1543||+||0.528 * 1.0421||+||0.404 * 1.003||+||0.892 * 1.061||+||0.115 * 0.9951|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.7679||+||4.679 * -0.0239||-||0.327 * 0.9792|
|This Year (Jun15) TTM:||Last Year (Jun14) TTM:|
|Accounts Receivable was $1,227 Mil.|
Revenue was 1817.061 + 2513.431 + 1881.12 + 1892.532 = $8,104 Mil.
Gross Profit was 1131.943 + 1351.382 + 1538.791 + 1057.208 = $5,079 Mil.
Total Current Assets was $2,450 Mil.
Total Assets was $29,880 Mil.
Property, Plant and Equipment(Net PPE) was $19,079 Mil.
Depreciation, Depletion and Amortization(DDA) was $639 Mil.
Selling, General & Admin. Expense(SGA) was $361 Mil.
Total Current Liabilities was $2,839 Mil.
Long-Term Debt was $8,690 Mil.
Net Income was 207.507 + 253.254 + 221.609 + 234.614 = $917 Mil.
Non Operating Income was 12.899 + 5.727 + 5.565 + 11.86 = $36 Mil.
Cash Flow from Operations was 373.741 + 481.815 + 231.456 + 507.354 = $1,594 Mil.
|Accounts Receivable was $1,001 Mil.
Revenue was 1677.614 + 2290.59 + 1777.729 + 1892.59 = $7,639 Mil.
Gross Profit was 1053.403 + 1312.44 + 1482.777 + 1140.612 = $4,989 Mil.
Total Current Assets was $2,068 Mil.
Total Assets was $27,790 Mil.
Property, Plant and Equipment(Net PPE) was $17,979 Mil.
Depreciation, Depletion and Amortization(DDA) was $599 Mil.
Selling, General & Admin. Expense(SGA) was $444 Mil.
Total Current Liabilities was $2,803 Mil.
Long-Term Debt was $8,147 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(1226.525 / 8104.144)||/||(1001.493 / 7638.523)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(1351.382 / 7638.523)||/||(1131.943 / 8104.144)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (2449.929 + 19079.189) / 29879.939)||/||(1 - (2068.475 + 17978.692) / 27790.445)|
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.
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))|
|=||(599.261 / (599.261 + 17978.692))||/||(639.148 / (639.148 + 19079.189))|
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)|
|=||(361.351 / 8104.144)||/||(443.543 / 7638.523)|
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)|
|=||((8689.647 + 2838.985) / 29879.939)||/||((8147.129 + 2802.808) / 27790.445)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(916.984 - 36.051||-||1594.366)||/||29879.939|
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.
Eversource Energy has a M-score of -2.33 suggests that the company will not be a manipulator.
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
Eversource Energy Annual Data
Eversource Energy Quarterly Data