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 -1.69. The lowest was -2.86. And the median was -2.54.
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 * 0.9885||+||0.528 * 0.9126||+||0.404 * 0.9291||+||0.892 * 0.9189||+||0.115 * 0.9946|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.1528||+||4.679 * -0.0226||-||0.327 * 0.9852|
|This Year (Jun16) TTM:||Last Year (Jun15) TTM:|
|Accounts Receivable was $1,114 Mil.|
Revenue was 1767.184 + 2055.635 + 1691.23 + 1933.105 = $7,447 Mil.
Gross Profit was 1185.924 + 1300.776 + 1154.132 + 1230.465 = $4,871 Mil.
Total Current Assets was $2,415 Mil.
Total Assets was $30,883 Mil.
Property, Plant and Equipment(Net PPE) was $20,448 Mil.
Depreciation, Depletion and Amortization(DDA) was $689 Mil.
Selling, General & Admin. Expense(SGA) was $389 Mil.
Total Current Liabilities was $2,304 Mil.
Long-Term Debt was $9,436 Mil.
Net Income was 203.649 + 244.153 + 181.805 + 235.92 = $866 Mil.
Non Operating Income was 8.038 + 2.011 + 10.361 + 5.241 = $26 Mil.
Cash Flow from Operations was 478.474 + 499.964 + 82.434 + 476.309 = $1,537 Mil.
|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 + 1178.563 + 1175.901 = $4,838 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 $367 Mil.
Total Current Liabilities was $2,839 Mil.
Long-Term Debt was $8,690 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)|
|=||(1114.09 / 7447.154)||/||(1226.525 / 8104.144)|
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)|
|=||(4837.789 / 8104.144)||/||(4871.297 / 7447.154)|
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 - (2415.284 + 20448.475) / 30882.663)||/||(1 - (2449.929 + 19079.189) / 29879.939)|
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))|
|=||(639.148 / (639.148 + 19079.189))||/||(688.843 / (688.843 + 20448.475))|
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)|
|=||(388.949 / 7447.154)||/||(367.146 / 8104.144)|
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)|
|=||((9435.924 + 2303.769) / 30882.663)||/||((8689.647 + 2838.985) / 29879.939)|
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|
|=||(865.527 - 25.651||-||1537.181)||/||30882.663|
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 -2.77 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