GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » American States Water Co (NYSE:AWR) » Definitions » Beneish M-Score

American States Water Co (American States Water Co) Beneish M-Score

: -2.13 (As of Today)
View and export this data going back to 1990. Start your Free Trial

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

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.13 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for American States Water Co's Beneish M-Score or its related term are showing as below:

AWR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.09   Med: -2.62   Max: -2.13
Current: -2.13

During the past 13 years, the highest Beneish M-Score of American States Water Co was -2.13. The lowest was -3.09. And the median was -2.62.


American States Water Co Beneish M-Score Historical Data

The historical data trend for American States Water Co's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

American States Water Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.57 -2.49 -2.43 -2.66 -2.13

American States Water Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.66 -2.35 -2.11 -2.03 -2.13

Competitive Comparison

For the Utilities - Regulated Water subindustry, American States Water Co's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


American States Water Co Beneish M-Score Distribution

For the Utilities - Regulated industry and Utilities sector, American States Water Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where American States Water Co's Beneish M-Score falls into.



American States Water Co Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski 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 American States Water Co 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 * 1.025+0.528 * 0.9927+0.404 * 1.0596+0.892 * 1.2119+0.115 * 1.0396
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8451+4.679 * 0.023156-0.327 * 1.0791
=-2.13

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was $123.4 Mil.
Revenue was 125.18 + 151.696 + 157.4 + 161.423 = $595.7 Mil.
Gross Profit was 95.308 + 110.996 + 122.011 + 121.23 = $449.5 Mil.
Total Current Assets was $206.0 Mil.
Total Assets was $2,246.1 Mil.
Property, Plant and Equipment(Net PPE) was $1,943.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $43.3 Mil.
Selling, General, & Admin. Expense(SGA) was $88.3 Mil.
Total Current Liabilities was $166.6 Mil.
Long-Term Debt & Capital Lease Obligation was $873.7 Mil.
Net Income was 20.428 + 31.565 + 38.521 + 34.407 = $124.9 Mil.
Non Operating Income was 2.983 + -1.073 + 1.705 + 1.611 = $5.2 Mil.
Cash Flow from Operations was 11.165 + 38.754 + 10.8 + 6.964 = $67.7 Mil.
Total Receivables was $99.3 Mil.
Revenue was 125.367 + 134.984 + 122.607 + 108.57 = $491.5 Mil.
Gross Profit was 97.234 + 98.431 + 90.387 + 82.174 = $368.2 Mil.
Total Current Assets was $151.3 Mil.
Total Assets was $2,034.4 Mil.
Property, Plant and Equipment(Net PPE) was $1,800.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $41.7 Mil.
Selling, General, & Admin. Expense(SGA) was $86.2 Mil.
Total Current Liabilities was $396.5 Mil.
Long-Term Debt & Capital Lease Obligation was $476.6 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total 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)
=(123.42 / 595.699) / (99.349 / 491.528)
=0.207185 / 0.202123
=1.025

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)
=(368.226 / 491.528) / (449.545 / 595.699)
=0.749146 / 0.754651
=0.9927

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 Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (205.978 + 1943.194) / 2246.122) / (1 - (151.294 + 1800.208) / 2034.374)
=0.043163 / 0.040736
=1.0596

4. SGI = Sales Growth Index

Ratio of Revenue 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
=595.699 / 491.528
=1.2119

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization 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))
=(41.697 / (41.697 + 1800.208)) / (43.254 / (43.254 + 1943.194))
=0.022638 / 0.021775
=1.0396

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales 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)
=(88.273 / 595.699) / (86.19 / 491.528)
=0.148184 / 0.175351
=0.8451

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 in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((873.674 + 166.623) / 2246.122) / ((476.637 + 396.522) / 2034.374)
=0.463152 / 0.429203
=1.0791

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
=(124.921 - 5.226 - 67.683) / 2246.122
=0.023156

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

American States Water Co has a M-score of -2.13 suggests that the company is unlikely to be a manipulator.


American States Water Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of American States Water Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


American States Water Co (American States Water Co) Business Description

Traded in Other Exchanges
Address
630 E. Foothill Boulevard, San Dimas, CA, USA, 91773-1212
American States Water Co is water and utilities holding company based in California. The segments of the firm include water, electric, and contracted services. Within these segments, American States Water conducts water and electric operations through Golden State Water Company and contracted services through American States Utility Services and its subsidiaries. Golden State Water conducts its operations across various counties in California and is regulated by the California Public Utilities Commission. American States Utility Services has contracted with the U.S. government to provide water services to various military installations. The majority of the company's revenue is derived from water services from commercial and residential customers.
Executives
Anne M Holloway director
Steven D Davis director
Thomas A. Eichelberger director 630 E FOOTHILL BLVD, SAN DIMAS CA 91773
Roger M Ervin director 630 E FOOTHILL BLVD, SAN DIMAS CA 91773
Sarah J Anderson director 3633 E. INLAND EMPIRE BLVD., SUITE 480, ONTARIO CA 91764
Hodges Granville R Jr officer: Vice President 2712 HARTFORD AVENUE, FULLERTON CA 92835
David R Schickling officer: Vice President Water Operation 630 E FOOTHILL BLVD, SAN DIMAS CA 91773
Susan P. Miller officer: Vice President 630 E. FOOTHILL BLVD., SAN DIMAS CA 91773
Bryan K Switzer officer: Vice President 630 EAST FOOTHILL BOULEVARD, SAN DIMAS CA 91773
Christopher H Connor officer: SVP of ASUS 630 E FOOTHILL BLVD, SAN DIMAS CA 91773
Jon Pierotti officer: Vice President Reg Affairs 630 E FOOTHILL BLVD, SAN DIMAS CA 91773
John R Fielder director SOUTHERN CALIFORNIA EDISON CO, P O BOX 800, ROSEMEAD CA 91770
James L Anderson director 8828 N. STEMMONS FREEWAY, SUITE 106, DALLAS TX 75247
Diana M Bonta director 1056 ALVIRA STREET, LOS ANGELES CA 90035
Eva G Tang officer: Vice President 1544 MANOR GATE DRIVE, HACIENDA HEIGHTS CA 91745-3833

American States Water Co (American States Water Co) Headlines