GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Schneider National Inc (FRA:SNIA) » Definitions » Beneish M-Score

Schneider National (FRA:SNIA) Beneish M-Score : -2.69 (As of Apr. 28, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Schneider National Beneish M-Score?

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 -2.69 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Schneider National's Beneish M-Score or its related term are showing as below:

FRA:SNIA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.02   Med: -2.83   Max: -2.35
Current: -2.69

During the past 11 years, the highest Beneish M-Score of Schneider National was -2.35. The lowest was -3.02. And the median was -2.83.


Schneider National Beneish M-Score Historical Data

The historical data trend for Schneider National'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.

Schneider National Beneish M-Score Chart

Schneider National Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.02 -2.86 -2.42 -2.97 -2.69

Schneider National 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 Get a 7-Day Free Trial 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 -2.97 -2.98 -2.86 -2.77 -2.69

Competitive Comparison of Schneider National's Beneish M-Score

For the Trucking subindustry, Schneider National'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.


Schneider National's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Schneider National's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Schneider National's Beneish M-Score falls into.



Schneider National 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 Schneider National 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 * 1.1278+0.528 * 1.3653+0.404 * 1.191+0.892 * 0.8111+0.115 * 1.029
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9952+4.679 * -0.101773-0.327 * 0.9781
=-2.73

* 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 €670 Mil.
Revenue was 1257.849 + 1266.824 + 1242.82 + 1334.406 = €5,102 Mil.
Gross Profit was 96.377 + 113.002 + 146.388 + 163.543 = €519 Mil.
Total Current Assets was €1,019 Mil.
Total Assets was €4,179 Mil.
Property, Plant and Equipment(Net PPE) was €2,367 Mil.
Depreciation, Depletion and Amortization(DDA) was €355 Mil.
Selling, General, & Admin. Expense(SGA) was €244 Mil.
Total Current Liabilities was €556 Mil.
Long-Term Debt & Capital Lease Obligation was €181 Mil.
Net Income was 25.126 + 33.357 + 71.533 + 91.532 = €222 Mil.
Non Operating Income was -0.367 + 1.031 + -0.738 + 15.878 = €16 Mil.
Cash Flow from Operations was 177.806 + 171.377 + 110.852 + 171.015 = €631 Mil.
Total Receivables was €733 Mil.
Revenue was 1474.245 + 1692.053 + 1652.567 + 1471.414 = €6,290 Mil.
Gross Profit was 195.786 + 215.13 + 227.702 + 235.535 = €874 Mil.
Total Current Assets was €1,275 Mil.
Total Assets was €4,076 Mil.
Property, Plant and Equipment(Net PPE) was €2,152 Mil.
Depreciation, Depletion and Amortization(DDA) was €333 Mil.
Selling, General, & Admin. Expense(SGA) was €302 Mil.
Total Current Liabilities was €601 Mil.
Long-Term Debt & Capital Lease Obligation was €134 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)
=(670.235 / 5101.899) / (732.733 / 6290.279)
=0.13137 / 0.116487
=1.1278

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)
=(874.153 / 6290.279) / (519.31 / 5101.899)
=0.138969 / 0.101788
=1.3653

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 - (1018.695 + 2367.419) / 4178.952) / (1 - (1274.683 + 2152.32) / 4076.381)
=0.189722 / 0.159303
=1.191

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
=5101.899 / 6290.279
=0.8111

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))
=(333.377 / (333.377 + 2152.32)) / (354.809 / (354.809 + 2367.419))
=0.134118 / 0.130338
=1.029

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)
=(244.006 / 5101.899) / (302.289 / 6290.279)
=0.047827 / 0.048057
=0.9952

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)
=((181.199 + 555.885) / 4178.952) / ((133.859 + 601.234) / 4076.381)
=0.17638 / 0.18033
=0.9781

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
=(221.548 - 15.804 - 631.05) / 4178.952
=-0.101773

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.

Schneider National has a M-score of -2.73 suggests that the company is unlikely to be a manipulator.


Schneider National Beneish M-Score Related Terms

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


Schneider National (FRA:SNIA) Business Description

Traded in Other Exchanges
Address
3101 South Packerland Drive, Green Bay, WI, USA, 54313
Schneider National Inc ranks among the largest providers of surface transportation and logistics solutions in North America. The company's segments include Truckload; Intermodal; Logistics and other. It generates maximum revenue from the Truckload segment.

Schneider National (FRA:SNIA) Headlines

No Headlines