Global Partners LP Beneish M-Score Historical Data
The historical data trend for Global Partners LP'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.
Global Partners LP Beneish M-Score Chart
|
Global Partners LP Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.40 |
-3.61 |
-1.50 |
-2.49 |
-2.78 |
|
Global Partners LP 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
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.49 |
-2.82 |
-2.81 |
-2.42 |
-2.78 |
Competitive Comparison of Global Partners LP's Beneish M-Score
For the Oil & Gas Midstream subindustry, Global Partners LP'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.
Global Partners LP's Beneish M-Score Distribution in the Oil & Gas Industry
For the Oil & Gas industry and Energy sector, Global Partners LP's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Global Partners LP's Beneish M-Score falls into.
Global Partners LP 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 Global 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 * 1.3318 | + | 0.528 * 0.9849 | + | 0.404 * 1.0996 | + | 0.892 * 0.8736 | + | 0.115 * 1.1087 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.1908 | + | 4.679 * -0.105938 | - | 0.327 * 1.0262 |
| = | -2.78 |
* 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 $560 Mil.
Revenue was 4409.112 + 4221.045 + 3831.69 + 4030.327 = $16,492 Mil.
Gross Profit was 280.397 + 228.52 + 242.659 + 222.064 = $974 Mil.
Total Current Assets was $1,098 Mil.
Total Assets was $3,446 Mil.
Property, Plant and Equipment(Net PPE) was $1,766 Mil.
Depreciation, Depletion and Amortization(DDA) was $110 Mil.
Selling, General, & Admin. Expense(SGA) was $274 Mil.
Total Current Liabilities was $983 Mil.
Long-Term Debt & Capital Lease Obligation was $1,461 Mil.
Net Income was 55.278 + 26.808 + 41.389 + 29.031 = $153 Mil.
Non Operating Income was 0.604 + 2.077 + 0.32 + 2.128 = $5 Mil.
Cash Flow from Operations was 169.416 + 97.088 + 265.262 + -19.325 = $512 Mil.
|
Total Receivables was $481 Mil.
Revenue was 4426.951 + 4626.747 + 5323.65 + 4500.538 = $18,878 Mil.
Gross Profit was 281.556 + 328.379 + 281.476 + 206.238 = $1,098 Mil.
Total Current Assets was $1,169 Mil.
Total Assets was $3,161 Mil.
Property, Plant and Equipment(Net PPE) was $1,506 Mil.
Depreciation, Depletion and Amortization(DDA) was $105 Mil.
Selling, General, & Admin. Expense(SGA) was $263 Mil.
Total Current Liabilities was $971 Mil.
Long-Term Debt & Capital Lease Obligation was $1,213 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) |
| = | (559.906 / 16492.174) | / | (481.217 / 18877.886) |
| = | 0.03395 | / | 0.025491 |
| | = | 1.3318 |
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) |
| = | (1097.649 / 18877.886) | / | (973.64 / 16492.174) |
| = | 0.058145 | / | 0.059036 |
| | = | 0.9849 |
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 - (1097.828 + 1766.394) / 3446.011) | / | (1 - (1169.259 + 1506.313) / 3160.885) |
| = | 0.16883 | / | 0.153537 |
| | = | 1.0996 |
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 |
| = | 16492.174 | / | 18877.886 |
| | = | 0.8736 |
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)) |
| = | (104.796 / (104.796 + 1506.313)) | / | (110.09 / (110.09 + 1766.394)) |
| = | 0.065046 | / | 0.058668 |
| | = | 1.1087 |
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) |
| = | (273.733 / 16492.174) | / | (263.112 / 18877.886) |
| = | 0.016598 | / | 0.013938 |
| | = | 1.1908 |
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) |
| = | ((1461.4 + 982.79) / 3446.011) | / | ((1213.226 + 971.481) / 3160.885) |
| = | 0.709281 | / | 0.691169 |
| | = | 1.0262 |
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 |
| = | (152.506 - 5.129 | - | 512.441) | / | 3446.011 |
| | = | -0.105938 |
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.
Global Partners LP has a M-score of -2.78 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
GLP has been successfully added to your