GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Altera Infrastructure LP (NYSE:ALINpB.PFD) » Definitions » Beneish M-Score

Altera Infrastructure LP (Altera Infrastructure LP) Beneish M-Score : -3.13 (As of Apr. 25, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Altera Infrastructure LP 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 -3.13 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ALINpB.PFD' s Beneish M-Score Range Over the Past 10 Years
Min: -17.48   Med: -2.63   Max: 52.08
Current: -3.13

During the past 13 years, the highest Beneish M-Score of Altera Infrastructure LP was 52.08. The lowest was -17.48. And the median was -2.63.


Altera Infrastructure LP Beneish M-Score Historical Data

The historical data trend for Altera Infrastructure 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.

* Premium members only.

Altera Infrastructure LP Beneish M-Score Chart

Altera Infrastructure LP Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.69 -2.48 52.08 -3.17 -2.96

Altera Infrastructure LP Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
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 -3.50 -4.06 -2.96 -3.06 -3.13

Competitive Comparison of Altera Infrastructure LP's Beneish M-Score

For the Oil & Gas Midstream subindustry, Altera Infrastructure 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.


Altera Infrastructure LP's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Altera Infrastructure LP's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Altera Infrastructure LP's Beneish M-Score falls into.



Altera Infrastructure 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 Altera Infrastructure 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 * 0.5781+0.528 * 0.5764+0.404 * 0.9441+0.892 * 1.1145+0.115 * 0.9539
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6975+4.679 * -0.077019-0.327 * 0.7832
=-3.26

* 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 (Jun22) TTM:Last Year (Jun21) TTM:
Total Receivables was $128.08 Mil.
Revenue was 296.234 + 323.655 + 315.734 + 295.837 = $1,231.46 Mil.
Gross Profit was 55.002 + 92.567 + 74.023 + 60.435 = $282.03 Mil.
Total Current Assets was $546.87 Mil.
Total Assets was $3,829.99 Mil.
Property, Plant and Equipment(Net PPE) was $2,786.20 Mil.
Depreciation, Depletion and Amortization(DDA) was $296.34 Mil.
Selling, General, & Admin. Expense(SGA) was $37.99 Mil.
Total Current Liabilities was $1,121.93 Mil.
Long-Term Debt & Capital Lease Obligation was $1,519.97 Mil.
Net Income was -38.751 + 53.637 + -86.503 + -24.649 = $-96.27 Mil.
Non Operating Income was -23.787 + 22.683 + -88.177 + -24.602 = $-113.88 Mil.
Cash Flow from Operations was 99.381 + 58.828 + 96.698 + 57.691 = $312.60 Mil.
Total Receivables was $198.79 Mil.
Revenue was 266.935 + 272.754 + 278.657 + 286.59 = $1,104.94 Mil.
Gross Profit was 15.438 + 33.664 + 53.633 + 43.116 = $145.85 Mil.
Total Current Assets was $518.41 Mil.
Total Assets was $4,263.83 Mil.
Property, Plant and Equipment(Net PPE) was $3,159.45 Mil.
Depreciation, Depletion and Amortization(DDA) was $318.99 Mil.
Selling, General, & Admin. Expense(SGA) was $48.87 Mil.
Total Current Liabilities was $825.58 Mil.
Long-Term Debt & Capital Lease Obligation was $2,929.80 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)
=(128.078 / 1231.46) / (198.787 / 1104.936)
=0.104005 / 0.179908
=0.5781

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)
=(145.851 / 1104.936) / (282.027 / 1231.46)
=0.132 / 0.229018
=0.5764

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 - (546.87 + 2786.196) / 3829.993) / (1 - (518.409 + 3159.447) / 4263.828)
=0.129746 / 0.137429
=0.9441

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
=1231.46 / 1104.936
=1.1145

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))
=(318.986 / (318.986 + 3159.447)) / (296.343 / (296.343 + 2786.196))
=0.091704 / 0.096136
=0.9539

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)
=(37.989 / 1231.46) / (48.871 / 1104.936)
=0.030849 / 0.04423
=0.6975

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)
=((1519.966 + 1121.927) / 3829.993) / ((2929.8 + 825.575) / 4263.828)
=0.689791 / 0.880752
=0.7832

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
=(-96.266 - -113.883 - 312.598) / 3829.993
=-0.077019

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.

Altera Infrastructure LP has a M-score of -3.26 suggests that the company is unlikely to be a manipulator.


Altera Infrastructure LP Beneish M-Score Related Terms

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


Altera Infrastructure LP (Altera Infrastructure LP) Business Description

Traded in Other Exchanges
N/A
Address
Altera House, Unit 3, Prospect Park, Arnhall Business Park, Westhill, Aberdeenshire, GBR, AB32 6FJ
Altera Infrastructure LP is a global energy infrastructure services provider focused on the ownership and operation of critical infrastructure assets in offshore oil regions of the North Sea, Brazil, and the East Coast of Canada. The company's assets comprise offshore assets, including floating production, storage, and offloading (FPSO) units, shuttle tankers (including five new builds), floating storage and offtake (FSO) units, long-distance towing and offshore installation vessels, and a unit for maintenance and safety (UMS).
Executives
Luxor Capital Partners Offshore Ltd 10 percent owner C/O MAPLES CORPORATE SERVICES LTD., PO BOX 309, UGLAND HOUSE, GEORGE TOWN E9 KY1-1104
Luxor Capital Partners, Lp 10 percent owner 7 TIMES SQUARE, 43RD FLOOR, NEW YORK NY 10036
Lcg Select Llc 10 percent owner 767 FIFTH AVENUE, 19TH FLOOR, NEW YORK NY 10153
Lcg Select Offshore Ltd 10 percent owner PO BOX 309GT UGLAND HOUSE SOUTH CHURCH S, GEORGE TOWN, GRAND CAYAMAN CAYMAN E9 00000
Luxor Capital Group, Lp 10 percent owner 7 TIMES SQUARE, 43RD FLOOR, NEW YORK NY 10036

Altera Infrastructure LP (Altera Infrastructure LP) Headlines

From GuruFocus

Teekay Offshore Partners Announces Common Unit Distribution Change

By Marketwired Marketwired 01-09-2019

Teekay Offshore Partners Announces Common Unit Distribution Change

By GlobeNewswire GlobeNewswire 01-08-2019