GURUFOCUS.COM » STOCK LIST » Basic Materials » Agriculture » Terra Nitrogen Co LP (NYSE:TNH) » Definitions » Beneish M-Score

Terra Nitrogen Co LP (Terra Nitrogen Co LP) Beneish M-Score : 0.00 (As of May. 05, 2024)


View and export this data going back to 1991. Start your Free Trial

What is Terra Nitrogen Co 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.

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

During the past 13 years, the highest Beneish M-Score of Terra Nitrogen Co LP was 0.00. The lowest was 0.00. And the median was 0.00.


Terra Nitrogen Co LP Beneish M-Score Historical Data

The historical data trend for Terra Nitrogen Co 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.

Terra Nitrogen Co LP Beneish M-Score Chart

Terra Nitrogen Co LP Annual Data
Trend Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.84 -3.23 -2.20 -2.62 -2.20

Terra Nitrogen Co LP Quarterly Data
Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17
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 -2.62 -3.30 -3.35 -2.91 -2.20

Competitive Comparison of Terra Nitrogen Co LP's Beneish M-Score

For the Agricultural Inputs subindustry, Terra Nitrogen Co 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.


Terra Nitrogen Co LP's Beneish M-Score Distribution in the Agriculture Industry

For the Agriculture industry and Basic Materials sector, Terra Nitrogen Co LP's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Terra Nitrogen Co LP's Beneish M-Score falls into.



Terra Nitrogen Co 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 Terra Nitrogen Co 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 * 4.1209+0.528 * 1.3743+0.404 * 0.6972+0.892 * 0.9496+0.115 * 0.998
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0531+4.679 * -0.05843-0.327 * 1.0083
=0.14

* 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 (Dec17) TTM:Last Year (Dec16) TTM:
Total Receivables was $18.0 Mil.
Revenue was 97.5 + 84.6 + 96.1 + 119 = $397.2 Mil.
Gross Profit was 39.4 + 27.2 + 43.5 + 46.6 = $156.7 Mil.
Total Current Assets was $105.1 Mil.
Total Assets was $403.9 Mil.
Property, Plant and Equipment(Net PPE) was $290.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $39.0 Mil.
Selling, General, & Admin. Expense(SGA) was $17.6 Mil.
Total Current Liabilities was $34.8 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 Mil.
Net Income was 49.4 + 22.8 + 39.5 + 42.2 = $153.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was 46.8 + 33.6 + 55.5 + 41.6 = $177.5 Mil.
Total Receivables was $4.6 Mil.
Revenue was 93.4 + 90.2 + 126.7 + 108 = $418.3 Mil.
Gross Profit was 48.2 + 32.8 + 102.7 + 43.1 = $226.8 Mil.
Total Current Assets was $60.6 Mil.
Total Assets was $373.3 Mil.
Property, Plant and Equipment(Net PPE) was $301.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $40.4 Mil.
Selling, General, & Admin. Expense(SGA) was $17.6 Mil.
Total Current Liabilities was $31.9 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 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)
=(18 / 397.2) / (4.6 / 418.3)
=0.045317 / 0.010997
=4.1209

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)
=(226.8 / 418.3) / (156.7 / 397.2)
=0.542195 / 0.394512
=1.3743

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 - (105.1 + 290.2) / 403.9) / (1 - (60.6 + 301.3) / 373.3)
=0.021292 / 0.030538
=0.6972

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
=397.2 / 418.3
=0.9496

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))
=(40.4 / (40.4 + 301.3)) / (39 / (39 + 290.2))
=0.118232 / 0.118469
=0.998

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)
=(17.6 / 397.2) / (17.6 / 418.3)
=0.04431 / 0.042075
=1.0531

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)
=((0 + 34.8) / 403.9) / ((0 + 31.9) / 373.3)
=0.08616 / 0.085454
=1.0083

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
=(153.9 - 0 - 177.5) / 403.9
=-0.05843

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.

Terra Nitrogen Co LP has a M-score of 0.14 signals that the company is likely to be a manipulator.


Terra Nitrogen Co LP Beneish M-Score Related Terms

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


Terra Nitrogen Co LP (Terra Nitrogen Co LP) Business Description

Traded in Other Exchanges
N/A
Address
Terra Nitrogen Co LP is a limited partnership company producing nitrogen fertilizer products. Its principal products anhydrous ammonia and urea ammonium nitrate solutions are manufactured at its facility in Verdigris, Oklahoma. The company's operations are conducted through a partnership with Terra Nitrogen, Limited Partnership, and Terra Nitrogen GP Inc.
Executives
Michael A Jackson director
Anne H Lloyd director
Susan L Menzel officer: Sr. VP, Human Resources C/O CF INDUSTRIES HOLDINGS, INC., FOUR PARKWAY NORTH, DEERFIELD IL 60015
Christopher D Bohn officer: VP, Supply Chain C/O CF INDUSTRIES HOLDINGS, INC., 4 PARKWAY NORTH, SUITE 400, DEERFIELD IL 60015
Adam L Hall officer: VP, Corporate Development C/O CF INDUSTRIES HOLDINGS, INC., 4 PARKWAY NORTH, SUITE 400, DEERFIELD IL 60015
Dennis P. Kelleher director, officer: Sr Vice President and CFO C/O CF INDUSTRIES HOLDINGS, INC, 4 PARKWAY NORTH, SUITE 400, DEERFIELD IL 60015
Theodore D Sands director CITYPLACE ONE SUITE 300, ARCH MINERAL CORP, CREVE COEUR MO 63141
Jablow Spertus Wendy S officer: VP, Human Resources C/O CF INDUSTRIES HOLDINGS, INC., 4 PARKWAY NORTH, SUITE 400, DEERFIELD IL 60015
Anthony J Nocchiero director, officer: Senior Vice President and CFO C/O CF INDUSTRIES HOLDINGS, INC., 4 PARKWAY NORTH, SUITE 400, DEERFIELD IL 60015
Lynn F White officer: VP, Corporate Development C/O CF INDUSTRIES HOLDINGS, INC., 4 PARKWAY NORTH, SUITE 400, DEERFIELD IL 60015
Philipp P Koch officer: VP, Supply Chain C/O CF INDUSTRIES, INC., ONE SALEM LAKE DRIVE, LONG GROVE IL 60047
Stephen R Wilson director, officer: Chairman, President, and CEO C/O CF INDUSTRIES, INC., ONE SALEM LAKE DRIVE, LONG GROVE IL 60047
Douglas C Barnard officer: VP, GC, and Corp. Secretary C/O CF INDUSTRIES, INC., ONE SALEM LAKE DRIVE, LONG GROVE IL 60047
W Anthony Will officer: VP, Manufacturing and Dist. C/O CF INDUSTRIES HOLDINGS, INC., 4 PARKWAY NORTH, SUITE 400, DEERFIELD IL 60015
Richard A Hoker officer: VP and Corporate Controller C/O CF INDUSTRIES HOLDINGS, INC., 4 PARKWAY NORTH, SUITE 400, DEERFIELD IL 60015

Terra Nitrogen Co LP (Terra Nitrogen Co LP) Headlines

From GuruFocus

3 Undervalued Stocks Using the Peter Lynch Analysis (part 2)

By Tiziano Frateschi Tiziano Frateschi 01-25-2015

Weekly 3-Year Low Highlights: TNH, ASNA, TDW, AAN

By Jimmy Xiao gurujx 10-20-2014

Terra Nitrogen: Sells at Large Discount, Pays a 10% Dividend

By Jonathan Poland Jonathan Poland 05-09-2016

The Best Basic Material Dividend Stocks

By Dividend Dividend 03-10-2012

Nintai Returns: Q1 2015

By Thomas Macpherson Thomas Macpherson 04-01-2015

5 High Performance Dividend Stocks

By Dividend King Dividend King 03-31-2012

Terra Nitrogen Remains One Of The Best Dividend Plays

By Jonathan Poland Jonathan Poland 04-28-2015