GURUFOCUS.COM » STOCK LIST » USA » NYSE » Exxon Mobil Corp (NYSE:XOM) » Definitions » Beneish M-Score
Switch to:

Exxon Mobil (NYSE:XOM) Beneish M-Score

: -2.68 (As of Today)
View and export this data going back to 1920. 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 -2.68 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XOM' s Beneish M-Score Range Over the Past 10 Years
Min: -3.19   Med: -2.82   Max: -1.35
Current: -2.68

During the past 13 years, the highest Beneish M-Score of Exxon Mobil was -1.35. The lowest was -3.19. And the median was -2.82.


Exxon Mobil (NYSE:XOM) Beneish M-Score Historical Data

The historical data trend for Exxon Mobil'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.

Exxon Mobil Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.51 -2.78 -2.63 -1.35 -2.66

Exxon Mobil Quarterly Data
Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22
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 -2.39 -2.66 -2.60 -2.56 -2.68

Exxon Mobil (NYSE:XOM) Beneish M-Score Competitive Comparison

For the Oil & Gas Integrated subindustry, Exxon Mobil'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.

   

Exxon Mobil (NYSE:XOM) Beneish M-Score Distribution

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

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



Exxon Mobil 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 Exxon Mobil 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 * 0.8957+0.528 * 0.486+0.404 * 0.9887+0.892 * 1.6042+0.115 * 1.5838
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6221+4.679 * -0.109-0.327 * 0.9769
=-2.68

* 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 (Sep22) TTM:Last Year (Sep21) TTM:
Total Receivables was $42,411 Mil.
Revenue was 106512 + 111265 + 87734 + 81305 = $386,816 Mil.
Gross Profit was 29356 + 30515 + 16222 + 19372 = $95,465 Mil.
Total Current Assets was $99,289 Mil.
Total Assets was $370,152 Mil.
Property, Plant and Equipment(Net PPE) was $203,102 Mil.
Depreciation, Depletion and Amortization(DDA) was $24,637 Mil.
Selling, General, & Admin. Expense(SGA) was $9,777 Mil.
Total Current Liabilities was $74,057 Mil.
Long-Term Debt & Capital Lease Obligation was $39,246 Mil.
Net Income was 19660 + 17850 + 5480 + 8870 = $51,860 Mil.
Non Operating Income was 5404 + 4296 + 2658 + 3560 = $15,918 Mil.
Cash Flow from Operations was 24425 + 19963 + 14788 + 17124 = $76,300 Mil.
Total Receivables was $29,516 Mil.
Revenue was 71892 + 65943 + 57552 + 45738 = $241,125 Mil.
Gross Profit was 18438 + 15191 + 11885 + -16594 = $28,920 Mil.
Total Current Assets was $55,555 Mil.
Total Assets was $336,688 Mil.
Property, Plant and Equipment(Net PPE) was $218,795 Mil.
Depreciation, Depletion and Amortization(DDA) was $45,237 Mil.
Selling, General, & Admin. Expense(SGA) was $9,796 Mil.
Total Current Liabilities was $61,856 Mil.
Long-Term Debt & Capital Lease Obligation was $43,639 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)
=(42411 / 386816) / (29516 / 241125)
=0.10964128 / 0.12240954
=0.8957

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)
=(28920 / 241125) / (95465 / 386816)
=0.11993779 / 0.24679693
=0.486

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 - (99289 + 203102) / 370152) / (1 - (55555 + 218795) / 336688)
=0.18306263 / 0.18515064
=0.9887

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
=386816 / 241125
=1.6042

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))
=(45237 / (45237 + 218795)) / (24637 / (24637 + 203102))
=0.17133151 / 0.10818086
=1.5838

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)
=(9777 / 386816) / (9796 / 241125)
=0.02527558 / 0.04062623
=0.6221

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)
=((39246 + 74057) / 370152) / ((43639 + 61856) / 336688)
=0.30609858 / 0.31333163
=0.9769

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
=(51860 - 15918 - 76300) / 370152
=-0.109

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.

Exxon Mobil has a M-score of -2.68 suggests that the company is unlikely to be a manipulator.


Exxon Mobil Beneish M-Score Related Terms

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


Exxon Mobil (NYSE:XOM) Business Description

Exxon Mobil logo
Address
5959 Las Colinas Boulevard, Irving, TX, USA, 75039-2298
ExxonMobil is an integrated oil and gas company that explores for, produces, and refines oil around the world. In 2021, it produced 2.3 million barrels of liquids and 8.5 billion cubic feet of natural gas per day. At the end of 2021, reserves were 18.5 billion barrels of oil equivalent, 66% of which were liquids. The company is the world's largest refiner with a total global refining capacity of 4.6 million barrels of oil per day and one of the world's largest manufacturers of commodity and specialty chemicals.
Executives
Talley Darrin L officer: Vice President 5959 LAS COLINAS BOULEVARD C/O EXXON MOBIL CORPORATION IRVING TX 75039-2298
Ubben Jeffrey W director 1170 GORGAS AVENUE SAN FRANCISCO CA 94129
Mikells Kathryn A officer: Senior Vice President 77 W. WACKER DRIVE CHICAGO IL 60601
Karsner Alexander director C/O APPLIED MATERIALS, INC. 3050 BOWERS AVENUE, P.O. BOX 58039 SANTA CLARA CA 95052-8039
Goff Gregory James director 19100 RIDGEWOOD PARKWAY SAN ANTONIO TX 78259
Hietala Kaisa director 5959 LAS COLINAS BOULEVARD C/O EXXON MOBIL CORPORATION 5959 LAS COLINAS BOULEVARD TX 75039-2298
Gibbs Jon M. officer: Executive Officer 5959 LAS COLINAS BOULEVARD C/O EXXON MOBIL CORPORATION IRVING TX 75039-2298
Fox Leonard M. officer: Vice President and Controller 5959 LAS COLINAS BOULEVARD C/O EXXON MOBIL CORPORATION IRVING TX 75039-2298
Angelakis Michael J director 40 MORRIS AVENUE BRYN MAWR PA 19010
Zulkiflee Wan director 5959 LAS COLINAS BOULEVARD C/O EXXON MOBIL CORPORATION IRVING TX 75039-2298
Morford Craig S officer: Vice President & Gen. Counsel CARDINAL HEALTH, INC. 7000 CARDINAL PLACE DUBLIN OH 43017
Carr Ian S officer: Vice President 5959 LAS COLINAS BOULEVARD C/O EXXON MOBIL CORPORATION IRVING TX 75039-2298
Littleton Stephen A officer: Vice President and Secretary 5959 LAS COLINAS BOULEVARD IRVING TX 75039-2298
Hooley Joseph L director STATE STREET CORPORATION ONE LINCOLN STREET BOSTON MA 02111
Mckee Karen T officer: Vice President 5959 LAS COLINAS BOULEVARD IRVING TX 75039-2298

Exxon Mobil (NYSE:XOM) Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
premium membership