GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Northern Tier Energy LP (NYSE:NTI) » Definitions » Altman Z-Score

Northern Tier Energy LP (Northern Tier Energy LP) Altman Z-Score : 5.25 (As of Apr. 26, 2024)


View and export this data going back to 2012. Start your Free Trial

What is Northern Tier Energy LP Altman Z-Score?

The Altman Z-Score is a model designed to predict the likelihood of a company going bankrupt within the next two years. Created by American finance professor Edward Altman in 1968, the model is specifically designed for publicly traded manufacturing companies with assets greater than $1 million.

Northern Tier Energy LP has a Altman Z-Score of 5.25, indicating it is in Safe Zones. This implies the Altman Z-Score is strong.

The zones of discrimination were as such:

When Altman Z-Score <= 1.8, it is in Distress Zones.
When Altman Z-Score >= 3, it is in Safe Zones.
When Altman Z-Score is between 1.8 and 3, it is in Grey Zones.

The historical rank and industry rank for Northern Tier Energy LP's Altman Z-Score or its related term are showing as below:


Northern Tier Energy LP Altman Z-Score Historical Data

The historical data trend for Northern Tier Energy LP's Altman Z-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.

Northern Tier Energy LP Altman Z-Score Chart

Northern Tier Energy LP Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15
Altman Z-Score
4.51 7.14 7.16 7.30 6.08

Northern Tier Energy LP Quarterly Data
Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16
Altman Z-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 7.19 6.16 6.21 6.08 5.34

Competitive Comparison of Northern Tier Energy LP's Altman Z-Score

For the Oil & Gas Refining & Marketing subindustry, Northern Tier Energy LP's Altman Z-Score, along with its competitors' market caps and Altman Z-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.


Northern Tier Energy LP's Altman Z-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Northern Tier Energy LP's Altman Z-Score distribution charts can be found below:

* The bar in red indicates where Northern Tier Energy LP's Altman Z-Score falls into.



Northern Tier Energy LP Altman Z-Score Calculation

Altman Z-Score model is an accurate forecaster of failure up to two years prior to distress. It can be considered the assessment of the distress of industrial corporations.

Northern Tier Energy LP's Altman Z-Score for today is calculated with this formula:

Z=1.2*X1+1.4*X2+3.3*X3+0.6*X4+1.0*X5
=1.2*0.1209+1.4*0+3.3*0.2353+0.6*2.5458+1.0*2.7976
=5.25

* 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. GuruFocus does not calculate Altman Z-Score when X4 or X5 value is 0.

Trailing Twelve Months (TTM) ended in Mar. 2016:
Total Assets was $1,149 Mil.
Total Current Assets was $508 Mil.
Total Current Liabilities was $369 Mil.
Retained Earnings was $0 Mil.
Pre-Tax Income was 15.3 + -11.5 + 107.1 + 131.8 = $243 Mil.
Interest Expense was -6.5 + -6.2 + -7.5 + -7.5 = $-28 Mil.
Revenue was 604.4 + 759.8 + 891.6 + 959.8 = $3,216 Mil.
Market Cap (Today) was $1,968 Mil.
Total Liabilities was $773 Mil.

* Note that for stock reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data.

X1=Working Capital/Total Assets
=(Total Current Assets - Total Current Liabilities)/Total Assets
=(508.3 - 369.3)/1149.4
=0.1209

X3=Earnings Before Interest and Taxes/Total Assets
=(Pre-Tax Income - Interest Expense)/Total Assets
=(242.7 - -27.7)/1149.4
=0.2353

X4=Market Value Equity/Book Value of Total Liabilities
=Market Cap/Total Liabilities
=1968.190/773.1
=2.5458

X5=Revenue/Total Assets
=3215.6/1149.4
=2.7976

The zones of discrimination were as such:

Distress Zones - 1.81 < Grey Zones < 2.99 - Safe Zones

Northern Tier Energy LP has a Altman Z-Score of 5.25 indicating it is in Safe Zones.

Study by Altman found that companies that are in Distress Zone have more than 80% of chances of bankruptcy in two years.


Northern Tier Energy LP  (NYSE:NTI) Altman Z-Score Explanation

X1: The Working Capital/Total Assets (WC/TA) ratio is a measure of the net liquid assets of the firm relative to the total capitalization. Working capital is defined as the difference between current assets and current liabilities. Ordinarily, a firm experiencing consistent operating losses will have shrinking current assets in relation to total assets. Altman found this one proved to be the most valuable liquidity ratio comparing with the current ratio and the quick ratio. This is however the least significant of the five factors.

X2: Retained Earnings/Total Assets: the RE/TA ratio measures the leverage of a firm. Retained earnings is the account which reports the total amount of reinvested earnings and/or losses of a firm over its entire life. Those firms with high RE, relative to TA, have financed their assets through retention of profits and have not utilized as much debt.

X3, Earnings Before Interest and Taxes/Total Assets (EBIT/TA): This ratio is a measure of the true productivity of the firm's assets, independent of any tax or leverage factors. Since a firm's ultimate existence is based on the earning power of its assets, this ratio appears to be particularly appropriate for studies dealing with corporate failure. This ratio continually outperforms other profitability measures, including cash flow.

X4, Market Value of Equity/Book Value of Total Liabilities (MVE/TL): The measure shows how much the firm's assets can decline in value (measured by market value of equity plus debt) before the liabilities exceed the assets and the firm becomes insolvent.

X5, Revenue/Total Assets (S/TA): The capital-turnover ratio is a standard financial ratio illustrating the sales generating ability of the firm's assets.

Read more about Altman Z-Score and the original research.


Be Aware

Altman Z-Score does not apply to financial companies.


Northern Tier Energy LP Altman Z-Score Related Terms

Thank you for viewing the detailed overview of Northern Tier Energy LP's Altman Z-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Northern Tier Energy LP (Northern Tier Energy LP) Business Description

Traded in Other Exchanges
N/A
Address
Northern Tier Energy LP was incorporated on October 21, 2011. Its an independent downstream energy limited partnership with refining, retail and pipeline operations that serves the PADD II region of the United States. The Company operate its assets in two business segments: the refining business and the retail business. Its refining segment consists of an 89,500 barrels per calendar day (96,500 barrels per stream day) refinery located in St. Paul Park, Minnesota. Its refinery's complexity allows to process a variety of light, heavy, sweet and sour crudes into higher value refined products. Its retail segment operated 164 convenience stores under the SuperAmerica brand and also supported 75 franchised convenience stores, which are also operated under the SuperAmerica brand. These convenience stores are located in Minnesota and Wisconsin and sell various grades of gasoline and diesel, tobacco products and immediately consumable items such as beverages, prepared food and a large variety of snacks and prepackaged items. It also own and operate SuperMom's Bakery, which prepares and distributes baked goods and other prepared food items for sale in its company-operated and franchised convenience stores and other third party locations. Crude oil is the principal raw material for the Company and the majority of the crude oil processed is delivered to the refinery through a pipeline that is owned by MPL, a related party. With respect to its wholesale gasoline and distillate sales and marketing, it compete directly with Koch Industries' Flint Hills Resources Refinery in Pine Bend, Minnesota, as well as the other refiners in the PADD II region and, to a lesser extent, U.S. and foreign refiners. Its retail competitors include Holiday and Kwik Trip.
Executives
David L Lamp director, officer: President and CEO C/O CVR ENERGY, INC., 2277 PLAZA DRIVE, SUITE 500, SUGAR LAND TX 77479
Thomas W Hofmann director FIVE RADNOR CORPORATE CENTER, SUITE 500, RADNOR PA 19087
Scott D Weaver director C/O WESTERN REFINING, INC., 6500 TROWBRIDGE DRIVE, EL PASO TX 79905
Melissa M Buhrig officer: Exec VP, General Counsel & Sec C/O CVR ENERGY, INC., 2277 PLAZA DRIVE, SUITE 500, SUGAR LAND TX 77479
Dan F Smith director 1221 MCKINNEY STREET, SUITE 700, HOUSTON TX 77010
Western Refining, Inc. director, 10 percent owner 539 SOUTH MAIN STREET, FINDLAY OH 45840-3229
Karen Berriman Davis officer: Executive VP and CFO 123 WEST MILLS AVENUE, SUITE 200, EL PASO TX 79901
Scott D Josey director ONE BRIARLAKE PLAZA, SUITE 2000, 2000 WEST SAM HOUSTON PARKWAY SOUTH, HOUSTON TX 77042
David Bonderman other: Former 10% Owner and Director 301 COMMERCE STREET, SUITE 3300, FORT WORTH TX 76102
James G Coulter other: Former 10% Owner and Director 301 COMMERCE STREET, SUITE 3300, FORT WORTH TX 76102
Bernard W Aronson director
Tpg Advisors Vi, Inc. other: Former 10% Owner and Director 301 COMMERCE STREET, SUITE 3300, FORT WORTH TX 76102
Tpg Group Holdings (sbs) Advisors, Inc. director, 10 percent owner C/O TPG GLOBAL, LLC, 301 COMMERCE STREET, SUITE 3300, FORT WORTH TX 76102
Michael G. Macdougall director 301 COMMERCE STREET, SUITE 3300, FORT WORTH TX 76102
Eric Liaw director C/O TPG GLOBAL, LLC, 301 COMMERCE STREET, SUITE 3300, FORT WORTH TX 76102

Northern Tier Energy LP (Northern Tier Energy LP) Headlines

From GuruFocus

9 Stocks With Yields Over 10% And Buy Or Better Rating

By Dividend Dividend 08-17-2013

13 Stocks With Dividend Yields Over 10%

By Dividend Dividend 11-12-2014

20 Stocks with Yields over 10% and Highest Buy Ratings

By Dividend Dividend 01-17-2013

How to Capitalize on the Bakken Oil Boom

By Vitaliy Katsenelson Vitaliy Katsenelson 11-09-2013