Southwestern Energy Co Beneish M-Score Historical Data
The historical data trend for Southwestern Energy Co'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.
Southwestern Energy Co Beneish M-Score Chart
|
Southwestern Energy Co Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.13 |
-3.72 |
-0.33 |
-0.47 |
-2.70 |
|
Southwestern Energy Co 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
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.47 |
-1.03 |
-2.49 |
-3.42 |
-2.70 |
Competitive Comparison of Southwestern Energy Co's Beneish M-Score
For the Oil & Gas E&P subindustry, Southwestern Energy Co'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.
Southwestern Energy Co's Beneish M-Score Distribution in the Oil & Gas Industry
For the Oil & Gas industry and Energy sector, Southwestern Energy Co's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Southwestern Energy Co's Beneish M-Score falls into.
Southwestern Energy Co 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 Southwestern Energy Co 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 * 1.1164 | + | 0.528 * 1.4224 | + | 0.404 * 3.0148 | + | 0.892 * 0.4347 | + | 0.115 * 0.8337 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 2.5302 | + | 4.679 * -0.138854 | - | 0.327 * 0.7787 |
| = | -2.70 |
* 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 $680 Mil.
Revenue was 1692 + 1443 + 1269 + 2118 = $6,522 Mil.
Gross Profit was 726 + 560 + 460 + 1138 = $2,884 Mil.
Total Current Assets was $1,415 Mil.
Total Assets was $11,991 Mil.
Property, Plant and Equipment(Net PPE) was $10,067 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,307 Mil.
Selling, General, & Admin. Expense(SGA) was $187 Mil.
Total Current Liabilities was $1,729 Mil.
Long-Term Debt & Capital Lease Obligation was $4,054 Mil.
Net Income was -658 + 45 + 231 + 1939 = $1,557 Mil.
Non Operating Income was -1087 + 95 + 317 + 1381 = $706 Mil.
Cash Flow from Operations was 477 + 477 + 425 + 1137 = $2,516 Mil.
|
Total Receivables was $1,401 Mil.
Revenue was 3380 + 4541 + 4138 + 2943 = $15,002 Mil.
Gross Profit was 2041 + 2954 + 2635 + 1806 = $9,436 Mil.
Total Current Assets was $1,664 Mil.
Total Assets was $12,926 Mil.
Property, Plant and Equipment(Net PPE) was $11,080 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,174 Mil.
Selling, General, & Admin. Expense(SGA) was $170 Mil.
Total Current Liabilities was $3,481 Mil.
Long-Term Debt & Capital Lease Obligation was $4,525 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) |
| = | (680 / 6522) | / | (1401 / 15002) |
| = | 0.104262 | / | 0.093388 |
| | = | 1.1164 |
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) |
| = | (9436 / 15002) | / | (2884 / 6522) |
| = | 0.628983 | / | 0.442196 |
| | = | 1.4224 |
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 - (1415 + 10067) / 11991) | / | (1 - (1664 + 11080) / 12926) |
| = | 0.042449 | / | 0.01408 |
| | = | 3.0148 |
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 |
| = | 6522 | / | 15002 |
| | = | 0.4347 |
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)) |
| = | (1174 / (1174 + 11080)) | / | (1307 / (1307 + 10067)) |
| = | 0.095805 | / | 0.114911 |
| | = | 0.8337 |
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) |
| = | (187 / 6522) | / | (170 / 15002) |
| = | 0.028672 | / | 0.011332 |
| | = | 2.5302 |
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) |
| = | ((4054 + 1729) / 11991) | / | ((4525 + 3481) / 12926) |
| = | 0.482278 | / | 0.619372 |
| | = | 0.7787 |
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 |
| = | (1557 - 706 | - | 2516) | / | 11991 |
| | = | -0.138854 |
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.
Southwestern Energy Co has a M-score of -2.70 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
SWN has been successfully added to your