Pactiv Evergreen Beneish M-Score Historical Data
The historical data trend for Pactiv Evergreen'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.
Pactiv Evergreen Beneish M-Score Chart
|
Pactiv Evergreen Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-3.22 |
-2.69 |
-2.24 |
-2.95 |
-2.86 |
|
Pactiv Evergreen 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
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.95 |
-2.84 |
-2.94 |
-2.96 |
-2.86 |
Competitive Comparison of Pactiv Evergreen's Beneish M-Score
For the Packaging & Containers subindustry, Pactiv Evergreen'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.
Pactiv Evergreen's Beneish M-Score Distribution in the Packaging & Containers Industry
For the Packaging & Containers industry and Consumer Cyclical sector, Pactiv Evergreen's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Pactiv Evergreen's Beneish M-Score falls into.
Pactiv Evergreen 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 Pactiv Evergreen 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 * 1.0534 | + | 0.528 * 1.2049 | + | 0.404 * 1.135 | + | 0.892 * 0.8859 | + | 0.115 * 0.565 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0379 | + | 4.679 * -0.091947 | - | 0.327 * 1.0017 |
| = | -2.86 |
* 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 $461 Mil.
Revenue was 1274 + 1379 + 1426 + 1431 = $5,510 Mil.
Gross Profit was 253 + 281 + 84 + 115 = $733 Mil.
Total Current Assets was $1,589 Mil.
Total Assets was $6,395 Mil.
Property, Plant and Equipment(Net PPE) was $1,774 Mil.
Depreciation, Depletion and Amortization(DDA) was $600 Mil.
Selling, General, & Admin. Expense(SGA) was $536 Mil.
Total Current Liabilities was $796 Mil.
Long-Term Debt & Capital Lease Obligation was $3,788 Mil.
Net Income was 21 + 29 + -139 + -134 = $-223 Mil.
Non Operating Income was -36 + -30 + -29 + -74 = $-169 Mil.
Cash Flow from Operations was 81 + 238 + 127 + 88 = $534 Mil.
|
Total Receivables was $494 Mil.
Revenue was 1476 + 1609 + 1640 + 1495 = $6,220 Mil.
Gross Profit was 225 + 232 + 308 + 232 = $997 Mil.
Total Current Assets was $2,219 Mil.
Total Assets was $7,306 Mil.
Property, Plant and Equipment(Net PPE) was $2,035 Mil.
Depreciation, Depletion and Amortization(DDA) was $339 Mil.
Selling, General, & Admin. Expense(SGA) was $583 Mil.
Total Current Liabilities was $914 Mil.
Long-Term Debt & Capital Lease Obligation was $4,314 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) |
| = | (461 / 5510) | / | (494 / 6220) |
| = | 0.083666 | / | 0.079421 |
| | = | 1.0534 |
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) |
| = | (997 / 6220) | / | (733 / 5510) |
| = | 0.160289 | / | 0.133031 |
| | = | 1.2049 |
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 - (1589 + 1774) / 6395) | / | (1 - (2219 + 2035) / 7306) |
| = | 0.47412 | / | 0.417739 |
| | = | 1.135 |
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 |
| = | 5510 | / | 6220 |
| | = | 0.8859 |
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)) |
| = | (339 / (339 + 2035)) | / | (600 / (600 + 1774)) |
| = | 0.142797 | / | 0.252738 |
| | = | 0.565 |
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) |
| = | (536 / 5510) | / | (583 / 6220) |
| = | 0.097278 | / | 0.09373 |
| | = | 1.0379 |
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) |
| = | ((3788 + 796) / 6395) | / | ((4314 + 914) / 7306) |
| = | 0.71681 | / | 0.715576 |
| | = | 1.0017 |
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 |
| = | (-223 - -169 | - | 534) | / | 6395 |
| | = | -0.091947 |
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.
Pactiv Evergreen has a M-score of -2.86 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
PTVE has been successfully added to your