Switch to:
Alcoa Inc (NYSE:AA)
Beneish M-Score
-2.99 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Alcoa Inc has a M-score of -2.99 suggests that the company is not a manipulator.

AA' s 10-Year Beneish M-Score Range
Min: -3.22   Max: -2
Current: -2.99

-3.22
-2

During the past 13 years, the highest Beneish M-Score of Alcoa Inc was -2.00. The lowest was -3.22. And the median was -2.65.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Alcoa Inc 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 * 0.6718+0.528 * 0.7683+0.404 * 1.127+0.892 * 1.0714+0.115 * 0.9062
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9315+4.679 * -0.0389-0.327 * 1.0672
=-2.99

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Mar15) TTM:Last Year (Mar14) TTM:
Accounts Receivable was $1,469 Mil.
Revenue was 5819 + 6377 + 6239 + 5836 = $24,271 Mil.
Gross Profit was 1376 + 1404 + 1335 + 1071 = $5,186 Mil.
Total Current Assets was $7,722 Mil.
Total Assets was $35,694 Mil.
Property, Plant and Equipment(Net PPE) was $15,288 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,353 Mil.
Selling, General & Admin. Expense(SGA) was $991 Mil.
Total Current Liabilities was $5,064 Mil.
Long-Term Debt was $8,711 Mil.
Net Income was 195 + 159 + 149 + 138 = $641 Mil.
Non Operating Income was 9 + 0 + -26 + -5 = $-22 Mil.
Cash Flow from Operations was -175 + 1458 + 249 + 518 = $2,050 Mil.
Accounts Receivable was $2,041 Mil.
Revenue was 5454 + 5585 + 5765 + 5849 = $22,653 Mil.
Gross Profit was 959 + 877 + 967 + 916 = $3,719 Mil.
Total Current Assets was $6,765 Mil.
Total Assets was $35,605 Mil.
Property, Plant and Equipment(Net PPE) was $17,613 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,401 Mil.
Selling, General & Admin. Expense(SGA) was $993 Mil.
Total Current Liabilities was $5,267 Mil.
Long-Term Debt was $7,609 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(1469 / 24271) / (2041 / 22653)
=0.06052491 / 0.09009844
=0.6718

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)
=(1404 / 22653) / (1376 / 24271)
=0.16417252 / 0.21367064
=0.7683

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (7722 + 15288) / 35694) / (1 - (6765 + 17613) / 35605)
=0.35535384 / 0.31532088
=1.127

4. SGI = Sales Growth Index

Ratio of sales 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
=24271 / 22653
=1.0714

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(1401 / (1401 + 17613)) / (1353 / (1353 + 15288))
=0.07368255 / 0.08130521
=0.9062

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(991 / 24271) / (993 / 22653)
=0.04083062 / 0.04383525
=0.9315

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((8711 + 5064) / 35694) / ((7609 + 5267) / 35605)
=0.3859192 / 0.3616346
=1.0672

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
=(641 - -22 - 2050) / 35694
=-0.0389

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Alcoa Inc has a M-score of -2.99 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Alcoa Inc Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 0.85870.8970.92210.82721.18460.89820.84540.88590.95041.6791
GMI 1.08830.81851.09951.20332.10760.45631.01961.28730.85590.8153
AQI 0.9731.04030.89460.90580.93521.03311.04821.02950.92491.0905
SGI 1.13091.18821.01210.87490.68541.13961.18740.94990.97181.0379
DEPI 0.96421.08641.19741.0591.06470.92370.94130.99570.96020.9678
SGAI 0.95910.91121.03730.90621.26140.83580.91.0221.04040.951
LVGI 1.02740.93931.01441.19650.89590.9581.01940.97131.08150.9974
TATA -0.0243-0.0006-0.0518-0.0346-0.0691-0.051-0.0416-0.0402-0.1084-0.0358
M-score -2.58-2.44-2.76-2.88-2.36-2.93-2.62-2.65-3.20-2.04

Alcoa Inc Quarterly Data

Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15
DSRI 1.16541.16980.89510.89511.07571.26181.05481.70821.12770.6718
GMI 1.28731.15260.99440.76930.85590.87430.86960.90650.81530.7683
AQI 1.02951.02861.0411.03280.92490.9450.90960.82861.09051.127
SGI 0.94990.94110.96050.98130.97180.96290.9670.99011.03791.0714
DEPI 0.99570.99030.98450.97050.96020.96681.01660.97130.96780.9062
SGAI 1.0221.04591.04221.06241.04041.02411.00160.960.9510.9315
LVGI 0.97130.96960.96520.96581.08151.01821.03161.06610.99741.0672
TATA -0.0402-0.0434-0.0478-0.0427-0.1085-0.1032-0.0946-0.0893-0.036-0.0389
M-score -2.39-2.49-2.82-2.90-3.09-2.86-3.02-2.39-2.55-2.99
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)

GuruFocus Premium Plus Membership

FEEDBACK