Switch to:
Adtran Inc (NAS:ADTN)
Beneish M-Score
-3.07 (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.

Adtran Inc has a M-score of -3.07 suggests that the company is not a manipulator.

ADTN' s 10-Year Beneish M-Score Range
Min: -14529.48   Max: 14881.24
Current: -3.07

-14529.48
14881.24

During the past 13 years, the highest Beneish M-Score of Adtran Inc was 14881.24. The lowest was -14529.48. And the median was -2.58.


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 Adtran 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 * 0.834+0.528 * 1.0677+0.404 * 0.8026+0.892 * 0.9245+0.115 * 0.9836
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.03+4.679 * -0.0531-0.327 * 1.202
=-3.07

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

This Year (Jun15) TTM:Last Year (Jun14) TTM:
Accounts Receivable was $89.1 Mil.
Revenue was 160.138 + 142.835 + 143.982 + 162.892 = $609.8 Mil.
Gross Profit was 68.246 + 65.563 + 68.483 + 78.257 = $280.5 Mil.
Total Current Assets was $384.8 Mil.
Total Assets was $709.0 Mil.
Property, Plant and Equipment(Net PPE) was $73.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $14.6 Mil.
Selling, General & Admin. Expense(SGA) was $127.4 Mil.
Total Current Liabilities was $144.1 Mil.
Long-Term Debt was $28.8 Mil.
Net Income was 2.544 + 3.317 + 9.292 + 11.326 = $26.5 Mil.
Non Operating Income was 2.708 + 2.762 + 2.849 + 1.724 = $10.0 Mil.
Cash Flow from Operations was 8.199 + 13.015 + 14.817 + 18.041 = $54.1 Mil.
Accounts Receivable was $115.5 Mil.
Revenue was 176.129 + 147.004 + 159.094 + 177.404 = $659.6 Mil.
Gross Profit was 86.797 + 77.79 + 76.864 + 82.547 = $324.0 Mil.
Total Current Assets was $353.8 Mil.
Total Assets was $767.4 Mil.
Property, Plant and Equipment(Net PPE) was $75.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $14.7 Mil.
Selling, General & Admin. Expense(SGA) was $133.8 Mil.
Total Current Liabilities was $125.7 Mil.
Long-Term Debt was $30.0 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)
=(89.088 / 609.847) / (115.538 / 659.631)
=0.14608254 / 0.1751555
=0.834

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)
=(65.563 / 659.631) / (68.246 / 609.847)
=0.49118068 / 0.46003178
=1.0677

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 - (384.775 + 73.347) / 708.988) / (1 - (353.8 + 75.265) / 767.358)
=0.35383674 / 0.4408542
=0.8026

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
=609.847 / 659.631
=0.9245

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))
=(14.722 / (14.722 + 75.265)) / (14.634 / (14.634 + 73.347))
=0.16360141 / 0.16633137
=0.9836

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)
=(127.418 / 609.847) / (133.805 / 659.631)
=0.20893437 / 0.20284826
=1.03

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)
=((28.8 + 144.076) / 708.988) / ((30 + 125.662) / 767.358)
=0.24383487 / 0.20285447
=1.202

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
=(26.479 - 10.043 - 54.072) / 708.988
=-0.0531

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.

Adtran Inc has a M-score of -3.07 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.

Adtran Inc Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 0.92060.93041.23420.71081.33390.83290.90681.20951.04161.0227
GMI 0.97191.00150.99430.99421.00731.00031.02571.13221.060.974
AQI 0.87521.34130.64451.34950.94921.30581.12930.94881.03651.0028
SGI 1.12910.92111.00861.05010.96711.25091.18420.86531.0340.9817
DEPI 1.09241.12960.82551.24380.96950.95780.94160.88760.93230.9671
SGAI 0.92881.16020.99430.95190.99560.9220.91941.24490.931.039
LVGI 1.00931.17531.04870.97650.90690.83230.94171.29231.09681.0643
TATA -0.0452-0.0299-0.0309-0.075-0.02620.0159-0.0291-0.0567-0.0274-0.0266
M-score -2.69-2.69-2.58-2.87-2.31-2.15-2.45-2.77-2.52-2.64

Adtran Inc Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 1.19810.98731.10891.04161.19241.02730.88731.02270.93270.834
GMI 1.14321.12661.10411.061.01130.99540.97070.9741.02721.0677
AQI 0.85820.95431.0021.03651.1021.12331.11591.00280.85060.8026
SGI 0.91620.88480.94861.0341.02681.08651.03650.98170.96920.9245
DEPI 0.84760.83320.88340.93230.98520.98040.97340.96710.95460.9836
SGAI 1.12191.09090.98750.930.9790.95621.011.0391.00371.03
LVGI 1.30441.13431.16111.09681.05141.02010.941.06431.13951.202
TATA -0.0642-0.0671-0.0508-0.0274-0.0051-0.0126-0.0132-0.0266-0.0397-0.0531
M-score -2.79-2.94-2.67-2.52-2.27-2.39-2.57-2.64-2.85-3.07
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