ALGT has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
During the past 13 years, the highest Beneish M-Score of Allegiant Travel Co LLC was -1.60. The lowest was -3.61. And the median was -2.96.
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 Allegiant Travel Co LLC 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 * 0.6073||+||0.528 * 0.8201||+||0.404 * 2.9417||+||0.892 * 1.1272||+||0.115 * 0.9493|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.0233||+||4.679 * -0.1634||-||0.327 * 1.0717|
|This Year (Jun15) TTM:||Last Year (Jun14) TTM:|
|Accounts Receivable was $14 Mil.|
Revenue was 322.102 + 329.241 + 278.952 + 265.029 = $1,195 Mil.
Gross Profit was 194.826 + 213.653 + 139.694 + 126.539 = $675 Mil.
Total Current Assets was $453 Mil.
Total Assets was $1,317 Mil.
Property, Plant and Equipment(Net PPE) was $819 Mil.
Depreciation, Depletion and Amortization(DDA) was $94 Mil.
Selling, General & Admin. Expense(SGA) was $238 Mil.
Total Current Liabilities was $384 Mil.
Long-Term Debt was $562 Mil.
Net Income was 54.339 + 64.867 + 4.797 + 14.172 = $138 Mil.
Non Operating Income was 0.055 + -0.004 + 0.044 + 0.101 = $0 Mil.
Cash Flow from Operations was 67.785 + 162.96 + 74.627 + 47.946 = $353 Mil.
|Accounts Receivable was $20 Mil.
Revenue was 290.541 + 302.524 + 238.471 + 228.874 = $1,060 Mil.
Gross Profit was 144.462 + 141.313 + 102.842 + 102.255 = $491 Mil.
Total Current Assets was $634 Mil.
Total Assets was $1,317 Mil.
Property, Plant and Equipment(Net PPE) was $667 Mil.
Depreciation, Depletion and Amortization(DDA) was $73 Mil.
Selling, General & Admin. Expense(SGA) was $206 Mil.
Total Current Liabilities was $315 Mil.
Long-Term Debt was $568 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(14.004 / 1195.324)||/||(20.456 / 1060.41)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(213.653 / 1060.41)||/||(194.826 / 1195.324)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (452.895 + 818.961) / 1317.481)||/||(1 - (634.461 + 667.36) / 1317.329)|
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.
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))|
|=||(72.661 / (72.661 + 667.36))||/||(94.479 / (94.479 + 818.961))|
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)|
|=||(237.981 / 1195.324)||/||(206.305 / 1060.41)|
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)|
|=||((562.382 + 384.327) / 1317.481)||/||((567.898 + 315.404) / 1317.329)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(138.175 - 0.196||-||353.318)||/||1317.481|
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.
Allegiant Travel Co LLC has a M-score of -2.84 suggests that the company will not be a manipulator.
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
Allegiant Travel Co LLC Annual Data
Allegiant Travel Co LLC Quarterly Data