ARL 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 American Realty Investors Inc was 26.60. The lowest was -4.60. And the median was -2.75.
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 American Realty Investors 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 * 1.3177||+||0.528 * 1.0272||+||0.404 * 0.7683||+||0.892 * 1.0865||+||0.115 * 1.2385|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.8895||+||4.679 * 0.0771||-||0.327 * 0.9758|
* 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 $37.36 Mil.|
Revenue was 24.241 + 23.156 + 21.426 + 19.326 = $88.15 Mil.
Gross Profit was 12.94 + 11.488 + 9.979 + 8.56 = $42.97 Mil.
Total Current Assets was $108.70 Mil.
Total Assets was $1,076.62 Mil.
Property, Plant and Equipment(Net PPE) was $801.91 Mil.
Depreciation, Depletion and Amortization(DDA) was $19.04 Mil.
Selling, General & Admin. Expense(SGA) was $18.00 Mil.
Total Current Liabilities was $116.55 Mil.
Long-Term Debt was $774.67 Mil.
Net Income was 1.167 + 3.34 + 27.136 + -1.319 = $30.32 Mil.
Non Operating Income was 3.147 + 4.494 + -1.188 + -0.286 = $6.17 Mil.
Cash Flow from Operations was -57.466 + 30.901 + -31.511 + -0.765 = $-58.84 Mil.
|Accounts Receivable was $26.09 Mil.
Revenue was 19.5 + 19.159 + 22.94 + 19.53 = $81.13 Mil.
Gross Profit was 9.517 + 9.231 + 12.729 + 9.143 = $40.62 Mil.
Total Current Assets was $65.99 Mil.
Total Assets was $922.23 Mil.
Property, Plant and Equipment(Net PPE) was $671.16 Mil.
Depreciation, Depletion and Amortization(DDA) was $19.85 Mil.
Selling, General & Admin. Expense(SGA) was $18.62 Mil.
Total Current Liabilities was $136.91 Mil.
Long-Term Debt was $645.43 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)|
|=||(37.36 / 88.149)||/||(26.094 / 81.129)|
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)|
|=||(11.488 / 81.129)||/||(12.94 / 88.149)|
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 - (108.7 + 801.914) / 1076.618)||/||(1 - (65.986 + 671.16) / 922.225)|
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))|
|=||(19.848 / (19.848 + 671.16))||/||(19.04 / (19.04 + 801.914))|
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)|
|=||(17.998 / 88.149)||/||(18.623 / 81.129)|
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)|
|=||((774.669 + 116.549) / 1076.618)||/||((645.427 + 136.905) / 922.225)|
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|
|=||(30.324 - 6.167||-||-58.841)||/||1076.618|
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.
American Realty Investors Inc has a M-score of -1.77 signals that the company is likely to 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
American Realty Investors Inc Annual Data
American Realty Investors Inc Quarterly Data