AUQ 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.
AuRico Gold Inc has a M-score of -5.15 suggests that the company is not a manipulator.
During the past 13 years, the highest Beneish M-Score of AuRico Gold Inc was 10000000.00. The lowest was -10000000.00. And the median was -1.06.
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 AuRico Gold 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 * 0.3432||+||0.528 * -2.0804||+||0.404 * 0.9922||+||0.892 * 1.1159||+||0.115 * 0.3034|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.7381||+||4.679 * -0.0775||-||0.327 * 1.4204|
|This Year (Jun14) TTM:||Last Year (Jun13) TTM:|
|Accounts Receivable was $21.7 Mil.|
Revenue was 75.53 + 70.953 + 50.782 + 54.304 = $251.6 Mil.
Gross Profit was -10.371 + -6.608 + -37.105 + 19.083 = $-35.0 Mil.
Total Current Assets was $258.9 Mil.
Total Assets was $2,431.6 Mil.
Property, Plant and Equipment(Net PPE) was $1,698.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $65.5 Mil.
Selling, General & Admin. Expense(SGA) was $28.5 Mil.
Total Current Liabilities was $71.1 Mil.
Long-Term Debt was $307.3 Mil.
Net Income was -16.776 + -28.891 + -106.412 + 14.859 = $-137.2 Mil.
Non Operating Income was -11.042 + -6.639 + 3.239 + 0.34 = $-14.1 Mil.
Cash Flow from Operations was 4.649 + 24.491 + 11.954 + 24.338 = $65.4 Mil.
|Accounts Receivable was $56.8 Mil.
Revenue was 57.66 + 64.885 + 63.119 + 39.772 = $225.4 Mil.
Gross Profit was 3.04 + 24.16 + 25.216 + 12.837 = $65.3 Mil.
Total Current Assets was $352.6 Mil.
Total Assets was $2,483.1 Mil.
Property, Plant and Equipment(Net PPE) was $1,641.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $18.7 Mil.
Selling, General & Admin. Expense(SGA) was $34.6 Mil.
Total Current Liabilities was $100.6 Mil.
Long-Term Debt was $171.4 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)|
|=||(21.736 / 251.569)||/||(56.753 / 225.436)|
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)|
|=||(-6.608 / 225.436)||/||(-10.371 / 251.569)|
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 - (258.921 + 1697.966) / 2431.585)||/||(1 - (352.566 + 1641.948) / 2483.092)|
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))|
|=||(18.723 / (18.723 + 1641.948))||/||(65.529 / (65.529 + 1697.966))|
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)|
|=||(28.474 / 251.569)||/||(34.571 / 225.436)|
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)|
|=||((307.253 + 71.139) / 2431.585)||/||((171.435 + 100.611) / 2483.092)|
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|
|=||(-137.22 - -14.102||-||65.432)||/||2431.585|
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.
AuRico Gold Inc has a M-score of -5.15 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
AuRico Gold Inc Annual Data
AuRico Gold Inc Quarterly Data