Switch to:
Avago Technologies Ltd (NAS:AVGO)
Beneish M-Score
-3.35 (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.

Avago Technologies Ltd has a M-score of -3.35 suggests that the company is not a manipulator.

AVGO' s 10-Year Beneish M-Score Range
Min: -3.35   Max: -2.46
Current: -3.35

-3.35
-2.46

During the past 7 years, the highest Beneish M-Score of Avago Technologies Ltd was -2.46. The lowest was -3.35. And the median was -2.61.


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 Avago Technologies Ltd 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 * 1.1353+0.528 * 1.142+0.404 * 1.7899+0.892 * 1.4238+0.115 * 0.7168
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1251+4.679 * -0.0689-0.327 * 5.2545
=-3.35

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

This Year (Jul14) TTM:Last Year (Jul13) TTM:
Accounts Receivable was $590 Mil.
Revenue was 1269 + 701 + 709 + 738 = $3,417 Mil.
Gross Profit was 393 + 357 + 339 + 346 = $1,435 Mil.
Total Current Assets was $3,840 Mil.
Total Assets was $10,262 Mil.
Property, Plant and Equipment(Net PPE) was $1,016 Mil.
Depreciation, Depletion and Amortization(DDA) was $433 Mil.
Selling, General & Admin. Expense(SGA) was $338 Mil.
Total Current Liabilities was $940 Mil.
Long-Term Debt was $5,472 Mil.
Net Income was -164 + 158 + 134 + 172 = $300 Mil.
Non Operating Income was -2 + 0 + 0 + 6 = $4 Mil.
Cash Flow from Operations was 314 + 251 + 229 + 209 = $1,003 Mil.
Accounts Receivable was $365 Mil.
Revenue was 644 + 562 + 576 + 618 = $2,400 Mil.
Gross Profit was 304 + 272 + 276 + 299 = $1,151 Mil.
Total Current Assets was $1,641 Mil.
Total Assets was $3,204 Mil.
Property, Plant and Equipment(Net PPE) was $620 Mil.
Depreciation, Depletion and Amortization(DDA) was $169 Mil.
Selling, General & Admin. Expense(SGA) was $211 Mil.
Total Current Liabilities was $380 Mil.
Long-Term Debt was $1 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)
=(590 / 3417) / (365 / 2400)
=0.17266608 / 0.15208333
=1.1353

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)
=(357 / 2400) / (393 / 3417)
=0.47958333 / 0.41995903
=1.142

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 - (3840 + 1016) / 10262) / (1 - (1641 + 620) / 3204)
=0.5267979 / 0.2943196
=1.7899

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
=3417 / 2400
=1.4238

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))
=(169 / (169 + 620)) / (433 / (433 + 1016))
=0.21419518 / 0.29882678
=0.7168

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)
=(338 / 3417) / (211 / 2400)
=0.09891718 / 0.08791667
=1.1251

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)
=((5472 + 940) / 10262) / ((1 + 380) / 3204)
=0.62482947 / 0.11891386
=5.2545

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
=(300 - 4 - 1003) / 10262
=-0.0689

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.

Avago Technologies Ltd has a M-score of -3.35 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.

Avago Technologies Ltd Annual Data

Oct07Oct08Oct09Oct10Oct11Oct12Oct13
DSRI 1.03121.02731.1499
GMI 0.941.01641.0162
AQI 0.82370.77461.1743
SGI 1.11611.0121.066
DEPI 1.08871.40911.0682
SGAI 1.00570.89381.0465
LVGI 0.54860.84021.0211
TATA -0.063-0.0468-0.0539
M-score -2.59-2.63-2.46

Avago Technologies Ltd Quarterly Data

Apr12Jul12Oct12Jan13Apr13Jul13Oct13Jan14Apr14Jul14
DSRI 0.89441.11681.02730.85350.99071.09181.14991.0880.99581.1353
GMI 1.0011.01151.01641.01021.00441.00961.01621.01611.00291.142
AQI 0.7650.76220.77460.76510.80891.17341.17431.19051.13641.7899
SGI 1.061.03681.0121.01190.99831.01311.0661.11611.1821.4238
DEPI 1.2991.37171.40911.30581.22451.18451.06821.00980.96650.7168
SGAI 0.98440.91540.89380.90740.94141.0161.04651.07781.07521.1251
LVGI 0.99780.91430.84020.74380.79450.93851.02111.08971.03735.2545
TATA -0.0774-0.0431-0.0468-0.0633-0.0599-0.0618-0.0539-0.0625-0.0629-0.0689
M-score -2.94-2.55-2.63-2.85-2.74-2.56-2.46-2.54-2.59-3.35
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)
Free 7-day Trial
FEEDBACK