Switch to:
Bon-Ton Stores Inc (NAS:BONT)
Beneish M-Score
-2.96 (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.

Bon-Ton Stores Inc has a M-score of -2.96 suggests that the company is not a manipulator.

BONT' s 10-Year Beneish M-Score Range
Min: -4.32   Max: 71.6
Current: -2.96

-4.32
71.6

During the past 13 years, the highest Beneish M-Score of Bon-Ton Stores Inc was 71.60. The lowest was -4.32. And the median was -2.74.


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 Bon-Ton Stores 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 * 0.8908+0.528 * 0.987+0.404 * 1.0272+0.892 * 0.9358+0.115 * 0.9927
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0269+4.679 * -0.0679-0.327 * 1.0094
=-2.96

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

This Year (Apr14) TTM:Last Year (Apr13) TTM:
Accounts Receivable was $32 Mil.
Revenue was 622.533 + 934.619 + 666.573 + 570.985 = $2,795 Mil.
Gross Profit was 229.423 + 351.475 + 253.641 + 219.977 = $1,055 Mil.
Total Current Assets was $793 Mil.
Total Assets was $1,567 Mil.
Property, Plant and Equipment(Net PPE) was $629 Mil.
Depreciation, Depletion and Amortization(DDA) was $86 Mil.
Selling, General & Admin. Expense(SGA) was $897 Mil.
Total Current Liabilities was $399 Mil.
Long-Term Debt was $892 Mil.
Net Income was -31.512 + 61.339 + -0.931 + -37.329 = $-8 Mil.
Non Operating Income was -0.153 + -0.136 + -0.02 + 3.917 = $4 Mil.
Cash Flow from Operations was -15.803 + 143.458 + -68.339 + 35.001 = $94 Mil.
Accounts Receivable was $38 Mil.
Revenue was 661.883 + 1034.159 + 683.12 + 607.26 = $2,986 Mil.
Gross Profit was 240.295 + 386.42 + 258.901 + 226.544 = $1,112 Mil.
Total Current Assets was $812 Mil.
Total Assets was $1,597 Mil.
Property, Plant and Equipment(Net PPE) was $642 Mil.
Depreciation, Depletion and Amortization(DDA) was $87 Mil.
Selling, General & Admin. Expense(SGA) was $933 Mil.
Total Current Liabilities was $396 Mil.
Long-Term Debt was $907 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)
=(32.04 / 2794.71) / (38.435 / 2986.422)
=0.01146452 / 0.01286992
=0.8908

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)
=(351.475 / 2986.422) / (229.423 / 2794.71)
=0.37240551 / 0.37732573
=0.987

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 - (793.139 + 629.453) / 1566.582) / (1 - (812.091 + 642.19) / 1597.193)
=0.09191348 / 0.08947698
=1.0272

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
=2794.71 / 2986.422
=0.9358

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))
=(87.269 / (87.269 + 642.19)) / (86.254 / (86.254 + 629.453))
=0.11963524 / 0.1205158
=0.9927

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)
=(896.586 / 2794.71) / (933.031 / 2986.422)
=0.3208154 / 0.31242437
=1.0269

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)
=((891.77 + 398.601) / 1566.582) / ((907.075 + 396.194) / 1597.193)
=0.82368558 / 0.81597465
=1.0094

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
=(-8.433 - 3.608 - 94.317) / 1566.582
=-0.0679

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.

Bon-Ton Stores Inc has a M-score of -2.96 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.

Bon-Ton Stores Inc Annual Data

Jan05Jan06Jan07Jan08Jan09Jan10Jan11Jan12Jan13Jan14
DSRI 0.5573010.069882.54650.75020.87610.84740.86881.1544
GMI 0.98680.99860.95951.01831.02940.95520.99231.03971.00970.9867
AQI 0.9771.56361.32810.99450.69271.11390.91640.92180.90391.0339
SGI 1.41540.99092.64291.00340.93010.94091.00380.96951.00860.9514
DEPI 0.84981.08591.31690.86811.02120.96091.01351.03081.03321.0069
SGAI 1.07470.98790.98181.00531.04260.99090.97451.02430.99161.0098
LVGI 0.98160.7371.95190.96611.08610.98360.97720.99891.00120.9988
TATA -0.0275-0.2641-0.077-0.1092-0.145-0.115-0.0722-0.0638-0.0528-0.0756
M-score -2.69-4.32-1.54-3.8471.66-3.28-2.95-2.96-2.87-2.73

Bon-Ton Stores Inc Quarterly Data

Jan12Apr12Jul12Oct12Jan13Apr13Jul13Oct13Jan14Apr14
DSRI 0.847410.858710.868811.00961.63721.15440.8908
GMI 1.03971.03751.04071.04021.00970.99810.98450.97860.98670.987
AQI 0.92180.91560.92590.9210.90390.93760.96150.99631.03391.0272
SGI 0.96950.96960.97320.99261.00861.01461.0030.99310.95140.9358
DEPI 1.03081.04031.07421.07841.03321.02711.0041.00241.00690.9927
SGAI 1.02431.03741.0381.00760.99160.97590.9790.98891.00981.0269
LVGI 0.99891.00570.99040.98951.00120.98151.0030.99260.99881.0094
TATA -0.0638-0.0589-0.0828-0.0677-0.0605-0.0808-0.0546-0.0636-0.0805-0.0679
M-score -2.96-2.80-3.02-2.80-2.90-2.86-2.74-2.21-2.75-2.96
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
Email Hide