Switch to:
Brocade Communications Systems Inc (NAS:BRCD)
Beneish M-Score
-3.19 (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.

Brocade Communications Systems Inc has a M-score of -3.19 suggests that the company is not a manipulator.

BRCD' s 10-Year Beneish M-Score Range
Min: -10000000   Max: 0.16
Current: -3.19

-10000000
0.16

During the past 13 years, the highest Beneish M-Score of Brocade Communications Systems Inc was 0.16. The lowest was -10000000.00. And the median was -2.82.


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 Brocade Communications Systems 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 * 0.8336+0.528 * 0.9589+0.404 * 0.8534+0.892 * 0.9715+0.115 * 1.0945
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.959+4.679 * -0.104-0.327 * 0.9486
=-3.19

* 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 $194 Mil.
Revenue was 536.91 + 564.535 + 558.8 + 536.551 = $2,197 Mil.
Gross Profit was 354.292 + 372.67 + 362.64 + 338.202 = $1,428 Mil.
Total Current Assets was $1,536 Mil.
Total Assets was $3,609 Mil.
Property, Plant and Equipment(Net PPE) was $453 Mil.
Depreciation, Depletion and Amortization(DDA) was $151 Mil.
Selling, General & Admin. Expense(SGA) was $622 Mil.
Total Current Liabilities was $522 Mil.
Long-Term Debt was $595 Mil.
Net Income was -13.684 + 80.884 + 64.233 + 118.696 = $250 Mil.
Non Operating Income was 0 + 0 + 75.835 + 0 = $76 Mil.
Cash Flow from Operations was 168.244 + 109.469 + 169.769 + 102.155 = $550 Mil.
Accounts Receivable was $239 Mil.
Revenue was 538.784 + 588.729 + 578.357 + 555.332 = $2,261 Mil.
Gross Profit was 334.112 + 373.925 + 360.69 + 340.478 = $1,409 Mil.
Total Current Assets was $1,164 Mil.
Total Assets was $3,511 Mil.
Property, Plant and Equipment(Net PPE) was $500 Mil.
Depreciation, Depletion and Amortization(DDA) was $188 Mil.
Selling, General & Admin. Expense(SGA) was $668 Mil.
Total Current Liabilities was $549 Mil.
Long-Term Debt was $597 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)
=(193.804 / 2196.796) / (239.311 / 2261.202)
=0.08822121 / 0.10583353
=0.8336

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)
=(372.67 / 2261.202) / (354.292 / 2196.796)
=0.62321058 / 0.64994838
=0.9589

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 - (1536.434 + 452.722) / 3608.909) / (1 - (1164.495 + 499.968) / 3510.823)
=0.44882068 / 0.52590518
=0.8534

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
=2196.796 / 2261.202
=0.9715

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))
=(188.052 / (188.052 + 499.968)) / (150.683 / (150.683 + 452.722))
=0.27332345 / 0.24972117
=1.0945

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)
=(622.231 / 2196.796) / (667.843 / 2261.202)
=0.28324478 / 0.29534867
=0.959

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)
=((595.452 + 522.189) / 3608.909) / ((596.971 + 549.222) / 3510.823)
=0.30968944 / 0.32647416
=0.9486

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
=(250.129 - 75.835 - 549.637) / 3608.909
=-0.104

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.

Brocade Communications Systems Inc has a M-score of -3.19 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.

Brocade Communications Systems Inc Annual Data

Oct04Oct05Oct06Oct07Oct08Oct09Oct10Oct11Oct12Oct13
DSRI 1.1260.76021.07361.0840.76251.40750.99520.76450.8981.0778
GMI 0.98540.97580.9481.10970.91171.10830.89890.9850.96710.9751
AQI 0.64460.40671.09163.66491.46931.03040.96270.98250.88180.895
SGI 1.13510.96291.30741.64781.1861.33131.07081.02691.04210.9933
DEPI 0.92191.03181.18680.77541.19770.9011.13840.96741.03350.9646
SGAI 0.82061.03331.0321.08331.05580.97361.13821.11710.9490.9464
LVGI 0.9480.83980.63751.01821.9240.81680.85870.93780.89250.9458
TATA 0.0017-0.0676-0.09-0.0561-0.0782-0.0515-0.0456-0.1148-0.1101-0.0879
M-score -2.35-3.25-2.42-1.00-3.04-1.93-2.66-3.23-3.07-2.86

Brocade Communications Systems Inc Quarterly Data

Jan12Apr12Jul12Oct12Jan13Apr13Jul13Oct13Jan14Apr14
DSRI 0.76760.7160.75810.8980.94281.04811.22981.07781.03790.8336
GMI 0.9650.96080.97610.96710.97010.97870.97360.97510.97350.9589
AQI 0.97730.98110.96850.88180.83940.91150.90620.8950.95930.8534
SGI 1.02991.00481.031.04211.04791.04811.01470.99330.97030.9715
DEPI 0.97361.00721.02661.03351.02091.00490.98360.96460.99551.0945
SGAI 1.05751.04250.98350.9490.93940.91930.9460.94640.94990.959
LVGI 0.91090.91250.93720.89251.07350.95140.92780.94580.80350.9486
TATA -0.1081-0.1108-0.1286-0.1101-0.1078-0.1077-0.0829-0.0879-0.0744-0.104
M-score -3.18-3.26-3.28-3.07-3.09-2.91-2.66-2.86-2.78-3.19
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