Switch to:
CBS Corp (NYSE:CBS)
Beneish M-Score
-2.53 (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.

CBS Corp has a M-score of -2.53 suggests that the company is not a manipulator.

CBS' s Beneish M-Score Range Over the Past 10 Years
Min: -5.04   Max: -1.41
Current: -2.53

-5.04
-1.41

During the past 13 years, the highest Beneish M-Score of CBS Corp was -1.41. The lowest was -5.04. And the median was -2.56.


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 CBS Corp 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 * 1.0519+0.528 * 1.0234+0.404 * 0.9779+0.892 * 1.0363+0.115 * 0.9143
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9732+4.679 * -0.0208-0.327 * 1.0895
=-2.53

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

This Year (Mar16) TTM:Last Year (Mar15) TTM:
Accounts Receivable was $3,678 Mil.
Revenue was 3849 + 3910 + 3257 + 3219 = $14,235 Mil.
Gross Profit was 1493 + 1477 + 1415 + 1312 = $5,697 Mil.
Total Current Assets was $5,534 Mil.
Total Assets was $23,501 Mil.
Property, Plant and Equipment(Net PPE) was $1,376 Mil.
Depreciation, Depletion and Amortization(DDA) was $260 Mil.
Selling, General & Admin. Expense(SGA) was $2,484 Mil.
Total Current Liabilities was $3,384 Mil.
Long-Term Debt was $8,226 Mil.
Net Income was 473 + 261 + 426 + 332 = $1,492 Mil.
Non Operating Income was -3 + -22 + -4 + 4 = $-25 Mil.
Cash Flow from Operations was 1028 + 771 + -240 + 446 = $2,005 Mil.
Accounts Receivable was $3,374 Mil.
Revenue was 3500 + 3681 + 3367 + 3188 = $13,736 Mil.
Gross Profit was 1358 + 1447 + 1431 + 1390 = $5,626 Mil.
Total Current Assets was $5,220 Mil.
Total Assets was $23,786 Mil.
Property, Plant and Equipment(Net PPE) was $1,394 Mil.
Depreciation, Depletion and Amortization(DDA) was $237 Mil.
Selling, General & Admin. Expense(SGA) was $2,463 Mil.
Total Current Liabilities was $3,092 Mil.
Long-Term Debt was $7,693 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)
=(3678 / 14235) / (3374 / 13736)
=0.25837724 / 0.24563192
=1.0519

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)
=(1477 / 13736) / (1493 / 14235)
=0.40958066 / 0.40021075
=1.0234

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 - (5534 + 1376) / 23501) / (1 - (5220 + 1394) / 23786)
=0.70596996 / 0.72193727
=0.9779

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
=14235 / 13736
=1.0363

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))
=(237 / (237 + 1394)) / (260 / (260 + 1376))
=0.14530963 / 0.15892421
=0.9143

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)
=(2484 / 14235) / (2463 / 13736)
=0.17449947 / 0.17930984
=0.9732

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)
=((8226 + 3384) / 23501) / ((7693 + 3092) / 23786)
=0.49402153 / 0.45341798
=1.0895

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
=(1492 - -25 - 2005) / 23501
=-0.0208

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.

CBS Corp has a M-score of -2.53 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.

CBS Corp Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 1.05160.9651.03591.13051.03670.98880.97470.95031.18411.0428
GMI 0.981.00871.07431.14580.91860.87470.94961.02631.02241.0338
AQI 0.9611.04070.89430.98361.01160.99961.00791.01960.99510.987
SGI 0.98510.98270.99130.93291.08031.01320.9891.08480.90331.0058
DEPI 1.14511.00230.9070.88740.980.96351.0361.01931.03511.0364
SGAI 1.0470.97440.98711.02250.97291.03970.96670.95720.99660.9914
LVGI 0.90181.08051.53230.96380.91260.98710.98521.03381.13891.1323
TATA -0.0048-0.0224-0.5136-0.0252-0.0359-0.0163-0.008100.08580.0019
M-score -2.45-2.63-5.04-2.47-2.55-2.63-2.56-2.43-2.03-2.45

CBS Corp Quarterly Data

Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16
DSRI 0.95030.99210.99031.07231.161.12361.10281.05461.06441.0519
GMI 1.02631.02161.01591.03421.02161.04731.061.03441.03461.0234
AQI 1.01961.01181.01840.9780.99510.99970.97271.00560.9870.9779
SGI 1.08481.0631.01120.9780.9220.90970.94370.95360.98541.0363
DEPI 1.01930.99910.80440.86361.03511.18451.24311.14831.03640.9143
SGAI 0.95720.98481.00540.98250.99810.99290.99771.01970.98980.9732
LVGI 1.03381.11380.91571.12771.13891.02791.35311.16331.13231.0895
TATA 00.0040.01520.10780.08580.08770.07-0.00090.0019-0.0208
M-score -2.43-2.43-2.39-1.97-2.03-2.00-2.17-2.49-2.45-2.53
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)
FEEDBACK