GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » Capella Education Co (NAS:CPLA) » Definitions » Beneish M-Score

Capella Education Co (Capella Education Co) Beneish M-Score : 0.00 (As of Apr. 26, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Capella Education Co Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

The historical rank and industry rank for Capella Education Co's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Capella Education Co was 0.00. The lowest was 0.00. And the median was 0.00.


Capella Education Co Beneish M-Score Historical Data

The historical data trend for Capella Education Co's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Capella Education Co Beneish M-Score Chart

Capella Education Co Annual Data
Trend Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.93 -2.59 -2.88 -3.04 -2.74

Capella Education Co Quarterly Data
Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.89 -2.73 -2.74 -2.70 -2.60

Competitive Comparison of Capella Education Co's Beneish M-Score

For the Education & Training Services subindustry, Capella Education Co's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Capella Education Co's Beneish M-Score Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, Capella Education Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Capella Education Co's Beneish M-Score falls into.



Capella Education Co Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski 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 Capella Education Co 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 * 1.1613+0.528 * 1.0096+0.404 * 1.065+0.892 * 1.0091+0.115 * 1.0414
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9908+4.679 * -0.070636-0.327 * 0.9631
=-2.60

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Jun18) TTM:Last Year (Jun17) TTM:
Total Receivables was $24.2 Mil.
Revenue was 111.563 + 111.967 + 112.032 + 107.007 = $442.6 Mil.
Gross Profit was 62.213 + 63.535 + 63.353 + 57.386 = $246.5 Mil.
Total Current Assets was $189.7 Mil.
Total Assets was $286.8 Mil.
Property, Plant and Equipment(Net PPE) was $34.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $19.2 Mil.
Selling, General, & Admin. Expense(SGA) was $180.0 Mil.
Total Current Liabilities was $45.0 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 Mil.
Net Income was 11.79 + 13.847 + -7.27 + 8.754 = $27.1 Mil.
Non Operating Income was -0.178 + -0.026 + -19.564 + 0.229 = $-19.5 Mil.
Cash Flow from Operations was 18.076 + 21.29 + 7.37 + 20.18 = $66.9 Mil.
Total Receivables was $20.7 Mil.
Revenue was 109.584 + 111.788 + 111.308 + 105.909 = $438.6 Mil.
Gross Profit was 61.215 + 63.376 + 63.782 + 58.253 = $246.6 Mil.
Total Current Assets was $192.9 Mil.
Total Assets was $287.3 Mil.
Property, Plant and Equipment(Net PPE) was $35.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $21.1 Mil.
Selling, General, & Admin. Expense(SGA) was $180.0 Mil.
Total Current Liabilities was $46.8 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total 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)
=(24.229 / 442.569) / (20.676 / 438.589)
=0.054746 / 0.047142
=1.1613

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)
=(246.626 / 438.589) / (246.487 / 442.569)
=0.562317 / 0.556946
=1.0096

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 Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (189.73 + 34.781) / 286.765) / (1 - (192.947 + 35.793) / 287.302)
=0.217091 / 0.203834
=1.065

4. SGI = Sales Growth Index

Ratio of Revenue 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
=442.569 / 438.589
=1.0091

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization 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))
=(21.106 / (21.106 + 35.793)) / (19.244 / (19.244 + 34.781))
=0.370938 / 0.356205
=1.0414

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales 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)
=(180 / 442.569) / (180.046 / 438.589)
=0.406716 / 0.410512
=0.9908

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 in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((0 + 45.032) / 286.765) / ((0 + 46.844) / 287.302)
=0.157035 / 0.163048
=0.9631

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
=(27.121 - -19.539 - 66.916) / 286.765
=-0.070636

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Capella Education Co has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


Capella Education Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Capella Education Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Capella Education Co (Capella Education Co) Business Description

Traded in Other Exchanges
N/A
Address
Capella Education Co is an American for-profit education company that operates online universities and various educational programs. The company's flagship offering, Capella University, operates various bachelor's, master's, and doctoral degree programs with close to 35,000 students enrolled. Master's degree programs represent approximately 50% of the university's degree programs in areas such as technology, business, healthcare, and psychology. Capella University focuses on mid-career professionals with an average student age of 39 years. Enrollment and fees from Capella University are the largest source of revenue, followed by other educational programs. A large portion of the company's revenue is made possible by federal financial aid programs such as Pell Fund Grants.
Executives
Jody Miller director 225 SOUTH SIXTH STREET, 9TH FLOOR, MINNEAPOLIS MN 55402
Peter M Ramstad officer: SVP & Chief HR Officer 225 SOUTH 6TH ST, 9TH FLOOR, MINNEAPOLIS MN 55402
Andrew E Watt officer: Senior Vice President 225 SOUTH SIXTH STREET, 9TH FLOOR, MINNEAPOLIS MN 55402
Michael Linton director C/O LOANDEPOT, INC. ATTN GENERAL COUNSEL, 26642 TOWNE CENTRE DRIVE, FOOTHILL RANCH CA 92610
H James Dallas director 127 PUBLIC SQUARE, CLEVELAND OH 44114
J Kevin Gilligan director, officer: Chairman & CEO P O BOX 1441, MINNEAPOLIS MN 55440-1441
Rita D Brogley director 225 SOUTH 6TH STREET, 9TH FLOOR, MINNEAPOLIS MN 55402
Steve Polacek officer: SVP & CFO 4106 SUNNYSIDE ROAD, EDINA MN 55424
Matthew Wagner Ferguson director C/O ECHO GLOBAL LOGISTICS, INC. 600 W CHICAGO AVE, SUITE 725 CHICAGO IL 60654
Stephen G Shank director C/O CAPELLA EDUCATION CO, 222 S 9TH ST, MINNEAPOLIS MN 55402
Andrew M Slavitt director 225 SOUTH 6TH STREET, 9TH FLOOR, MINNEAPOLIS MN 55402
Mark N Greene director 901 MARQUETTE AVENUE, SUITE 3200, MINNEAPOLIS MN 55402
Sandra E Taylor director 265 TURNER DRIVE, DURANGO CO 81303
Amy L Ronneberg officer: Vice President & Controller 225 SOUTH 6TH STREET, 9TH FLOOR, MINNEAPOLIS MN 55402
Lois M Martin officer: Sr VP & CFO PO BOX 1101, ADC TELCOMMUNICATIONS INC, MINNEAPOLIS MN 55440-1104

Capella Education Co (Capella Education Co) Headlines