DLTR has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Beneish M-Score 6.82 higher than -2.22, which implies that it might have manipulated its financial results.
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.
During the past 13 years, the highest Beneish M-Score of Dollar Tree Inc was 6.82. The lowest was -6.26. And the median was -2.74.
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 Dollar Tree 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 * 7.8059||+||0.528 * 1.1739||+||0.404 * 6.7513||+||0.892 * 1.8017||+||0.115 * 1.0772|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.0041||+||4.679 * 0.002||-||0.327 * 1.3276|
|This Year (Jan16) TTM:||Last Year (Jan15) TTM:|
|Accounts Receivable was $155 Mil.|
Revenue was 5365.3 + 4945.2 + 3011.2 + 2176.7 = $15,498 Mil.
Gross Profit was 1652.6 + 1400 + 855.2 + 748.9 = $4,657 Mil.
Total Current Assets was $3,936 Mil.
Total Assets was $15,901 Mil.
Property, Plant and Equipment(Net PPE) was $3,126 Mil.
Depreciation, Depletion and Amortization(DDA) was $488 Mil.
Selling, General & Admin. Expense(SGA) was $3,607 Mil.
Total Current Liabilities was $2,095 Mil.
Long-Term Debt was $7,238 Mil.
Net Income was 229 + 81.9 + -98 + 69.5 = $282 Mil.
Non Operating Income was -2.5 + -0.6 + -529.5 + 2.6 = $-530 Mil.
Cash Flow from Operations was 831.4 + -4.8 + -175.5 + 129.8 = $781 Mil.
|Accounts Receivable was $11 Mil.
Revenue was 2475.6 + 2095.2 + 2031.1 + 2000.3 = $8,602 Mil.
Gross Profit was 918.1 + 725.3 + 694.1 + 696.6 = $3,034 Mil.
Total Current Assets was $1,995 Mil.
Total Assets was $3,493 Mil.
Property, Plant and Equipment(Net PPE) was $1,211 Mil.
Depreciation, Depletion and Amortization(DDA) was $206 Mil.
Selling, General & Admin. Expense(SGA) was $1,994 Mil.
Total Current Liabilities was $862 Mil.
Long-Term Debt was $683 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(154.7 / 15498.4)||/||(11 / 8602.2)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(1400 / 8602.2)||/||(1652.6 / 15498.4)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (3935.9 + 3125.5) / 15901.2)||/||(1 - (1994.6 + 1210.5) / 3492.7)|
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.
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))|
|=||(205.9 / (205.9 + 1210.5))||/||(487.6 / (487.6 + 3125.5))|
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)|
|=||(3607 / 15498.4)||/||(1993.9 / 8602.2)|
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)|
|=||((7238.4 + 2095.4) / 15901.2)||/||((682.7 + 861.6) / 3492.7)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(282.4 - -530||-||780.9)||/||15901.2|
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.
Dollar Tree Inc has a M-score of 6.82 signals that the company is likely to be a manipulator.
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
Dollar Tree Inc Annual Data
Dollar Tree Inc Quarterly Data