GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » EarthLink Holdings Corp (NAS:ELNK) » Definitions » Beneish M-Score

EarthLink Holdings (EarthLink Holdings) Beneish M-Score : 0.00 (As of May. 03, 2024)


View and export this data going back to 1997. Start your Free Trial

What is EarthLink Holdings 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 EarthLink Holdings's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of EarthLink Holdings was 0.00. The lowest was 0.00. And the median was 0.00.


EarthLink Holdings Beneish M-Score Historical Data

The historical data trend for EarthLink Holdings'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.

EarthLink Holdings Beneish M-Score Chart

EarthLink Holdings Annual Data
Trend Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.02 -5.97 -3.79 -4.02 -3.29

EarthLink Holdings Quarterly Data
Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16
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 -4.02 -3.97 -3.94 -3.65 -3.29

Competitive Comparison of EarthLink Holdings's Beneish M-Score

For the Telecom Services subindustry, EarthLink Holdings'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.


EarthLink Holdings's Beneish M-Score Distribution in the Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, EarthLink Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where EarthLink Holdings's Beneish M-Score falls into.



EarthLink Holdings 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 EarthLink Holdings 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 * 1.1743+0.528 * 1.009+0.404 * 1.0304+0.892 * 0.8748+0.115 * 1.1579
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9896+4.679 * -0.192939-0.327 * 0.9876
=-3.29

* 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 (Dec16) TTM:Last Year (Dec15) TTM:
Total Receivables was $76.8 Mil.
Revenue was 230.13 + 235.125 + 240.357 + 254.262 = $959.9 Mil.
Gross Profit was 123.202 + 125.585 + 129.423 + 139.056 = $517.3 Mil.
Total Current Assets was $151.0 Mil.
Total Assets was $635.6 Mil.
Property, Plant and Equipment(Net PPE) was $331.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $135.2 Mil.
Selling, General, & Admin. Expense(SGA) was $319.2 Mil.
Total Current Liabilities was $148.6 Mil.
Long-Term Debt & Capital Lease Obligation was $437.5 Mil.
Net Income was -4.532 + 0.23 + 4.115 + 7.867 = $7.7 Mil.
Non Operating Income was 0.051 + -0.964 + -0.226 + 5.495 = $4.4 Mil.
Cash Flow from Operations was 27.505 + 47.522 + 40.308 + 10.63 = $126.0 Mil.
Total Receivables was $74.7 Mil.
Revenue was 260.237 + 270.904 + 283.664 + 282.447 = $1,097.3 Mil.
Gross Profit was 138.51 + 148.513 + 156.616 + 152.985 = $596.6 Mil.
Total Current Assets was $189.9 Mil.
Total Assets was $734.7 Mil.
Property, Plant and Equipment(Net PPE) was $372.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $188.3 Mil.
Selling, General, & Admin. Expense(SGA) was $368.8 Mil.
Total Current Liabilities was $180.3 Mil.
Long-Term Debt & Capital Lease Obligation was $505.6 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)
=(76.765 / 959.874) / (74.724 / 1097.252)
=0.079974 / 0.068101
=1.1743

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)
=(596.624 / 1097.252) / (517.266 / 959.874)
=0.543744 / 0.538889
=1.009

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 - (150.993 + 331.119) / 635.646) / (1 - (189.931 + 372.504) / 734.652)
=0.24154 / 0.23442
=1.0304

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
=959.874 / 1097.252
=0.8748

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))
=(188.315 / (188.315 + 372.504)) / (135.248 / (135.248 + 331.119))
=0.335786 / 0.290003
=1.1579

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)
=(319.231 / 959.874) / (368.763 / 1097.252)
=0.332576 / 0.336079
=0.9896

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)
=((437.458 + 148.633) / 635.646) / ((505.613 + 180.295) / 734.652)
=0.92204 / 0.93365
=0.9876

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
=(7.68 - 4.356 - 125.965) / 635.646
=-0.192939

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.

EarthLink Holdings has a M-score of -3.29 suggests that the company is unlikely to be a manipulator.


EarthLink Holdings Beneish M-Score Related Terms

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


EarthLink Holdings (EarthLink Holdings) Business Description

Traded in Other Exchanges
N/A
Address
EarthLink Holdings Corp was incorporated on December 3, 2013 as a Delaware corporation in connection with the Holding Company Reorganization. On December 31, 2013, through the creation of a new holding company structure, EarthLink, Inc. merged with EarthLink, LLC, which became a wholly-owned subsidiary of a new publicly traded parent company, EarthLink Holdings Corp. The Company together with its subsidiaries provides managed network, security and cloud services to business and residential customers in the United States. It also offers data, voice and managed network services to retail and wholesale business customers; and provides Internet access and related value-added services to residential customers. The Company operates a network including more than 29,000 route miles of fiber and 90 metro fiber rings that provide data and voice IP service coverage across more than 90 percent of the United States. The Company operates four segments aligned around distinct customer categories including Enterprise/Mid-Market, Small Business, Carrier/Transport and Consumer. The Company's Enterprise/Mid-Market segment provides data, voice and managed network services to distributed multi-site business customers; Small Business segment provides data, voice and managed network services to small, often single-site business customers; Carrier/Transport segment provides transmission capacity and other data, voice and managed network services to telecommunications carriers and large enterprises; and Consumer Services segment provides nationwide Internet access and related value-added services to residential customers. The Company faces competition from competitors including AT&T, CenturyLink, Verizon, XO and Zayo. It also faces competition from ILECs, CLECs, cable service providers and wireless and satellite service providers. The Company's communications services are subject to varying degrees of federal, state and local regulation.
Executives
Walter Turek director 911 PANORAMA TRAIL S, ROCHESTER NY 14625
R. Gerard Salemme director 815 CONNECTICUT AVE., SUITE 610, WASHINGTON DC 20036
Kathy S Lane director C/O GILLETTE COMPANY, PRUDENTIAL TOWER BUILDING, BOSTON MA 02199
Julie Ann Shimer director 18453 LAS CUMBRES ROAD, LOS GATOS CA 95033
Gerard Brossard officer: EVP, Enterprise & Mid-Market 1170 PEACHTREE STREET, ATLANTA GA 30309
Valerie C Benjamin officer: SVP, Human Resources 1375 PEACHTREE STREET, ATLANTA GA 30309
Susan D Bowick director C/O HEWLETT-PACKARD CO, 3000 HANOVER STREET, PALO ALTO CA 94304
Joseph F Eazor director, officer: Chief Executive Officer 1170 PEACHTREE STREET, SUITE 900, ATLANTA GA 30309
Marc F Stoll director C/O ARISTA NETWORKS, INC., 5453 GREAT AMERICA PARKWAY, SANTA CLARA CA 95054
Manuel W Wisehart director 909 5TH AVE., UNIT 2101, SEATTLE WA 98164
S Marce Fuller director MIRANT CORPORATION, 1155 PERIMETER CENTER WEST, ATLANTA GA 30338
Thomas E Wheeler director 1250 CONNECTICUT AVE NW, CELLULAR TELECOMMUNICATIONS& INTERNET, WASHINGTON DC 20036
Barbara Dondiego officer: SVP Chief Marketing Officer 1375 PEACHTREE STREET ATLANTA GA 30309
Nathaniel A Davis director 1500 ECKINGTON PLACE NE, WASHINGTON DC 20002
Terrell B Jones director

EarthLink Holdings (EarthLink Holdings) Headlines

From GuruFocus

Earthlink Hits New Lows After Gurus Stock Up in Q4

By Steven Kiel Steven Kiel 03-09-2011

Hefty Cash Flow: Earthlink Inc. (ELNK)

By rozer William J. DeRosa, Jr., CFA 04-12-2010

What's a No Growth Business Worth?

By Geoff Gannon Geoff Gannon 03-06-2012

EarthLink: Low P/E, But Diverted Earnings

By guruek Saj Karsan 11-11-2010

MFI STOCK REVIEW: EARTHLINK INC

By guruek Steve Alexander 05-21-2010

EarthLink Inc. (ELNK) COO Joseph M Wetzel sells 76,607 Shares

By GuruFocus Research GuruFocus Editor 05-04-2010

Earthlink – Mr. Market Looking Through the Looking Glass

By owen.bernard.ii owen.bernard.ii 12-14-2011