FCFS has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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 FirstCash Inc was 4.70. The lowest was -4.33. And the median was -2.61.
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 FirstCash 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 * 1.0649||+||0.528 * 1.0106||+||0.404 * 1.0241||+||0.892 * 1.0065||+||0.115 * 1.0471|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.044||+||4.679 * -0.0774||-||0.327 * 1.0074|
|This Year (Jun16) TTM:||Last Year (Jun15) TTM:|
|Accounts Receivable was $154.0 Mil.|
Revenue was 181.979 + 183.203 + 191.424 + 169.532 = $726.1 Mil.
Gross Profit was 101.461 + 101.863 + 102.925 + 95.442 = $401.7 Mil.
Total Current Assets was $299.9 Mil.
Total Assets was $756.6 Mil.
Property, Plant and Equipment(Net PPE) was $123.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $18.8 Mil.
Selling, General & Admin. Expense(SGA) was $273.9 Mil.
Total Current Liabilities was $52.6 Mil.
Long-Term Debt was $246.7 Mil.
Net Income was 11.673 + 13.174 + 19.41 + 11.173 = $55.4 Mil.
Non Operating Income was 4.102 + 4.186 + 23.234 + -7.913 = $23.6 Mil.
Cash Flow from Operations was 14.497 + 25.076 + 27.627 + 23.213 = $90.4 Mil.
|Accounts Receivable was $143.7 Mil.
Revenue was 167.623 + 176.023 + 202.774 + 175 = $721.4 Mil.
Gross Profit was 94.046 + 98.771 + 111.633 + 98.863 = $403.3 Mil.
Total Current Assets was $313.0 Mil.
Total Assets was $744.6 Mil.
Property, Plant and Equipment(Net PPE) was $111.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $17.9 Mil.
Selling, General & Admin. Expense(SGA) was $260.7 Mil.
Total Current Liabilities was $40.8 Mil.
Long-Term Debt was $251.6 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)|
|=||(153.977 / 726.138)||/||(143.65 / 721.42)|
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)|
|=||(403.313 / 721.42)||/||(401.691 / 726.138)|
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 - (299.893 + 123.895) / 756.604)||/||(1 - (313.013 + 111.754) / 744.57)|
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))|
|=||(17.893 / (17.893 + 111.754))||/||(18.809 / (18.809 + 123.895))|
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)|
|=||(273.922 / 726.138)||/||(260.666 / 721.42)|
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)|
|=||((246.703 + 52.615) / 756.604)||/||((251.564 + 40.829) / 744.57)|
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|
|=||(55.43 - 23.609||-||90.413)||/||756.604|
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.
FirstCash Inc has a M-score of -2.77 suggests that the company will not 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
FirstCash Inc Annual Data
FirstCash Inc Quarterly Data