Switch to:
Flowers Foods Inc (NYSE:FLO)
Beneish M-Score
-2.55 (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.

Flowers Foods Inc has a M-score of -2.55 suggests that the company is not a manipulator.

FLO' s Beneish M-Score Range Over the Past 10 Years
Min: -3.51   Max: -2.08
Current: -2.55

-3.51
-2.08

During the past 13 years, the highest Beneish M-Score of Flowers Foods Inc was -2.08. The lowest was -3.51. And the median was -2.71.


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 Flowers Foods 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 * 1.0887+0.528 * 1.0076+0.404 * 1.1606+0.892 * 1.0335+0.115 * 0.9516
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9925+4.679 * -0.041-0.327 * 1.1728
=-2.55

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

This Year (Jun16) TTM:Last Year (Jun15) TTM:
Accounts Receivable was $294 Mil.
Revenue was 935.025 + 1204.352 + 858.363 + 885.302 = $3,883 Mil.
Gross Profit was 457.07 + 583.162 + 402.424 + 421.257 = $1,864 Mil.
Total Current Assets was $512 Mil.
Total Assets was $2,818 Mil.
Property, Plant and Equipment(Net PPE) was $778 Mil.
Depreciation, Depletion and Amortization(DDA) was $138 Mil.
Selling, General & Admin. Expense(SGA) was $1,427 Mil.
Total Current Liabilities was $470 Mil.
Long-Term Debt was $896 Mil.
Net Income was 51.155 + 59.363 + 32.246 + 43.796 = $187 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 73.15 + 120.707 + 43.691 + 64.608 = $302 Mil.
Accounts Receivable was $261 Mil.
Revenue was 888.795 + 1146.045 + 877.333 + 844.932 = $3,757 Mil.
Gross Profit was 431.542 + 560.129 + 423.574 + 401.954 = $1,817 Mil.
Total Current Assets was $516 Mil.
Total Assets was $2,428 Mil.
Property, Plant and Equipment(Net PPE) was $777 Mil.
Depreciation, Depletion and Amortization(DDA) was $130 Mil.
Selling, General & Admin. Expense(SGA) was $1,391 Mil.
Total Current Liabilities was $344 Mil.
Long-Term Debt was $659 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)
=(293.519 / 3883.042) / (260.864 / 3757.105)
=0.07558996 / 0.06943218
=1.0887

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)
=(1817.199 / 3757.105) / (1863.913 / 3883.042)
=0.48367001 / 0.48001361
=1.0076

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 - (512.272 + 778.16) / 2817.86) / (1 - (516.332 + 777.473) / 2427.627)
=0.54205248 / 0.46704951
=1.1606

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
=3883.042 / 3757.105
=1.0335

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))
=(130.047 / (130.047 + 777.473)) / (137.955 / (137.955 + 778.16))
=0.14329932 / 0.15058699
=0.9516

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)
=(1426.571 / 3883.042) / (1390.666 / 3757.105)
=0.3673849 / 0.37014297
=0.9925

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)
=((895.815 + 470.101) / 2817.86) / ((659.094 + 344.304) / 2427.627)
=0.48473522 / 0.41332462
=1.1728

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
=(186.56 - 0 - 302.156) / 2817.86
=-0.041

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.

Flowers Foods Inc has a M-score of -2.55 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.

Flowers Foods Inc Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.99220.96811.09080.93180.94031.03591.26320.80490.92491.1342
GMI 1.00141.0151.02781.02390.97641.01691.00540.98860.98320.9984
AQI 1.16221.06371.30290.99191.01251.02661.28021.13751.03161.1289
SGI 1.10071.07841.18571.0770.98961.07751.09291.23141.00441.0079
DEPI 0.95511.01611.07760.93740.95951.01720.97881.03080.87310.9764
SGAI 0.99170.9620.95790.96131.0211.00780.9831.00881.01540.9906
LVGI 0.9980.82011.63450.84750.77811.37771.25571.09290.88971.0693
TATA -0.0775-0.12150.018-0.0782-0.1275-0.007-0.0405-0.0158-0.0574-0.0468
M-score -2.70-2.91-2.20-2.78-3.08-2.51-2.31-2.51-2.79-2.54

Flowers Foods Inc Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 0.87320.91710.92790.92490.96460.98881.03711.13421.07171.0887
GMI 0.99931.004310.98320.98090.97610.98020.99841.00441.0076
AQI 1.08051.07961.03651.03161.00861.00111.13811.12891.15341.1606
SGI 1.15071.07181.01521.00440.99611.00721.02721.00791.02561.0335
DEPI 1.00980.9940.85410.87310.91020.93640.94430.97640.95790.9516
SGAI 1.01161.00880.98971.01541.01941.01911.0330.99060.98590.9925
LVGI 1.06231.1060.92150.88970.92170.90790.98751.06931.17141.1728
TATA -0.0507-0.0371-0.034-0.0574-0.0555-0.0705-0.0688-0.0468-0.0495-0.041
M-score -2.69-2.67-2.67-2.79-2.77-2.81-2.71-2.54-2.62-2.55
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