Switch to:
Frontline Ltd (NYSE:FRO)
Beneish M-Score
-3.34 (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.

Frontline Ltd has a M-score of -3.34 suggests that the company is not a manipulator.

FRO' s 10-Year Beneish M-Score Range
Min: -4.41   Max: 23.67
Current: -3.34

-4.41
23.67

During the past 13 years, the highest Beneish M-Score of Frontline Ltd was 23.67. The lowest was -4.41. And the median was -2.61.


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 Frontline Ltd 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+0.528 * 0.6885+0.404 * 1.448+0.892 * 0.9515+0.115 * 0.8873
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3586+4.679 * -0.1608-0.327 * 1.0054
=-3.34

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

This Year (Mar15) TTM:Last Year (Mar14) TTM:
Accounts Receivable was $0.0 Mil.
Revenue was 144.377 + 135.099 + 135.619 + 118.972 = $534.1 Mil.
Gross Profit was 82.624 + 52.55 + 41.1 + 23.752 = $200.0 Mil.
Total Current Assets was $201.1 Mil.
Total Assets was $955.9 Mil.
Property, Plant and Equipment(Net PPE) was $646.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $76.6 Mil.
Selling, General & Admin. Expense(SGA) was $41.7 Mil.
Total Current Liabilities was $244.1 Mil.
Long-Term Debt was $709.8 Mil.
Net Income was 31.124 + -12.976 + -59.647 + -78.23 = $-119.7 Mil.
Non Operating Income was 6.409 + -55.153 + -0.412 + 7.905 = $-41.3 Mil.
Cash Flow from Operations was 42.972 + 14.941 + 17.73 + -0.429 = $75.2 Mil.
Accounts Receivable was $0.0 Mil.
Revenue was 169.998 + 143.571 + 126.494 + 121.222 = $561.3 Mil.
Gross Profit was 66.245 + 40.18 + 24.322 + 13.996 = $144.7 Mil.
Total Current Assets was $330.8 Mil.
Total Assets was $1,374.1 Mil.
Property, Plant and Equipment(Net PPE) was $936.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $97.1 Mil.
Selling, General & Admin. Expense(SGA) was $32.3 Mil.
Total Current Liabilities was $173.8 Mil.
Long-Term Debt was $1,190.1 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)
=(0 / 534.067) / (0 / 561.285)
=0 / 0
=1

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)
=(52.55 / 561.285) / (82.624 / 534.067)
=0.25787791 / 0.37453353
=0.6885

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 - (201.112 + 646.758) / 955.876) / (1 - (330.783 + 936.071) / 1374.081)
=0.11299164 / 0.07803543
=1.448

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
=534.067 / 561.285
=0.9515

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))
=(97.098 / (97.098 + 936.071)) / (76.623 / (76.623 + 646.758))
=0.09398075 / 0.10592343
=0.8873

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)
=(41.712 / 534.067) / (32.267 / 561.285)
=0.07810256 / 0.05748773
=1.3586

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)
=((709.775 + 244.137) / 955.876) / ((1190.079 + 173.755) / 1374.081)
=0.99794534 / 0.99254265
=1.0054

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
=(-119.729 - -41.251 - 75.214) / 955.876
=-0.1608

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.

Frontline Ltd has a M-score of -3.34 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.

Frontline Ltd Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 0.6341.09510.63941.46231.25371.15420.72160.55811.4799
GMI 1.064900.89361.02541.34631.43781.22381.32040.6093
AQI 0.86531.7870.57070.50181.27041.33041.231.43211.3994
SGI 0.81170.911.5840.50591.00720.70780.71390.89421.0822
DEPI 1.06990.77731.09350.89671.19470.49761.49280.96370.766
SGAI 1.01311.24482.53473.15290.26590.82281.30591.04311.1917
LVGI 1.03751.1970.93680.96911.00661.1021.04281.0440.9994
TATA -0.099-0.0293-0.0298-0.0599-0.044-0.3233-0.0921-0.1077-0.1762
M-score -3.47-2.95-2.89-3.34-2.01-3.81-3.22-3.17-2.89

Frontline Ltd Quarterly Data

Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15
DSRI 0.77881110.5171111.47991
GMI 1.56121.93511.67811.2671.0350.61990.57840.62630.60930.6885
AQI 1.231.44081.34861.42821.43211.20031.26921.74551.39941.448
SGI 0.66150.70730.81820.93160.96521.09521.09081.07931.08220.9515
DEPI 0.92840.85440.71480.60071.54951.5071.64081.21160.77150.8873
SGAI 0.96970.96040.86251.36211.31751.17951.29431.09511.19171.3586
LVGI 1.04281.05511.12511.13061.0441.07540.99291.08470.99941.0054
TATA -0.121-0.1178-0.1271-0.1275-0.1077-0.1361-0.1334-0.1967-0.1762-0.1608
M-score -3.18-2.65-2.79-2.97-3.27-3.15-3.11-3.25-2.89-3.34
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)

GuruFocus Premium Plus Membership

FEEDBACK