GLW 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 Corning Inc was -1.81. The lowest was -5.80. And the median was -2.66.
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 Corning 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 * 0.9641||+||0.528 * 1.0193||+||0.404 * 0.6833||+||0.892 * 1.2425||+||0.115 * 1.0795|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.8656||+||4.679 * -0.1321||-||0.327 * 1.0479|
|This Year (Dec14) TTM:||Last Year (Dec13) TTM:|
|Accounts Receivable was $1,501 Mil.|
Revenue was 2404 + 2540 + 2482 + 2289 = $9,715 Mil.
Gross Profit was 996 + 1089 + 1032 + 935 = $4,052 Mil.
Total Current Assets was $10,238 Mil.
Total Assets was $30,063 Mil.
Property, Plant and Equipment(Net PPE) was $12,766 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,200 Mil.
Selling, General & Admin. Expense(SGA) was $1,211 Mil.
Total Current Liabilities was $2,324 Mil.
Long-Term Debt was $3,227 Mil.
Net Income was 988 + 1014 + 169 + 301 = $2,472 Mil.
Non Operating Income was 828 + 815 + -93 + 184 = $1,734 Mil.
Cash Flow from Operations was 1112 + 1117 + 743 + 1737 = $4,709 Mil.
|Accounts Receivable was $1,253 Mil.
Revenue was 1956 + 2067 + 1982 + 1814 = $7,819 Mil.
Gross Profit was 770 + 901 + 883 + 770 = $3,324 Mil.
Total Current Assets was $8,891 Mil.
Total Assets was $28,478 Mil.
Property, Plant and Equipment(Net PPE) was $9,801 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,002 Mil.
Selling, General & Admin. Expense(SGA) was $1,126 Mil.
Total Current Liabilities was $1,746 Mil.
Long-Term Debt was $3,272 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)|
|=||(1501 / 9715)||/||(1253 / 7819)|
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)|
|=||(1089 / 7819)||/||(996 / 9715)|
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 - (10238 + 12766) / 30063)||/||(1 - (8891 + 9801) / 28478)|
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))|
|=||(1002 / (1002 + 9801))||/||(1200 / (1200 + 12766))|
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)|
|=||(1211 / 9715)||/||(1126 / 7819)|
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)|
|=||((3227 + 2324) / 30063)||/||((3272 + 1746) / 28478)|
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|
|=||(2472 - 1734||-||4709)||/||30063|
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.
Corning Inc has a M-score of -3.02 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
Corning Inc Annual Data
Corning Inc Quarterly Data