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 -1.39. The lowest was -5.80. And the median was -2.68.
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 * 0.8647||+||0.528 * 0.9906||+||0.404 * 1.1384||+||0.892 * 1.0862||+||0.115 * 0.8725|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.8028||+||4.679 * -0.0811||-||0.327 * 1.0934|
|This Year (Jun15) TTM:||Last Year (Jun14) TTM:|
|Accounts Receivable was $1,545 Mil.|
Revenue was 2343 + 2265 + 2404 + 2540 = $9,552 Mil.
Gross Profit was 975 + 929 + 996 + 1089 = $3,989 Mil.
Total Current Assets was $9,868 Mil.
Total Assets was $29,888 Mil.
Property, Plant and Equipment(Net PPE) was $12,669 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,191 Mil.
Selling, General & Admin. Expense(SGA) was $1,151 Mil.
Total Current Liabilities was $2,022 Mil.
Long-Term Debt was $3,910 Mil.
Net Income was 496 + 407 + 988 + 1014 = $2,905 Mil.
Non Operating Income was 203 + 106 + 828 + 815 = $1,952 Mil.
Cash Flow from Operations was 547 + 601 + 1112 + 1117 = $3,377 Mil.
|Accounts Receivable was $1,645 Mil.
Revenue was 2482 + 2289 + 1956 + 2067 = $8,794 Mil.
Gross Profit was 1032 + 935 + 770 + 901 = $3,638 Mil.
Total Current Assets was $9,864 Mil.
Total Assets was $29,832 Mil.
Property, Plant and Equipment(Net PPE) was $13,523 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,096 Mil.
Selling, General & Admin. Expense(SGA) was $1,320 Mil.
Total Current Liabilities was $2,177 Mil.
Long-Term Debt was $3,238 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)|
|=||(1545 / 9552)||/||(1645 / 8794)|
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)|
|=||(929 / 8794)||/||(975 / 9552)|
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 - (9868 + 12669) / 29888)||/||(1 - (9864 + 13523) / 29832)|
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))|
|=||(1096 / (1096 + 13523))||/||(1191 / (1191 + 12669))|
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)|
|=||(1151 / 9552)||/||(1320 / 8794)|
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)|
|=||((3910 + 2022) / 29888)||/||((3238 + 2177) / 29832)|
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|
|=||(2905 - 1952||-||3377)||/||29888|
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 -2.87 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