Switch to:
IAC/InterActiveCorp (NAS:IACI)
Beneish M-Score
-2.42 (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.

IAC/InterActiveCorp has a M-score of -2.42 suggests that the company is not a manipulator.

IACI' s 10-Year Beneish M-Score Range
Min: -4.57   Max: 84.96
Current: -2.42

-4.57
84.96

During the past 13 years, the highest Beneish M-Score of IAC/InterActiveCorp was 84.96. The lowest was -4.57. And the median was -2.35.


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 IAC/InterActiveCorp 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 * 0.942+0.528 * 0.9521+0.404 * 1.0467+0.892 * 1.06+0.115 * 0.9495
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1371+4.679 * 0.0249-0.327 * 1.0516
=-2.42

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

This Year (Jun15) TTM:Last Year (Jun14) TTM:
Accounts Receivable was $223 Mil.
Revenue was 771.132 + 772.512 + 830.754 + 782.231 = $3,157 Mil.
Gross Profit was 587.856 + 580.959 + 594.064 + 556.039 = $2,319 Mil.
Total Current Assets was $1,323 Mil.
Total Assets was $4,075 Mil.
Property, Plant and Equipment(Net PPE) was $297 Mil.
Depreciation, Depletion and Amortization(DDA) was $122 Mil.
Selling, General & Admin. Expense(SGA) was $1,713 Mil.
Total Current Liabilities was $715 Mil.
Long-Term Debt was $1,000 Mil.
Net Income was 59.305 + 26.405 + 70.172 + 326.812 = $483 Mil.
Non Operating Income was -1.638 + 6.988 + 11.371 + 3.501 = $20 Mil.
Cash Flow from Operations was 89.589 + -3.81 + 129.387 + 145.89 = $361 Mil.
Accounts Receivable was $223 Mil.
Revenue was 756.315 + 740.247 + 724.455 + 756.872 = $2,978 Mil.
Gross Profit was 545.585 + 531.013 + 498.261 + 508.016 = $2,083 Mil.
Total Current Assets was $1,477 Mil.
Total Assets was $4,167 Mil.
Property, Plant and Equipment(Net PPE) was $291 Mil.
Depreciation, Depletion and Amortization(DDA) was $111 Mil.
Selling, General & Admin. Expense(SGA) was $1,421 Mil.
Total Current Liabilities was $588 Mil.
Long-Term Debt was $1,080 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)
=(223.106 / 3156.629) / (223.436 / 2977.889)
=0.07067856 / 0.07503168
=0.942

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)
=(580.959 / 2977.889) / (587.856 / 3156.629)
=0.69944682 / 0.73461848
=0.9521

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 - (1322.762 + 297.158) / 4075.058) / (1 - (1477.432 + 291.289) / 4167.478)
=0.60247928 / 0.5755896
=1.0467

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
=3156.629 / 2977.889
=1.06

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))
=(110.945 / (110.945 + 291.289)) / (121.656 / (121.656 + 297.158))
=0.27582203 / 0.2904774
=0.9495

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)
=(1713.22 / 3156.629) / (1421.321 / 2977.889)
=0.5427372 / 0.47729146
=1.1371

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)
=((1000 + 714.857) / 4075.058) / ((1080 + 587.73) / 4167.478)
=0.42081781 / 0.40017728
=1.0516

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
=(482.694 - 20.222 - 361.056) / 4075.058
=0.0249

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.

IAC/InterActiveCorp has a M-score of -2.42 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.

IAC/InterActiveCorp Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 0.93934.81890.02147.77571.01931.05251.17660.95460.83621.1066
GMI 0.92330.766310.74670.08720.98361.06841.01090.97540.96750.9329
AQI 0.8810.9881.07070.7430.79591.14091.2341.07030.93150.9718
SGI 1.28470.200213.2440.10850.93191.21541.25821.361.07931.0286
DEPI 1.11611.05280.77272.01540.60151.68831.09230.94640.85491.0186
SGAI 1.09621.60880.087711.24970.98620.89210.92670.99860.96561.1423
LVGI 1.39271.03180.8620.35051.37961.33411.40381.71351.24331.0423
TATA -0.0266-0.0474-0.082-0.132-0.356-0.0598-0.048-0.0439-0.03450.0111
M-score -2.63-0.1412.510.32-4.45-2.44-2.32-2.63-2.86-2.39

IAC/InterActiveCorp Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 0.99820.92690.81730.83620.98460.96081.14211.10660.92740.942
GMI 0.98450.99080.97510.96740.94770.92870.92850.93280.94280.9521
AQI 1.06791.13420.96690.93150.90620.89490.93450.97181.02571.0467
SGI 1.29591.24081.16381.07931.04080.98560.98021.02861.041.06
DEPI 0.97590.88380.77840.85490.86581.02651.07281.01860.99890.9495
SGAI 0.97540.97550.960.96231.01761.0591.11331.14231.13961.1371
LVGI 1.71781.60621.57791.24331.28391.28141.31721.04231.08311.0516
TATA -0.0491-0.0468-0.0306-0.0345-0.0262-0.02130.02390.01110.01910.0249
M-score -2.66-2.71-2.88-2.86-2.76-2.81-2.43-2.39-2.49-2.42
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