Switch to:
International Business Machines Corp (NYSE:IBM)
Beneish M-Score
-2.52 (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.

International Business Machines Corp has a M-score of -2.52 suggests that the company is not a manipulator.

IBM' s 10-Year Beneish M-Score Range
Min: -3.11   Max: -2.46
Current: -2.52

-3.11
-2.46

During the past 13 years, the highest Beneish M-Score of International Business Machines Corp was -2.46. The lowest was -3.11. And the median was -2.72.


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 International Business Machines Corp 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 * 1.0908+0.528 * 0.9898+0.404 * 1.0337+0.892 * 0.9545+0.115 * 0.9903
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0386+4.679 * -0.0165-0.327 * 1.0183
=-2.52

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

This Year (Dec13) TTM:Last Year (Dec12) TTM:
Accounts Receivable was $31,836 Mil.
Revenue was 27699 + 23721 + 24924 + 23408 = $99,752 Mil.
Gross Profit was 14316 + 11380 + 12132 + 10678 = $48,506 Mil.
Total Current Assets was $51,350 Mil.
Total Assets was $126,223 Mil.
Property, Plant and Equipment(Net PPE) was $13,821 Mil.
Depreciation, Depletion and Amortization(DDA) was $4,678 Mil.
Selling, General & Admin. Expense(SGA) was $22,975 Mil.
Total Current Liabilities was $40,154 Mil.
Long-Term Debt was $32,856 Mil.
Net Income was 6184 + 4041 + 3226 + 3032 = $16,483 Mil.
Non Operating Income was 296 + 239 + 319 + 221 = $1,075 Mil.
Cash Flow from Operations was 6528 + 3760 + 3174 + 4023 = $17,485 Mil.
Accounts Receivable was $30,578 Mil.
Revenue was 29304 + 24747 + 25783 + 24673 = $104,507 Mil.
Gross Profit was 15167 + 11732 + 12281 + 11118 = $50,298 Mil.
Total Current Assets was $49,433 Mil.
Total Assets was $119,213 Mil.
Property, Plant and Equipment(Net PPE) was $13,996 Mil.
Depreciation, Depletion and Amortization(DDA) was $4,676 Mil.
Selling, General & Admin. Expense(SGA) was $23,176 Mil.
Total Current Liabilities was $43,625 Mil.
Long-Term Debt was $24,088 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)
=(31836 / 99752) / (30578 / 104507)
=0.3191515 / 0.29259284
=1.0908

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)
=(11380 / 104507) / (14316 / 99752)
=0.48128833 / 0.48626594
=0.9898

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 - (51350 + 13821) / 126223) / (1 - (49433 + 13996) / 119213)
=0.48368364 / 0.46793554
=1.0337

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
=99752 / 104507
=0.9545

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))
=(4676 / (4676 + 13996)) / (4678 / (4678 + 13821))
=0.25042845 / 0.25287853
=0.9903

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)
=(22975 / 99752) / (23176 / 104507)
=0.2303212 / 0.22176505
=1.0386

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)
=((32856 + 40154) / 126223) / ((24088 + 43625) / 119213)
=0.57842073 / 0.56800013
=1.0183

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
=(16483 - 1075 - 17485) / 126223
=-0.0165

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.

International Business Machines Corp has a M-score of -2.52 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.

International Business Machines Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 0.90040.91741.09560.99240.91241.05231.01010.97831.05821.0908
GMI 1.00290.92150.9570.99160.95870.96360.99240.98250.97440.9898
AQI 1.01570.99890.97581.01330.9740.99821.07220.98171.05541.0337
SGI 1.08040.94641.00321.08051.0490.9241.04291.07060.97750.9545
DEPI 1.02490.89331.06751.00050.92951.05841.02120.99121.02830.9903
SGAI 1.04111.12160.94751.00771.01060.94961.00671.02291.00481.0387
LVGI 0.94110.97211.09111.07171.06330.89371.03521.01461.01781.0183
TATA -0.0793-0.0939-0.0643-0.0602-0.0724-0.0806-0.0579-0.0448-0.0402-0.0165
M-score -2.85-3.11-2.74-2.72-2.92-2.85-2.69-2.67-2.63-2.52

International Business Machines Corp Quarterly Data

Sep11Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13
DSRI 0.93990.97830.99371.00331.08911.05821.08851.11271.09351.0908
GMI 0.98230.98250.97960.97790.97930.97430.97550.97630.97790.9898
AQI 1.01690.98171.00471.00211.00211.05541.02411.01321.03431.0337
SGI 1.08531.07061.05281.01470.98350.97750.9650.9650.96820.9545
DEPI 0.99340.99121.00241.00511.03131.02830.99260.98521.00730.9903
SGAI 1.0241.0231.03431.01871.03911.00491.00171.04621.0031.0386
LVGI 1.021.01461.00821.02771.01031.01781.02711.04541.0421.0183
TATA -0.0452-0.0448-0.0465-0.0485-0.053-0.0402-0.0383-0.0331-0.0187-0.0165
M-score -2.68-2.67-2.67-2.71-2.68-2.63-2.62-2.59-2.52-2.52
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)
Free 7-day Trial
FEEDBACK
Hide