Switch to:
Icon PLC (NAS:ICLR)
Beneish M-Score
-2.41 (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.

Icon PLC has a M-score of -2.41 suggests that the company is not a manipulator.

ICLR' s 10-Year Beneish M-Score Range
Min: -4.87   Max: 10000000
Current: -2.41

-4.87
10000000

During the past 13 years, the highest Beneish M-Score of Icon PLC was 10000000.00. The lowest was -4.87. And the median was -2.41.


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 Icon PLC 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 * 1.2599+0.528 * 0.9249+0.404 * 1.0789+0.892 * 1.102+0.115 * 0.8346
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9168+4.679 * -0.04-0.327 * 1.1723
=-2.41

* 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 $532 Mil.
Revenue was 388.657 + 388.231 + 390.073 + 387.589 = $1,555 Mil.
Gross Profit was 163.696 + 160.153 + 160.197 + 157.626 = $642 Mil.
Total Current Assets was $832 Mil.
Total Assets was $1,636 Mil.
Property, Plant and Equipment(Net PPE) was $147 Mil.
Depreciation, Depletion and Amortization(DDA) was $56 Mil.
Selling, General & Admin. Expense(SGA) was $331 Mil.
Total Current Liabilities was $572 Mil.
Long-Term Debt was $60 Mil.
Net Income was 58.584 + 55.869 + 45.174 + 50.316 = $210 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 28.078 + 61.113 + 75.218 + 110.986 = $275 Mil.
Accounts Receivable was $383 Mil.
Revenue was 376.02 + 349.634 + 345.24 + 339.81 = $1,411 Mil.
Gross Profit was 148.832 + 133.494 + 130.085 + 126.144 = $539 Mil.
Total Current Assets was $798 Mil.
Total Assets was $1,526 Mil.
Property, Plant and Equipment(Net PPE) was $160 Mil.
Depreciation, Depletion and Amortization(DDA) was $48 Mil.
Selling, General & Admin. Expense(SGA) was $327 Mil.
Total Current Liabilities was $503 Mil.
Long-Term Debt was $0 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)
=(531.622 / 1554.55) / (382.924 / 1410.704)
=0.34197806 / 0.27144178
=1.2599

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)
=(160.153 / 1410.704) / (163.696 / 1554.55)
=0.38176329 / 0.41277026
=0.9249

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 - (832.347 + 147.31) / 1636.254) / (1 - (798.097 + 160.17) / 1525.74)
=0.40128061 / 0.37193296
=1.0789

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
=1554.55 / 1410.704
=1.102

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))
=(48.008 / (48.008 + 160.17)) / (56.241 / (56.241 + 147.31))
=0.23061034 / 0.27629931
=0.8346

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)
=(330.767 / 1554.55) / (327.389 / 1410.704)
=0.21277347 / 0.23207491
=0.9168

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)
=((60 + 571.862) / 1636.254) / ((0 + 502.586) / 1525.74)
=0.38616376 / 0.32940475
=1.1723

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
=(209.943 - 0 - 275.395) / 1636.254
=-0.04

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.

Icon PLC has a M-score of -2.41 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.

Icon PLC Annual Data

May05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 0.98760.9640.86681.18180.88860.84741.16191.20241.00170.9624
GMI 1.00561.02850.9991.00781.01551.07391.1290.99070.97020.9199
AQI 1.01590.8551.18431.14270.94850.98141.39071.0560.96451.2364
SGI 1.10011.39471.38441.37181.02581.0141.05081.1791.19831.1252
DEPI 0.88091.25831.44040.89220.90080.93270.8860.9210.90390.857
SGAI 1.06230.94350.99430.96460.90480.99381.04650.93080.93310.9525
LVGI 0.92471.12331.14451.07940.75350.79951.12991.15461.01031.0135
TATA -0.0011-0.03310.0148-0.0036-0.177-0.00040.0026-0.0483-0.08210.0016
M-score -2.40-2.36-2.11-1.97-3.31-2.52-2.11-2.39-2.72-2.35

Icon PLC Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 1.09911.09731.27651.00171.11421.09770.91670.96240.95141.2599
GMI 0.9790.97120.97280.97020.96010.9420.92890.91990.9160.9249
AQI 0.98690.96250.93780.96450.8471.14161.14031.23641.42981.0789
SGI 1.21751.22111.22081.19831.16061.14071.12971.12521.12641.102
DEPI 0.9120.96320.95080.90390.92240.92770.88670.8570.81810.8346
SGAI 0.90030.88250.91770.93310.94660.96640.95060.95250.94310.9168
LVGI 1.05251.04911.03171.01030.96980.93410.97621.01351.03381.1723
TATA -0.046-0.0321-0.0335-0.0821-0.04750.0089-0.020.0016-0.0002-0.04
M-score -2.44-2.37-2.23-2.72-2.53-2.18-2.51-2.35-2.31-2.41
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