Switch to:
Intel Corp (NAS:INTC)
Beneish M-Score
-3.04 (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.

Intel Corp has a M-score of -3.03 suggests that the company is not a manipulator.

INTC' s 10-Year Beneish M-Score Range
Min: -3.51   Max: -2.2
Current: -3.04

-3.51
-2.2

During the past 13 years, the highest Beneish M-Score of Intel Corp was -2.20. The lowest was -3.51. And the median was -3.02.


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 Intel 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 * 0.9337+0.528 * 0.935+0.404 * 1.038+0.892 * 1.0503+0.115 * 1.0467
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9584+4.679 * -0.1139-0.327 * 0.9984
=-3.03

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

This Year (Sep14) TTM:Last Year (Sep13) TTM:
Accounts Receivable was $3,647 Mil.
Revenue was 14554 + 13831 + 12764 + 13834 = $54,983 Mil.
Gross Profit was 9458 + 8917 + 7613 + 8571 = $34,559 Mil.
Total Current Assets was $27,509 Mil.
Total Assets was $90,616 Mil.
Property, Plant and Equipment(Net PPE) was $33,135 Mil.
Depreciation, Depletion and Amortization(DDA) was $8,331 Mil.
Selling, General & Admin. Expense(SGA) was $8,093 Mil.
Total Current Liabilities was $14,904 Mil.
Long-Term Debt was $12,103 Mil.
Net Income was 3317 + 2796 + 1930 + 2625 = $10,668 Mil.
Non Operating Income was 28 + 89 + 162 + 26 = $305 Mil.
Cash Flow from Operations was 5693 + 5453 + 3501 + 6038 = $20,685 Mil.
Accounts Receivable was $3,719 Mil.
Revenue was 13483 + 12811 + 12580 + 13477 = $52,351 Mil.
Gross Profit was 8414 + 7470 + 7066 + 7817 = $30,767 Mil.
Total Current Assets was $31,350 Mil.
Total Assets was $90,551 Mil.
Property, Plant and Equipment(Net PPE) was $30,346 Mil.
Depreciation, Depletion and Amortization(DDA) was $8,081 Mil.
Selling, General & Admin. Expense(SGA) was $8,040 Mil.
Total Current Liabilities was $13,875 Mil.
Long-Term Debt was $13,157 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)
=(3647 / 54983) / (3719 / 52351)
=0.06632959 / 0.07103971
=0.9337

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)
=(8917 / 52351) / (9458 / 54983)
=0.58770606 / 0.62853973
=0.935

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 - (27509 + 33135) / 90616) / (1 - (31350 + 30346) / 90551)
=0.33075836 / 0.3186602
=1.038

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
=54983 / 52351
=1.0503

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))
=(8081 / (8081 + 30346)) / (8331 / (8331 + 33135))
=0.21029484 / 0.20091159
=1.0467

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)
=(8093 / 54983) / (8040 / 52351)
=0.14719095 / 0.15357873
=0.9584

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)
=((12103 + 14904) / 90616) / ((13157 + 13875) / 90551)
=0.29803787 / 0.2985279
=0.9984

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
=(10668 - 305 - 20685) / 90616
=-0.1139

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.

Intel Corp has a M-score of -3.03 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.

Intel Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 0.89271.14990.75950.87770.67781.42061.01571.02851.06310.9457
GMI 0.98250.97231.1530.99170.93630.99590.85261.04481.00591.0392
AQI 1.07161.19921.24611.03350.96741.07360.78111.40450.97531.0534
SGI 1.1351.1350.91131.08340.98050.93461.24191.23790.98780.9881
DEPI 0.98581.1180.97030.98751.06210.91731.1021.00760.9641.0408
SGAI 0.95961.07571.1760.81781.02951.55650.64060.98211.06341.0159
LVGI 1.09121.29750.91270.8850.94081.01790.99411.4891.14850.9378
TATA -0.1171-0.1267-0.1319-0.1003-0.0749-0.1248-0.0881-0.1163-0.0961-0.1258
M-score -3.01-2.85-3.22-2.91-3.17-2.82-2.75-2.75-2.95-3.06

Intel Corp Quarterly Data

Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14
DSRI 0.93730.98881.06310.89311.02150.96960.94570.99350.97480.9337
GMI 0.98740.97921.00591.04781.08151.08541.03920.99410.9490.935
AQI 0.84691.06020.97531.05121.11850.97741.05341.00421.01551.038
SGI 1.12571.04230.98780.98070.95960.9740.98810.99771.03031.0503
DEPI 0.98540.9840.9640.94630.96640.98621.04081.09321.07921.0467
SGAI 1.04341.04621.06341.04081.03831.02271.01591.02190.97280.9584
LVGI 1.29420.95111.14851.1331.17561.16640.93780.96840.96710.9984
TATA -0.1172-0.1043-0.0961-0.1213-0.1261-0.1302-0.1258-0.1211-0.1215-0.1139
M-score -3.15-2.92-2.95-3.17-3.06-3.16-3.06-3.04-3.04-3.03
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