KO 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 Coca-Cola Co was -2.25. The lowest was -2.96. And the median was -2.61.
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 Coca-Cola Co 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 * 1.0129||+||0.528 * 1.0113||+||0.404 * 0.9767||+||0.892 * 0.946||+||0.115 * 0.9193|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.0227||+||4.679 * -0.0227||-||0.327 * 1.066|
* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.
|This Year (Jun16) TTM:||Last Year (Jun15) TTM:|
|Accounts Receivable was $4,768 Mil.|
Revenue was 11539 + 10282 + 10000 + 11427 = $43,248 Mil.
Gross Profit was 7068 + 6213 + 5946 + 6850 = $26,077 Mil.
Total Current Assets was $35,873 Mil.
Total Assets was $94,094 Mil.
Property, Plant and Equipment(Net PPE) was $12,663 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,912 Mil.
Selling, General & Admin. Expense(SGA) was $6,729 Mil.
Total Current Liabilities was $29,544 Mil.
Long-Term Debt was $29,252 Mil.
Net Income was 3448 + 1483 + 1237 + 1449 = $7,617 Mil.
Non Operating Income was 1438 + -250 + 9 + -671 = $526 Mil.
Cash Flow from Operations was 3216 + 604 + 2138 + 3272 = $9,230 Mil.
|Accounts Receivable was $4,976 Mil.
Revenue was 12156 + 10711 + 10872 + 11976 = $45,715 Mil.
Gross Profit was 7408 + 6608 + 6515 + 7346 = $27,877 Mil.
Total Current Assets was $32,803 Mil.
Total Assets was $93,538 Mil.
Property, Plant and Equipment(Net PPE) was $14,365 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,970 Mil.
Selling, General & Admin. Expense(SGA) was $6,955 Mil.
Total Current Liabilities was $28,852 Mil.
Long-Term Debt was $25,977 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)|
|=||(4768 / 43248)||/||(4976 / 45715)|
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)|
|=||(27877 / 45715)||/||(26077 / 43248)|
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 - (35873 + 12663) / 94094)||/||(1 - (32803 + 14365) / 93538)|
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))|
|=||(1970 / (1970 + 14365))||/||(1912 / (1912 + 12663))|
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)|
|=||(6729 / 43248)||/||(6955 / 45715)|
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)|
|=||((29252 + 29544) / 94094)||/||((25977 + 28852) / 93538)|
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|
|=||(7617 - 526||-||9230)||/||94094|
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.
Coca-Cola Co has a M-score of -2.66 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
Coca-Cola Co Annual Data
Coca-Cola Co Quarterly Data