Switch to:

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1367

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1372

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1367

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1372

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1367

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1372
Coca-Cola Femsa SAB de CV (NYSE:KOF)
Beneish M-Score
0.00 (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.

Coca-Cola Femsa SAB de CV has a M-score of -2.96 suggests that the company is not a manipulator.

KOF' s 10-Year Beneish M-Score Range
Min: -3.41   Max: 2.41
Current: 0

-3.41
2.41

During the past 13 years, the highest Beneish M-Score of Coca-Cola Femsa SAB de CV was 2.41. The lowest was -3.41. And the median was -2.55.


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 Coca-Cola Femsa SAB de CV 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 * 0.7181+0.528 * 1.0078+0.404 * 1.063+0.892 * 1.0745+0.115 * 0.5367
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0212+4.679 * -0.0429-0.327 * 1.1948
=-2.96

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

This Year (Jun14) TTM:Last Year (Jun13) TTM:
Accounts Receivable was $629 Mil.
Revenue was 3189.43884228 + 2962.27137063 + 3499.77310543 + 2885.92980296 = $12,537 Mil.
Gross Profit was 1504.73404665 + 1369.63342772 + 1620.25412192 + 1352.75554187 = $5,847 Mil.
Total Current Assets was $3,402 Mil.
Total Assets was $16,832 Mil.
Property, Plant and Equipment(Net PPE) was $3,939 Mil.
Depreciation, Depletion and Amortization(DDA) was $539 Mil.
Selling, General & Admin. Expense(SGA) was $4,076 Mil.
Total Current Liabilities was $2,655 Mil.
Long-Term Debt was $4,491 Mil.
Net Income was 206.219690555 + 176.781204561 + 245.878081985 + 227.370689655 = $856 Mil.
Non Operating Income was -22.0922176892 + -2.52544577944 + -64.1355316896 + -4.38731527094 = $-93 Mil.
Cash Flow from Operations was 0 + 0 + 1671.22976857 + 0 = $1,671 Mil.
Accounts Receivable was $815 Mil.
Revenue was 2841.24745338 + 2749.54940193 + 3271.66036547 + 2806.09396806 = $11,669 Mil.
Gross Profit was 1346.57577182 + 1273.7997706 + 1547.4952741 + 1316.94836409 = $5,485 Mil.
Total Current Assets was $3,257 Mil.
Total Assets was $13,999 Mil.
Property, Plant and Equipment(Net PPE) was $3,317 Mil.
Depreciation, Depletion and Amortization(DDA) was $229 Mil.
Selling, General & Admin. Expense(SGA) was $3,714 Mil.
Total Current Liabilities was $2,640 Mil.
Long-Term Debt was $2,334 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)
=(629.127857748 / 12537.4131213) / (815.389437392 / 11668.5511888)
=0.05018004 / 0.06987924
=0.7181

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)
=(1369.63342772 / 11668.5511888) / (1504.73404665 / 12537.4131213)
=0.47005143 / 0.46639423
=1.0078

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 - (3402.2785005 + 3939.18866908) / 16831.8836117) / (1 - (3256.85629212 + 3316.64315938) / 13999.1380661)
=0.56383567 / 0.53043542
=1.063

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
=12537.4131213 / 11668.5511888
=1.0745

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))
=(229.206049149 / (229.206049149 + 3316.64315938)) / (539.404023597 / (539.404023597 + 3939.18866908))
=0.06464066 / 0.12044052
=0.5367

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)
=(4075.59688127 / 12537.4131213) / (3714.2959037 / 11668.5511888)
=0.32507479 / 0.3183168
=1.0212

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)
=((4490.64737126 + 2655.06889385) / 16831.8836117) / ((2333.96019433 + 2640.26014731) / 13999.1380661)
=0.42453456 / 0.35532333
=1.1948

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
=(856.249666756 - -93.1405104292 - 1671.22976857) / 16831.8836117
=-0.0429

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 Femsa SAB de CV has a M-score of -2.96 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.

Coca-Cola Femsa SAB de CV Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 0.80671.46350.92431.34021.00071.00660.92511.1108
GMI 1.01710.99631.02790.98971.02331.01230.98760.9937
AQI 1.01271.0320.9540.91530.9990.95450.93491.2004
SGI 1.39441.12541.02751.20550.94121.34241.26381.014
DEPI 1.0930.65440.85851.16141.19350.95970.84430.9754
SGAI 1.04740.98770.98041.00880.96791.01711.04031.0464
LVGI 0.83710.85290.90880.93150.98870.88931.08831.2598
TATA -0.0457-0.039-0.0459-0.0295-0.0299-0.0615-0.0592-0.0422
M-score -2.45-2.10-2.73-2.12-2.63-2.44-2.68-2.58

Coca-Cola Femsa SAB de CV Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DSRI 0.70830.78240.8530.99481.01341.38870.87291.06860.96230.7181
GMI 1.01281.00920.99860.98680.98050.97430.97870.99471.00011.0078
AQI 1.03821.09821.11050.93491.0440.99981.01211.20041.0661.063
SGI 1.60741.53821.58181.17531.15111.13151.07981.0541.0561.0745
DEPI 0000.8630.85022.34142.40310.95430.94110.5367
SGAI 2.81081.47781.02141.04151.03231.01721.02181.04511.03721.0212
LVGI 0.9810.90830.921.08831.13721.24671.29971.25981.23911.1948
TATA -0.0069-0.0738-0.0641-0.0564-0.0585-0.0014-0.0029-0.0416-0.0417-0.0429
M-score -2.64-2.67-2.44-2.68-2.67-1.95-2.49-2.58-2.72-2.96
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