Switch to:
Layne Christensen Co (NAS:LAYN)
Beneish M-Score
-3.47 (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.

Layne Christensen Co has a M-score of -3.47 suggests that the company is not a manipulator.

LAYN' s 10-Year Beneish M-Score Range
Min: -4.14   Max: -1.58
Current: -3.47

-4.14
-1.58

During the past 13 years, the highest Beneish M-Score of Layne Christensen Co was -1.58. The lowest was -4.14. And the median was -2.78.


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 Layne Christensen 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 * 0.9364+0.528 * 1.0333+0.404 * 0.8511+0.892 * 0.8049+0.115 * 0.9525
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0555+4.679 * -0.1361-0.327 * 1.1892
=-3.47

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

This Year (Apr14) TTM:Last Year (Apr13) TTM:
Accounts Receivable was $113.8 Mil.
Revenue was 191.24 + 184.36 + 216.462 + 232.015 = $824.1 Mil.
Gross Profit was 29.089 + 31.156 + 39.554 + 39.891 = $139.7 Mil.
Total Current Assets was $346.2 Mil.
Total Assets was $680.2 Mil.
Property, Plant and Equipment(Net PPE) was $221.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $59.7 Mil.
Selling, General & Admin. Expense(SGA) was $139.4 Mil.
Total Current Liabilities was $216.7 Mil.
Long-Term Debt was $147.9 Mil.
Net Income was -27.727 + -14.268 + -15.772 + -74.82 = $-132.6 Mil.
Non Operating Income was 0.041 + -12.009 + -2.18 + -1.232 = $-15.4 Mil.
Cash Flow from Operations was -12.688 + 2.019 + 1.843 + -15.793 = $-24.6 Mil.
Accounts Receivable was $150.9 Mil.
Revenue was 226.446 + 228.108 + 281.281 + 287.972 = $1,023.8 Mil.
Gross Profit was 36.891 + 27.615 + 56.923 + 57.901 = $179.3 Mil.
Total Current Assets was $379.5 Mil.
Total Assets was $791.7 Mil.
Property, Plant and Equipment(Net PPE) was $259.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $65.5 Mil.
Selling, General & Admin. Expense(SGA) was $164.0 Mil.
Total Current Liabilities was $271.1 Mil.
Long-Term Debt was $85.8 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)
=(113.769 / 824.077) / (150.936 / 1023.807)
=0.13805627 / 0.14742622
=0.9364

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)
=(31.156 / 1023.807) / (29.089 / 824.077)
=0.17515997 / 0.16951086
=1.0333

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 - (346.172 + 221.91) / 680.164) / (1 - (379.457 + 258.968) / 791.708)
=0.16478673 / 0.19361052
=0.8511

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
=824.077 / 1023.807
=0.8049

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))
=(65.518 / (65.518 + 258.968)) / (59.696 / (59.696 + 221.91))
=0.20191318 / 0.21198412
=0.9525

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)
=(139.369 / 824.077) / (164.037 / 1023.807)
=0.16912133 / 0.16022258
=1.0555

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)
=((147.919 + 216.673) / 680.164) / ((85.785 + 271.066) / 791.708)
=0.53603543 / 0.45073562
=1.1892

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
=(-132.587 - -15.38 - -24.619) / 680.164
=-0.1361

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.

Layne Christensen Co has a M-score of -3.47 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.

Layne Christensen Co Annual Data

Jan05Jan06Jan07Jan08Jan09Jan10Jan11Jan12Jan13Jan14
DSRI 0.83251.31770.80140.64981.27661.20621.04780.63810.95640.8619
GMI 1.02381.06150.99150.97241.0611.05721.05781.02781.19051.0643
AQI 0.96051.73830.81981.03481.07491.0321.13410.64671.19810.7757
SGI 1.26251.34811.5611.20131.1610.85951.15411.11290.96080.8037
DEPI 1.11441.23660.84630.8860.84990.88821.16370.91520.94080.9397
SGAI 0.88460.86210.93930.97310.9661.10930.94511.05921.01961.1283
LVGI 1.01941.03381.05120.57210.90981.03041.03031.23581.14151.0716
TATA -0.0451-0.07-0.1013-0.0749-0.1106-0.1269-0.0641-0.1314-0.0881-0.1784
M-score -2.59-1.83-2.74-2.84-2.52-3.01-2.50-3.55-2.84-3.73

Layne Christensen Co Quarterly Data

Jan12Apr12Jul12Oct12Jan13Apr13Jul13Oct13Jan14Apr14
DSRI 0.63491.75811.70891.7540.96120.58180.53360.51750.86190.9364
GMI 1.01931.08711.08621.10411.20051.17461.22071.24971.06431.0333
AQI 0.64670.66480.6350.67791.19811.14860.9490.93080.77570.8511
SGI 1.11851.08321.04561.01860.95590.91180.8630.81140.80370.8049
DEPI 0.91520.91480.86470.86950.94080.91610.98740.980.93970.9525
SGAI 1.05721.03961.0591.01971.02141.09151.09931.21541.12831.0555
LVGI 1.23581.20271.31091.27831.14151.13141.0871.12681.07161.1892
TATA -0.1315-0.1377-0.1867-0.1619-0.0876-0.134-0.1995-0.2279-0.1784-0.1361
M-score -3.55-2.52-2.89-2.71-2.84-3.49-3.92-4.14-3.73-3.47
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
Email Hide