Switch to:
Macerich Co (NYSE:MAC)
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.

Macerich Co has a M-score of -2.41 suggests that the company is not a manipulator.

MAC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.63   Max: 11.4
Current: -2.41

-3.63
11.4

During the past 13 years, the highest Beneish M-Score of Macerich Co was 11.40. The lowest was -3.63. 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 Macerich 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 * 1.2197+0.528 * 1.0234+0.404 * 1.4777+0.892 * 0.8448+0.115 * 0.8583
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0378+4.679 * -0.0408-0.327 * 0.9588
=-2.41

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Sep16) TTM:Last Year (Sep15) TTM:
Accounts Receivable was $127 Mil.
Revenue was 253.367 + 259.904 + 256 + 320.758 = $1,090 Mil.
Gross Profit was 153.772 + 161.695 + 148.776 + 206.813 = $671 Mil.
Total Current Assets was $264 Mil.
Total Assets was $9,942 Mil.
Property, Plant and Equipment(Net PPE) was $7,377 Mil.
Depreciation, Depletion and Amortization(DDA) was $360 Mil.
Selling, General & Admin. Expense(SGA) was $30 Mil.
Total Current Liabilities was $420 Mil.
Long-Term Debt was $4,894 Mil.
Net Income was 13.73 + 45.222 + 420.915 + 414.959 = $895 Mil.
Non Operating Income was -5.782 + 22.319 + 439.252 + 399.276 = $855 Mil.
Cash Flow from Operations was 111.378 + 99.84 + 107.841 + 126.726 = $446 Mil.
Accounts Receivable was $123 Mil.
Revenue was 326.262 + 322.794 + 318.335 + 322.909 = $1,290 Mil.
Gross Profit was 210.3 + 208.678 + 190.203 + 203.748 = $813 Mil.
Total Current Assets was $228 Mil.
Total Assets was $13,350 Mil.
Property, Plant and Equipment(Net PPE) was $11,031 Mil.
Depreciation, Depletion and Amortization(DDA) was $459 Mil.
Selling, General & Admin. Expense(SGA) was $35 Mil.
Total Current Liabilities was $616 Mil.
Long-Term Debt was $6,826 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)
=(126.811 / 1090.029) / (123.067 / 1290.3)
=0.11633727 / 0.09537859
=1.2197

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)
=(812.929 / 1290.3) / (671.056 / 1090.029)
=0.630031 / 0.61563133
=1.0234

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 - (263.968 + 7376.768) / 9941.765) / (1 - (227.64 + 11031.476) / 13350.181)
=0.23145075 / 0.15663196
=1.4777

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
=1090.029 / 1290.3
=0.8448

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))
=(459.443 / (459.443 + 11031.476)) / (360.433 / (360.433 + 7376.768))
=0.03998314 / 0.04658442
=0.8583

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)
=(30.45 / 1090.029) / (34.733 / 1290.3)
=0.02793504 / 0.02691855
=1.0378

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)
=((4894.102 + 419.668) / 9941.765) / ((6826.158 + 616.262) / 13350.181)
=0.5344896 / 0.55747709
=0.9588

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
=(894.826 - 855.065 - 445.785) / 9941.765
=-0.0408

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.

Macerich Co 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 local exchange's currency.

Macerich Co Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 1.19480.82290.8681.06361.19230.81650.7431.2360.8449
GMI 01.00231.02011.04060.9950.97310.97950.98120.9474
AQI 0.54681.35811.03470.94961.14870.83650.83370.9951.3968
SGI 0.98151.08170.91460.88320.96231.16471.29091.07361.1655
DEPI 1.06360.85890.92491.0661.02071.05570.86511.4220.673
SGAI 1.24980.921.71640.90391.05970.83011.0540.98640.8714
LVGI 1.17451.0110.3631.80061.12531.0010.95870.96061.0172
TATA -0.0401-0.0288-0.0368-0.033-0.0463-0.0339-0.0149-0.0335-0.0434
M-score -3.31-2.56-2.75-2.92-2.54-2.71-2.62-2.30-2.57

Macerich Co Quarterly Data

Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16
DSRI 0.86111.01941.2361.02041.04350.94040.84490.94290.98671.2197
GMI 0.99450.99180.98120.96790.95130.93650.94740.95870.98861.0234
AQI 0.9191.12950.9950.98621.05230.99111.39681.70271.49921.4777
SGI 1.17961.11821.07361.10321.1591.21211.16551.05760.94740.8448
DEPI 0.93020.98231.4221.32531.21851.14470.6730.66380.75690.8583
SGAI 0.99910.99140.98640.98031.06471.08380.87140.91870.95511.0378
LVGI 1.01861.08070.96060.96980.97470.96151.01720.92520.9670.9588
TATA -0.0276-0.0222-0.0335-0.0393-0.0401-0.0414-0.0434-0.0436-0.0426-0.0408
M-score -2.63-2.44-2.30-2.52-2.47-2.56-2.57-2.42-2.55-2.41
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)
FEEDBACK