Switch to:
Macerich Co (NYSE:MAC)
Beneish M-Score
-2.55 (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 -2.55 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: -2.55

-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 * 0.9867+0.528 * 0.9886+0.404 * 1.4992+0.892 * 0.9474+0.115 * 0.7569
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9551+4.679 * -0.0426-0.327 * 0.967
=-2.55

* 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 $111 Mil.
Revenue was 259.904 + 256 + 320.758 + 326.262 = $1,163 Mil.
Gross Profit was 161.695 + 148.776 + 206.813 + 210.3 = $728 Mil.
Total Current Assets was $229 Mil.
Total Assets was $9,998 Mil.
Property, Plant and Equipment(Net PPE) was $7,443 Mil.
Depreciation, Depletion and Amortization(DDA) was $392 Mil.
Selling, General & Admin. Expense(SGA) was $30 Mil.
Total Current Liabilities was $426 Mil.
Long-Term Debt was $4,913 Mil.
Net Income was 45.222 + 420.915 + 414.959 + 33.597 = $915 Mil.
Non Operating Income was 22.319 + 439.252 + 399.276 + 4.494 = $865 Mil.
Cash Flow from Operations was 99.84 + 107.841 + 126.726 + 140.772 = $475 Mil.
Accounts Receivable was $118 Mil.
Revenue was 322.794 + 318.335 + 322.909 + 263.492 = $1,228 Mil.
Gross Profit was 208.678 + 190.203 + 203.748 + 156.632 = $759 Mil.
Total Current Assets was $241 Mil.
Total Assets was $13,360 Mil.
Property, Plant and Equipment(Net PPE) was $11,046 Mil.
Depreciation, Depletion and Amortization(DDA) was $435 Mil.
Selling, General & Admin. Expense(SGA) was $33 Mil.
Total Current Liabilities was $638 Mil.
Long-Term Debt was $6,739 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)
=(110.67 / 1162.924) / (118.398 / 1227.53)
=0.09516529 / 0.09645223
=0.9867

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)
=(759.261 / 1227.53) / (727.584 / 1162.924)
=0.61852745 / 0.62565052
=0.9886

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 - (228.805 + 7442.988) / 9997.679) / (1 - (240.729 + 11046.427) / 13360.376)
=0.2326426 / 0.15517677
=1.4992

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
=1162.924 / 1227.53
=0.9474

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))
=(434.789 / (434.789 + 11046.427)) / (391.98 / (391.98 + 7442.988))
=0.03786959 / 0.05002956
=0.7569

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)
=(30.208 / 1162.924) / (33.384 / 1227.53)
=0.0259759 / 0.02719608
=0.9551

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)
=((4912.512 + 425.79) / 9997.679) / ((6739.208 + 637.803) / 13360.376)
=0.53395413 / 0.55215594
=0.967

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
=(914.693 - 865.341 - 475.179) / 9997.679
=-0.0426

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 -2.55 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.

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 0.54681.35811.03470.94961.14870.83650.83370.9951.4086
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 1.17451.0110.3630.68412.96181.0010.95870.96061.0189
TATA -0.0401-0.0288-0.0368-0.033-0.0463-0.0339-0.0149-0.0335-0.0433
M-score -3.31-2.56-2.75-2.55-3.15-2.71-2.62-2.30-2.56

Macerich Co Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 0.81540.86111.01941.2361.02041.04350.94040.84490.94290.9867
GMI 0.98780.99450.99180.98120.96790.95130.93650.94740.95870.9886
AQI 0.88440.9191.12950.9950.98621.05230.99111.40861.70271.4992
SGI 1.23951.17961.11821.07361.10321.1591.21211.16551.05760.9474
DEPI 0.85240.93020.98231.4221.32531.21851.14470.6730.66380.7569
SGAI 1.05360.99910.99140.98640.98031.06471.08380.87140.91870.9551
LVGI 0.92861.01861.08070.96060.96980.97470.96151.01890.92520.967
TATA -0.0133-0.0276-0.0222-0.0335-0.0393-0.0401-0.0414-0.0433-0.0436-0.0426
M-score -2.55-2.63-2.44-2.30-2.52-2.47-2.56-2.56-2.42-2.55
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