Switch to:
Mantech International Corp (NAS:MANT)
Beneish M-Score
-2.96 (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.

Mantech International Corp has a M-score of -2.96 suggests that the company is not a manipulator.

MANT' s 10-Year Beneish M-Score Range
Min: -3.77   Max: -2.25
Current: -2.96

-3.77
-2.25

During the past 13 years, the highest Beneish M-Score of Mantech International Corp was -2.25. The lowest was -3.77. And the median was -2.56.


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 Mantech International Corp 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 * 0.7086+0.528 * 0.9668+0.404 * 1.2809+0.892 * 0.7679+0.115 * 0.9281
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1612+4.679 * -0.0466-0.327 * 0.5217
=-2.96

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

This Year (Dec14) TTM:Last Year (Dec13) TTM:
Accounts Receivable was $41 Mil.
Revenue was 411.367 + 447.2 + 463.381 + 452.033 = $1,774 Mil.
Gross Profit was 62.744 + 64.413 + 63.592 + 59.024 = $250 Mil.
Total Current Assets was $419 Mil.
Total Assets was $1,487 Mil.
Property, Plant and Equipment(Net PPE) was $26 Mil.
Depreciation, Depletion and Amortization(DDA) was $30 Mil.
Selling, General & Admin. Expense(SGA) was $155 Mil.
Total Current Liabilities was $224 Mil.
Long-Term Debt was $0 Mil.
Net Income was 14.465 + 15.487 + 7.708 + 9.634 = $47 Mil.
Non Operating Income was -0.267 + 0.067 + -10.066 + -0.041 = $-10 Mil.
Cash Flow from Operations was -22.863 + 89.794 + -2.26 + 62.254 = $127 Mil.
Accounts Receivable was $75 Mil.
Revenue was 491.536 + 567.399 + 605.129 + 646.008 = $2,310 Mil.
Gross Profit was 74.846 + 73.795 + 82.09 + 83.711 = $314 Mil.
Total Current Assets was $750 Mil.
Total Assets was $1,723 Mil.
Property, Plant and Equipment(Net PPE) was $30 Mil.
Depreciation, Depletion and Amortization(DDA) was $31 Mil.
Selling, General & Admin. Expense(SGA) was $174 Mil.
Total Current Liabilities was $297 Mil.
Long-Term Debt was $200 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)
=(40.563 / 1773.981) / (74.546 / 2310.072)
=0.02286552 / 0.03226999
=0.7086

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)
=(64.413 / 2310.072) / (62.744 / 1773.981)
=0.13611784 / 0.14079801
=0.9668

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 - (419.144 + 25.743) / 1487.402) / (1 - (750.245 + 30.156) / 1723.402)
=0.7008966 / 0.54717414
=1.2809

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
=1773.981 / 2310.072
=0.7679

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))
=(30.504 / (30.504 + 30.156)) / (30.446 / (30.446 + 25.743))
=0.50286845 / 0.54184983
=0.9281

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)
=(154.957 / 1773.981) / (173.772 / 2310.072)
=0.08734986 / 0.07522363
=1.1612

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)
=((0 + 223.653) / 1487.402) / ((200 + 296.685) / 1723.402)
=0.15036486 / 0.28820032
=0.5217

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
=(47.294 - -10.307 - 126.925) / 1487.402
=-0.0466

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.

Mantech International Corp 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.

Mantech International Corp Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 1.03110.85041.12090.93410.90781.02760.70911.10580.20270.7086
GMI 1.01741.04831.05070.98880.93891.1461.04681.01681.04810.9668
AQI 1.17310.96271.20040.95140.94471.09530.99220.99620.94351.2809
SGI 1.18551.161.27341.2921.07991.28891.10210.89980.89460.7679
DEPI 1.03851.01390.84380.98060.92881.06660.95950.82931.28960.9281
SGAI 1.00130.97780.92230.98051.04860.81080.9511.16120.9841.1612
LVGI 1.0230.74541.73040.78040.7181.7190.96950.95490.9040.5217
TATA -0.0409-0.05710.0039-0.036-0.0189-0.0288-0.0521-0.0169-0.1128-0.0466
M-score -2.40-2.64-2.24-2.40-2.56-2.41-2.87-2.58-3.77-2.96

Mantech International Corp Quarterly Data

Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14
DSRI 0.95841.10581.06111.0661.12020.20270.87270.74540.76130.7086
GMI 1.00441.01681.02281.05481.08721.04811.02590.99940.94580.9668
AQI 1.10210.99620.99820.96860.96610.94350.98481.16121.21051.2809
SGI 0.91550.89980.89670.92170.92360.89460.82930.78410.75980.7679
DEPI 0.50330.82931.15541.42741.36791.28961.13051.0140.9640.9281
SGAI 1.13841.16121.14511.07110.99830.9841.01351.08261.14321.1612
LVGI 0.90640.95490.90780.90930.92580.9040.8910.69260.59130.5217
TATA -0.0696-0.0169-0.0229-0.021-0.0131-0.1128-0.1239-0.1168-0.1291-0.0466
M-score -2.93-2.58-2.59-2.50-2.40-3.77-3.27-3.30-3.36-2.96
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)
FEEDBACK