Switch to:
Marriott International Inc (NAS:MAR)
Beneish M-Score
-2.92 (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.

Marriott International Inc has a M-score of -2.92 suggests that the company is not a manipulator.

MAR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.83   Max: -1.83
Current: -2.92

-3.83
-1.83

During the past 13 years, the highest Beneish M-Score of Marriott International Inc was -1.83. The lowest was -3.83. And the median was -2.83.


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 Marriott International Inc 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 * 0.9219+0.528 * 0.9958+0.404 * 1.0079+0.892 * 1.0518+0.115 * 1.1895
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9786+4.679 * -0.0934-0.327 * 1.0176
=-2.92

* 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 $1,152 Mil.
Revenue was 3902 + 3772 + 3706 + 3578 = $14,958 Mil.
Gross Profit was 587 + 561 + 530 + 519 = $2,197 Mil.
Total Current Assets was $1,959 Mil.
Total Assets was $6,650 Mil.
Property, Plant and Equipment(Net PPE) was $1,056 Mil.
Depreciation, Depletion and Amortization(DDA) was $124 Mil.
Selling, General & Admin. Expense(SGA) was $668 Mil.
Total Current Liabilities was $3,244 Mil.
Long-Term Debt was $4,057 Mil.
Net Income was 247 + 219 + 202 + 210 = $878 Mil.
Non Operating Income was 5 + 0 + 10 + 8 = $23 Mil.
Cash Flow from Operations was 465 + 333 + 350 + 328 = $1,476 Mil.
Accounts Receivable was $1,188 Mil.
Revenue was 3689 + 3513 + 3559 + 3460 = $14,221 Mil.
Gross Profit was 553 + 521 + 503 + 503 = $2,080 Mil.
Total Current Assets was $1,906 Mil.
Total Assets was $6,321 Mil.
Property, Plant and Equipment(Net PPE) was $987 Mil.
Depreciation, Depletion and Amortization(DDA) was $141 Mil.
Selling, General & Admin. Expense(SGA) was $649 Mil.
Total Current Liabilities was $3,517 Mil.
Long-Term Debt was $3,303 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)
=(1152 / 14958) / (1188 / 14221)
=0.07701564 / 0.08353843
=0.9219

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)
=(2080 / 14221) / (2197 / 14958)
=0.14626257 / 0.14687792
=0.9958

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 - (1959 + 1056) / 6650) / (1 - (1906 + 987) / 6321)
=0.54661654 / 0.54231925
=1.0079

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
=14958 / 14221
=1.0518

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))
=(141 / (141 + 987)) / (124 / (124 + 1056))
=0.125 / 0.10508475
=1.1895

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)
=(668 / 14958) / (649 / 14221)
=0.04465838 / 0.04563673
=0.9786

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)
=((4057 + 3244) / 6650) / ((3303 + 3517) / 6321)
=1.09789474 / 1.07894321
=1.0176

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
=(878 - 23 - 1476) / 6650
=-0.0934

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.

Marriott International Inc has a M-score of -2.92 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.

Marriott International Inc Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.98251.00010.7891.10181.04440.88541.22490.97180.94290.955
GMI 0.88720.97661.19491.1130.89741.21590.75480.99620.96830.9724
AQI 1.00070.96161.00761.02981.01941.20990.90730.93911.11751.0954
SGI 1.07781.0830.99150.8471.07181.05350.95921.08211.07921.05
DEPI 1.05521.02481.10950.97290.99771.09211.76580.81730.82630.7734
SGAI 0.80431.07071.03171.06161.0080.91510.80691.03050.94090.9162
LVGI 1.13021.25380.97640.92121.01421.28051.12941.02521.10751.2196
TATA -0.0515-0.0198-0.0373-0.1312-0.079-0.1474-0.0705-0.0765-0.071-0.101
M-score -2.73-2.62-2.74-3.05-2.80-3.10-2.73-2.85-2.81-3.01

Marriott International Inc Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 0.9191.02951.04910.94291.0451.03981.04230.9550.9270.9219
GMI 1.0020.99220.98530.96830.9450.95470.97310.97240.99660.9958
AQI 1.041.01951.00691.11750.97921.01591.07711.09541.15111.0079
SGI 1.04281.02061.01011.07921.08361.0811.06561.051.0521.0518
DEPI 0.7250.63740.74210.82630.83020.67590.64710.77340.90271.1895
SGAI 1.01341.03381.05940.94090.95640.950.89410.91620.94480.9786
LVGI 1.03621.03261.07191.10751.11971.21061.27971.21961.1731.0176
TATA -0.0821-0.0755-0.085-0.071-0.0781-0.0812-0.0873-0.101-0.1095-0.0934
M-score -2.93-2.84-2.89-2.81-2.82-2.87-2.89-3.01-3.01-2.92
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