Switch to:
Masco Corp (NYSE:MAS)
Beneish M-Score
0.00 (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.

Masco Corp has a M-score of signals that the company is a manipulator.

During the past 13 years, the highest Beneish M-Score of Masco Corp was 0.00. The lowest was -3.50. And the median was -2.67.


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 Masco 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 $1,054 Mil.
Revenue was 1877 + 2001 + 1720 + 1715 = $7,313 Mil.
Gross Profit was 614 + 700 + 569 + 532 = $2,415 Mil.
Total Current Assets was $3,122 Mil.
Total Assets was $5,373 Mil.
Property, Plant and Equipment(Net PPE) was $1,049 Mil.
Depreciation, Depletion and Amortization(DDA) was $0 Mil.
Selling, General & Admin. Expense(SGA) was $1,365 Mil.
Total Current Liabilities was $1,511 Mil.
Long-Term Debt was $2,993 Mil.
Net Income was 134 + 150 + 109 + 75 = $468 Mil.
Non Operating Income was 1 + 5 + -1 + 2 = $7 Mil.
Cash Flow from Operations was 268 + 214 + -100 + 277 = $659 Mil.
Accounts Receivable was $1,006 Mil.
Revenue was 1839 + 1929 + 1659 + 1666 = $7,093 Mil.
Gross Profit was 589 + 637 + 495 + 481 = $2,202 Mil.
Total Current Assets was $3,540 Mil.
Total Assets was $5,727 Mil.
Property, Plant and Equipment(Net PPE) was $1,025 Mil.
Depreciation, Depletion and Amortization(DDA) was $0 Mil.
Selling, General & Admin. Expense(SGA) was $1,342 Mil.
Total Current Liabilities was $1,560 Mil.
Long-Term Debt was $3,418 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)
=(1054 / 7313) / (1006 / 7093)
=0.1441269 / 0.14182997
=

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)
=(2202 / 7093) / (2415 / 7313)
=0.31044692 / 0.33023383
=

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 - (3122 + 1049) / 5373) / (1 - (3540 + 1025) / 5727)
=0.22371115 / 0.20289855
=

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
=7313 / 7093
=

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))
=(0 / (0 + 1025)) / (0 / (0 + 1049))
=0 / 0
=

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)
=(1365 / 7313) / (1342 / 7093)
=0.1866539 / 0.18920062
=

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)
=((2993 + 1511) / 5373) / ((3418 + 1560) / 5727)
=0.8382654 / 0.86921599
=

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
=(468 - 7 - 659) / 5373
=-0.0369

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.

Masco Corp has a M-score of signals that the company is likely to 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.

Masco Corp Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.94010.94410.86461.19770.94031.07460.97651.19290.78821.0204
GMI 1.03621.00781.09890.96041.05770.98240.9550.90070.98540.9321
AQI 0.93841.10320.98370.95590.8850.87341.07570.9481.09680.6615
SGI 0.99990.92260.82240.82160.96070.95781.04530.90211.03621.0194
DEPI 1.06670.98690.9460.88210.82120.9631.03421.07430.93951.2008
SGAI 1.03561.06711.10721.14890.97781.00810.95170.97280.9650.9751
LVGI 1.03590.95891.06951.0191.15521.12891.00420.95510.96951.2181
TATA -0.0596-0.0875-0.1195-0.0989-0.1819-0.122-0.0611-0.05260.0337-0.0606
M-score -2.83-2.96-3.32-3.00-3.50-3.13-2.73-2.68-2.44-2.94

Masco Corp Quarterly Data

Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16
DSRI
GMI
AQI
SGI
DEPI
SGAI
LVGI
TATA
M-score
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