Switch to:
ArcelorMittal SA (NYSE:MT)
Beneish M-Score
-3.98 (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.

ArcelorMittal SA has a M-score of -3.98 suggests that the company is not a manipulator.

MT' s 10-Year Beneish M-Score Range
Min: -5.29   Max: 2.55
Current: -3.98

-5.29
2.55

During the past 13 years, the highest Beneish M-Score of ArcelorMittal SA was 2.55. The lowest was -5.29. And the median was -2.41.


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 ArcelorMittal SA 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 * 0.9252+0.528 * -0.5072+0.404 * 1.0209+0.892 * 0.978+0.115 * 0.9796
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 3.17+4.679 * -0.0532-0.327 * 1.0088
=-3.98

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

This Year (Mar14) TTM:Last Year (Mar13) TTM:
Accounts Receivable was $5,547 Mil.
Revenue was 19788 + 19848 + 19643 + 20197 = $79,476 Mil.
Gross Profit was 18708 + -51827 + 18407 + 19022 = $4,310 Mil.
Total Current Assets was $33,523 Mil.
Total Assets was $111,348 Mil.
Property, Plant and Equipment(Net PPE) was $50,876 Mil.
Depreciation, Depletion and Amortization(DDA) was $4,614 Mil.
Selling, General & Admin. Expense(SGA) was $2,843 Mil.
Total Current Liabilities was $25,390 Mil.
Long-Term Debt was $18,226 Mil.
Net Income was -205 + -1227 + -193 + -780 = $-2,405 Mil.
Non Operating Income was -344 + 501 + -216 + -554 = $-613 Mil.
Cash Flow from Operations was -471 + 2687 + -448 + 2359 = $4,127 Mil.
Accounts Receivable was $6,130 Mil.
Revenue was 19752 + 19309 + 19723 + 22478 = $81,262 Mil.
Gross Profit was 18591 + -60573 + 18431 + 21316 = $-2,235 Mil.
Total Current Assets was $35,815 Mil.
Total Assets was $115,767 Mil.
Property, Plant and Equipment(Net PPE) was $52,507 Mil.
Depreciation, Depletion and Amortization(DDA) was $4,656 Mil.
Selling, General & Admin. Expense(SGA) was $917 Mil.
Total Current Liabilities was $23,208 Mil.
Long-Term Debt was $21,745 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)
=(5547 / 79476) / (6130 / 81262)
=0.06979465 / 0.07543501
=0.9252

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)
=(-51827 / 81262) / (18708 / 79476)
=-0.02750363 / 0.05423021
=-0.5072

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 - (33523 + 50876) / 111348) / (1 - (35815 + 52507) / 115767)
=0.242025 / 0.23707101
=1.0209

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
=79476 / 81262
=0.978

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))
=(4656 / (4656 + 52507)) / (4614 / (4614 + 50876))
=0.08145129 / 0.08315012
=0.9796

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)
=(2843 / 79476) / (917 / 81262)
=0.03577181 / 0.01128449
=3.17

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)
=((18226 + 25390) / 111348) / ((21745 + 23208) / 115767)
=0.39170888 / 0.38830582
=1.0088

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
=(-2405 - -613 - 4127) / 111348
=-0.0532

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.

ArcelorMittal SA has a M-score of -3.98 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.

ArcelorMittal SA Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 1.83640.83531.83230.60830.59521.74750.77870.93570.87951.0186
GMI 0.69581.45891.1550.92541.2724.18790.40640.954211.7180.1507
AQI 0.58190.99731.62071.18641.08681.26310.9581.01260.95050.9668
SGI 2.15451.36482.09261.78731.18740.48841.27871.20440.89610.9433
DEPI 1.09331.60241.35180.59490.88861.09730.94110.93820.99250.9572
SGAI 0.85031.15111.33191.0271.02151.14210.70970.88531.040.9581
LVGI 0.68620.97551.02310.99091.03970.81881.10461.0211.02990.963
TATA -0.0184-0.027-0.0217-0.056-0.0453-0.0457-0.0112-0.0004-0.0779-0.057
M-score -0.96-2.14-0.53-2.41-2.75-0.63-2.81-2.372.57-3.23

ArcelorMittal SA Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DSRI 0.7750.8250.87950.89780.9750.9981.01860.9252
GMI 2.65639.812711.718-3.5492-1.2484-0.40310.1507-0.5072
AQI 0.91980.96060.95050.92790.91090.92490.96681.0209
SGI 1.04660.94720.89610.860.85990.90320.94330.978
DEPI 0.88170.93310.99250.97640.98861.00360.95720.9796
SGAI -0.785-0.51841.2011-0.06650.03290.0442-0.18393.17
LVGI 1.02790.99971.02990.9770.97890.95560.9631.0088
TATA -0.0539-0.0533-0.0771-0.0748-0.0891-0.085-0.057-0.0532
M-score -1.771.952.55-5.29-4.10-3.56-3.03-3.98
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)
Free 7-day Trial
FEEDBACK
Email Hide