Switch to:
GuruFocus has detected 1 Warning Sign with Meritage Homes Corp $MTH.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
Meritage Homes Corp (NYSE:MTH)
Beneish M-Score
-1.85 (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.

Meritage Homes Corp has a M-score of -1.85 signals that the company is a manipulator.

MTH' s Beneish M-Score Range Over the Past 10 Years
Min: -5.21   Max: 15.98
Current: -1.85

-5.21
15.98

During the past 13 years, the highest Beneish M-Score of Meritage Homes Corp was 15.98. The lowest was -5.21. And the median was -1.28.


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 Meritage Homes 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 * 1.0408+0.528 * 1.0852+0.404 * 1.0581+0.892 * 1.1798+0.115 * 0.9092
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9534+4.679 * 0.0749-0.327 * 0.964
=-1.85

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Dec16) TTM:Last Year (Dec15) TTM:
Accounts Receivable was $70 Mil.
Revenue was 860.791 + 760.211 + 805.167 + 597.766 = $3,024 Mil.
Gross Profit was 136.086 + 137.83 + 143.867 + 103.796 = $522 Mil.
Total Current Assets was $202 Mil.
Total Assets was $2,889 Mil.
Property, Plant and Equipment(Net PPE) was $33 Mil.
Depreciation, Depletion and Amortization(DDA) was $16 Mil.
Selling, General & Admin. Expense(SGA) was $339 Mil.
Total Current Liabilities was $312 Mil.
Long-Term Debt was $1,127 Mil.
Net Income was 51.807 + 36.887 + 39.878 + 20.969 = $150 Mil.
Non Operating Income was 32.383 + 1.875 + 2.118 + 0.126 = $37 Mil.
Cash Flow from Operations was 44.943 + -37.726 + -28.802 + -81.817 = $-103 Mil.
Accounts Receivable was $57 Mil.
Revenue was 764.182 + 676.81 + 603.299 + 518.712 = $2,563 Mil.
Gross Profit was 133.355 + 131.845 + 118.885 + 95.641 = $480 Mil.
Total Current Assets was $320 Mil.
Total Assets was $2,680 Mil.
Property, Plant and Equipment(Net PPE) was $34 Mil.
Depreciation, Depletion and Amortization(DDA) was $14 Mil.
Selling, General & Admin. Expense(SGA) was $301 Mil.
Total Current Liabilities was $268 Mil.
Long-Term Debt was $1,117 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)
=(70.355 / 3023.935) / (57.296 / 2563.003)
=0.02326604 / 0.02235503
=1.0408

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)
=(479.726 / 2563.003) / (521.579 / 3023.935)
=0.18717341 / 0.17248354
=1.0852

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 - (202.057 + 33.202) / 2888.691) / (1 - (319.504 + 33.97) / 2679.777)
=0.91855861 / 0.86809574
=1.0581

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
=3023.935 / 2563.003
=1.1798

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))
=(14.241 / (14.241 + 33.97)) / (15.978 / (15.978 + 33.202))
=0.29538902 / 0.32488817
=0.9092

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)
=(338.895 / 3023.935) / (301.267 / 2563.003)
=0.11207086 / 0.11754454
=0.9534

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)
=((1127.314 + 311.534) / 2888.691) / ((1117.04 + 267.603) / 2679.777)
=0.49809689 / 0.51670083
=0.964

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
=(149.541 - 36.502 - -103.402) / 2888.691
=0.0749

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.

Meritage Homes Corp has a M-score of -1.85 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.

Meritage Homes Corp Annual Data

Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15Dec16
DSRI 1.20520.85195.83670.1860.77770.97871.26231.23080.85281.041
GMI 36.9851-0.2297-5.80540.02341.04650.89750.84321.08951.09621.085
AQI 0.96490.80250.051817.29891.10991.12170.99791.16360.94681.0581
SGI 0.67710.64990.63710.97050.92161.38851.5221.18311.18361.1796
DEPI 1.00830.894132.29310.03581.01711.01331.10521.17530.89320.9092
SGAI 1.17371.02531.07531.01881.10510.84410.87951.01220.97390.9537
LVGI 1.10251.04381.00320.98511.01190.93091.03150.89021.02030.964
TATA -0.0618-0.3604-0.2143-0.02490.04220.21480.10170.14090.04060.0749
M-score 16.06-5.370.252.59-2.51-1.10-1.36-1.28-2.25-1.85

Meritage Homes Corp Quarterly Data

Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16Dec16
DSRI 1.28911.23080.95121.05630.86610.85450.84710.88681.08671.0408
GMI 0.96461.08951.16871.20661.17441.10271.0681.0631.06991.0852
AQI 1.14291.16361.14821.05640.95270.94680.97781.04361.05441.0581
SGI 1.22041.18311.19391.20751.22531.18131.16091.20051.17881.1798
DEPI 1.31951.17531.04170.94870.89120.89320.90560.91210.91520.9092
SGAI 0.99041.01221.04131.04161.00280.97590.94080.90740.92630.9534
LVGI 0.92250.89020.96031.02541.02941.02031.00940.94710.95790.964
TATA 0.17610.14090.09560.08570.05360.04060.05790.05650.07580.0749
M-score -1.09-1.28-1.75-1.73-2.10-2.24-2.18-2.07-1.81-1.85
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