Switch to:
MeadWestvaco Corp (NYSE:MWV)
Beneish M-Score
-1.98 (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.

MeadWestvaco Corp has a M-score of -1.98 signals that the company is a manipulator.

MWV' s 10-Year Beneish M-Score Range
Min: -3.06   Max: -1.18
Current: -1.98

-3.06
-1.18

During the past 13 years, the highest Beneish M-Score of MeadWestvaco Corp was -1.18. The lowest was -3.06. And the median was -2.65.


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 MeadWestvaco 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 * 1.1544+0.528 * 0.9176+0.404 * 1.1829+0.892 * 0.9956+0.115 * 0.9876
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.946+4.679 * 0.0564-0.327 * 0.8238
=-1.98

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

This Year (Jun14) TTM:Last Year (Jun13) TTM:
Accounts Receivable was $793 Mil.
Revenue was 1467 + 1322 + 1177 + 1434 = $5,400 Mil.
Gross Profit was 318 + 247 + 160 + 322 = $1,047 Mil.
Total Current Assets was $1,972 Mil.
Total Assets was $9,818 Mil.
Property, Plant and Equipment(Net PPE) was $3,639 Mil.
Depreciation, Depletion and Amortization(DDA) was $383 Mil.
Selling, General & Admin. Expense(SGA) was $631 Mil.
Total Current Liabilities was $1,118 Mil.
Long-Term Debt was $1,787 Mil.
Net Income was 73 + 31 + 677 + 80 = $861 Mil.
Non Operating Income was -13 + 0 + 44 + 8 = $39 Mil.
Cash Flow from Operations was 151 + -208 + 177 + 148 = $268 Mil.
Accounts Receivable was $690 Mil.
Revenue was 1390 + 1311 + 1328 + 1395 = $5,424 Mil.
Gross Profit was 237 + 196 + 232 + 300 = $965 Mil.
Total Current Assets was $1,933 Mil.
Total Assets was $8,801 Mil.
Property, Plant and Equipment(Net PPE) was $3,680 Mil.
Depreciation, Depletion and Amortization(DDA) was $382 Mil.
Selling, General & Admin. Expense(SGA) was $670 Mil.
Total Current Liabilities was $1,112 Mil.
Long-Term Debt was $2,049 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)
=(793 / 5400) / (690 / 5424)
=0.14685185 / 0.12721239
=1.1544

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)
=(247 / 5424) / (318 / 5400)
=0.17791298 / 0.19388889
=0.9176

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 - (1972 + 3639) / 9818) / (1 - (1933 + 3680) / 8801)
=0.42849868 / 0.36223156
=1.1829

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
=5400 / 5424
=0.9956

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))
=(382 / (382 + 3680)) / (383 / (383 + 3639))
=0.09404234 / 0.09522626
=0.9876

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)
=(631 / 5400) / (670 / 5424)
=0.11685185 / 0.12352507
=0.946

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)
=((1787 + 1118) / 9818) / ((2049 + 1112) / 8801)
=0.29588511 / 0.35916373
=0.8238

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
=(861 - 39 - 268) / 9818
=0.0564

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.

MeadWestvaco Corp has a M-score of -1.98 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 own currency.

MeadWestvaco Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 1.01741.17641.03610.94370.8241.2840.93980.96330.79461.043
GMI 0.90560.82961.01341.00011.08030.95170.78540.94051.10171.162
AQI 1.01041.23631.10221.18850.93371.02941.0450.96611.02061.1621
SGI 1.08920.751.05831.05760.9610.91140.94111.06450.90080.9872
DEPI 0.89961.00710.96150.93330.92911.03741.06821.06591.10710.9364
SGAI 0.93611.14291.13110.92150.95441.11620.94121.05410.92690.9462
LVGI 1.01190.8761.06420.94221.08840.88890.98431.03410.93860.8083
TATA -0.0684-0.0241-0.0578-0.0652-0.0332-0.1125-0.049-0.0403-0.02650.0333
M-score -2.75-2.63-2.66-2.68-2.85-2.82-2.89-2.70-2.77-2.08

MeadWestvaco Corp Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DSRI 0.96230.77080.87790.77931.04461.14241.04711.07891.1181.1544
GMI 0.99851.06711.13931.09051.16361.24331.17511.21411.06330.9176
AQI 0.96980.96730.94321.02061.01191.05741.09821.16211.21131.1829
SGI 1.05381.02980.97450.91850.89240.90690.95220.95440.97540.9956
DEPI 1.05271.03061.11611.10711.09391.03480.9790.93640.94130.9876
SGAI 1.04311.00871.01690.9570.93040.91780.91620.92830.9360.946
LVGI 1.48620.9930.99740.93860.67711.01170.9510.80830.83550.8238
TATA -0.0456-0.0414-0.0319-0.0266-0.0184-0.0325-0.03330.03330.04980.0564
M-score -2.85-2.83-2.70-2.78-2.40-2.42-2.47-2.05-1.98-1.98
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