NBR has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
During the past 13 years, the highest Beneish M-Score of Nabors Industries Ltd was -1.25. The lowest was -3.82. And the median was -2.54.
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 Nabors Industries Ltd 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 * 0.7285||+||0.528 * 0.9563||+||0.404 * 1.4469||+||0.892 * 0.7364||+||0.115 * 0.8819|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.0972||+||4.679 * -0.1025||-||0.327 * 1.0729|
|This Year (Sep15) TTM:||Last Year (Sep14) TTM:|
|Accounts Receivable was $871 Mil.|
Revenue was 812.431 + 863.37 + 1422.178 + 1785.003 = $4,883 Mil.
Gross Profit was 294.257 + 374.848 + 502.568 + 590.159 = $1,762 Mil.
Total Current Assets was $1,719 Mil.
Total Assets was $9,929 Mil.
Property, Plant and Equipment(Net PPE) was $7,288 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,037 Mil.
Selling, General & Admin. Expense(SGA) was $438 Mil.
Total Current Liabilities was $1,050 Mil.
Long-Term Debt was $3,738 Mil.
Net Income was -295.834 + -36.821 + 123.634 + -891.07 = $-1,100 Mil.
Non Operating Income was -259.731 + -1.338 + 55.842 + -1020.029 = $-1,225 Mil.
Cash Flow from Operations was 87.607 + 210.234 + 307.17 + 537.567 = $1,143 Mil.
|Accounts Receivable was $1,624 Mil.
Revenue was 1813.1 + 1623.471 + 1588.153 + 1606.496 = $6,631 Mil.
Gross Profit was 631.114 + 556.976 + 526.414 + 573.655 = $2,288 Mil.
Total Current Assets was $2,792 Mil.
Total Assets was $12,619 Mil.
Property, Plant and Equipment(Net PPE) was $9,017 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,112 Mil.
Selling, General & Admin. Expense(SGA) was $542 Mil.
Total Current Liabilities was $1,416 Mil.
Long-Term Debt was $4,255 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(871.385 / 4882.982)||/||(1624.441 / 6631.22)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(374.848 / 6631.22)||/||(294.257 / 4882.982)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (1719.075 + 7287.531) / 9929.181)||/||(1 - (2792.471 + 9016.508) / 12619.34)|
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.
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))|
|=||(1112.46 / (1112.46 + 9016.508))||/||(1036.663 / (1036.663 + 7287.531))|
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)|
|=||(438.042 / 4882.982)||/||(542.17 / 6631.22)|
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)|
|=||((3737.773 + 1049.551) / 9929.181)||/||((4255.136 + 1415.581) / 12619.34)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(-1100.091 - -1225.256||-||1142.578)||/||9929.181|
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.
Nabors Industries Ltd has a M-score of -3.34 suggests that the company will not be a manipulator.
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
Nabors Industries Ltd Annual Data
Nabors Industries Ltd Quarterly Data