Switch to:
NCR Corp (NYSE:NCR)
Beneish M-Score
-2.51 (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.

NCR Corp has a M-score of -2.51 suggests that the company is not a manipulator.

NCR' s 10-Year Beneish M-Score Range
Min: -3.08   Max: -2.09
Current: -2.51

-3.08
-2.09

During the past 13 years, the highest Beneish M-Score of NCR Corp was -2.09. The lowest was -3.08. And the median was -2.55.


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 NCR 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 * 0.9832+0.528 * 0.8976+0.404 * 1.2111+0.892 * 1.0653+0.115 * 0.8963
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9032+4.679 * -0.0127-0.327 * 1.1419
=-2.51

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

This Year (Sep14) TTM:Last Year (Sep13) TTM:
Accounts Receivable was $1,413 Mil.
Revenue was 1647 + 1658 + 1518 + 1670 = $6,493 Mil.
Gross Profit was 404 + 480 + 416 + 530 = $1,830 Mil.
Total Current Assets was $3,212 Mil.
Total Assets was $8,610 Mil.
Property, Plant and Equipment(Net PPE) was $398 Mil.
Depreciation, Depletion and Amortization(DDA) was $270 Mil.
Selling, General & Admin. Expense(SGA) was $917 Mil.
Total Current Liabilities was $2,008 Mil.
Long-Term Debt was $3,660 Mil.
Net Income was 15 + 90 + 53 + 198 = $356 Mil.
Non Operating Income was -14 + -3 + -7 + -11 = $-35 Mil.
Cash Flow from Operations was 124 + 80 + 31 + 265 = $500 Mil.
Accounts Receivable was $1,349 Mil.
Revenue was 1508 + 1535 + 1410 + 1642 = $6,095 Mil.
Gross Profit was 415 + 426 + 369 + 332 = $1,542 Mil.
Total Current Assets was $3,242 Mil.
Total Assets was $6,878 Mil.
Property, Plant and Equipment(Net PPE) was $338 Mil.
Depreciation, Depletion and Amortization(DDA) was $192 Mil.
Selling, General & Admin. Expense(SGA) was $953 Mil.
Total Current Liabilities was $1,753 Mil.
Long-Term Debt was $2,212 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)
=(1413 / 6493) / (1349 / 6095)
=0.21761897 / 0.22132896
=0.9832

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)
=(480 / 6095) / (404 / 6493)
=0.25299426 / 0.28184198
=0.8976

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 - (3212 + 398) / 8610) / (1 - (3242 + 338) / 6878)
=0.58072009 / 0.47949985
=1.2111

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
=6493 / 6095
=1.0653

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))
=(192 / (192 + 338)) / (270 / (270 + 398))
=0.36226415 / 0.40419162
=0.8963

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)
=(917 / 6493) / (953 / 6095)
=0.14122902 / 0.15635767
=0.9032

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)
=((3660 + 2008) / 8610) / ((2212 + 1753) / 6878)
=0.6583043 / 0.57647572
=1.1419

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
=(356 - -35 - 500) / 8610
=-0.0127

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.

NCR Corp has a M-score of -2.51 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.

NCR Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 0.99180.99351.05891.02430.73161.1310.99120.99030.99381.1202
GMI 1.01470.94040.99871.37410.94011.16250.95710.95930.88840.826
AQI 0.95990.84080.77460.9941.13231.0760.94861.45430.86011.0105
SGI 1.0691.00741.01890.80921.06940.86771.04491.12951.05271.0686
DEPI 0.99621.3280.971.13860.99491.01181.06140.77220.90.9429
SGAI 0.91150.93610.96410.79970.97471.04251.04311.01381.05490.9117
LVGI 1.06251.00861.07680.96761.03960.85160.9611.32211.31911.1249
TATA -0.0319-0.0166-0.018-0.0172-0.0315-0.0186-0.0259-0.05190.07130.0218
M-score -2.59-2.61-2.61-2.45-2.80-2.41-2.60-2.59-2.35-2.33

NCR Corp Quarterly Data

Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14
DSRI 0.97060.90850.99381.02411.10951.12651.12021.18651.0960.9832
GMI 0.87550.84470.88840.91070.93380.950.8260.83740.85110.8976
AQI 1.47281.02960.86011.04431.02051.04261.01051.14911.16031.2111
SGI 1.13331.09681.05271.05441.05851.06541.06861.05681.05511.0653
DEPI 0.66660.68290.91.06171.03321.01060.94290.92920.92570.8963
SGAI 1.07591.01061.05491.04331.04441.05490.91170.90830.8970.9032
LVGI 1.22981.09531.31911.32661.41.10851.12491.15361.12521.1419
TATA -0.0340.04590.07130.08130.08540.02170.02180.0190.0068-0.0127
M-score -2.55-2.40-2.35-2.17-2.09-2.26-2.33-2.24-2.36-2.51
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