Switch to:
Perry Ellis International Inc (NAS:PERY)
Beneish M-Score
-3.14 (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.

Perry Ellis International Inc has a M-score of -3.14 suggests that the company is not a manipulator.

PERY' s 10-Year Beneish M-Score Range
Min: -3.53   Max: 3.25
Current: -3.14

-3.53
3.25

During the past 13 years, the highest Beneish M-Score of Perry Ellis International Inc was 3.25. The lowest was -3.53. And the median was -2.56.


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 Perry Ellis International Inc 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 * 0.9246+0.528 * 0.9624+0.404 * 0.9128+0.892 * 0.9307+0.115 * 1.0696
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0567+4.679 * -0.096-0.327 * 1.0566
=-3.14

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

This Year (Oct14) TTM:Last Year (Oct13) TTM:
Accounts Receivable was $141.5 Mil.
Revenue was 211.44 + 203.532 + 257.314 + 216.079 = $888.4 Mil.
Gross Profit was 70.307 + 70.464 + 87.665 + 74.197 = $302.6 Mil.
Total Current Assets was $370.1 Mil.
Total Assets was $655.6 Mil.
Property, Plant and Equipment(Net PPE) was $63.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $12.9 Mil.
Selling, General & Admin. Expense(SGA) was $268.1 Mil.
Total Current Liabilities was $92.9 Mil.
Long-Term Debt was $172.3 Mil.
Net Income was -0.437 + -1.616 + 7.775 + -28.247 = $-22.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was -13.145 + 94.285 + -47.307 + 6.585 = $40.4 Mil.
Accounts Receivable was $164.5 Mil.
Revenue was 222.121 + 211.705 + 262.319 + 258.345 = $954.5 Mil.
Gross Profit was 71.364 + 68.546 + 88.681 + 84.341 = $312.9 Mil.
Total Current Assets was $393.7 Mil.
Total Assets was $723.1 Mil.
Property, Plant and Equipment(Net PPE) was $61.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $13.5 Mil.
Selling, General & Admin. Expense(SGA) was $272.6 Mil.
Total Current Liabilities was $108.0 Mil.
Long-Term Debt was $168.8 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)
=(141.528 / 888.365) / (164.461 / 954.49)
=0.1593129 / 0.17230249
=0.9246

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)
=(70.464 / 954.49) / (70.307 / 888.365)
=0.32785257 / 0.3406629
=0.9624

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 - (370.105 + 63.546) / 655.61) / (1 - (393.673 + 61.206) / 723.08)
=0.33855341 / 0.3709147
=0.9128

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
=888.365 / 954.49
=0.9307

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))
=(13.52 / (13.52 + 61.206)) / (12.938 / (12.938 + 63.546))
=0.18092766 / 0.16915956
=1.0696

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)
=(268.137 / 888.365) / (272.634 / 954.49)
=0.30183202 / 0.28563317
=1.0567

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)
=((172.302 + 92.929) / 655.61) / ((168.826 + 108.03) / 723.08)
=0.40455606 / 0.38288433
=1.0566

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
=(-22.525 - 0 - 40.418) / 655.61
=-0.096

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.

Perry Ellis International Inc has a M-score of -3.14 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.

Perry Ellis International Inc Annual Data

Jan05Jan06Jan07Jan08Jan09Jan10Jan11Jan12Jan13Jan14
DSRI 0.89870.87391.05640.84261.04991.10550.88340.90261.21650.8917
GMI 1.04261.02530.92990.98451.03280.98960.92411.08261.00910.9857
AQI 0.90870.95710.99860.98021.01171.061.06590.94130.96060.892
SGI 1.29781.29370.9771.0410.98550.88591.04781.24080.98870.9409
DEPI 0.97360.94770.9180.97030.87190.94071.01050.93370.89171.193
SGAI 1.00690.98451.07421.01211.11330.95491.0480.91071.07341.0985
LVGI 0.90460.99770.92330.83161.14420.86541.11290.85661.05661.0285
TATA -0.0484-0.063-0.0105-0.0777-0.0085-0.13410.00560.0361-0.0815-0.0325
M-score -2.52-2.64-2.53-2.92-2.55-3.05-2.58-2.11-2.73-2.84

Perry Ellis International Inc Quarterly Data

Jul12Oct12Jan13Apr13Jul13Oct13Jan14Apr14Jul14Oct14
DSRI 1.10771.05361.21650.94751.03571.0460.89171.16480.88590.9246
GMI 1.05691.04871.00910.99740.9980.98870.98570.98970.970.9624
AQI 0.98891.02980.96060.97310.98220.98160.8920.84740.90330.9128
SGI 1.0460.98180.98871.00891.01661.01470.94090.93880.92820.9307
DEPI 0.91840.92030.89171.01471.10191.12211.1931.0731.0211.0696
SGAI 1.02211.031.07341.05651.03891.06471.09851.07941.09141.0567
LVGI 1.01830.97981.05661.00350.99830.94821.02851.09861.00331.0566
TATA -0.0769-0.0942-0.0815-0.05370.0141-0.0008-0.03250.0091-0.0864-0.096
M-score -2.69-2.86-2.73-2.79-2.37-2.42-2.84-2.44-3.12-3.14
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