Switch to:
PPG Industries Inc (NYSE:PPG)
Beneish M-Score
-2.48 (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.

PPG Industries Inc has a M-score of -2.48 suggests that the company is not a manipulator.

PPG' s 10-Year Beneish M-Score Range
Min: -3.1   Max: -2.12
Current: -2.48

-3.1
-2.12

During the past 13 years, the highest Beneish M-Score of PPG Industries Inc was -2.12. The lowest was -3.10. And the median was -2.57.


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 PPG Industries 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 * 0.957+0.528 * 0.9522+0.404 * 0.8912+0.892 * 1.0322+0.115 * 1.0189
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0715+4.679 * 0.0173-0.327 * 0.9858
=-2.48

* 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 $3,184 Mil.
Revenue was 4082 + 3636 + 3702 + 3980 = $15,400 Mil.
Gross Profit was 1776 + 1545 + 1594 + 1742 = $6,657 Mil.
Total Current Assets was $9,035 Mil.
Total Assets was $17,300 Mil.
Property, Plant and Equipment(Net PPE) was $2,777 Mil.
Depreciation, Depletion and Amortization(DDA) was $478 Mil.
Selling, General & Admin. Expense(SGA) was $3,806 Mil.
Total Current Liabilities was $4,962 Mil.
Long-Term Debt was $2,958 Mil.
Net Income was 386 + 1262 + 254 + 226 = $2,128 Mil.
Non Operating Income was 9 + 1 + 310 + -190 = $130 Mil.
Cash Flow from Operations was 238 + 163 + 509 + 788 = $1,698 Mil.
Accounts Receivable was $3,223 Mil.
Revenue was 4095 + 3331 + 3648 + 3845 = $14,919 Mil.
Gross Profit was 1752 + 1384 + 1448 + 1557 = $6,141 Mil.
Total Current Assets was $7,710 Mil.
Total Assets was $16,066 Mil.
Property, Plant and Equipment(Net PPE) was $2,637 Mil.
Depreciation, Depletion and Amortization(DDA) was $464 Mil.
Selling, General & Admin. Expense(SGA) was $3,441 Mil.
Total Current Liabilities was $4,106 Mil.
Long-Term Debt was $3,355 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)
=(3184 / 15400) / (3223 / 14919)
=0.20675325 / 0.21603325
=0.957

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)
=(1545 / 14919) / (1776 / 15400)
=0.41162276 / 0.43227273
=0.9522

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 - (9035 + 2777) / 17300) / (1 - (7710 + 2637) / 16066)
=0.31722543 / 0.35596913
=0.8912

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
=15400 / 14919
=1.0322

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))
=(464 / (464 + 2637)) / (478 / (478 + 2777))
=0.14962915 / 0.146851
=1.0189

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)
=(3806 / 15400) / (3441 / 14919)
=0.24714286 / 0.23064549
=1.0715

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)
=((2958 + 4962) / 17300) / ((3355 + 4106) / 16066)
=0.45780347 / 0.46439686
=0.9858

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
=(2128 - 130 - 1698) / 17300
=0.0173

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.

PPG Industries Inc has a M-score of -2.48 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.

PPG Industries Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 1.01410.9711.0711.08940.82681.21370.96380.91870.97340.9785
GMI 1.00021.01081.00810.98621.02310.93550.98960.99520.96670.9416
AQI 0.97811.0081.07750.82971.55541.02340.90360.98870.96191.0954
SGI 1.08651.07231.0821.01531.41430.77221.09671.10891.02120.9939
DEPI 0.98080.97621.05210.97570.80851.12860.99661.01661.05630.9784
SGAI 1.00030.9631.03331.06251.1361.10780.92510.9791.00991.1159
LVGI 0.92331.06310.97071.181.05810.9511.09630.9880.97460.9598
TATA -0.0412-0.0255-0.0261-0.0188-0.0611-0.0768-0.0425-0.0301-0.05330.0832
M-score -2.57-2.57-2.42-2.62-2.38-2.86-2.69-2.60-2.75-2.12

PPG Industries Inc Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DSRI 0.94790.94261.0110.97340.89190.98380.97970.97851.02410.957
GMI 1.00210.99070.9790.96670.96690.95980.950.94160.94210.9522
AQI 0.97640.96740.95760.96190.98061.06621.07881.09540.9530.8912
SGI 1.09211.04981.02181.02120.97850.98980.9990.99391.04291.0322
DEPI 1.24281.40031.63861.05630.92370.97240.97050.97841.02691.0189
SGAI 0.98740.99731.00621.00991.01981.05991.0921.11591.11111.0715
LVGI 0.99241.02960.99210.97460.90520.91390.9230.95981.00730.9858
TATA -0.0448-0.0432-0.0432-0.06640.0840.07050.06270.0832-0.0050.0173
M-score -2.63-2.67-2.61-2.82-2.21-2.15-2.19-2.12-2.51-2.48
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
Email Hide