Switch to:
Rite Aid Corp (NYSE:RAD)
Beneish M-Score
-2.73 (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.

Rite Aid Corp has a M-score of -2.73 suggests that the company is not a manipulator.

RAD' s 10-Year Beneish M-Score Range
Min: -4.96   Max: 0.51
Current: -2.73

-4.96
0.51

During the past 13 years, the highest Beneish M-Score of Rite Aid Corp was 0.51. The lowest was -4.96. And the median was -2.74.


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 Rite Aid 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 * 1.0137+0.528 * 1.0309+0.404 * 1.0389+0.892 * 1.0191+0.115 * 1.0394
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9924+4.679 * -0.0703-0.327 * 0.9759
=-2.73

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

This Year (May14) TTM:Last Year (May13) TTM:
Accounts Receivable was $911 Mil.
Revenue was 6465.531 + 6597.459 + 6357.732 + 6278.165 = $25,699 Mil.
Gross Profit was 1802.979 + 1885.716 + 1800.666 + 1816.361 = $7,306 Mil.
Total Current Assets was $4,199 Mil.
Total Assets was $6,947 Mil.
Property, Plant and Equipment(Net PPE) was $1,974 Mil.
Depreciation, Depletion and Amortization(DDA) was $406 Mil.
Selling, General & Admin. Expense(SGA) was $6,596 Mil.
Total Current Liabilities was $2,556 Mil.
Long-Term Debt was $5,592 Mil.
Net Income was 41.446 + 55.377 + 71.548 + 32.827 = $201 Mil.
Non Operating Income was -4.478 + -0.412 + 9.06 + -71.677 = $-68 Mil.
Cash Flow from Operations was 239.748 + 194.128 + 244.006 + 79.465 = $757 Mil.
Accounts Receivable was $881 Mil.
Revenue was 6293.057 + 6455.245 + 6237.847 + 6230.884 = $25,217 Mil.
Gross Profit was 1820.991 + 2047.763 + 1811.321 + 1710.421 = $7,390 Mil.
Total Current Assets was $4,301 Mil.
Total Assets was $6,945 Mil.
Property, Plant and Equipment(Net PPE) was $1,900 Mil.
Depreciation, Depletion and Amortization(DDA) was $409 Mil.
Selling, General & Admin. Expense(SGA) was $6,522 Mil.
Total Current Liabilities was $2,478 Mil.
Long-Term Debt was $5,868 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)
=(910.624 / 25698.887) / (881.447 / 25217.033)
=0.03543438 / 0.03495443
=1.0137

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)
=(1885.716 / 25217.033) / (1802.979 / 25698.887)
=0.29307556 / 0.28428165
=1.0309

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 - (4198.536 + 1974.204) / 6946.517) / (1 - (4300.884 + 1899.831) / 6945.438)
=0.11139064 / 0.10722477
=1.0389

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
=25698.887 / 25217.033
=1.0191

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))
=(408.986 / (408.986 + 1899.831)) / (405.6 / (405.6 + 1974.204))
=0.17714093 / 0.1704342
=1.0394

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)
=(6596.255 / 25698.887) / (6521.96 / 25217.033)
=0.25667473 / 0.25863312
=0.9924

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)
=((5591.568 + 2555.531) / 6946.517) / ((5868.264 + 2478.411) / 6945.438)
=1.17283223 / 1.20174926
=0.9759

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
=(201.198 - -67.507 - 757.347) / 6946.517
=-0.0703

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.

Rite Aid Corp has a M-score of -2.73 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.

Rite Aid Corp Annual Data

Feb05Feb06Feb07Feb08Feb09Feb10Feb11Feb12Feb13Feb14
DSRI 0.71230.71491.04731.27190.73191.85781.02971.0120.94371.0157
GMI 0.97421.00831.00970.98761.01951.00671.00161.02060.90241.0045
AQI 1.27431.69950.9890.95180.51340.93940.94330.88910.84080.925
SGI 1.0131.0271.00741.39811.08070.97640.98231.03590.97211.0053
DEPI 0.9890.98110.94590.95060.76460.97760.95121.05621.0491.0485
SGAI 1.01121.01610.99981.04951.01540.96820.99560.97631.03960.9888
LVGI 0.93630.82240.99911.13541.32761.06211.07571.0551.01150.9766
TATA -0.03280.1229-0.0388-0.0985-0.3872-0.0254-0.123-0.0829-0.0816-0.0585
M-score -2.77-1.80-2.62-2.42-4.79-1.87-3.10-2.87-3.06-2.75

Rite Aid Corp Quarterly Data

Feb12May12Aug12Nov12Feb13May13Aug13Nov13Feb14May14
DSRI 1.0120.91650.94480.92150.94370.9991.03120.95271.01571.0137
GMI 1.02061.01190.99860.97620.90240.89230.89060.91691.00451.0309
AQI 0.88910.8460.84350.85440.84080.89250.88760.91040.9251.0389
SGI 1.03591.03921.03311.02570.97210.96250.96580.97321.00531.0191
DEPI 1.05621.08151.07511.06251.0491.04091.05051.05281.04851.0394
SGAI 0.97630.99411.00571.01661.03961.02151.01341.00450.98880.9924
LVGI 1.0551.06421.06241.04521.01150.98720.96910.97260.97660.9759
TATA -0.0829-0.0807-0.0871-0.1061-0.0816-0.0396-0.0347-0.0305-0.0553-0.0703
M-score -2.87-2.97-2.99-3.11-3.06-2.79-2.73-2.76-2.73-2.73
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