Switch to:
Bankrate Inc (NYSE:RATE)
Beneish M-Score
0.00 (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.

Bankrate Inc has a M-score of -3.28 suggests that the company is not a manipulator.

RATE' s 10-Year Beneish M-Score Range
Min: -4.48   Max: 2.07
Current: 0

-4.48
2.07

During the past 13 years, the highest Beneish M-Score of Bankrate Inc was 2.07. The lowest was -4.48. And the median was -2.40.


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 Bankrate 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+0.528 * 1.0132+0.404 * 0+0.892 * 1.2396+0.115 * 0.8287
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9993+4.679 * -0.327 * 0
=-3.28

* 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 $0.0 Mil.
Revenue was 141.649 + 130.662 + 136.475 + 122.26 = $531.0 Mil.
Gross Profit was 87.187 + 84.168 + 90.18 + 85.245 = $346.8 Mil.
Total Current Assets was $0.0 Mil.
Total Assets was $0.0 Mil.
Property, Plant and Equipment(Net PPE) was $0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $60.9 Mil.
Selling, General & Admin. Expense(SGA) was $212.5 Mil.
Total Current Liabilities was $0.0 Mil.
Long-Term Debt was $0.0 Mil.
Net Income was 8.263 + -2.246 + 4.832 + -3.542 = $7.3 Mil.
Non Operating Income was -10.464 + -10.318 + 0 + 6.24 = $-14.5 Mil.
Cash Flow from Operations was 0 + 8.314 + 5.444 + 47.355 = $61.1 Mil.
Accounts Receivable was $68.5 Mil.
Revenue was 121.178 + 105.546 + 108.448 + 93.244 = $428.4 Mil.
Gross Profit was 80.654 + 68.004 + 72.34 + 62.456 = $283.5 Mil.
Total Current Assets was $282.7 Mil.
Total Assets was $1,284.3 Mil.
Property, Plant and Equipment(Net PPE) was $12.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $58.5 Mil.
Selling, General & Admin. Expense(SGA) was $171.6 Mil.
Total Current Liabilities was $68.1 Mil.
Long-Term Debt was $296.9 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)
=(0 / 531.046) / (68.478 / 428.416)
=0 / 0.15983997
=0

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)
=(84.168 / 428.416) / (87.187 / 531.046)
=0.66163262 / 0.65301311
=1.0132

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 - (0 + 0) / 0) / (1 - (282.681 + 12.085) / 1284.341)
= / 0.77049242
=0

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
=531.046 / 428.416
=1.2396

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))
=(58.48 / (58.48 + 12.085)) / (60.856 / (60.856 + 0))
=0.82873946 / 1
=0.8287

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)
=(212.509 / 531.046) / (171.553 / 428.416)
=0.40017061 / 0.40043556
=0.9993

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)
=((0 + 0) / 0) / ((296.882 + 68.053) / 1284.341)
= / 0.28414183
=0

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
=(7.307 - -14.542 - 61.113) / 0
=

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.

Bankrate Inc has a M-score of -3.28 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.

Bankrate Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 1.33831.62631.10081.00470.67860.75321.90150.73680.80611.1773
GMI 1.0251.00981.0780.94131.20821.06540.92430.92740.97261.015
AQI 9.02884.03640.39061.26772.18211.11981.02471.03560.99250.8753
SGI 1.07051.25111.62391.20021.74550.7881.67781.9231.07771.0006
DEPI 1.2520.80510.78140.9710.76880.89941.02771.02440.98461.0213
SGAI 0.98340.41962.16240.91170.8081.35160.65081.23951.23521.0218
LVGI 0.57442.04720.23451.33751.71555.58970.80180.59870.96131.389
TATA 0.1283-0.0815-0.0238-0.0361-0.0851-0.1169-0.0468-0.0394-0.0413-0.0757
M-score 1.92-1.09-2.12-2.49-2.15-4.93-1.17-2.01-2.83-2.84

Bankrate Inc Quarterly Data

Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14
DSRI 0.78640.70890.80610.99390.98041.26321.17731.20111.1006
GMI 0.90820.92490.97260.99751.03331.04341.01551.01450.9976
AQI 0.99711.00770.99250.99150.98320.90350.87530.86070.9149
SGI 1.37181.23211.07770.97880.89490.89691.00061.10181.2041
DEPI 1.02940.9850.98460.99270.99921.00351.02131.03751.0149
SGAI 1.30241.26411.23521.17231.13711.06471.01891.00041.0396
LVGI 0.97680.99690.96131.01951.02021.35641.3891.31031.2894
TATA -0.0541-0.0547-0.042-0.0482-0.0473-0.0449-0.0687-0.0606-0.0493
M-score -2.69-2.88-2.83-2.77-2.83-2.68-2.81-2.63-2.57
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