SATS has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
During the past 10 years, the highest Beneish M-Score of EchoStar Corp was 0.15. The lowest was -3.87. And the median was -2.88.
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 EchoStar 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 * 1.272||+||0.528 * 0.9328||+||0.404 * 0.975||+||0.892 * 0.9249||+||0.115 * 1.1352|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.0664||+||4.679 * -0.0768||-||0.327 * 0.9365|
|This Year (Mar16) TTM:||Last Year (Mar15) TTM:|
|Accounts Receivable was $504 Mil.|
Revenue was 816.359 + 790.587 + 760.879 + 793.595 = $3,161 Mil.
Gross Profit was 332.334 + 338.393 + 333.204 + 337.207 = $1,341 Mil.
Total Current Assets was $2,149 Mil.
Total Assets was $7,336 Mil.
Property, Plant and Equipment(Net PPE) was $3,527 Mil.
Depreciation, Depletion and Amortization(DDA) was $522 Mil.
Selling, General & Admin. Expense(SGA) was $379 Mil.
Total Current Liabilities was $2,409 Mil.
Long-Term Debt was $291 Mil.
Net Income was 49.155 + 63.374 + 28.835 + 31.75 = $173 Mil.
Non Operating Income was 8.885 + 0.286 + -5.364 + -15.237 = $-11 Mil.
Cash Flow from Operations was 192.849 + 168.528 + 225.179 + 161.182 = $748 Mil.
|Accounts Receivable was $429 Mil.
Revenue was 798.653 + 843.887 + 895.84 + 879.828 = $3,418 Mil.
Gross Profit was 330.19 + 340.836 + 343.383 + 338.183 = $1,353 Mil.
Total Current Assets was $2,370 Mil.
Total Assets was $7,317 Mil.
Property, Plant and Equipment(Net PPE) was $3,249 Mil.
Depreciation, Depletion and Amortization(DDA) was $557 Mil.
Selling, General & Admin. Expense(SGA) was $385 Mil.
Total Current Liabilities was $555 Mil.
Long-Term Debt was $2,320 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(504.258 / 3161.42)||/||(428.619 / 3418.208)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(338.393 / 3418.208)||/||(332.334 / 3161.42)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (2149.344 + 3527.45) / 7336.235)||/||(1 - (2370.14 + 3249.081) / 7316.631)|
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.
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))|
|=||(556.635 / (556.635 + 3249.081))||/||(521.707 / (521.707 + 3527.45))|
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)|
|=||(379.451 / 3161.42)||/||(384.709 / 3418.208)|
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)|
|=||((290.57 + 2409.456) / 7336.235)||/||((2320.078 + 555.27) / 7316.631)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(173.114 - -11.43||-||747.738)||/||7336.235|
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.
EchoStar Corp has a M-score of -2.68 suggests that the company will not be a manipulator.
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
EchoStar Corp Annual Data
EchoStar Corp Quarterly Data