SPLS 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 13 years, the highest Beneish M-Score of Staples Inc was -0.94. The lowest was -3.30. And the median was -2.60.
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 Staples 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 * 1.0227||+||0.528 * 1.0039||+||0.404 * 0.899||+||0.892 * 0.9494||+||0.115 * 0.9727|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.0041||+||4.679 * -0.1136||-||0.327 * 1.085|
* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.
|This Year (Jul16) TTM:||Last Year (Jul15) TTM:|
|Accounts Receivable was $1,808 Mil.|
Revenue was 4752 + 5101 + 5268 + 5593 = $20,714 Mil.
Gross Profit was 1192 + 1288 + 1382 + 1522 = $5,384 Mil.
Total Current Assets was $5,248 Mil.
Total Assets was $9,483 Mil.
Property, Plant and Equipment(Net PPE) was $1,465 Mil.
Depreciation, Depletion and Amortization(DDA) was $446 Mil.
Selling, General & Admin. Expense(SGA) was $4,496 Mil.
Total Current Liabilities was $3,399 Mil.
Long-Term Debt was $1,015 Mil.
Net Income was -766 + 41 + 86 + 198 = $-441 Mil.
Non Operating Income was -22 + 3 + -4 + -8 = $-31 Mil.
Cash Flow from Operations was -287 + 276 + 275 + 403 = $667 Mil.
|Accounts Receivable was $1,862 Mil.
Revenue was 4937 + 5262 + 5656 + 5962 = $21,817 Mil.
Gross Profit was 1264 + 1347 + 1486 + 1596 = $5,693 Mil.
Total Current Assets was $5,374 Mil.
Total Assets was $10,326 Mil.
Property, Plant and Equipment(Net PPE) was $1,597 Mil.
Depreciation, Depletion and Amortization(DDA) was $469 Mil.
Selling, General & Admin. Expense(SGA) was $4,716 Mil.
Total Current Liabilities was $3,412 Mil.
Long-Term Debt was $1,018 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)|
|=||(1808 / 20714)||/||(1862 / 21817)|
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)|
|=||(5693 / 21817)||/||(5384 / 20714)|
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 - (5248 + 1465) / 9483)||/||(1 - (5374 + 1597) / 10326)|
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))|
|=||(469 / (469 + 1597))||/||(446 / (446 + 1465))|
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)|
|=||(4496 / 20714)||/||(4716 / 21817)|
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)|
|=||((1015 + 3399) / 9483)||/||((1018 + 3412) / 10326)|
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|
|=||(-441 - -31||-||667)||/||9483|
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.
Staples Inc has a M-score of -3.11 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
Staples Inc Annual Data
Staples Inc Quarterly Data