Switch to:
Viacom Inc (NAS:VIA)
Beneish M-Score
-2.61 (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.

Viacom Inc has a M-score of -2.61 suggests that the company is not a manipulator.

VIA' s 10-Year Beneish M-Score Range
Min: -2.73   Max: 0.15
Current: -2.61

-2.73
0.15

During the past 12 years, the highest Beneish M-Score of Viacom Inc was 0.15. The lowest was -2.73. And the median was -2.59.


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 Viacom 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 * 1.0232+0.528 * 0.9374+0.404 * 0.9913+0.892 * 0.9955+0.115 * 1.0053
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.037+4.679 * -0.0044-0.327 * 1.2479
=-2.61

* 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 $2,958 Mil.
Revenue was 3421 + 3174 + 3197 + 3652 = $13,444 Mil.
Gross Profit was 1856 + 1636 + 1723 + 2000 = $7,215 Mil.
Total Current Assets was $5,704 Mil.
Total Assets was $22,948 Mil.
Property, Plant and Equipment(Net PPE) was $998 Mil.
Depreciation, Depletion and Amortization(DDA) was $4,316 Mil.
Selling, General & Admin. Expense(SGA) was $2,872 Mil.
Total Current Liabilities was $3,383 Mil.
Long-Term Debt was $12,758 Mil.
Net Income was 610 + 502 + 547 + 804 = $2,463 Mil.
Non Operating Income was 14 + 7 + 26 + 102 = $149 Mil.
Cash Flow from Operations was 550 + 520 + 293 + 1051 = $2,414 Mil.
Accounts Receivable was $2,904 Mil.
Revenue was 3693 + 3135 + 3314 + 3363 = $13,505 Mil.
Gross Profit was 1848 + 1596 + 1551 + 1799 = $6,794 Mil.
Total Current Assets was $5,408 Mil.
Total Assets was $22,464 Mil.
Property, Plant and Equipment(Net PPE) was $1,013 Mil.
Depreciation, Depletion and Amortization(DDA) was $4,507 Mil.
Selling, General & Admin. Expense(SGA) was $2,782 Mil.
Total Current Liabilities was $3,769 Mil.
Long-Term Debt was $8,893 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)
=(2958 / 13444) / (2904 / 13505)
=0.2200238 / 0.21503147
=1.0232

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)
=(1636 / 13505) / (1856 / 13444)
=0.50307294 / 0.53667063
=0.9374

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 - (5704 + 998) / 22948) / (1 - (5408 + 1013) / 22464)
=0.70794841 / 0.71416489
=0.9913

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
=13444 / 13505
=0.9955

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))
=(4507 / (4507 + 1013)) / (4316 / (4316 + 998))
=0.81648551 / 0.8121942
=1.0053

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)
=(2872 / 13444) / (2782 / 13505)
=0.2136269 / 0.20599778
=1.037

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)
=((12758 + 3383) / 22948) / ((8893 + 3769) / 22464)
=0.70337284 / 0.56365741
=1.2479

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
=(2463 - 149 - 2414) / 22948
=-0.0044

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.

Viacom Inc has a M-score of -2.61 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.

Viacom Inc Annual Data

Dec03Dec04Dec05Dec06Dec07Dec08Dec09Sep11Sep12Sep13
DSRI 0.94550.99060.79641.39710.84440.99571.1872
GMI 1.07231.06431.11840.87240.96850.95170.979
AQI 0.9960.98051.01640.99360.97161.01520.9185
SGI 1.19351.18151.08950.90651.1250.93110.9933
DEPI 0.89340.9270.94631.02380.96751.01930.9954
SGAI 0.84950.9951.00251.00160.98281.01371.033
LVGI 1.19281.040.97320.83841.0421.08621.2223
TATA -0.0308-0.002-0.02660.03-0.02-0.0226-0.035
M-score -2.51-2.33-2.64-2.07-2.65-2.70-2.60

Viacom Inc Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DSRI 0.99170.91690.99570.95271.11621.2141.18721.08560.99991.0232
GMI 1.01721.010.95170.92380.9370.94950.9790.96190.96050.9374
AQI 1.0111.01681.01521.03150.98180.95610.91850.96590.94810.9913
SGI 1.10881.0330.93110.8810.86430.92650.99331.03231.05080.9955
DEPI 0.69350.64871.01930.98250.95661.08820.99541.03571.06251.0053
SGAI 0.93690.94841.01371.07851.10611.06981.0330.99360.98621.037
LVGI 1.11581.1471.08621.04541.04351.04331.22231.19961.25991.2479
TATA -0.0334-0.0277-0.0226-0.0097-0.0086-0.0264-0.035-0.0209-0.0103-0.0044
M-score -2.60-2.72-2.70-2.73-2.61-2.53-2.60-2.56-2.60-2.61
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