Switch to:

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1367

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1372

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1367

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1372

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1367

Warning: Division by zero in /home/gurufocu/public_html/term.php on line 1372
Telefonica Brasil SA (NYSE:VIV)
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.

Telefonica Brasil SA has a M-score of -2.62 suggests that the company is not a manipulator.

VIV' s 10-Year Beneish M-Score Range
Min: -3.74   Max: -1.22
Current: 0

-3.74
-1.22

During the past 13 years, the highest Beneish M-Score of Telefonica Brasil SA was -1.22. The lowest was -3.74. And the median was -2.99.


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 Telefonica Brasil SA 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 * 1.5908+0.528 * 0.8614+0.404 * 0.9805+0.892 * 0.6989+0.115 * 1.4281
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9102+4.679 * -0.0873-0.327 * 0.9617
=-2.62

* 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 $3,617 Mil.
Revenue was 3872.25719424 + 0 + 3795.76697402 + 3938.84826325 = $11,607 Mil.
Gross Profit was 2169.91906475 + 0 + 2223.30259849 + 2171.29798903 = $6,565 Mil.
Total Current Assets was $6,979 Mil.
Total Assets was $31,241 Mil.
Property, Plant and Equipment(Net PPE) was $8,519 Mil.
Depreciation, Depletion and Amortization(DDA) was $2,356 Mil.
Selling, General & Admin. Expense(SGA) was $2,834 Mil.
Total Current Liabilities was $6,041 Mil.
Long-Term Debt was $2,799 Mil.
Net Income was 297.122302158 + 0 + 516.051969824 + 347.440585009 = $1,161 Mil.
Non Operating Income was -43.8399280576 + 0 + -28.5414920369 + -1.23400365631 = $-74 Mil.
Cash Flow from Operations was 1128.42041367 + 569.189431258 + 1070.78792959 + 1194.28702011 = $3,963 Mil.
Accounts Receivable was $3,253 Mil.
Revenue was 3770.64831261 + 4275.6041979 + 4392.18737673 + 4167.78325123 = $16,606 Mil.
Gross Profit was 2111.72291297 + 2073.47426287 + 1513.86193294 + 2391.23152709 = $8,090 Mil.
Total Current Assets was $7,650 Mil.
Total Assets was $31,349 Mil.
Property, Plant and Equipment(Net PPE) was $7,587 Mil.
Depreciation, Depletion and Amortization(DDA) was $3,399 Mil.
Selling, General & Admin. Expense(SGA) was $4,454 Mil.
Total Current Liabilities was $6,123 Mil.
Long-Term Debt was $3,101 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)
=(3616.55665468 / 11606.8724315) / (3252.57548845 / 16606.2231385)
=0.31158753 / 0.19586486
=1.5908

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)
=(0 / 16606.2231385) / (2169.91906475 / 11606.8724315)
=0.48718427 / 0.56557179
=0.8614

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 - (6978.55710432 + 8518.64253597) / 31240.9802158) / (1 - (7649.68916519 + 7586.63410302) / 31348.6234458)
=0.50394643 / 0.51397154
=0.9805

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
=11606.8724315 / 16606.2231385
=0.6989

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))
=(3399.38071343 / (3399.38071343 + 7586.63410302)) / (2356.31132973 / (2356.31132973 + 8518.64253597))
=0.30942801 / 0.21667323
=1.4281

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)
=(2833.62339441 / 11606.8724315) / (4454.00070587 / 16606.2231385)
=0.24413324 / 0.26821275
=0.9102

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)
=((2799.29766187 + 6040.92401079) / 31240.9802158) / ((3101.42095915 + 6122.91296625) / 31348.6234458)
=0.28296877 / 0.29425005
=0.9617

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
=(1160.61485699 - -73.6154237507 - 3962.68479463) / 31240.9802158
=-0.0873

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.

Telefonica Brasil SA has a M-score of -2.62 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.

Telefonica Brasil SA Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 0.98370.95451.15780.8591.02611.22540.86421.2530.85571.0277
GMI 0.98730.94140.98991.02941.0031.06850.96510.91010.94481.0345
AQI 1.03441.78341.29051.2140.99881.19681.06392.41510.92850.9749
SGI 1.20091.28231.07671.2170.83261.28111.06341.72951.02540.8701
DEPI 0.94540.89990.95640.95860.94731.06691.30260.74870.88721.0148
SGAI 0.88831.20790.9621.14450.95121.07051.09431.08831.04891.0787
LVGI 0.98621.09640.99871.17221.03650.86810.90670.74871.04241.0842
TATA -0.1751-0.1541-0.1504-0.1407-0.1425-0.1178-0.1169-0.0609-0.0827-0.0903
M-score -3.11-2.78-2.86-3.06-3.28-2.42-3.04-1.32-3.07-3.02

Telefonica Brasil SA Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DSRI 1.13990.6740.82690.77080.90610.82650.93060.96931.3791.5908
GMI 0.66580.97521.04880.85550.8990.96120.98120.91790.8810.8614
AQI 2.39490.94070.8930.92850.9510.92030.95470.97490.97440.9805
SGI 1.79341.25571.02451.13840.99351.05241.07310.92250.6810.6989
DEPI 0.59790.63550.59890.98741.09810.74660.77790.98561.34571.4281
SGAI 2.06731.12141.18040.97330.97570.95920.95120.92110.90660.9102
LVGI 0.56690.95910.87771.04241.30181.1961.29421.08420.88760.9617
TATA -0.0898-0.0559-0.0472-0.0559-0.0579-0.0991-0.0937-0.0869-0.0797-0.0873
M-score -1.76-2.90-2.89-2.94-3.00-3.20-3.06-3.05-2.77-2.62
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