Switch to:
Xerox Corp (NYSE:XRX)
Beneish M-Score
-2.53 (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.

Xerox Corp has a M-score of -2.53 suggests that the company is not a manipulator.

XRX' s Beneish M-Score Range Over the Past 10 Years
Min: -3.76   Max: -1.11
Current: -2.53

-3.76
-1.11

During the past 13 years, the highest Beneish M-Score of Xerox Corp was -1.11. The lowest was -3.76. And the median was -2.50.


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 Xerox 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 * 0.9836+0.528 * 1.0977+0.404 * 1.0384+0.892 * 0.9346+0.115 * 1.0158
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0056+4.679 * -0.009-0.327 * 1.0128
=-2.53

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun16) TTM:Last Year (Jun15) TTM:
Accounts Receivable was $2,209 Mil.
Revenue was 4385 + 4281 + 4653 + 4333 = $17,652 Mil.
Gross Profit was 1367 + 1280 + 1456 + 987 = $5,090 Mil.
Total Current Assets was $6,851 Mil.
Total Assets was $24,641 Mil.
Property, Plant and Equipment(Net PPE) was $1,457 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,165 Mil.
Selling, General & Admin. Expense(SGA) was $3,482 Mil.
Total Current Liabilities was $5,895 Mil.
Long-Term Debt was $5,355 Mil.
Net Income was 155 + 34 + 271 + -34 = $426 Mil.
Non Operating Income was -236 + -221 + -71 + -125 = $-653 Mil.
Cash Flow from Operations was 177 + -25 + 878 + 271 = $1,301 Mil.
Accounts Receivable was $2,403 Mil.
Revenue was 4590 + 4469 + 5033 + 4795 = $18,887 Mil.
Gross Profit was 1426 + 1394 + 1616 + 1542 = $5,978 Mil.
Total Current Assets was $7,832 Mil.
Total Assets was $26,016 Mil.
Property, Plant and Equipment(Net PPE) was $1,578 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,298 Mil.
Selling, General & Admin. Expense(SGA) was $3,705 Mil.
Total Current Liabilities was $5,730 Mil.
Long-Term Debt was $5,998 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)
=(2209 / 17652) / (2403 / 18887)
=0.12514163 / 0.12723037
=0.9836

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)
=(5978 / 18887) / (5090 / 17652)
=0.316514 / 0.28835259
=1.0977

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 - (6851 + 1457) / 24641) / (1 - (7832 + 1578) / 26016)
=0.66283836 / 0.63829951
=1.0384

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
=17652 / 18887
=0.9346

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))
=(1298 / (1298 + 1578)) / (1165 / (1165 + 1457))
=0.45132128 / 0.44431732
=1.0158

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)
=(3482 / 17652) / (3705 / 18887)
=0.1972581 / 0.19616668
=1.0056

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)
=((5355 + 5895) / 24641) / ((5998 + 5730) / 26016)
=0.45655615 / 0.45079951
=1.0128

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
=(426 - -653 - 1301) / 24641
=-0.009

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.

Xerox Corp has a M-score of -2.53 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.

Xerox Corp Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 1.06311.15220.7370.98261.07180.90881.0441.0241.06940.9469
GMI 1.01541.00161.00910.98081.11561.06391.00621.02531.01411.096
AQI 0.95511.08061.00430.9461.24741.03140.9830.97320.97241.0823
SGI 1.01541.08971.07330.86211.42521.01230.93250.97970.97670.9235
DEPI 1.16971.03770.92930.91410.82030.9030.96040.95550.86531.0451
SGAI 0.96030.98730.97971.06150.77690.95061.00451.0040.95221.0174
LVGI 0.9990.98071.16380.97320.84191.00230.9950.97441.03311.0467
TATA -0.013-0.02940.059-0.0373-0.035-0.0014-0.0199-0.0241-0.0192-0.0237
M-score -2.45-2.35-2.43-2.84-1.97-2.52-2.60-2.58-2.55-2.64

Xerox Corp Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 1.01651.02461.09651.07131.03960.89430.8770.94690.84890.9836
GMI 1.00860.99380.98821.01291.0241.03791.12271.0961.10631.0977
AQI 0.97970.99970.99430.97240.98240.98041.01431.08231.06241.0384
SGI 0.96640.94310.92330.9750.9810.98580.98420.92350.92820.9346
DEPI 0.95650.96110.94180.86530.88090.92370.94081.04511.05021.0158
SGAI 0.9981.00541.0120.95250.96150.96320.961.01741.01081.0056
LVGI 0.980.97781.04141.03311.03961.0671.09131.04671.02851.0128
TATA -0.0368-0.027-0.0143-0.0171-0.0137-0.0204-0.021-0.0215-0.0185-0.009
M-score -2.67-2.64-2.56-2.54-2.54-2.70-2.66-2.63-2.69-2.53
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)
FEEDBACK