Switch to:
Yum Brands Inc (NYSE:YUM)
Beneish M-Score
-3.21 (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.

Yum Brands Inc has a M-score of -3.21 suggests that the company is not a manipulator.

YUM' s 10-Year Beneish M-Score Range
Min: -4.86   Max: 0.39
Current: -3.21

-4.86
0.39

During the past 13 years, the highest Beneish M-Score of Yum Brands Inc was 0.39. The lowest was -4.86. And the median was -2.77.


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 Yum Brands 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 * 0.9696+0.528 * 0.9797+0.404 * 0.8565+0.892 * 1.0313+0.115 * 0.9612
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.925+4.679 * -0.1387-0.327 * 1.0637
=-3.21

* 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 $352 Mil.
Revenue was 3204 + 2724 + 4179 + 3466 = $13,573 Mil.
Gross Profit was 840 + 840 + 1048 + 932 = $3,660 Mil.
Total Current Assets was $1,882 Mil.
Total Assets was $8,810 Mil.
Property, Plant and Equipment(Net PPE) was $4,425 Mil.
Depreciation, Depletion and Amortization(DDA) was $741 Mil.
Selling, General & Admin. Expense(SGA) was $1,429 Mil.
Total Current Liabilities was $2,153 Mil.
Long-Term Debt was $3,095 Mil.
Net Income was 334 + 399 + 321 + 152 = $1,206 Mil.
Non Operating Income was 0 + -66 + 0 + 0 = $-66 Mil.
Cash Flow from Operations was 514 + 570 + 586 + 824 = $2,494 Mil.
Accounts Receivable was $352 Mil.
Revenue was 2904 + 2535 + 4153 + 3569 = $13,161 Mil.
Gross Profit was 706 + 739 + 1038 + 994 = $3,477 Mil.
Total Current Assets was $1,605 Mil.
Total Assets was $8,764 Mil.
Property, Plant and Equipment(Net PPE) was $4,252 Mil.
Depreciation, Depletion and Amortization(DDA) was $680 Mil.
Selling, General & Admin. Expense(SGA) was $1,498 Mil.
Total Current Liabilities was $1,990 Mil.
Long-Term Debt was $2,918 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)
=(352 / 13573) / (352 / 13161)
=0.02593384 / 0.02674569
=0.9696

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)
=(840 / 13161) / (840 / 13573)
=0.26418965 / 0.26965299
=0.9797

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 - (1882 + 4425) / 8810) / (1 - (1605 + 4252) / 8764)
=0.28410897 / 0.33169785
=0.8565

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
=13573 / 13161
=1.0313

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))
=(680 / (680 + 4252)) / (741 / (741 + 4425))
=0.1378751 / 0.14343786
=0.9612

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)
=(1429 / 13573) / (1498 / 13161)
=0.10528255 / 0.11382114
=0.925

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)
=((3095 + 2153) / 8810) / ((2918 + 1990) / 8764)
=0.59568672 / 0.56001826
=1.0637

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
=(1206 - -66 - 2494) / 8810
=-0.1387

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.

Yum Brands Inc has a M-score of -3.21 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.

Yum Brands Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 1.05651.18470.91150.93880.93781.08871.02331.00370.97471.1043
GMI 2.04290.96790.94471.03251.0310.90510.94251.02911.03181.0222
AQI 0.97121.0321.05380.91571.08290.99880.91511.07051.12570.9296
SGI 1.07531.03751.02271.08941.08530.95861.04681.11311.07980.9597
DEPI 0.94520.941.05210.94420.94711.00650.97150.99120.99390.9721
SGAI 0.32681.10440.98750.97120.9871.00850.98950.98260.92190.9743
LVGI 0.87161.03481.04861.16321.17630.83950.94850.95610.93771.031
TATA -0.0932-0.1025-0.087-0.1007-0.0853-0.0466-0.0974-0.0963-0.0773-0.1205
M-score -2.11-2.80-2.96-3.00-2.87-2.65-2.92-2.77-2.69-3.01

Yum Brands Inc Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DSRI 0.96760.96060.9550.97471.04051.1011.19941.10430.9730.9696
GMI 1.03121.03671.02251.01731.03461.03881.04911.03681.00940.9797
AQI 1.21361.03431.13691.12571.01251.07030.97870.92960.92770.8565
SGI 1.13321.13981.12541.07981.03720.98980.96080.95970.98871.0313
DEPI 0.98640.98391.03780.99390.99730.98420.96220.97210.94780.9612
SGAI 0.94530.93650.91020.93770.98530.98591.0250.95780.92790.925
LVGI 0.93490.95320.92570.93770.97020.96820.99671.0311.04521.0637
TATA -0.0666-0.0701-0.0745-0.0773-0.0765-0.0697-0.0985-0.1134-0.1251-0.1387
M-score -2.57-2.66-2.65-2.70-2.73-2.66-2.78-2.97-3.13-3.21
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