GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » Inteliquent Inc (NAS:IQNT) » Definitions » Beneish M-Score

Inteliquent (Inteliquent) Beneish M-Score : 0.00 (As of May. 05, 2024)


View and export this data going back to 2007. Start your Free Trial

What is Inteliquent Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

The historical rank and industry rank for Inteliquent's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Inteliquent was 0.00. The lowest was 0.00. And the median was 0.00.


Inteliquent Beneish M-Score Historical Data

The historical data trend for Inteliquent's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Inteliquent Beneish M-Score Chart

Inteliquent Annual Data
Trend Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.69 -8.20 -2.39 -2.08 -2.62

Inteliquent Quarterly Data
Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.56 -2.62 -2.43 -2.47 -2.19

Competitive Comparison of Inteliquent's Beneish M-Score

For the Telecom Services subindustry, Inteliquent's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Inteliquent's Beneish M-Score Distribution in the Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Inteliquent's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Inteliquent's Beneish M-Score falls into.



Inteliquent Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski 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 Inteliquent 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 * 0.9178+0.528 * 1.5573+0.404 * 0.9735+0.892 * 1.5393+0.115 * 1.0729
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6557+4.679 * -0.080499-0.327 * 1.2793
=-2.19

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Sep16) TTM:Last Year (Sep15) TTM:
Total Receivables was $54.8 Mil.
Revenue was 99.404 + 90.752 + 82.329 + 76.963 = $349.4 Mil.
Gross Profit was 23.95 + 23.158 + 23.298 + 22.332 = $92.7 Mil.
Total Current Assets was $179.4 Mil.
Total Assets was $238.5 Mil.
Property, Plant and Equipment(Net PPE) was $50.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $13.9 Mil.
Selling, General, & Admin. Expense(SGA) was $21.3 Mil.
Total Current Liabilities was $40.5 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 Mil.
Net Income was 9.373 + 8.975 + 9.136 + 8.68 = $36.2 Mil.
Non Operating Income was 0.138 + 0.18 + 0.102 + 0.072 = $0.5 Mil.
Cash Flow from Operations was 14.772 + 20.904 + 13.403 + 5.794 = $54.9 Mil.
Total Receivables was $38.8 Mil.
Revenue was 63.716 + 52.886 + 55.054 + 55.365 = $227.0 Mil.
Gross Profit was 20.903 + 24.2 + 24.669 + 24.05 = $93.8 Mil.
Total Current Assets was $157.0 Mil.
Total Assets was $200.2 Mil.
Property, Plant and Equipment(Net PPE) was $36.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $10.8 Mil.
Selling, General, & Admin. Expense(SGA) was $21.1 Mil.
Total Current Liabilities was $26.6 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total 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)
=(54.762 / 349.448) / (38.763 / 227.021)
=0.15671 / 0.170746
=0.9178

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)
=(93.822 / 227.021) / (92.738 / 349.448)
=0.413275 / 0.265384
=1.5573

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 Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (179.433 + 50.815) / 238.525) / (1 - (156.959 + 36.097) / 200.192)
=0.034701 / 0.035646
=0.9735

4. SGI = Sales Growth Index

Ratio of Revenue 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
=349.448 / 227.021
=1.5393

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization 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))
=(10.818 / (10.818 + 36.097)) / (13.911 / (13.911 + 50.815))
=0.230587 / 0.214921
=1.0729

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales 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)
=(21.301 / 349.448) / (21.106 / 227.021)
=0.060956 / 0.092969
=0.6557

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 in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((0 + 40.549) / 238.525) / ((0 + 26.603) / 200.192)
=0.169999 / 0.132887
=1.2793

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
=(36.164 - 0.492 - 54.873) / 238.525
=-0.080499

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Inteliquent has a M-score of -2.19 suggests that the company is unlikely to be a manipulator.


Inteliquent Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Inteliquent's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Inteliquent (Inteliquent) Business Description

Traded in Other Exchanges
N/A
Address
Inteliquent Inc was incorporated on April 19, 2001 in Delaware and commenced its operations in 2004. The Company provides voice telecommunications services on a wholesale basis. It offers telecommunication services using an all-IP network, which enables it to deliver connectivity for a variety of media, including voice, and historically data and video. The Company's solutions enable carriers and other providers to deliver voice traffic or other services where it does not own a network or elect not to use their own network. These solutions are sometimes called off-net services. The Company also provides its solutions to customers, such as over-the-top providers, who also typically do not have their own network. Its services include Local Transit Service, Long Distance Service, Switched Access Service, International Voice Service, Direct Inward Dialing Service, 8XX (Toll-Free) Service. Its customers include AT&T, Verizon, and T-Mobile. Its competitors are the traditional ILECs (AT&T, Verizon and CenturyLink), other competitive carriers that provide tandem or similar services (Level 3, Peerless Network, and Hypercube), and direct connections between carriers. It is subject to the jurisdiction of both federal and state regulatory agencies, which have the authority to review prices, terms and conditions of service.
Executives
Matthew Jr Carter director, officer: President and CEO 550 W ADAMS, STE 900, CHICAGO IL 60661
Lauren F Wright director C/O COMVERSE TECHNOLOGY, INC., 810 SEVENTH AVENUE, SUITE 3500, NEW YORK NY 10019
Kurt Abkemeier officer: Chief Financial Officer / EVP C/O PROGRESS SOFTWARE CORPORATION, 14 OAK PARK DRIVE, BEDFORD MA 01730
Peter J Barris director 1119 ST PAUL STREET, BALTIMORE MD 21202
C Richard Kramlich 10 percent owner 1954 GREENSPRING DRIVE, SUITE 600, TIMONIUM MD 21093
New Enterprise Associates 10 L P 10 percent owner
Nea Partners 10 L P 10 percent owner 1119 ST PAUL STREET, BALTIMORE MD 21202
Scott D Sandell 10 percent owner
M James Barrett 10 percent owner 1119 ST PAUL STREET, BALTIMORE MD 21202
Newhall Charles W Iii 10 percent owner 1119 ST PAUL ST, BALTIMORE MD 21202
Mark W Perry 10 percent owner
Trainor Iii Eugene A 10 percent owner NEW ENTERPRISE ASSOCIATES, 1119 ST PAUL STREET, BALTIMORE MD 21202

Inteliquent (Inteliquent) Headlines

From GuruFocus

Inteliquent: Special Dividend Creates Net-Net Illusion

By Mark Lin Mark Lin 11-15-2012

6 Stocks Meeting Benjamin Graham's Enterprising Criteria In 2013

By GrahamValue.com SerenityStocks 03-27-2013