GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Public Storage (LTS:0KS3) » Definitions » Beneish M-Score

Public Storage (LTS:0KS3) Beneish M-Score : -2.80 (As of Dec. 13, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Public Storage 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.

Good Sign:

Beneish M-Score -2.8 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

LTS:0KS3' s Beneish M-Score Range Over the Past 10 Years
Min: -3.42   Med: -2.78   Max: -2.52
Current: -2.8

During the past 13 years, the highest Beneish M-Score of Public Storage was -2.52. The lowest was -3.42. And the median was -2.78.


Public Storage Beneish M-Score Historical Data

The historical data trend for Public Storage'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.

Public Storage Beneish M-Score Chart

Public Storage Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.73 -2.79 -2.88 -2.52 -2.72

Public Storage Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -2.63 -2.72 -2.75 -2.83 -2.80

Competitive Comparison of Public Storage's Beneish M-Score

For the REIT - Industrial subindustry, Public Storage'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.


Public Storage's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Public Storage's Beneish M-Score distribution charts can be found below:

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



Public Storage 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 Public Storage 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+0.528 * 1.0183+0.404 * 1.0093+0.892 * 1.0521+0.115 * 0.8473
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3506+4.679 * -0.060773-0.327 * 1.0472
=-2.80

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was $0 Mil.
Revenue was 1187.758 + 1173.211 + 1157.22 + 1159.868 = $4,678 Mil.
Gross Profit was 866.058 + 872.167 + 832.737 + 869.037 = $3,440 Mil.
Total Current Assets was $599 Mil.
Total Assets was $19,803 Mil.
Property, Plant and Equipment(Net PPE) was $311 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,136 Mil.
Selling, General, & Admin. Expense(SGA) was $97 Mil.
Total Current Liabilities was $619 Mil.
Long-Term Debt & Capital Lease Obligation was $9,474 Mil.
Net Income was 430.329 + 518.127 + 508.948 + 439.292 = $1,897 Mil.
Non Operating Income was -61.866 + 21.312 + 46.116 + -56.676 = $-51 Mil.
Cash Flow from Operations was 798.77 + 895.279 + 665.586 + 791.684 = $3,151 Mil.
Total Receivables was $0 Mil.
Revenue was 1143.82 + 1119.77 + 1094.232 + 1088.542 = $4,446 Mil.
Gross Profit was 854.876 + 839.89 + 805.941 + 828.885 = $3,330 Mil.
Total Current Assets was $630 Mil.
Total Assets was $19,876 Mil.
Property, Plant and Equipment(Net PPE) was $457 Mil.
Depreciation, Depletion and Amortization(DDA) was $909 Mil.
Selling, General, & Admin. Expense(SGA) was $68 Mil.
Total Current Liabilities was $644 Mil.
Long-Term Debt & Capital Lease Obligation was $9,030 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)
=(0 / 4678.057) / (0 / 4446.364)
=0 / 0
=1

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)
=(3329.592 / 4446.364) / (3439.999 / 4678.057)
=0.748835 / 0.735348
=1.0183

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 - (599.004 + 310.514) / 19803.219) / (1 - (629.773 + 457.064) / 19875.749)
=0.954072 / 0.945318
=1.0093

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
=4678.057 / 4446.364
=1.0521

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))
=(909.069 / (909.069 + 457.064)) / (1136.4 / (1136.4 + 310.514))
=0.665432 / 0.785396
=0.8473

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)
=(97.303 / 4678.057) / (68.476 / 4446.364)
=0.0208 / 0.0154
=1.3506

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)
=((9473.778 + 619.416) / 19803.219) / ((9029.622 + 644.236) / 19875.749)
=0.509674 / 0.486717
=1.0472

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
=(1896.696 - -51.114 - 3151.319) / 19803.219
=-0.060773

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.

Public Storage has a M-score of -2.80 suggests that the company is unlikely to be a manipulator.


Public Storage Beneish M-Score Related Terms

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


Public Storage Business Description

Address
701 Western Avenue, Glendale, CA, USA, 91201-2349
Public Storage is the largest owner of self-storage facilities in the us with more than 3,000 self-storage facilities in 40 states and approximately 219 million square feet of rentable space. Through equity interests, it also has exposure to the European self-storage market through Shurgard Self Storage. The company also has a merchandise business, a third-party property management business, and an insurance business that offers products to cover losses for the goods in self-storage facilities.

Public Storage Headlines

No Headlines