GURUFOCUS.COM » STOCK LIST » Advanced Inflight Alliance AG (LTS:0NPQ) » Definitions » Beneish M-Score

Advanced Inflight Alliance AG (LTS:0NPQ) Beneish M-Score : 0.00 (As of Jun. 01, 2024)


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

What is Advanced Inflight Alliance AG 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 Advanced Inflight Alliance AG's Beneish M-Score or its related term are showing as below:

During the past 9 years, the highest Beneish M-Score of Advanced Inflight Alliance AG was 0.00. The lowest was 0.00. And the median was 0.00.


Advanced Inflight Alliance AG Beneish M-Score Historical Data

The historical data trend for Advanced Inflight Alliance AG'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.

Advanced Inflight Alliance AG Beneish M-Score Chart

Advanced Inflight Alliance AG Annual Data
Trend Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only - - - - -

Advanced Inflight Alliance AG Quarterly Data
Dec09 Jun10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14
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 - - - - -1.96

Competitive Comparison of Advanced Inflight Alliance AG's Beneish M-Score

For the subindustry, Advanced Inflight Alliance AG'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.


Advanced Inflight Alliance AG's Beneish M-Score Distribution in the Industry

For the industry and sector, Advanced Inflight Alliance AG's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Advanced Inflight Alliance AG's Beneish M-Score falls into.



Advanced Inflight Alliance AG 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 Advanced Inflight Alliance AG 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 * 1.4085+0.528 * 0.7599+0.404 * 0.6154+0.892 * 1.2157+0.115 * 2.0833
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * -0.2257+4.679 * -0.024171-0.327 * 0.9658
=-1.96

* 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 (Mar14) TTM:Last Year (Mar13) TTM:
Total Receivables was €45.3 Mil.
Revenue was 62.155 + 35.177 + 34.007 + 31.566 = €162.9 Mil.
Gross Profit was 15.075 + 20.727 + 14.029 + 21.273 = €71.1 Mil.
Total Current Assets was €256.2 Mil.
Total Assets was €412.9 Mil.
Property, Plant and Equipment(Net PPE) was €15.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €9.1 Mil.
Selling, General, & Admin. Expense(SGA) was €-5.6 Mil.
Total Current Liabilities was €144.7 Mil.
Long-Term Debt & Capital Lease Obligation was €0.0 Mil.
Net Income was -19.046 + 9.746 + 2.156 + 30.395 = €23.3 Mil.
Non Operating Income was -11.323 + 0 + 0 + 3.798 = €-7.5 Mil.
Cash Flow from Operations was -2.077 + 6.176 + 3.611 + 33.047 = €40.8 Mil.
Total Receivables was €26.5 Mil.
Revenue was 32.82 + 33.735 + 36.023 + 31.427 = €134.0 Mil.
Gross Profit was 5.222 + 12.264 + 14.166 + 12.792 = €44.4 Mil.
Total Current Assets was €65.2 Mil.
Total Assets was €151.7 Mil.
Property, Plant and Equipment(Net PPE) was €2.1 Mil.
Depreciation, Depletion and Amortization(DDA) was €7.4 Mil.
Selling, General, & Admin. Expense(SGA) was €20.3 Mil.
Total Current Liabilities was €52.5 Mil.
Long-Term Debt & Capital Lease Obligation was €2.6 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)
=(45.32 / 162.905) / (26.467 / 134.005)
=0.278199 / 0.197508
=1.4085

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)
=(44.444 / 134.005) / (71.104 / 162.905)
=0.331659 / 0.436475
=0.7599

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 - (256.226 + 15.322) / 412.936) / (1 - (65.157 + 2.135) / 151.675)
=0.342397 / 0.556341
=0.6154

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
=162.905 / 134.005
=1.2157

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))
=(7.403 / (7.403 + 2.135)) / (9.098 / (9.098 + 15.322))
=0.776159 / 0.372563
=2.0833

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)
=(-5.581 / 162.905) / (20.339 / 134.005)
=-0.034259 / 0.151778
=-0.2257

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)
=((0.036 + 144.674) / 412.936) / ((2.551 + 52.482) / 151.675)
=0.350442 / 0.362835
=0.9658

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
=(23.251 - -7.525 - 40.757) / 412.936
=-0.024171

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.

Advanced Inflight Alliance AG has a M-score of -1.96 suggests that the company is unlikely to be a manipulator.


Advanced Inflight Alliance AG Beneish M-Score Related Terms

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


Advanced Inflight Alliance AG (LTS:0NPQ) Business Description

Traded in Other Exchanges
N/A
Address
Advanced Inflight Alliance AG provides inflight entertainment services - including onboard entertainment for passengers during a flight in the form of video and music programs, as well as electronic games.

Advanced Inflight Alliance AG (LTS:0NPQ) Headlines

No Headlines