Switch to:
GuruFocus has detected 6 Warning Signs with Marriott International Inc $MAR.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
Marriott International Inc (NAS:MAR)
Beneish M-Score
-2.01 (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.

Marriott International Inc has a M-score of -1.99 signals that the company is a manipulator.

MAR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.83   Max: -1.73
Current: -2.01

-3.83
-1.73

During the past 13 years, the highest Beneish M-Score of Marriott International Inc was -1.73. The lowest was -3.83. And the median was -2.82.


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 Marriott International 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 * 1.1983+0.528 * 0.9449+0.404 * 1.3086+0.892 * 1.2791+0.115 * 1.2342
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4508+4.679 * -0.034-0.327 * 0.4819
=-1.99

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Mar17) TTM:Last Year (Mar16) TTM:
Accounts Receivable was $1,752 Mil.
Revenue was 5561 + 5456 + 3942 + 3902 = $18,861 Mil.
Gross Profit was 863 + 882 + 596 + 587 = $2,928 Mil.
Total Current Assets was $3,121 Mil.
Total Assets was $23,925 Mil.
Property, Plant and Equipment(Net PPE) was $2,109 Mil.
Depreciation, Depletion and Amortization(DDA) was $202 Mil.
Selling, General & Admin. Expense(SGA) was $1,210 Mil.
Total Current Liabilities was $5,223 Mil.
Long-Term Debt was $8,161 Mil.
Net Income was 365 + 244 + 70 + 247 = $926 Mil.
Non Operating Income was 11 + 4 + 6 + 5 = $26 Mil.
Cash Flow from Operations was 526 + 450 + 334 + 404 = $1,714 Mil.
Accounts Receivable was $1,143 Mil.
Revenue was 3772 + 3706 + 3578 + 3689 = $14,745 Mil.
Gross Profit was 561 + 530 + 519 + 553 = $2,163 Mil.
Total Current Assets was $1,424 Mil.
Total Assets was $6,121 Mil.
Property, Plant and Equipment(Net PPE) was $1,042 Mil.
Depreciation, Depletion and Amortization(DDA) was $126 Mil.
Selling, General & Admin. Expense(SGA) was $652 Mil.
Total Current Liabilities was $3,247 Mil.
Long-Term Debt was $3,859 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)
=(1752 / 18861) / (1143 / 14745)
=0.09289009 / 0.0775178
=1.1983

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)
=(2163 / 14745) / (2928 / 18861)
=0.14669379 / 0.15524097
=0.9449

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 - (3121 + 2109) / 23925) / (1 - (1424 + 1042) / 6121)
=0.78140021 / 0.59712465
=1.3086

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
=18861 / 14745
=1.2791

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))
=(126 / (126 + 1042)) / (202 / (202 + 2109))
=0.10787671 / 0.08740805
=1.2342

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)
=(1210 / 18861) / (652 / 14745)
=0.06415354 / 0.04421838
=1.4508

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)
=((8161 + 5223) / 23925) / ((3859 + 3247) / 6121)
=0.55941484 / 1.16092142
=0.4819

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
=(926 - 26 - 1714) / 23925
=-0.034

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.

Marriott International Inc has a M-score of -1.99 signals that the company is likely to 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 local exchange's currency.

Marriott International Inc Annual Data

Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15Dec16
DSRI 0.99330.79431.10181.04440.88541.22490.97180.94290.9551.3039
GMI 2.22091.16561.1130.89741.21590.75480.99620.96830.97240.9528
AQI 0.96161.00761.02981.01941.20990.90730.93911.11751.09541.2658
SGI 1.09030.98480.8471.07181.05350.95921.08211.07921.051.1785
DEPI 1.02481.10950.97290.99771.09211.76580.81730.82630.77341.7731
SGAI 1.06351.03871.06161.0080.91510.80691.03050.94090.91621.4883
LVGI 1.25380.97640.92121.01421.28051.12941.02521.10751.21960.4776
TATA -0.021-0.0373-0.1312-0.079-0.1474-0.0705-0.0765-0.071-0.101-0.0338
M-score -1.97-2.75-3.05-2.80-3.10-2.73-2.85-2.81-3.01-1.94

Marriott International Inc Quarterly Data

Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16Dec16Mar17
DSRI 0.94291.0451.03981.04230.9550.9270.92191.39481.30391.1983
GMI 0.96830.9450.95470.97310.97240.99660.99580.98490.95280.9449
AQI 1.11750.97921.01591.07711.09541.15111.00791.34331.26581.3086
SGI 1.07921.08361.0811.06561.051.0521.05181.06861.17851.2791
DEPI 0.82630.83020.67590.64710.77340.90271.18952.4351.77311.2342
SGAI 0.94090.95640.950.89410.91620.94480.97861.01661.48831.4508
LVGI 1.10751.11971.21061.27971.21961.1731.01760.46960.47760.4819
TATA -0.071-0.0781-0.0812-0.0873-0.101-0.1194-0.0934-0.0306-0.0338-0.034
M-score -2.81-2.82-2.87-2.89-3.01-3.06-2.92-1.73-1.94-1.99
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)

GF Chat

{{numOfNotice}}
FEEDBACK