Switch to:

Controladora Vuela Compania de AviacionB de CV Beneish M-Score

: -1.33 (As of Today)
View and export this data going back to 2013. Start your Free Trial

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.

Controladora Vuela Compania de AviacionB de CV has a M-score of -1.20 signals that the company is a manipulator.

NYSE:VLRS' s Beneish M-Score Range Over the Past 10 Years
Min: -52.72   Max: 58.36
Current: -1.33

-52.72
58.36

During the past 9 years, the highest Beneish M-Score of Controladora Vuela Compania de AviacionB de CV was 58.36. The lowest was -52.72. And the median was -2.40.


Controladora Vuela Compania de AviacionB de CV Beneish M-Score Historical Data

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

* Premium members only.

Controladora Vuela Compania de AviacionB de CV Annual Data
Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.64 -3.15 -1.85 -2.40 -5.21

Controladora Vuela Compania de AviacionB de CV Quarterly Data
Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only -3.83 -3.23 -5.21 -2.34 -1.33

Competitive Comparison
* 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.


Controladora Vuela Compania de AviacionB de CV Beneish M-Score Distribution

* The bar in red indicates where Controladora Vuela Compania de AviacionB de CV's Beneish M-Score falls into.



Controladora Vuela Compania de AviacionB de CV 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 Controladora Vuela Compania de AviacionB de CV 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 * 1.4268+0.528 * 0.7366+0.404 * 0.5423+0.892 * 1.1909+0.115 * 13.7695
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7254+4.679 * -0.052-0.327 * 1.6927
=-1.20

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

This Year (Jun19) TTM:Last Year (Jun18) TTM:
Accounts Receivable was $87 Mil.
Revenue was 432.176383297 + 373.744037164 + 393.520440658 + 385.074819334 = $1,585 Mil.
Gross Profit was 432.176383297 + 373.744037164 + -914.291543101 + 385.074819334 = $277 Mil.
Total Current Assets was $639 Mil.
Total Assets was $3,129 Mil.
Property, Plant and Equipment(Net PPE) was $1,985 Mil.
Depreciation, Depletion and Amortization(DDA) was $46 Mil.
Selling, General, & Admin. Expense(SGA) was $122 Mil.
Total Current Liabilities was $902 Mil.
Long-Term Debt & Capital Lease Obligation was $1,922 Mil.
Net Income was 6.19541530032 + 26.9825194084 + 25.6931811397 + -6.25387518356 = $53 Mil.
Non Operating Income was 0.175584243078 + 59.9681462467 + 49.2979619051 + -22.0327805001 = $87 Mil.
Cash Flow from Operations was 79.2186916276 + 193.866983299 + 5.0796628386 + -150.166850009 = $128 Mil.
Accounts Receivable was $51 Mil.
Revenue was 307.09303128 + 314.692981748 + 340.232419889 + 368.540085808 = $1,331 Mil.
Gross Profit was 307.09303128 + 314.692981748 + -819.173050348 + 368.540085808 = $171 Mil.
Total Current Assets was $557 Mil.
Total Assets was $1,147 Mil.
Property, Plant and Equipment(Net PPE) was $249 Mil.
(DDA) was $114 Mil.
Selling, General, & Admin. Expense(SGA) was $141 Mil.
Total Current Liabilities was $567 Mil.
Long-Term Debt & Capital Lease Obligation was $45 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Accounts Receivable 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)
=(86.9447096426 / 1584.51568045) / (51.1715908083 / 1330.55851873)
=0.05487147 / 0.03845873
=1.4268

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)
=(171.153048488 / 1330.55851873) / (276.703696694 / 1584.51568045)
=0.12863248 / 0.17462983
=0.7366

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 - (638.907423934 + 1984.98370761) / 3129.21049355) / (1 - (556.92076026 + 248.74111535) / 1147.31986711)
=0.16148462 / 0.29778792
=0.5423

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
=1584.51568045 / 1330.55851873
=1.1909

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))
=(113.586450446 / (113.586450446 + 248.74111535)) / (46.2450682318 / (46.2450682318 + 1984.98370761))
=0.31349105 / 0.02276704
=13.7695

6. SGAI = Sales, General and Administrative expenses Index

The ratio of c 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)
=(121.762783169 / 1584.51568045) / (140.946867771 / 1330.55851873)
=0.07684543 / 0.1059306
=0.7254

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)
=((1922.48557553 + 902.339722303) / 3129.21049355) / ((44.735456777 + 567.135174834) / 1147.31986711)
=0.9027278 / 0.53330431
=1.6927

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
=(52.6172406649 - 87.4089118948 - 127.998487756) / 3129.21049355
=-0.052

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.

Controladora Vuela Compania de AviacionB de CV has a M-score of -1.20 signals that the company is likely to be a manipulator.


Controladora Vuela Compania de AviacionB de CV Beneish M-Score Headlines

No Headline

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