GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Xerium Technologies Inc (NYSE:XRM) » Definitions » Beneish M-Score

Xerium Technologies (Xerium Technologies) Beneish M-Score : 0.00 (As of May. 12, 2024)


View and export this data going back to 2005. Start your Free Trial

What is Xerium Technologies 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 Xerium Technologies's Beneish M-Score or its related term are showing as below:

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


Xerium Technologies Beneish M-Score Historical Data

The historical data trend for Xerium Technologies'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.

Xerium Technologies Beneish M-Score Chart

Xerium Technologies Annual Data
Trend Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.53 -2.58 -2.86 -2.76 -2.60

Xerium Technologies Quarterly Data
Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18
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 -2.68 -2.63 -2.60 -2.54 -2.68

Competitive Comparison of Xerium Technologies's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Xerium Technologies'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.


Xerium Technologies's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Xerium Technologies's Beneish M-Score distribution charts can be found below:

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



Xerium Technologies 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 Xerium Technologies 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 * 1.0279+0.528 * 1.0285+0.404 * 1.0221+0.892 * 1.0415+0.115 * 0.9196
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9618+4.679 * -0.06001-0.327 * 1.0138
=-2.68

* 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 (Jun18) TTM:Last Year (Jun17) TTM:
Total Receivables was $81.6 Mil.
Revenue was 125.284 + 126.075 + 122.392 + 118.451 = $492.2 Mil.
Gross Profit was 48.974 + 47.233 + 44.131 + 44.337 = $184.7 Mil.
Total Current Assets was $196.6 Mil.
Total Assets was $547.2 Mil.
Property, Plant and Equipment(Net PPE) was $262.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $33.1 Mil.
Selling, General, & Admin. Expense(SGA) was $117.6 Mil.
Total Current Liabilities was $124.6 Mil.
Long-Term Debt & Capital Lease Obligation was $486.9 Mil.
Net Income was -4.344 + 2.231 + -9.55 + 1.149 = $-10.5 Mil.
Non Operating Income was -3.332 + -0.292 + -5.013 + 0.596 = $-8.0 Mil.
Cash Flow from Operations was 20.806 + -12.159 + 25.76 + -4.043 = $30.4 Mil.
Total Receivables was $76.2 Mil.
Revenue was 120.339 + 119.866 + 113.188 + 119.191 = $472.6 Mil.
Gross Profit was 48.995 + 47.626 + 41.941 + 43.806 = $182.4 Mil.
Total Current Assets was $187.7 Mil.
Total Assets was $561.5 Mil.
Property, Plant and Equipment(Net PPE) was $284.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $32.8 Mil.
Selling, General, & Admin. Expense(SGA) was $117.4 Mil.
Total Current Liabilities was $121.8 Mil.
Long-Term Debt & Capital Lease Obligation was $497.2 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)
=(81.629 / 492.202) / (76.245 / 472.584)
=0.165845 / 0.161336
=1.0279

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)
=(182.368 / 472.584) / (184.675 / 492.202)
=0.385895 / 0.375202
=1.0285

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 - (196.647 + 261.989) / 547.188) / (1 - (187.715 + 284.884) / 561.504)
=0.161831 / 0.158334
=1.0221

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
=492.202 / 472.584
=1.0415

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))
=(32.778 / (32.778 + 284.884)) / (33.111 / (33.111 + 261.989))
=0.103185 / 0.112203
=0.9196

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)
=(117.645 / 492.202) / (117.448 / 472.584)
=0.239018 / 0.248523
=0.9618

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)
=((486.925 + 124.602) / 547.188) / ((497.237 + 121.75) / 561.504)
=1.117581 / 1.102373
=1.0138

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
=(-10.514 - -8.041 - 30.364) / 547.188
=-0.06001

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.

Xerium Technologies has a M-score of -2.68 suggests that the company is unlikely to be a manipulator.


Xerium Technologies Beneish M-Score Related Terms

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


Xerium Technologies (Xerium Technologies) Business Description

Traded in Other Exchanges
N/A
Address
Xerium Technologies Inc is a manufacturer and supplier of specially engineered consumable products used primarily in the production of paper, paperboard, and specific industrial applications. The company operates in two business segment that are Machine Clothing and Roll Covers. Roughly 80% of revenues are split evenly between North America and Europe.
Executives
Mitchell I Quain director 53 FOREST AVENUE, SUITE 101, OLD GREENWICH CT 06870
John F Mcgovern director 3231 SE SIXTH AVENUE, TOPEKA KS 66607
Carl Marks Management Co L P /ny/ other: Former 10% owner 900 THIRD AVENUE, 33RD FLOOR, NEW YORK NY 10022-4775
April Hoxie Foley director 7480 FLYING CLOUD DRIVE, MINNEAPOLIS MN 55344-3720
James Forbes Wilson director C/O CARL MARKS MANAGEMENT COMPANY, L.P., 900 THIRD AVENUE - 33RD FLOOR, NEW YORK NY 10022
Alexander Toeldte director 1111 WEST JEFFERSON STREET, P O BOX 50, BOISE ID 83728
American Securities Associates V, Llc 10 percent owner C/O AMERICAN SECURITIES LLC, THE CHRYSLER CENTER, 666 THIRD AVENUE, NEW YORK NY 10017
American Securities Llc 10 percent owner 590 MADISON AVENUE, 38TH FLOOR, NEW YORK NY 10022
American Securities Partners V (c) L.p. 10 percent owner C/O AMERICAN SECURITIES LLC, THE CHRYSLER CENTER, 666 THIRD AVENUE, NEW YORK NY 10017
American Securities Partners V, L.p. 10 percent owner 666 Third Avenue, 29th Floor, New York NY 10017
American Securities Partners V(b), L.p. 10 percent owner 666 Third Avenue, 29th Floor, New York NY 10017
Harold C Bevis director, officer: President & CEO 8537 SIX FORKS RD., SUITE 300, RALEIGH NC 27615
Tocqueville Asset Management L.p. 10 percent owner 40 WEST 57TH STREET, 19TH FLOOR, NEW YORK NY 10019
Bloss David A Sr director N49 W13650 CAMBELL DRIVE, MENOMONEE FALLS WI 53051
Apax Europe Iv Gp Co Ltd 10 percent owner 15 PORTLAND PLACE, LONDON UK X0 W1B 1PT