Switch to:
GuruFocus has detected 7 Warning Signs with Williams Companies Inc $WMB.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
Williams Companies Inc (NYSE:WMB)
Beneish M-Score
-2.68 (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.

Williams Companies Inc has a M-score of -2.68 suggests that the company is not a manipulator.

WMB' s Beneish M-Score Range Over the Past 10 Years
Min: -3.45   Max: 50.44
Current: -2.68

-3.45
50.44

During the past 13 years, the highest Beneish M-Score of Williams Companies Inc was 50.44. The lowest was -3.45. And the median was -2.48.


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 Williams Companies 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 * 1.0948+0.528 * 1.0031+0.404 * 0.9798+0.892 * 1.0716+0.115 * 0.9327
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8077+4.679 * -0.0844-0.327 * 0.9257
=-2.68

* 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 $867 Mil.
Revenue was 1988 + 2198 + 1905 + 1736 = $7,827 Mil.
Gross Profit was 1041 + 1252 + 1050 + 941 = $4,284 Mil.
Total Current Assets was $2,845 Mil.
Total Assets was $47,512 Mil.
Property, Plant and Equipment(Net PPE) was $27,762 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,760 Mil.
Selling, General & Admin. Expense(SGA) was $663 Mil.
Total Current Liabilities was $2,045 Mil.
Long-Term Debt was $21,825 Mil.
Net Income was 373 + -15 + 61 + -405 = $14 Mil.
Non Operating Income was 453 + -202 + 152 + 136 = $539 Mil.
Cash Flow from Operations was 606 + 1582 + 618 + 681 = $3,487 Mil.
Accounts Receivable was $739 Mil.
Revenue was 1660 + 2006 + 1799 + 1839 = $7,304 Mil.
Gross Profit was 951 + 1181 + 970 + 908 = $4,010 Mil.
Total Current Assets was $1,261 Mil.
Total Assets was $48,807 Mil.
Property, Plant and Equipment(Net PPE) was $29,823 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,756 Mil.
Selling, General & Admin. Expense(SGA) was $766 Mil.
Total Current Liabilities was $2,789 Mil.
Long-Term Debt was $23,701 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)
=(867 / 7827) / (739 / 7304)
=0.11077041 / 0.10117744
=1.0948

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)
=(4010 / 7304) / (4284 / 7827)
=0.54901424 / 0.54733614
=1.0031

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 - (2845 + 27762) / 47512) / (1 - (1261 + 29823) / 48807)
=0.35580485 / 0.36312414
=0.9798

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
=7827 / 7304
=1.0716

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))
=(1756 / (1756 + 29823)) / (1760 / (1760 + 27762))
=0.05560657 / 0.05961656
=0.9327

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)
=(663 / 7827) / (766 / 7304)
=0.08470678 / 0.10487404
=0.8077

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)
=((21825 + 2045) / 47512) / ((23701 + 2789) / 48807)
=0.50239939 / 0.54275002
=0.9257

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
=(14 - 539 - 3487) / 47512
=-0.0844

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.

Williams Companies Inc has a M-score of -2.68 suggests that the company will not 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.

Williams Companies Inc Annual Data

Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15Dec16
DSRI 1.15180.66922.03240.48431.07291.14411.0691.5180.94840.8844
GMI 12.03321.65770.78530.99610.95831.09660.7380.91680.9538
AQI 0.72941.04850.75893.80580.28712.320.93671.52010.90010.99
SGI 1.0551.14460.43981.25771.19460.9440.91641.11330.96371.0189
DEPI 0.89820.97780.94150.62511.02752.44011.08781.06580.72430.9504
SGAI 1.17150.93682.22440.81120.79561.26280.97851.15971.16320.9576
LVGI 1.00310.88570.98591.05361.36020.82960.9730.94181.15991.0174
TATA -0.0583-0.0829-0.092-0.1329-0.18-0.0478-0.0738-0.0548-0.048-0.0895
M-score -2.72-2.43-2.42-2.35-3.45-1.93-2.79-2.09-2.98-3.02

Williams Companies Inc Quarterly Data

Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16Dec16Mar17
DSRI 1.5181.0980.98630.70470.94840.95221.05971.23380.88441.0948
GMI 0.7380.83250.86860.74270.91680.86760.82020.87390.95381.0031
AQI 1.52011.53531.05350.95940.90010.90260.9020.93120.990.9798
SGI 1.11331.11841.15721.04740.96370.96050.92740.97491.01891.0716
DEPI 1.06580.9130.79660.6620.72430.83470.88390.90440.95040.9327
SGAI 1.15971.19271.18561.22781.16321.1281.08561.02440.95760.8077
LVGI 0.94180.91990.95421.10061.15991.14011.1521.10541.01740.9257
TATA -0.0548-0.0625-0.0728-0.0543-0.048-0.0523-0.0611-0.0706-0.0895-0.0844
M-score -2.09-2.47-2.78-3.23-2.98-3.00-2.99-2.76-3.02-2.68
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)
FEEDBACK