First Horizon 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 First Horizon 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 | + | 0.528 * 1 | + | 0.404 * 1.0141 | + | 0.892 * 0.9822 | + | 0.115 * 0.8359 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0728 | + | 4.679 * -0.004998 | - | 0.327 * 0.5305 |
| = | -2.39 |
* 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 (Dec23) TTM: | Last Year (Dec22) TTM: |
Total Receivables was €0 Mil.
Revenue was 712.509 + 709.309 + 722.709 + 781.758 = €2,926 Mil.
Gross Profit was 712.509 + 709.309 + 722.709 + 781.758 = €2,926 Mil.
Total Current Assets was €9,840 Mil.
Total Assets was €74,883 Mil.
Property, Plant and Equipment(Net PPE) was €541 Mil.
Depreciation, Depletion and Amortization(DDA) was €95 Mil.
Selling, General, & Admin. Expense(SGA) was €1,233 Mil.
Total Current Liabilities was €299 Mil.
Long-Term Debt & Capital Lease Obligation was €1,055 Mil.
Net Income was 168.728 + 128.369 + 299.975 + 234.434 = €832 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0 Mil.
Cash Flow from Operations was 334.705 + 654.026 + 281.515 + -64.446 = €1,206 Mil.
|
Total Receivables was €0 Mil.
Revenue was 811.84 + 861.53 + 681.12 + 624.704 = €2,979 Mil.
Gross Profit was 811.84 + 861.53 + 681.12 + 624.704 = €2,979 Mil.
Total Current Assets was €10,649 Mil.
Total Assets was €74,532 Mil.
Property, Plant and Equipment(Net PPE) was €578 Mil.
Depreciation, Depletion and Amortization(DDA) was €82 Mil.
Selling, General, & Admin. Expense(SGA) was €1,170 Mil.
Total Current Liabilities was €1,032 Mil.
Long-Term Debt & Capital Lease Obligation was €1,508 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) |
| = | (0 / 2926.285) | / | (0 / 2979.194) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | (2979.194 / 2979.194) | / | (2926.285 / 2926.285) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (9840.327 + 541.03) / 74883.137) | / | (1 - (10649.264 + 577.728) / 74531.632) |
| = | 0.861366 | / | 0.849366 |
| | = | 1.0141 |
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 |
| = | 2926.285 | / | 2979.194 |
| | = | 0.9822 |
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)) |
| = | (82.278 / (82.278 + 577.728)) | / | (94.83 / (94.83 + 541.03)) |
| = | 0.124663 | / | 0.149137 |
| | = | 0.8359 |
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) |
| = | (1232.781 / 2926.285) | / | (1169.868 / 2979.194) |
| = | 0.421279 | / | 0.392679 |
| | = | 1.0728 |
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) |
| = | ((1054.55 + 298.942) / 74883.137) | / | ((1507.568 + 1031.792) / 74531.632) |
| = | 0.018075 | / | 0.034071 |
| | = | 0.5305 |
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 |
| = | (831.506 - 0 | - | 1205.8) | / | 74883.137 |
| | = | -0.004998 |
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.
First Horizon has a M-score of -2.39 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
FRA:FT2 has been successfully added to your