GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Twenty-First Century Fox Inc (FRA:NXW2) » Definitions » Beneish M-Score

Twenty-First Century Fox (FRA:NXW2) Beneish M-Score : -2.50 (As of May. 03, 2024)


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

What is Twenty-First Century Fox 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 Twenty-First Century Fox's Beneish M-Score or its related term are showing as below:

FRA:NXW2' s Beneish M-Score Range Over the Past 10 Years
Min: -3.6   Med: -2.5   Max: -1.69
Current: -2.5

During the past 13 years, the highest Beneish M-Score of Twenty-First Century Fox was -1.69. The lowest was -3.60. And the median was -2.50.


Twenty-First Century Fox Beneish M-Score Historical Data

The historical data trend for Twenty-First Century Fox'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.

Twenty-First Century Fox Beneish M-Score Chart

Twenty-First Century Fox Annual Data
Trend Jun09 Jun10 Jun11 Jun12 Jun13 Jun14 Jun15 Jun16 Jun17 Jun18
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.20 -2.68 -2.37 -2.45 -2.26

Twenty-First Century Fox Quarterly Data
Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18
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 -2.19 -2.38 -2.26 -2.21 -2.50

Competitive Comparison of Twenty-First Century Fox's Beneish M-Score

For the Broadcasting subindustry, Twenty-First Century Fox'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.


Twenty-First Century Fox's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Twenty-First Century Fox's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Twenty-First Century Fox's Beneish M-Score falls into.



Twenty-First Century Fox 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 Twenty-First Century Fox 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 * 1.0839+0.528 * 0.9814+0.404 * 0.7135+0.892 * 1.0269+0.115 * 1.0414
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9905+4.679 * -0.004801-0.327 * 0.7739
=-2.45

* 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 (Dec18) TTM:Last Year (Dec17) TTM:
Total Receivables was €7,105 Mil.
Revenue was 7470.621 + 6150.689 + 6797.496 + 6017.62 = €26,436 Mil.
Gross Profit was 2192.226 + 2359.321 + 2477.264 + 2302.429 = €9,331 Mil.
Total Current Assets was €29,901 Mil.
Total Assets was €57,914 Mil.
Property, Plant and Equipment(Net PPE) was €1,733 Mil.
Depreciation, Depletion and Amortization(DDA) was €525 Mil.
Selling, General, & Admin. Expense(SGA) was €3,219 Mil.
Total Current Liabilities was €6,975 Mil.
Long-Term Debt & Capital Lease Obligation was €16,104 Mil.
Net Income was 9506.385 + 1101.245 + 787.52 + 695.838 = €12,091 Mil.
Non Operating Income was 9111.714 + 60.847 + -307.304 + -83.533 = €8,782 Mil.
Cash Flow from Operations was -20.217 + 497.06 + 1733.4 + 1377.078 = €3,587 Mil.
Total Receivables was €6,383 Mil.
Revenue was 6791.265 + 5874.678 + 6005.72 + 7072.34 = €25,744 Mil.
Gross Profit was 1924.065 + 2199.019 + 2176.05 + 2618.935 = €8,918 Mil.
Total Current Assets was €14,705 Mil.
Total Assets was €44,665 Mil.
Property, Plant and Equipment(Net PPE) was €1,555 Mil.
Depreciation, Depletion and Amortization(DDA) was €497 Mil.
Selling, General, & Admin. Expense(SGA) was €3,165 Mil.
Total Current Liabilities was €6,806 Mil.
Long-Term Debt & Capital Lease Obligation was €16,193 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)
=(7104.957 / 26436.426) / (6383.13 / 25744.003)
=0.268756 / 0.247946
=1.0839

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)
=(8918.069 / 25744.003) / (9331.24 / 26436.426)
=0.346413 / 0.352969
=0.9814

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 - (29900.943 + 1732.509) / 57913.794) / (1 - (14704.69 + 1554.8) / 44665.01)
=0.453784 / 0.635968
=0.7135

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
=26436.426 / 25744.003
=1.0269

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))
=(497.298 / (497.298 + 1554.8)) / (525.442 / (525.442 + 1732.509))
=0.242336 / 0.232707
=1.0414

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)
=(3219.292 / 26436.426) / (3164.942 / 25744.003)
=0.121775 / 0.122939
=0.9905

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)
=((16104.159 + 6974.865) / 57913.794) / ((16192.735 + 6806.475) / 44665.01)
=0.398507 / 0.514927
=0.7739

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
=(12090.988 - 8781.724 - 3587.321) / 57913.794
=-0.004801

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.

Twenty-First Century Fox has a M-score of -2.45 suggests that the company is unlikely to be a manipulator.


Twenty-First Century Fox Beneish M-Score Related Terms

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


Twenty-First Century Fox (FRA:NXW2) Business Description

Traded in Other Exchanges
N/A
Address
1211 Avenue of the Americas, New York, NY, USA, 10036
21st Century Fox is a media conglomerate with a wide range of assets: a film studio, which creates television programs and movies; broadcast television, including the Fox broadcast network and local TV stations in the U.S.; cable networks, which comprise over 300 channels around the world; and direct-broadcast satellite TV in the form of Sky, a satellite pay-tv provider in Europe.

Twenty-First Century Fox (FRA:NXW2) Headlines

No Headlines