GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » MGM Growth Properties LLC (NYSE:MGP) » Definitions » Beneish M-Score

MGM Growth Properties LLC (MGM Growth Properties LLC) Beneish M-Score : -2.76 (As of May. 05, 2024)


View and export this data going back to 2016. Start your Free Trial

What is MGM Growth Properties LLC 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.

Good Sign:

Beneish M-Score -2.76 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for MGM Growth Properties LLC's Beneish M-Score or its related term are showing as below:

MGP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.67   Med: -2.86   Max: 1.24
Current: -2.76

During the past 8 years, the highest Beneish M-Score of MGM Growth Properties LLC was 1.24. The lowest was -3.67. And the median was -2.86.


MGM Growth Properties LLC Beneish M-Score Historical Data

The historical data trend for MGM Growth Properties LLC'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.

MGM Growth Properties LLC Beneish M-Score Chart

MGM Growth Properties LLC Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial -2.60 -2.57 -3.32 -2.85 -2.76

MGM Growth Properties LLC Quarterly Data
Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22
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 -2.89 -2.89 -2.86 -2.76 -2.76

Competitive Comparison of MGM Growth Properties LLC's Beneish M-Score

For the REIT - Diversified subindustry, MGM Growth Properties LLC'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.


MGM Growth Properties LLC's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, MGM Growth Properties LLC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where MGM Growth Properties LLC's Beneish M-Score falls into.



MGM Growth Properties LLC 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 MGM Growth Properties LLC 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 * 0.9993+0.404 * 1.0156+0.892 * 1.0158+0.115 * 0.9779
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1903+4.679 * -0.05871-0.327 * 0.9578
=-2.76

* 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 (Mar22) TTM:Last Year (Mar21) TTM:
Total Receivables was $0.5 Mil.
Revenue was 201.936 + 199.037 + 194.342 + 194.342 = $789.7 Mil.
Gross Profit was 196.112 + 193.149 + 188.422 + 188.422 = $766.1 Mil.
Total Current Assets was $28.9 Mil.
Total Assets was $10,361.3 Mil.
Property, Plant and Equipment(Net PPE) was $278.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $240.4 Mil.
Selling, General, & Admin. Expense(SGA) was $18.0 Mil.
Total Current Liabilities was $197.3 Mil.
Long-Term Debt & Capital Lease Obligation was $4,506.4 Mil.
Net Income was 69.428 + 52.048 + 49.968 + 43.889 = $215.3 Mil.
Non Operating Income was 52.795 + 29.095 + 22.666 + 17.777 = $122.3 Mil.
Cash Flow from Operations was 190.364 + 181.866 + 159.147 + 169.935 = $701.3 Mil.
Total Receivables was $0.0 Mil.
Revenue was 194.342 + 194.343 + 194.342 + 194.342 = $777.4 Mil.
Gross Profit was 188.422 + 188.422 + 188.422 + 188.422 = $753.7 Mil.
Total Current Assets was $167.5 Mil.
Total Assets was $10,062.2 Mil.
Property, Plant and Equipment(Net PPE) was $280.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $232.7 Mil.
Selling, General, & Admin. Expense(SGA) was $14.9 Mil.
Total Current Liabilities was $266.3 Mil.
Long-Term Debt & Capital Lease Obligation was $4,502.8 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)
=(0.493 / 789.657) / (0 / 777.369)
=0.000624 / 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)
=(753.688 / 777.369) / (766.105 / 789.657)
=0.969537 / 0.970174
=0.9993

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 - (28.875 + 278.173) / 10361.291) / (1 - (167.541 + 280.708) / 10062.225)
=0.970366 / 0.955452
=1.0156

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
=789.657 / 777.369
=1.0158

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))
=(232.743 / (232.743 + 280.708)) / (240.369 / (240.369 + 278.173))
=0.453292 / 0.463548
=0.9779

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)
=(17.96 / 789.657) / (14.853 / 777.369)
=0.022744 / 0.019107
=1.1903

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)
=((4506.4 + 197.306) / 10361.291) / ((4502.825 + 266.256) / 10062.225)
=0.453969 / 0.473959
=0.9578

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
=(215.333 - 122.333 - 701.312) / 10361.291
=-0.05871

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.

MGM Growth Properties LLC has a M-score of -2.76 suggests that the company is unlikely to be a manipulator.


MGM Growth Properties LLC Beneish M-Score Related Terms

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


MGM Growth Properties LLC (MGM Growth Properties LLC) Business Description

Traded in Other Exchanges
N/A
Address
1980 Festival Plaza Drive, Suite 750, Las Vegas, NV, USA, 89135
MGM Growth Properties LLC is a real estate investment trust engaged in owning, acquiring and leasing large-scale casino resort properties, including casino gaming, hotel, convention, dining, entertainment, retail and mixed-use facilities, and other resort amenities. The company's property portfolio consists of entertainment and gaming-related properties located on the Las Vegas Strip Mandalay Bay, The Mirage, Monte Carlo, New York-New York, Luxor and Excalibur, and The Park, a dining and entertainment complex located between New York-New York and Monte Carlo. It owns casino resort properties MGM Grand Detroit in Detroit, Michigan, Beau Rivage and Gold Strike Tunica, located in Mississippi, Borgata in Atlantic City, New Jersey, and MGM National Harbor in Prince George's County, Maryland.
Executives
Andy H Chien officer: CFO and Treasurer C/O MGM GROWTH PROPERTIES LLC, 6385 S. RAINBOW BLVD., SUITE 500, LAS VEGAS NV 89118
Paul J Salem director 50 KENNEDY PLAZA, 18TH FLOOR, PROVIDENCE RI 02903
Daniel J Taylor director 3600 LAS VEGAS BLVD., S., LAS VEGAS NV 89109
James C. Stewart officer: Chief Executive Officer C/O MGM GROWTH PROPERTIES LLC, 6385 S. RAINBOW BLVD., SUITE 500, LAS VEGAS NV 89118
Thomas A Roberts director C/O MGM GROWTH PROPERTIES LLC 6385 S. RAINBOW BLVD., SUITE 500 LAS VEGAS NV 89118
Charles Irving director C/O MGM GROWTH PROPERTIES LLC 6385 S. RAINBOW BOULEVARD, SUITE 500 LAS VEGAS NV 89118
Kathryn Coleman director 6385 S RAINBOW BOULEVARD, STE. 500 LAS VEGAS NV 89118
Michael Rietbrock other: Former Director C/O MGM GROWTH PROPERTIES LLC 6385 S. RAINBOW BLVD., SUITE 500 LAS VEGAS NV 89118
James Murren other: former director 3600 LAS VEGAS BOULEVARD SOUTH, LAS VEGAS NV 89109
Robert W Smith director C/O MGM GROWTH PROPERTIES LLC 6385 S. RAINBOW BLVD., SUITE 500 LAS VEGAS NV 89118
Sanders Corey Ian director 3950 LAS VEGAS BLVD., S., LAS VEGAS NV 89119
Lau Knicks officer: ED Acct & Finance (Controller) 1980 FESTIVAL PLAZA DR., SUITE 750, LAS VEGAS NV 89135
William Hornbuckle director 3600 LAS VEGAS BOULEVARD SOUTH, LAS VEGAS NV 89109
John Mcmanus director 3600 LAS VEGAS BLVD, S., EXECUTIVE OFFICES, LAS VEGAS NV 89119
Resorts International Mgm 10 percent owner 3600 LAS VEGAS BLVD S., LAS VEGAS NV 89109

MGM Growth Properties LLC (MGM Growth Properties LLC) Headlines

From GuruFocus

MGM GROWTH PROPERTIES REPORTS FIRST QUARTER FINANCIAL RESULTS

By PRNewswire PRNewswire 04-21-2022

MGM Growth Properties Reports First Quarter Financial Results

By PRNewswire PRNewswire 04-30-2021

LASALLE INVESTMENT MANAGEMENT SECURITIES LLC Buys 2, Sells 3 in 2nd Quarter

By GuruFocus Research GuruFocus Editor 08-16-2022