ABBV has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
During the past 8 years, the highest Beneish M-Score of AbbVie Inc was -2.00. The lowest was -2.93. And the median was -2.56.
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 AbbVie 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 * 0.8969||+||0.528 * 1.0397||+||0.404 * 1.1111||+||0.892 * 1.1216||+||0.115 * 0.7842|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.8173||+||4.679 * -0.0084||-||0.327 * 0.9243|
* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.
|This Year (Dec16) TTM:||Last Year (Dec15) TTM:|
|Accounts Receivable was $4,758 Mil.|
Revenue was 6796 + 6432 + 6452 + 5958 = $25,638 Mil.
Gross Profit was 5241 + 4928 + 5047 + 4589 = $19,805 Mil.
Total Current Assets was $16,187 Mil.
Total Assets was $66,099 Mil.
Property, Plant and Equipment(Net PPE) was $2,604 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,189 Mil.
Selling, General & Admin. Expense(SGA) was $5,855 Mil.
Total Current Liabilities was $9,781 Mil.
Long-Term Debt was $36,440 Mil.
Net Income was 1391 + 1598 + 1610 + 1354 = $5,953 Mil.
Non Operating Income was -70 + -97 + -66 + -302 = $-535 Mil.
Cash Flow from Operations was 1541 + 1454 + 1918 + 2128 = $7,041 Mil.
|Accounts Receivable was $4,730 Mil.
Revenue was 6400 + 5944 + 5475 + 5040 = $22,859 Mil.
Gross Profit was 4925 + 4777 + 4559 + 4098 = $18,359 Mil.
Total Current Assets was $16,314 Mil.
Total Assets was $53,050 Mil.
Property, Plant and Equipment(Net PPE) was $2,565 Mil.
Depreciation, Depletion and Amortization(DDA) was $836 Mil.
Selling, General & Admin. Expense(SGA) was $6,387 Mil.
Total Current Liabilities was $10,894 Mil.
Long-Term Debt was $29,240 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(4758 / 25638)||/||(4730 / 22859)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(18359 / 22859)||/||(19805 / 25638)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (16187 + 2604) / 66099)||/||(1 - (16314 + 2565) / 53050)|
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.
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))|
|=||(836 / (836 + 2565))||/||(1189 / (1189 + 2604))|
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)|
|=||(5855 / 25638)||/||(6387 / 22859)|
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)|
|=||((36440 + 9781) / 66099)||/||((29240 + 10894) / 53050)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(5953 - -535||-||7041)||/||66099|
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.
AbbVie Inc has a M-score of -2.41 suggests that the company will not be a manipulator.
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
AbbVie Inc Annual Data
AbbVie Inc Quarterly Data