Switch to:
Alkermes PLC (NAS:ALKS)
Beneish M-Score
-2.59 (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.

Alkermes PLC has a M-score of -2.59 suggests that the company is not a manipulator.

ALKS' s 10-Year Beneish M-Score Range
Min: -4.22   Max: 0.52
Current: -2.59

-4.22
0.52

During the past 13 years, the highest Beneish M-Score of Alkermes PLC was 0.52. The lowest was -4.22. And the median was -2.40.


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 Alkermes PLC 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 * 1.5537+0.528 * 0.9763+0.404 * 0.8786+0.892 * 0.7678+0.115 * 0.8764
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.38+4.679 * -0.0661-0.327 * 0.8802
=-2.59

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Sep14) TTM:Last Year (Sep13) TTM:
Accounts Receivable was $143.7 Mil.
Revenue was 159.992 + 153.424 + 130.212 + 0 = $443.6 Mil.
Gross Profit was 112.657 + 110.134 + 91.373 + 0 = $314.2 Mil.
Total Current Assets was $812.9 Mil.
Total Assets was $1,837.9 Mil.
Property, Plant and Equipment(Net PPE) was $262.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $96.1 Mil.
Selling, General & Admin. Expense(SGA) was $145.1 Mil.
Total Current Liabilities was $110.1 Mil.
Long-Term Debt was $352.8 Mil.
Net Income was -39.956 + 3.735 + -24.354 + 0 = $-60.6 Mil.
Non Operating Income was -0.885 + 28.099 + -1.85 + 0 = $25.4 Mil.
Cash Flow from Operations was -7.809 + 8.777 + -3.472 + 38.106 = $35.6 Mil.
Accounts Receivable was $120.4 Mil.
Revenue was 139.802 + 138.631 + 163.422 + 135.909 = $577.8 Mil.
Gross Profit was 94.379 + 92.64 + 115.431 + 96.995 = $399.4 Mil.
Total Current Assets was $523.6 Mil.
Total Assets was $1,512.4 Mil.
Property, Plant and Equipment(Net PPE) was $274.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $84.3 Mil.
Selling, General & Admin. Expense(SGA) was $136.9 Mil.
Total Current Liabilities was $73.7 Mil.
Long-Term Debt was $359.1 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)
=(143.692 / 443.628) / (120.448 / 577.764)
=0.32390201 / 0.20847266
=1.5537

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)
=(110.134 / 577.764) / (112.657 / 443.628)
=0.6913636 / 0.70816991
=0.9763

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 - (812.906 + 262.128) / 1837.855) / (1 - (523.58 + 274.377) / 1512.437)
=0.41506049 / 0.47240315
=0.8786

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
=443.628 / 577.764
=0.7678

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))
=(84.323 / (84.323 + 274.377)) / (96.083 / (96.083 + 262.128))
=0.23507945 / 0.26823018
=0.8764

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)
=(145.101 / 443.628) / (136.933 / 577.764)
=0.32707809 / 0.23700507
=1.38

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)
=((352.801 + 110.14) / 1837.855) / ((359.122 + 73.717) / 1512.437)
=0.25189202 / 0.28618647
=0.8802

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
=(-60.575 - 25.364 - 35.602) / 1837.855
=-0.0661

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.

Alkermes PLC has a M-score of -2.59 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 own currency.

Alkermes PLC Annual Data

Mar04Mar05Mar06Mar07Mar08Mar09Mar10Mar11Mar12Mar13
DSRI 1.91060.83740.96660.97770.84040.38331.88760.86672.00820.8761
GMI 1.50060.65810.90671.05840.97660.95821.21.00321.07070.956
AQI 0.82780.90420.72780.62359.3130.74491.0521.48052.39320.9518
SGI 0.82631.94922.18851.44041.00311.35780.54551.04692.08951.4759
DEPI 0.90381.01971.1420.99370.90841.10710.42852.45940.35341.1598
SGAI 1.18010.56810.64021.14150.89340.73032.37721.03430.79510.6191
LVGI 0.70431.45750.95870.45350.80070.68260.840.60093.48020.8246
TATA -0.0064-0.0067-0.2346-0.1298-0.05790.1721-0.0524-0.087-0.0778-0.0703
M-score -1.58-2.11-2.62-2.680.52-1.89-2.44-2.48-1.19-2.40

Alkermes PLC Quarterly Data

Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14
DSRI 1.68420.55090.65540.87610.82281.0881.39191.41591.5537
GMI 1.07221.1111.04780.9560.98680.96441.03310.9870.9763
AQI 5.10610.93680.94290.95180.95450.89890.81810.72560.8786
SGI 2.3292.32491.74671.47591.16991.08530.710.75350.7678
DEPI 0.30670.11740.30361.15981.21761.25880.79060.83610.8764
SGAI 0.61680.50170.56420.61910.81070.96231.28721.36581.38
LVGI 3.51250.89210.87020.82460.82730.90670.8020.83830.8802
TATA -0.0625-0.0965-0.0915-0.0703-0.0912-0.0769-0.0605-0.0748-0.0661
M-score -0.10-2.11-2.52-2.40-2.83-2.68-2.73-2.81-2.59
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)
Free 7-day Trial
FEEDBACK