Switch to:
Amgen Inc (NAS:AMGN)
Beneish M-Score
-2.52 (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.

Amgen Inc has a M-score of -2.52 suggests that the company is not a manipulator.

AMGN' s Beneish M-Score Range Over the Past 10 Years
Min: -3.17   Max: 0.36
Current: -2.52

-3.17
0.36

During the past 13 years, the highest Beneish M-Score of Amgen Inc was 0.36. The lowest was -3.17. And the median was -2.64.


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 Amgen 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 * 1.0445+0.528 * 0.9784+0.404 * 0.8985+0.892 * 1.0515+0.115 * 0.9903
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0306+4.679 * -0.0139-0.327 * 1.0024
=-2.52

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Sep16) TTM:Last Year (Sep15) TTM:
Accounts Receivable was $3,186 Mil.
Revenue was 5811 + 5688 + 5527 + 5536 = $22,562 Mil.
Gross Profit was 4784 + 4638 + 4509 + 4465 = $18,396 Mil.
Total Current Assets was $45,844 Mil.
Total Assets was $78,150 Mil.
Property, Plant and Equipment(Net PPE) was $4,912 Mil.
Depreciation, Depletion and Amortization(DDA) was $2,088 Mil.
Selling, General & Admin. Expense(SGA) was $5,155 Mil.
Total Current Liabilities was $10,542 Mil.
Long-Term Debt was $30,526 Mil.
Net Income was 2017 + 1870 + 1900 + 1800 = $7,587 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 2662 + 2677 + 1915 + 1419 = $8,673 Mil.
Accounts Receivable was $2,901 Mil.
Revenue was 5723 + 5370 + 5033 + 5331 = $21,457 Mil.
Gross Profit was 4689 + 4281 + 4000 + 4148 = $17,118 Mil.
Total Current Assets was $38,844 Mil.
Total Assets was $71,869 Mil.
Property, Plant and Equipment(Net PPE) was $4,988 Mil.
Depreciation, Depletion and Amortization(DDA) was $2,091 Mil.
Selling, General & Admin. Expense(SGA) was $4,757 Mil.
Total Current Liabilities was $7,165 Mil.
Long-Term Debt was $30,511 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)
=(3186 / 22562) / (2901 / 21457)
=0.14121089 / 0.13520063
=1.0445

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)
=(17118 / 21457) / (18396 / 22562)
=0.79778161 / 0.81535325
=0.9784

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 - (45844 + 4912) / 78150) / (1 - (38844 + 4988) / 71869)
=0.35053103 / 0.39011257
=0.8985

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
=22562 / 21457
=1.0515

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))
=(2091 / (2091 + 4988)) / (2088 / (2088 + 4912))
=0.2953807 / 0.29828571
=0.9903

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)
=(5155 / 22562) / (4757 / 21457)
=0.22848152 / 0.22169921
=1.0306

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)
=((30526 + 10542) / 78150) / ((30511 + 7165) / 71869)
=0.52550224 / 0.52423159
=1.0024

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
=(7587 - 0 - 8673) / 78150
=-0.0139

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.

Amgen Inc has a M-score of -2.52 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 local exchange's currency.

Amgen Inc Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 1.0460.95550.97141.04241.07691.19820.78470.99020.87881.0895
GMI 0.97581.0310.9770.98811.00551.03181.01410.99251.05290.9686
AQI 0.93240.94540.93140.89660.90380.95121.00821.54440.83380.9311
SGI 1.14791.03531.01570.97591.02811.03511.1081.08171.07431.0797
DEPI 1.02260.83131.09030.99860.99380.95080.96430.87520.67770.9517
SGAI 1.0510.96451.10991.0331.01421.09120.96570.99550.84380.9552
LVGI 1.62531.05810.87040.94651.09831.38231.07030.95730.94940.982
TATA -0.0722-0.0645-0.0531-0.0437-0.0267-0.0294-0.0283-0.0183-0.0492-0.0299
M-score -2.89-2.83-2.75-2.70-2.58-2.55-2.72-2.29-2.79-2.50

Amgen Inc Quarterly Data

Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16
DSRI 0.91520.8080.87880.93390.96561.13341.08951.12181.02341.0445
GMI 1.0281.04731.05291.02211.00720.98250.96860.97280.96940.9784
AQI 1.27941.12510.83380.83850.93030.93720.93110.89430.91750.8985
SGI 1.10211.09161.07431.08521.06711.08681.07971.07681.08231.0515
DEPI 0.70570.63070.67770.76260.83580.93540.95170.96480.97780.9903
SGAI 0.90940.89010.84380.85810.89860.89450.95520.9921.00781.0306
LVGI 1.02040.98290.94940.93190.94870.95060.9821.02970.97281.0024
TATA -0.0288-0.0432-0.0492-0.0462-0.0581-0.0511-0.0299-0.0305-0.0195-0.0139
M-score -2.50-2.72-2.79-2.72-2.73-2.53-2.50-2.51-2.52-2.52
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)
FEEDBACK