Switch to:
Cerner Corp (NAS:CERN)
Beneish M-Score
-2.70 (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.

Cerner Corp has a M-score of -2.70 suggests that the company is not a manipulator.

CERN' s 10-Year Beneish M-Score Range
Min: -4.33   Max: -1.75
Current: -2.7

-4.33
-1.75

During the past 13 years, the highest Beneish M-Score of Cerner Corp was -1.75. The lowest was -4.33. And the median was -2.75.


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 Cerner Corp 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 * 0.9879+0.528 * 0.9491+0.404 * 0.8983+0.892 * 1.1151+0.115 * 1.1191
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1459+4.679 * -0.0551-0.327 * 0.9092
=-2.70

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

This Year (Mar14) TTM:Last Year (Mar13) TTM:
Accounts Receivable was $564 Mil.
Revenue was 784.761 + 795.328 + 727.83 + 707.561 = $3,015 Mil.
Gross Profit was 655.662 + 653.212 + 608.253 + 581.761 = $2,499 Mil.
Total Current Assets was $1,915 Mil.
Total Assets was $4,191 Mil.
Property, Plant and Equipment(Net PPE) was $845 Mil.
Depreciation, Depletion and Amortization(DDA) was $274 Mil.
Selling, General & Admin. Expense(SGA) was $1,552 Mil.
Total Current Liabilities was $612 Mil.
Long-Term Debt was $105 Mil.
Net Income was 119.526 + 60.063 + 115.344 + 112.907 = $408 Mil.
Non Operating Income was 2.99 + -8.332 + 3.509 + 2.733 = $1 Mil.
Cash Flow from Operations was 155.787 + 141.48 + 164.23 + 176.507 = $638 Mil.
Accounts Receivable was $512 Mil.
Revenue was 680.029 + 710.384 + 676.482 + 637.358 = $2,704 Mil.
Gross Profit was 552.8 + 557.273 + 526.904 + 489.858 = $2,127 Mil.
Total Current Assets was $1,728 Mil.
Total Assets was $3,765 Mil.
Property, Plant and Equipment(Net PPE) was $606 Mil.
Depreciation, Depletion and Amortization(DDA) was $229 Mil.
Selling, General & Admin. Expense(SGA) was $1,215 Mil.
Total Current Liabilities was $572 Mil.
Long-Term Debt was $135 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)
=(564.086 / 3015.48) / (512.078 / 2704.253)
=0.18706342 / 0.18936024
=0.9879

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)
=(653.212 / 2704.253) / (655.662 / 3015.48)
=0.78647782 / 0.82868664
=0.9491

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 - (1915.181 + 845.104) / 4191.348) / (1 - (1727.56 + 606.449) / 3765.149)
=0.34143264 / 0.38010182
=0.8983

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
=3015.48 / 2704.253
=1.1151

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))
=(229.132 / (229.132 + 606.449)) / (274.291 / (274.291 + 845.104))
=0.27421878 / 0.24503504
=1.1191

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)
=(1552.174 / 3015.48) / (1214.755 / 2704.253)
=0.5147353 / 0.44920168
=1.1459

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)
=((104.827 + 611.667) / 4191.348) / ((135.47 + 572.423) / 3765.149)
=0.17094596 / 0.18801195
=0.9092

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
=(407.84 - 0.9 - 638.004) / 4191.348
=-0.0551

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.

Cerner Corp has a M-score of -2.70 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.

Cerner Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 0.99690.89640.96050.9811.08740.98640.93390.99180.8480.9238
GMI 0.97531.00950.98950.96710.99070.98981.0061.03421.03590.9376
AQI 0.94061.11740.93920.93371.18470.80131.39911.04741.0791.0381
SGI 1.10331.25311.18721.10291.10270.99751.10671.19081.20981.092
DEPI 0.89431.00781.0821.04430.95210.96080.97140.92191.07851.126
SGAI 0.98570.97811.03621.02930.9821.00130.98010.94950.96451.1454
LVGI 0.89221.11140.95780.82550.87310.87740.73091.13511.10450.9486
TATA -0.1082-0.1099-0.0835-0.0864-0.0492-0.0718-0.0902-0.0799-0.0852-0.0728
M-score -2.91-2.84-2.75-2.80-2.43-2.88-2.62-2.70-2.80-2.82

Cerner Corp Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DSRI 0.99180.92690.78380.80380.8480.83190.95260.88770.92380.9879
GMI 1.03421.0471.05521.04491.03590.99640.96750.9480.93760.9491
AQI 1.04740.99571.00051.0371.0791.13421.13231.1491.03810.8983
SGI 1.19081.23141.24611.23131.20981.14941.12521.09921.0921.1151
DEPI 0.92190.94561.01181.05111.07851.10361.10181.10571.1261.1191
SGAI 0.94950.94580.93780.94980.96450.99391.02821.05661.14541.1459
LVGI 1.13511.1561.11851.09591.10451.07051.07220.98170.94860.9092
TATA -0.0809-0.0811-0.0878-0.0939-0.0845-0.0918-0.0843-0.0731-0.0728-0.0551
M-score -2.70-2.75-2.87-2.87-2.80-2.89-2.79-2.80-2.82-2.70
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
Email Hide