Switch to:
Humana Inc (NYSE:HUM)
Beneish M-Score
-2.43 (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.

Humana Inc has a M-score of -2.43 suggests that the company is not a manipulator.

HUM' s Beneish M-Score Range Over the Past 10 Years
Min: -5.14   Max: 0.09
Current: -2.43

-5.14
0.09

During the past 13 years, the highest Beneish M-Score of Humana Inc was 0.09. The lowest was -5.14. And the median was -2.52.


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 Humana 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 * 0.959+0.528 * 1+0.404 * 0.9962+0.892 * 1.0718+0.115 * 1.1093
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8543+4.679 * -0.0061-0.327 * 0.9437
=-2.43

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

This Year (Mar16) TTM:Last Year (Mar15) TTM:
Accounts Receivable was $1,737 Mil.
Revenue was 13800 + 13361 + 13363 + 13732 = $54,256 Mil.
Gross Profit was 13800 + 13361 + 13363 + 13732 = $54,256 Mil.
Total Current Assets was $0 Mil.
Total Assets was $26,934 Mil.
Property, Plant and Equipment(Net PPE) was $1,420 Mil.
Depreciation, Depletion and Amortization(DDA) was $448 Mil.
Selling, General & Admin. Expense(SGA) was $7,141 Mil.
Total Current Liabilities was $0 Mil.
Long-Term Debt was $3,793 Mil.
Net Income was 234 + 101 + 314 + 431 = $1,080 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 482 + 337 + 1032 + -608 = $1,243 Mil.
Accounts Receivable was $1,690 Mil.
Revenue was 13833 + 12328 + 12238 + 12222 = $50,621 Mil.
Gross Profit was 13833 + 12328 + 12238 + 12222 = $50,621 Mil.
Total Current Assets was $0 Mil.
Total Assets was $25,624 Mil.
Property, Plant and Equipment(Net PPE) was $1,258 Mil.
Depreciation, Depletion and Amortization(DDA) was $456 Mil.
Selling, General & Admin. Expense(SGA) was $7,799 Mil.
Total Current Liabilities was $0 Mil.
Long-Term Debt was $3,824 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)
=(1737 / 54256) / (1690 / 50621)
=0.03201489 / 0.03338535
=0.959

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)
=(50621 / 50621) / (54256 / 54256)
=1 / 1
=1

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 - (0 + 1420) / 26934) / (1 - (0 + 1258) / 25624)
=0.94727853 / 0.9509054
=0.9962

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
=54256 / 50621
=1.0718

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))
=(456 / (456 + 1258)) / (448 / (448 + 1420))
=0.26604434 / 0.23982869
=1.1093

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)
=(7141 / 54256) / (7799 / 50621)
=0.13161678 / 0.15406649
=0.8543

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)
=((3793 + 0) / 26934) / ((3824 + 0) / 25624)
=0.14082572 / 0.14923509
=0.9437

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
=(1080 - 0 - 1243) / 26934
=-0.0061

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.

Humana Inc has a M-score of -2.43 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.

Humana Inc Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.62150.76811.13940.97511.06440.99140.66731.22740.94420.985
GMI 1111111111
AQI 1.01781.00470.99471.0070.99720.99910.99640.9961.0070.996
SGI 1.48541.18091.14461.06961.09391.08751.06231.05591.1741.1194
DEPI 0.98070.9530.95070.87811.1040.9781.05950.90840.96781.0967
SGAI 0.93450.97430.99131.0021.00831.06391.01731.03231.02390.8558
LVGI 1.68031.04281.13330.79830.87410.90391.39490.95951.29660.9513
TATA -0.1125-0.025-0.0257-0.027-0.0709-0.0373-0.0351-0.0234-0.020.0165
M-score -3.13-2.66-2.39-2.51-2.62-2.57-3.02-2.33-2.57-2.26

Humana Inc Quarterly Data

Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16
DSRI 1.22741.02351.17231.06930.94420.97270.87510.85490.9850.959
GMI 1111111111
AQI 0.9960.99810.99851.00111.0071.00641.00481.00020.9960.9962
SGI 1.05591.07991.11061.13951.1741.191.17311.14881.11941.0718
DEPI 0.90840.94991.00671.0540.96780.96720.95540.96391.09671.1093
SGAI 1.03231.05191.0661.0681.02390.97910.93850.88750.85580.8543
LVGI 0.95950.92590.89791.26281.29661.29621.34191.00040.95130.9437
TATA -0.0234-0.0376-0.0239-0.018-0.020.0060.02560.02450.0165-0.0061
M-score -2.33-2.55-2.31-2.47-2.57-2.40-2.43-2.35-2.26-2.43
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