NKE 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.
Nike Inc has a M-score of -2.38 suggests that the company is not a manipulator.
During the past 13 years, the highest Beneish M-Score of Nike Inc was -1.85. The lowest was -3.03. And the median was -2.58.
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 Nike 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 * 1.0032||+||0.528 * 0.9736||+||0.404 * 1.3312||+||0.892 * 1.0982||+||0.115 * 0.9351|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.0239||+||4.679 * -0.0111||-||0.327 * 1.1359|
|This Year (May14) TTM:||Last Year (May13) TTM:|
|Accounts Receivable was $3,434 Mil.|
Revenue was 7425 + 6972 + 6431 + 6971 = $27,799 Mil.
Gross Profit was 3385 + 3103 + 2826 + 3132 = $12,446 Mil.
Total Current Assets was $13,696 Mil.
Total Assets was $18,594 Mil.
Property, Plant and Equipment(Net PPE) was $2,834 Mil.
Depreciation, Depletion and Amortization(DDA) was $632 Mil.
Selling, General & Admin. Expense(SGA) was $8,766 Mil.
Total Current Liabilities was $5,027 Mil.
Long-Term Debt was $1,199 Mil.
Net Income was 691 + 685 + 537 + 780 = $2,693 Mil.
Non Operating Income was -17 + -45 + -13 + -28 = $-103 Mil.
Cash Flow from Operations was 1320 + 754 + 332 + 597 = $3,003 Mil.
|Accounts Receivable was $3,117 Mil.
Revenue was 6697 + 6187 + 5955 + 6474 = $25,313 Mil.
Gross Profit was 2940 + 2736 + 2530 + 2828 = $11,034 Mil.
Total Current Assets was $13,630 Mil.
Total Assets was $17,545 Mil.
Property, Plant and Equipment(Net PPE) was $2,452 Mil.
Depreciation, Depletion and Amortization(DDA) was $504 Mil.
Selling, General & Admin. Expense(SGA) was $7,796 Mil.
Total Current Liabilities was $3,962 Mil.
Long-Term Debt was $1,210 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)|
|=||(3434 / 27799)||/||(3117 / 25313)|
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)|
|=||(3103 / 25313)||/||(3385 / 27799)|
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 - (13696 + 2834) / 18594)||/||(1 - (13630 + 2452) / 17545)|
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))|
|=||(504 / (504 + 2452))||/||(632 / (632 + 2834))|
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)|
|=||(8766 / 27799)||/||(7796 / 25313)|
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)|
|=||((1199 + 5027) / 18594)||/||((1210 + 3962) / 17545)|
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|
|=||(2693 - -103||-||3003)||/||18594|
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.
Nike Inc has a M-score of -2.38 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
Nike Inc Annual Data
Nike Inc Quarterly Data