Switch to:
St Jude Medical Inc (NYSE:STJ)
Beneish M-Score
-2.45 (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.

St Jude Medical Inc has a M-score of -2.45 suggests that the company is not a manipulator.

STJ' s Beneish M-Score Range Over the Past 10 Years
Min: -2.85   Max: -1.93
Current: -2.45

-2.85
-1.93

During the past 13 years, the highest Beneish M-Score of St Jude Medical Inc was -1.93. The lowest was -2.85. And the median was -2.55.


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 St Jude Medical 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 * 1.033+0.528 * 1.0305+0.404 * 1.3365+0.892 * 0.9856+0.115 * 0.9287
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0266+4.679 * -0.012-0.327 * 1.2202
=-2.45

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

This Year (Dec15) TTM:Last Year (Dec14) TTM:
Accounts Receivable was $1,237 Mil.
Revenue was 1447 + 1339 + 1410 + 1345 = $5,541 Mil.
Gross Profit was 946 + 914 + 986 + 950 = $3,796 Mil.
Total Current Assets was $3,265 Mil.
Total Assets was $13,064 Mil.
Property, Plant and Equipment(Net PPE) was $1,320 Mil.
Depreciation, Depletion and Amortization(DDA) was $334 Mil.
Selling, General & Admin. Expense(SGA) was $1,878 Mil.
Total Current Liabilities was $2,473 Mil.
Long-Term Debt was $5,229 Mil.
Net Income was 113 + 215 + 290 + 262 = $880 Mil.
Non Operating Income was 7 + -12 + 0 + 3 = $-2 Mil.
Cash Flow from Operations was 187 + 411 + 207 + 234 = $1,039 Mil.
Accounts Receivable was $1,215 Mil.
Revenue was 1439 + 1372 + 1448 + 1363 = $5,622 Mil.
Gross Profit was 1014 + 960 + 1015 + 980 = $3,969 Mil.
Total Current Assets was $3,900 Mil.
Total Assets was $10,193 Mil.
Property, Plant and Equipment(Net PPE) was $1,343 Mil.
Depreciation, Depletion and Amortization(DDA) was $310 Mil.
Selling, General & Admin. Expense(SGA) was $1,856 Mil.
Total Current Liabilities was $2,666 Mil.
Long-Term Debt was $2,259 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)
=(1237 / 5541) / (1215 / 5622)
=0.2232449 / 0.21611526
=1.033

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)
=(914 / 5622) / (946 / 5541)
=0.70597652 / 0.6850749
=1.0305

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 - (3265 + 1320) / 13064) / (1 - (3900 + 1343) / 10193)
=0.64903552 / 0.48562739
=1.3365

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
=5541 / 5622
=0.9856

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))
=(310 / (310 + 1343)) / (334 / (334 + 1320))
=0.18753781 / 0.2019347
=0.9287

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)
=(1878 / 5541) / (1856 / 5622)
=0.33892799 / 0.33013163
=1.0266

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)
=((5229 + 2473) / 13064) / ((2259 + 2666) / 10193)
=0.58955909 / 0.48317473
=1.2202

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
=(880 - -2 - 1039) / 13064
=-0.012

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.

St Jude Medical Inc has a M-score of -2.45 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.

St Jude Medical Inc Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.98081.01440.93160.99071.03080.94511.00631.05450.8361.033
GMI 1.00460.99860.990.99931.007311.00891.00931.01121.0305
AQI 1.01830.8781.02270.90741.19750.94290.9721.0381.00991.3365
SGI 1.13281.14441.15451.07291.10331.08650.98060.99961.0220.9856
DEPI 1.07711.0481.1851.09581.00370.8861.0570.95510.92780.9287
SGAI 1.08881.01091.02530.95410.98341.05550.92510.99670.96391.0266
LVGI 0.90761.18910.98761.09730.97451.0281.12711.02451.01091.2202
TATA -0.0214-0.0546-0.0949-0.0124-0.0425-0.0473-0.06-0.0046-0.0293-0.012
M-score -2.45-2.70-2.82-2.53-2.46-2.73-2.80-2.44-2.74-2.45

St Jude Medical Inc Quarterly Data

Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16
DSRI 1.05451.01541.02030.92730.8360.86640.86250.89611.0331.0478
GMI 1.00931.00591.01541.01291.01121.01591.00681.00841.03051.0421
AQI 1.0380.99910.98921.02371.00991.09321.09940.88831.33651.2861
SGI 0.99961.01471.02431.02831.0221.01410.99910.98720.98561.0071
DEPI 0.95510.9160.8930.91750.92780.92940.94310.940.92871.0369
SGAI 1.00150.98550.98620.98511.00611.01990.9970.98591.02661.0452
LVGI 1.02451.02441.08491.10431.01090.97090.94661.11721.22021.1947
TATA -0.0046-0.0137-0.0218-0.0307-0.0293-0.0266-0.0153-0.0206-0.0120.0004
M-score -2.44-2.53-2.58-2.69-2.75-2.67-2.62-2.77-2.45-2.36
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)

GuruFocus Premium Plus Membership

FEEDBACK