Switch to:
Usana Health Sciences Inc (NYSE:USNA)
Beneish M-Score
-2.76 (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.

Usana Health Sciences Inc has a M-score of -2.76 suggests that the company is not a manipulator.

USNA' s 10-Year Beneish M-Score Range
Min: -10000000   Max: 10000000
Current: -2.76

-10000000
10000000

During the past 13 years, the highest Beneish M-Score of Usana Health Sciences Inc was 10000000.00. The lowest was -10000000.00. 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 Usana Health Sciences 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+0.528 * 0.987+0.404 * 0.8949+0.892 * 1.1941+0.115 * 1.0851
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0134+4.679 * -0.081-0.327 * 1.1054
=-2.76

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

This Year (Jun15) TTM:Last Year (Jun14) TTM:
Accounts Receivable was $0.0 Mil.
Revenue was 233.244 + 219.378 + 227.87 + 191.944 = $872.4 Mil.
Gross Profit was 193.155 + 181.014 + 190.354 + 157.359 = $721.9 Mil.
Total Current Assets was $244.8 Mil.
Total Assets was $408.5 Mil.
Property, Plant and Equipment(Net PPE) was $73.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $9.0 Mil.
Selling, General & Admin. Expense(SGA) was $591.4 Mil.
Total Current Liabilities was $112.9 Mil.
Long-Term Debt was $0.0 Mil.
Net Income was 25.416 + 19.68 + 21.3 + 19.498 = $85.9 Mil.
Non Operating Income was -0.311 + 0.014 + -0.521 + -0.3 = $-1.1 Mil.
Cash Flow from Operations was 22.606 + 23.561 + 37.79 + 36.145 = $120.1 Mil.
Accounts Receivable was $0.0 Mil.
Revenue was 188.256 + 182.401 + 186.266 + 173.691 = $730.6 Mil.
Gross Profit was 153.391 + 148.573 + 152.488 + 142.2 = $596.7 Mil.
Total Current Assets was $201.9 Mil.
Total Assets was $354.9 Mil.
Property, Plant and Equipment(Net PPE) was $65.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $8.8 Mil.
Selling, General & Admin. Expense(SGA) was $488.7 Mil.
Total Current Liabilities was $88.7 Mil.
Long-Term Debt was $0.0 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)
=(0 / 872.436) / (0 / 730.614)
=0 / 0
=1

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)
=(181.014 / 730.614) / (193.155 / 872.436)
=0.81664463 / 0.82743261
=0.987

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 - (244.815 + 73.939) / 408.51) / (1 - (201.925 + 65.859) / 354.921)
=0.21971555 / 0.24551097
=0.8949

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
=872.436 / 730.614
=1.1941

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))
=(8.821 / (8.821 + 65.859)) / (9.032 / (9.032 + 73.939))
=0.1181173 / 0.10885731
=1.0851

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)
=(591.43 / 872.436) / (488.745 / 730.614)
=0.67790646 / 0.66895105
=1.0134

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)
=((0 + 112.856) / 408.51) / ((0 + 88.705) / 354.921)
=0.27626251 / 0.24992886
=1.1054

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
=(85.894 - -1.118 - 120.102) / 408.51
=-0.081

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.

Usana Health Sciences Inc has a M-score of -2.76 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.

Usana Health Sciences Inc Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 11.23951.16540.99750.4641.7610.73551.30631.49130.8602
GMI 0.96161.00070.98620.99930.99790.97420.98821.00460.99871.0008
AQI 1.09040.7791.11971.0561.07882.79950.98170.86010.79691.159
SGI 1.16951.15921.15881.01391.01851.18471.12421.11481.10711.1007
DEPI 0.85411.30421.66810.88050.96010.90930.98760.97880.94341.2034
SGAI 1.01061.02541.03081.10320.9961.00821.01280.96770.98491.0227
LVGI 1.13491.10481.56971.16890.52660.73510.86351.08530.98191.1917
TATA -0.1215-0.2012-0.1157-0.12140.003-0.1032-0.0793-0.0987-0.0523-0.0791
M-score -2.94-3.15-2.80-3.10-2.76-1.31-2.96-2.64-2.26-2.87

Usana Health Sciences Inc Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 1111.49131110.860211
GMI 1.00591.00411.00090.998711.00741.00761.00080.99580.987
AQI 0.93780.83860.84130.79690.83980.99031.23181.1591.03570.8949
SGI 1.12021.14471.11871.10711.10221.05591.06911.10071.13121.1941
DEPI 0.95430.9390.94260.94340.97131.1291.10921.20341.21631.0851
SGAI 0.9640.95710.96770.98490.99841.01941.01351.02271.02271.0134
LVGI 1.10540.9761.0230.98190.82541.00131.33591.19171.36721.1054
TATA -0.0738-0.0608-0.0492-0.0523-0.0073-0.0272-0.0804-0.0791-0.122-0.081
M-score -2.77-2.69-2.68-2.26-2.43-2.55-2.80-2.87-3.02-2.76
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