Switch to:
Amazon.com Inc  (NAS:AMZN) Beneish M-Score: -3.08 (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.

Amazon.com Inc has a M-score of -3.08 suggests that the company is not a manipulator.

NAS:AMZN' s Beneish M-Score Range Over the Past 10 Years
Min: -4.36   Max: 6.36
Current: -3.08

-4.36
6.36

During the past 13 years, the highest Beneish M-Score of Amazon.com Inc was 6.36. The lowest was -4.36. And the median was -2.76.


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

* Premium members only.

Amazon.com Inc Annual Data

Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.78 -3.00 -2.99 -3.32 -2.96

Amazon.com Inc Quarterly Data

Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.12 -3.17 -2.96 -3.00 -3.08

Competitive Comparison
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap.


Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski 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 Amazon.com 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 * 1.0613+0.528 * 0.956+0.404 * 0.9372+0.892 * 1.2444+0.115 * 1.0813
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0819+4.679 * -0.1784-0.327 * 0.9454
=-3.08

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Jun17) TTM:Last Year (Jun16) TTM:
Accounts Receivable was $8,046 Mil.
Revenue was 37955 + 35714 + 43741 + 32714 = $150,124 Mil.
Gross Profit was 14504 + 13274 + 14782 + 11454 = $54,014 Mil.
Total Current Assets was $41,007 Mil.
Total Assets was $87,781 Mil.
Property, Plant and Equipment(Net PPE) was $37,083 Mil.
Depreciation, Depletion and Amortization(DDA) was $9,449 Mil.
Selling, General, & Admin. Expense(SGA) was $31,334 Mil.
Total Current Liabilities was $40,520 Mil.
Long-Term Debt & Capital Lease Obligation was $7,683 Mil.
Net Income was 197 + 724 + 749 + 252 = $1,922 Mil.
Non-Recurring Items was 137 + 48 + 15 + 8 = $208 Mil.
Cash Flow from Operations was 3829 + -1590 + 10652 + 4486 = $17,377 Mil.
Accounts Receivable was $6,092 Mil.
Revenue was 30404 + 29128 + 35747 + 25358 = $120,637 Mil.
Gross Profit was 11224 + 10262 + 11406 + 8603 = $41,495 Mil.
Total Current Assets was $32,220 Mil.
Total Assets was $65,076 Mil.
Property, Plant and Equipment(Net PPE) was $25,190 Mil.
(DDA) was $7,087 Mil.
Selling, General, & Admin. Expense(SGA) was $23,274 Mil.
Total Current Liabilities was $29,587 Mil.
Long-Term Debt & Capital Lease Obligation was $8,212 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Accounts Receivable 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)
=(8046 / 150124) / (6092 / 120637)
=0.05359569 / 0.0504986
=1.0613

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)
=(41495 / 120637) / (54014 / 150124)
=0.34396578 / 0.3597959
=0.956

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 Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (41007 + 37083) / 87781) / (1 - (32220 + 25190) / 65076)
=0.11039974 / 0.11780073
=0.9372

4. SGI = Sales Growth Index

Ratio of Revenue 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
=150124 / 120637
=1.2444

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization 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))
=(7087 / (7087 + 25190)) / (9449 / (9449 + 37083))
=0.21956811 / 0.20306456
=1.0813

6. SGAI = Sales, General and Administrative expenses Index

The ratio of c 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)
=(31334 / 150124) / (23274 / 120637)
=0.20872079 / 0.19292589
=1.0819

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)
=((7683 + 40520) / 87781) / ((8212 + 29587) / 65076)
=0.54912794 / 0.58084394
=0.9454

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
=(1922 - 208 - 17377) / 87781
=-0.1784

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.

Amazon.com Inc has a M-score of -3.08 suggests that the company will not be a manipulator.


Headlines

From the Internet

Netflix Says Become Nation Couch Potatoes

- Seekingalpha 2017-10-17 17:17:29

Dr. Oz Reveals How to Fix Healthcare in America

- theStreet 2017-10-17 15:46:00

T Time Look Gift Horse Mouth

- Seekingalpha 2017-10-17 13:11:28

Earnings: 3 Hot Stocks to Watch

- Fool 2017-10-17 12:25:00

Video: Jim Cramer Reacts to Netflix's Earnings

- theStreet 2017-10-17 11:32:00

Netflix Still Carries Potential Abroad

- theStreet 2017-10-17 11:24:00

Netflix shows that it has no real competitors

- MarketWatch 2017-10-17 11:08:00

Walgreens Pick Sell Offers 40 Percent Upside

- Seekingalpha 2017-10-17 08:26:27

Wall Street Breakfast Dow Earnings Focus Amid Records

- Seekingalpha 2017-10-17 06:59:17

Profit Elephant Room

- Seekingalpha 2017-10-17 05:52:44

Why Amazon Is OK With Losing Money in Some Cases

- theStreet 2017-10-16 21:42:00

Team End September 2017 Review

- Seekingalpha 2017-10-16 16:15:42

Buy Pullback Walgreens Boots Alliance

- Seekingalpha 2017-10-16 15:28:52

Alibaba Vs Amazon Cloud Wars

- Seekingalpha 2017-10-16 15:10:55

5 Things to Watch as IBM Reports Earnings

- theStreet 2017-10-16 15:07:00

Retail Stronger Think

- Seekingalpha 2017-10-16 14:45:28

What Investors Need to Know About Esports

- Zacks 2017-10-16 14:21:00

Amazon: Not This Time!

- Barron's 2017-10-16 12:28:00

Why Did Nordstrom (JWN) Stock Sink Today?

- Zacks 2017-10-16 12:03:00

Believe Hype

- Seekingalpha 2017-10-16 11:26:05

Death Foot Locker Buying Opportunity

- Seekingalpha 2017-10-16 10:53:02

Rumors Suburban Demise Greatly Exaggerated

- Seekingalpha 2017-10-16 10:01:31

Is Wal-Mart Stores Inc. a Buy?

- Fool 2017-10-16 08:30:00

Amazon Brand Building

- Seekingalpha 2017-10-16 08:18:46

Wall Street Breakfast Catalonia Independence

- Seekingalpha 2017-10-16 06:59:32

What Are Citi ThankYou Points Worth?

- Fool 2017-10-16 06:49:00

Ulta

- Seekingalpha 2017-10-16 04:20:09

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)

GF Chat

{{numOfNotice}}
FEEDBACK