Switch to:
Johnson & Johnson  (NYSE:JNJ) Beneish M-Score: -2.40 (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.

Johnson & Johnson has a M-score of -2.40 suggests that the company is not a manipulator.

NYSE:JNJ' s Beneish M-Score Range Over the Past 10 Years
Min: -2.76   Max: -2.22
Current: -2.4

-2.76
-2.22

During the past 13 years, the highest Beneish M-Score of Johnson & Johnson was -2.22. The lowest was -2.76. And the median was -2.59.


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.

Johnson & Johnson 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 -2.40 -2.53 -2.63 -2.70 -2.48

Johnson & Johnson Quarterly Data

Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17
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 -2.49 -2.48 -2.49 -2.31 -2.40

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 Johnson & Johnson 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 * 1.0735+0.528 * 1.0193+0.404 * 1.438+0.892 * 1.0386+0.115 * 0.8365
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9711+4.679 * -0.0333-0.327 * 1.1274
=-2.40

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

This Year (Sep17) TTM:Last Year (Sep16) TTM:
Accounts Receivable was $13,155 Mil.
Revenue was 19650 + 18839 + 17766 + 18106 = $74,361 Mil.
Gross Profit was 12748 + 13016 + 12380 + 12572 = $50,716 Mil.
Total Current Assets was $41,829 Mil.
Total Assets was $155,658 Mil.
Property, Plant and Equipment(Net PPE) was $16,628 Mil.
Depreciation, Depletion and Amortization(DDA) was $4,828 Mil.
Selling, General, & Admin. Expense(SGA) was $20,704 Mil.
Total Current Liabilities was $31,806 Mil.
Long-Term Debt & Capital Lease Obligation was $26,675 Mil.
Net Income was 3764 + 3827 + 4422 + 3814 = $15,827 Mil.
Non-Recurring Items was 167 + -599 + 75 + -244 = $-601 Mil.
Cash Flow from Operations was 6266 + 5772 + 2913 + 6653 = $21,604 Mil.
Accounts Receivable was $11,798 Mil.
Revenue was 17820 + 18482 + 17482 + 17811 = $71,595 Mil.
Gross Profit was 12334 + 13146 + 12153 + 12138 = $49,771 Mil.
Total Current Assets was $63,319 Mil.
Total Assets was $140,369 Mil.
Property, Plant and Equipment(Net PPE) was $16,095 Mil.
(DDA) was $3,732 Mil.
Selling, General, & Admin. Expense(SGA) was $20,527 Mil.
Total Current Liabilities was $23,230 Mil.
Long-Term Debt & Capital Lease Obligation was $23,546 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)
=(13155 / 74361) / (11798 / 71595)
=0.17690725 / 0.16478804
=1.0735

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)
=(49771 / 71595) / (50716 / 74361)
=0.69517424 / 0.68202418
=1.0193

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 - (41829 + 16628) / 155658) / (1 - (63319 + 16095) / 140369)
=0.62445232 / 0.4342483
=1.438

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
=74361 / 71595
=1.0386

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))
=(3732 / (3732 + 16095)) / (4828 / (4828 + 16628))
=0.18822817 / 0.22501864
=0.8365

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)
=(20704 / 74361) / (20527 / 71595)
=0.27842552 / 0.28670997
=0.9711

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)
=((26675 + 31806) / 155658) / ((23546 + 23230) / 140369)
=0.37570186 / 0.33323597
=1.1274

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
=(15827 - -601 - 21604) / 155658
=-0.0333

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.

Johnson & Johnson has a M-score of -2.40 suggests that the company will not be a manipulator.


Headlines

From the Internet

JNJ
Geron Short Interest Dropping Steadily

- Seekingalpha 2017-11-17 14:18:31

JNJ
Denali Therapeutics Files Raise 100 Million Ipo

- Seekingalpha 2017-11-17 13:43:35

JNJ
Right Time Buy Johnson And Johnson

- Seekingalpha 2017-11-17 11:49:39

JNJ
3 Things Biotech Learn Today November 17 2017

- Seekingalpha 2017-11-17 08:00:07

JNJ
Wall Street Breakfast Nafta Talks Resume Mexico City

- Seekingalpha 2017-11-17 06:36:38

JNJ
40 Dividend Stocks Battling 2018

- Seekingalpha 2017-11-17 03:46:42

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