Affiliated Managers Group Beneish M-Score Historical Data
The historical data trend for Affiliated Managers Group's Beneish M-Score can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
|
Affiliated Managers Group Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
|
|
|
|
|
-2.77 |
-2.98 |
-2.86 |
-3.28 |
-2.65 |
|
Affiliated Managers Group Quarterly Data
|
|
Mar19 |
Jun19 |
Sep19 |
Dec19 |
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
| Beneish M-Score |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.28 |
-3.17 |
-2.70 |
-2.82 |
-2.65 |
Competitive Comparison
For the Asset Management subindustry, Affiliated Managers Group's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:
* 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. Note that "N/A" values will not show up in the chart.
Affiliated Managers Group Beneish M-Score Distribution
For the Asset Management industry and Financial Services sector, Affiliated Managers Group's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Affiliated Managers Group's Beneish M-Score falls into.
Affiliated Managers Group Beneish M-Score 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 Affiliated Managers Group 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 * 1.2159 | + | 0.528 * 0.9538 | + | 0.404 * 0.9801 | + | 0.892 * 0.9588 | + | 0.115 * 1.0404 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9297 | + | 4.679 * -0.071637 | - | 0.327 * 0.9366 |
| = | -2.65 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
| This Year (Dec23) TTM: | Last Year (Dec22) TTM: |
Total Receivables was $368 Mil.
Revenue was 502.6 + 525.2 + 512.5 + 607.3 = $2,148 Mil.
Gross Profit was 258.1 + 313.4 + 283.6 + 352.3 = $1,207 Mil.
Total Current Assets was $1,643 Mil.
Total Assets was $9,060 Mil.
Property, Plant and Equipment(Net PPE) was $67 Mil.
Depreciation, Depletion and Amortization(DDA) was $61 Mil.
Selling, General, & Admin. Expense(SGA) was $351 Mil.
Total Current Liabilities was $629 Mil.
Long-Term Debt & Capital Lease Obligation was $2,538 Mil.
Net Income was 196.1 + 217 + 125.3 + 146 = $684 Mil.
Non Operating Income was 146 + 188 + 68.5 + 56.6 = $459 Mil.
Cash Flow from Operations was 254.9 + 293.9 + 90.7 + 234.8 = $874 Mil.
|
Total Receivables was $316 Mil.
Revenue was 539.7 + 578.6 + 604.1 + 517.4 = $2,240 Mil.
Gross Profit was 265.2 + 304.8 + 335.9 + 295.1 = $1,201 Mil.
Total Current Assets was $1,462 Mil.
Total Assets was $8,881 Mil.
Property, Plant and Equipment(Net PPE) was $69 Mil.
Depreciation, Depletion and Amortization(DDA) was $67 Mil.
Selling, General, & Admin. Expense(SGA) was $393 Mil.
Total Current Liabilities was $778 Mil.
Long-Term Debt & Capital Lease Obligation was $2,535 Mil.
|
1. DSRI = Days Sales in Receivables Index
Measured as the ratio of Revenue in Total 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) |
| = | (368.4 / 2147.6) | / | (316 / 2239.8) |
| = | 0.17154 | / | 0.141084 |
| | = | 1.2159 |
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) |
| = | (1201 / 2239.8) | / | (1207.4 / 2147.6) |
| = | 0.536209 | / | 0.562209 |
| | = | 0.9538 |
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 - (1643 + 67.3) / 9059.6) | / | (1 - (1462.1 + 68.5) / 8881) |
| = | 0.811217 | / | 0.827655 |
| | = | 0.9801 |
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 |
| = | 2147.6 | / | 2239.8 |
| | = | 0.9588 |
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)) |
| = | (67.4 / (67.4 + 68.5)) | / | (61.3 / (61.3 + 67.3)) |
| = | 0.495953 | / | 0.476672 |
| | = | 1.0404 |
Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.
6. SGAI = Sales, General and Administrative expenses Index
The ratio of Selling, General, & Admin. Expense(SGA) to Sales 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) |
| = | (350.5 / 2147.6) | / | (393.2 / 2239.8) |
| = | 0.163205 | / | 0.175551 |
| | = | 0.9297 |
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 in leverage
| LVGI | = | ((LTD_t + CurrentLiabilities_t) / TotalAssets_t) | / | ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1) |
| = | ((2537.5 + 628.5) / 9059.6) | / | ((2535.3 + 778.3) / 8881) |
| = | 0.349464 | / | 0.373111 |
| | = | 0.9366 |
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 |
| = | (684.4 - 459.1 | - | 874.3) | / | 9059.6 |
| | = | -0.071637 |
An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.
Affiliated Managers Group has a M-score of -2.65 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
AMG has been successfully added to your