Elanco Animal Health Beneish M-Score Historical Data
The historical data trend for Elanco Animal Health'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.
|
Elanco Animal Health Annual Data
|
|
Trend |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
|
|
|
|
-2.22 |
-2.35 |
-2.59 |
-2.61 |
-2.59 |
|
Elanco Animal Health 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.61 |
-2.49 |
-2.41 |
-2.44 |
-2.59 |
Competitive Comparison
For the Drug Manufacturers - Specialty & Generic subindustry, Elanco Animal Health'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.
Elanco Animal Health Beneish M-Score Distribution
For the Drug Manufacturers industry and Healthcare sector, Elanco Animal Health's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Elanco Animal Health's Beneish M-Score falls into.
Elanco Animal Health 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 Elanco Animal Health 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 * 1.0068 | + | 0.528 * 1.0064 | + | 0.404 * 0.9551 | + | 0.892 * 1.0011 | + | 0.115 * 1.0055 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0139 | + | 4.679 * -0.017964 | - | 0.327 * 1.0525 |
| = | -2.59 |
* 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 $1,010 Mil.
Revenue was 1035 + 1068 + 1057 + 1257 = $4,417 Mil.
Gross Profit was 519 + 581 + 623 + 763 = $2,486 Mil.
Total Current Assets was $3,407 Mil.
Total Assets was $14,362 Mil.
Property, Plant and Equipment(Net PPE) was $1,026 Mil.
Depreciation, Depletion and Amortization(DDA) was $694 Mil.
Selling, General, & Admin. Expense(SGA) was $1,285 Mil.
Total Current Liabilities was $1,241 Mil.
Long-Term Debt & Capital Lease Obligation was $5,736 Mil.
Net Income was -141 + -1096 + -97 + 103 = $-1,231 Mil.
Non Operating Income was -70 + -1067 + -58 + -49 = $-1,244 Mil.
Cash Flow from Operations was 157 + 198 + 61 + -145 = $271 Mil.
|
Total Receivables was $1,002 Mil.
Revenue was 985 + 1026 + 1175 + 1226 = $4,412 Mil.
Gross Profit was 537 + 554 + 691 + 717 = $2,499 Mil.
Total Current Assets was $3,279 Mil.
Total Assets was $15,491 Mil.
Property, Plant and Equipment(Net PPE) was $999 Mil.
Depreciation, Depletion and Amortization(DDA) was $682 Mil.
Selling, General, & Admin. Expense(SGA) was $1,266 Mil.
Total Current Liabilities was $1,702 Mil.
Long-Term Debt & Capital Lease Obligation was $5,448 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) |
| = | (1010 / 4417) | / | (1002 / 4412) |
| = | 0.228662 | / | 0.227108 |
| | = | 1.0068 |
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) |
| = | (2499 / 4412) | / | (2486 / 4417) |
| = | 0.56641 | / | 0.562825 |
| | = | 1.0064 |
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 - (3407 + 1026) / 14362) | / | (1 - (3279 + 999) / 15491) |
| = | 0.691338 | / | 0.72384 |
| | = | 0.9551 |
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 |
| = | 4417 | / | 4412 |
| | = | 1.0011 |
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)) |
| = | (682 / (682 + 999)) | / | (694 / (694 + 1026)) |
| = | 0.405711 | / | 0.403488 |
| | = | 1.0055 |
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) |
| = | (1285 / 4417) | / | (1266 / 4412) |
| = | 0.290921 | / | 0.286945 |
| | = | 1.0139 |
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) |
| = | ((5736 + 1241) / 14362) | / | ((5448 + 1702) / 15491) |
| = | 0.485796 | / | 0.461558 |
| | = | 1.0525 |
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 |
| = | (-1231 - -1244 | - | 271) | / | 14362 |
| | = | -0.017964 |
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.
Elanco Animal Health has a M-score of -2.59 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
ELAN has been successfully added to your