TD Ameritrade Holding 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 TD Ameritrade Holding 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 * 1.044 | + | 0.528 * 1 | + | 0.404 * 1.3932 | + | 0.892 * 1.0119 | + | 0.115 * 1.0103 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0803 | + | 4.679 * -0.083539 | - | 0.327 * 1.039 |
| = | -2.69 |
* 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 (Jun20) TTM: | Last Year (Jun19) TTM: |
Total Receivables was $24,311 Mil.
Revenue was 1561 + 1449 + 1259 + 1522 = $5,791 Mil.
Gross Profit was 1561 + 1449 + 1259 + 1522 = $5,791 Mil.
Total Current Assets was $34,738 Mil.
Total Assets was $54,394 Mil.
Property, Plant and Equipment(Net PPE) was $894 Mil.
Depreciation, Depletion and Amortization(DDA) was $288 Mil.
Selling, General, & Admin. Expense(SGA) was $2,136 Mil.
Total Current Liabilities was $40,807 Mil.
Long-Term Debt & Capital Lease Obligation was $3,736 Mil.
Net Income was 569 + 446 + 379 + 550 = $1,944 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was -4953 + 10067 + -473 + 1847 = $6,488 Mil.
|
Total Receivables was $23,014 Mil.
Revenue was 1454 + 1414 + 1484 + 1371 = $5,723 Mil.
Gross Profit was 1454 + 1414 + 1484 + 1371 = $5,723 Mil.
Total Current Assets was $30,106 Mil.
Total Assets was $41,119 Mil.
Property, Plant and Equipment(Net PPE) was $833 Mil.
Depreciation, Depletion and Amortization(DDA) was $272 Mil.
Selling, General, & Admin. Expense(SGA) was $1,954 Mil.
Total Current Liabilities was $28,833 Mil.
Long-Term Debt & Capital Lease Obligation was $3,574 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) |
| = | (24311 / 5791) | / | (23014 / 5723) |
| = | 4.198066 | / | 4.021317 |
| | = | 1.044 |
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) |
| = | (5723 / 5723) | / | (5791 / 5791) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (34738 + 894) / 54394) | / | (1 - (30106 + 833) / 41119) |
| = | 0.344928 | / | 0.247574 |
| | = | 1.3932 |
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 |
| = | 5791 | / | 5723 |
| | = | 1.0119 |
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)) |
| = | (272 / (272 + 833)) | / | (288 / (288 + 894)) |
| = | 0.246154 | / | 0.243655 |
| | = | 1.0103 |
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) |
| = | (2136 / 5791) | / | (1954 / 5723) |
| = | 0.368848 | / | 0.341429 |
| | = | 1.0803 |
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) |
| = | ((3736 + 40807) / 54394) | / | ((3574 + 28833) / 41119) |
| = | 0.818895 | / | 0.788127 |
| | = | 1.039 |
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 |
| = | (1944 - 0 | - | 6488) | / | 54394 |
| | = | -0.083539 |
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.
TD Ameritrade Holding has a M-score of -2.69 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
AMTD has been successfully added to your