Switch to:
Baxter International Inc (NYSE:BAX)
Beneish M-Score
-2.36 (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.

Baxter International Inc has a M-score of -2.36 suggests that the company is not a manipulator.

BAX' s Beneish M-Score Range Over the Past 10 Years
Min: -3.01   Max: -0.36
Current: -2.36

-3.01
-0.36

During the past 13 years, the highest Beneish M-Score of Baxter International Inc was -0.36. The lowest was -3.01. And the median was -2.64.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Baxter International 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 * 1.4172+0.528 * 1.1845+0.404 * 1.3269+0.892 * 0.6925+0.115 * 1.0916
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0149+4.679 * -0.0686-0.327 * 0.711
=-2.36

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

This Year (Sep16) TTM:Last Year (Sep15) TTM:
Accounts Receivable was $1,739 Mil.
Revenue was 2558 + 2585 + 2375 + 2603 = $10,121 Mil.
Gross Profit was 1071 + 972 + 965 + 1072 = $4,080 Mil.
Total Current Assets was $6,589 Mil.
Total Assets was $15,795 Mil.
Property, Plant and Equipment(Net PPE) was $4,327 Mil.
Depreciation, Depletion and Amortization(DDA) was $765 Mil.
Selling, General & Admin. Expense(SGA) was $2,809 Mil.
Total Current Liabilities was $2,606 Mil.
Long-Term Debt was $2,834 Mil.
Net Income was 130 + 1212 + 3380 + 205 = $4,927 Mil.
Non Operating Income was -44 + 1161 + 3169 + 59 = $4,345 Mil.
Cash Flow from Operations was 499 + 775 + -333 + 724 = $1,665 Mil.
Accounts Receivable was $1,772 Mil.
Revenue was 2487 + 3893 + 3764 + 4472 = $14,616 Mil.
Gross Profit was 1034 + 1920 + 1801 + 2224 = $6,979 Mil.
Total Current Assets was $11,138 Mil.
Total Assets was $20,172 Mil.
Property, Plant and Equipment(Net PPE) was $4,338 Mil.
Depreciation, Depletion and Amortization(DDA) was $851 Mil.
Selling, General & Admin. Expense(SGA) was $3,997 Mil.
Total Current Liabilities was $5,981 Mil.
Long-Term Debt was $3,791 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(1739 / 10121) / (1772 / 14616)
=0.17182097 / 0.121237
=1.4172

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)
=(6979 / 14616) / (4080 / 10121)
=0.47749042 / 0.40312222
=1.1845

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (6589 + 4327) / 15795) / (1 - (11138 + 4338) / 20172)
=0.30889522 / 0.23279794
=1.3269

4. SGI = Sales Growth Index

Ratio of sales 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
=10121 / 14616
=0.6925

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(851 / (851 + 4338)) / (765 / (765 + 4327))
=0.16400077 / 0.15023566
=1.0916

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(2809 / 10121) / (3997 / 14616)
=0.27754174 / 0.27346743
=1.0149

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)
=((2834 + 2606) / 15795) / ((3791 + 5981) / 20172)
=0.34441279 / 0.48443387
=0.711

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
=(4927 - 4345 - 1665) / 15795
=-0.0686

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.

Baxter International Inc has a M-score of -2.36 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

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

Baxter International Inc Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.98771.01570.89141.14280.96240.98770.98111.11630.88131.2834
GMI 0.91050.93150.98710.95571.11970.91470.98571.03371.01731.1764
AQI 0.87160.89551.11370.95491.07221.05930.9611.25830.85340.8623
SGI 1.05371.08531.09631.01731.02241.08181.02141.07531.09250.5979
DEPI 1.02581.04410.9521.09420.95521.06541.03441.09950.91810.7021
SGAI 1.06681.01790.97620.9951.04121.0031.03181.02981.00181.2843
LVGI 0.81371.00671.07271.00281.05511.04811.00681.06970.97080.8768
TATA -0.0494-0.037-0.0308-0.038-0.0814-0.0267-0.0459-0.0462-0.023-0.0374
M-score -2.72-2.64-2.62-2.54-2.81-2.57-2.72-2.42-2.66-2.76

Baxter International Inc Quarterly Data

Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16
DSRI 1.09130.89670.87020.9060.98060.71581.01641.03511.03271.4172
GMI 1.06911.07691.01261.01520.98371.00211.07531.10931.22081.1845
AQI 1.42260.90870.85340.85220.70010.79520.86231.06471.38471.3269
SGI 1.14011.14591.10651.05930.99810.8710.7550.68020.61560.6925
DEPI 0.98160.86040.91810.92761.02440.64360.70210.7780.77031.0916
SGAI 1.01830.95980.99411.02781.07191.14091.19041.15821.10151.0149
LVGI 0.93960.99460.97081.06181.17710.90110.87680.61370.59480.711
TATA -0.0524-0.0526-0.02-0.0093-0.02-0.008-0.0376-0.029-0.0499-0.0686
M-score -2.29-2.69-2.65-2.64-2.79-3.01-2.90-2.71-2.67-2.36
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)
FEEDBACK