Switch to:
Baxter International Inc (NYSE:BAX)
Beneish M-Score
-2.90 (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 -2.90 suggests that the company is not a manipulator.

BAX' s Beneish M-Score Range Over the Past 10 Years
Min: -2.91   Max: -0.36
Current: -2.9

-2.91
-0.36

During the past 13 years, the highest Beneish M-Score of Baxter International Inc was -0.36. The lowest was -2.91. And the median was -2.62.


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 * 1.0164+0.528 * 1.0753+0.404 * 0.8623+0.892 * 0.755+0.115 * 0.7021
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1904+4.679 * -0.0376-0.327 * 0.8768
=-2.90

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Dec15) TTM:Last Year (Dec14) TTM:
Accounts Receivable was $2,151 Mil.
Revenue was 2603 + 2487 + 3893 + 3764 = $12,747 Mil.
Gross Profit was 1072 + 1034 + 1920 + 1801 = $5,827 Mil.
Total Current Assets was $11,796 Mil.
Total Assets was $20,975 Mil.
Property, Plant and Equipment(Net PPE) was $4,386 Mil.
Depreciation, Depletion and Amortization(DDA) was $759 Mil.
Selling, General & Admin. Expense(SGA) was $3,639 Mil.
Total Current Liabilities was $5,750 Mil.
Long-Term Debt was $3,935 Mil.
Net Income was 205 + 1 + 332 + 430 = $968 Mil.
Non Operating Income was 59 + -91 + 67 + 74 = $109 Mil.
Cash Flow from Operations was 724 + 131 + 696 + 96 = $1,647 Mil.
Accounts Receivable was $2,803 Mil.
Revenue was 4472 + 4197 + 4264 + 3951 = $16,884 Mil.
Gross Profit was 2224 + 2073 + 2041 + 1961 = $8,299 Mil.
Total Current Assets was $10,351 Mil.
Total Assets was $25,917 Mil.
Property, Plant and Equipment(Net PPE) was $8,698 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,005 Mil.
Selling, General & Admin. Expense(SGA) was $4,049 Mil.
Total Current Liabilities was $6,042 Mil.
Long-Term Debt was $7,606 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)
=(2151 / 12747) / (2803 / 16884)
=0.16874559 / 0.16601516
=1.0164

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)
=(1034 / 16884) / (1072 / 12747)
=0.49153044 / 0.45712717
=1.0753

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 - (11796 + 4386) / 20975) / (1 - (10351 + 8698) / 25917)
=0.22851013 / 0.26499981
=0.8623

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
=12747 / 16884
=0.755

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))
=(1005 / (1005 + 8698)) / (759 / (759 + 4386))
=0.10357621 / 0.14752187
=0.7021

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)
=(3639 / 12747) / (4049 / 16884)
=0.28547894 / 0.23981284
=1.1904

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)
=((3935 + 5750) / 20975) / ((7606 + 6042) / 25917)
=0.46174017 / 0.52660416
=0.8768

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
=(968 - 109 - 1647) / 20975
=-0.0376

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 -2.90 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 own 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

Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16
DSRI 1.11631.05571.09130.89670.87020.9060.98060.71581.0164
GMI 1.03371.04131.06911.07691.01261.01520.98371.00211.0753
AQI 1.25831.20081.42260.90870.85340.85220.70010.79520.8623
SGI 1.07531.10611.14011.14591.10651.05930.99810.8710.755
DEPI 1.09951.0490.98160.86040.91810.92761.02440.64360.7021
SGAI 1.02981.02191.01830.95980.99411.02781.07191.14091.1904
LVGI 1.06971.06560.93960.99460.97081.06181.17710.90110.8768
TATA -0.0462-0.0548-0.0524-0.0526-0.02-0.0093-0.02-0.008-0.0376
M-score -2.42-2.51-2.29-2.69-2.65-2.64-2.79-3.01-2.90
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)

GuruFocus Premium Plus Membership

FEEDBACK