Switch to:
Colfax Corp (NYSE:CFX)
Beneish M-Score
-2.61 (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.

Colfax Corp has a M-score of -2.61 suggests that the company is not a manipulator.

CFX' s Beneish M-Score Range Over the Past 10 Years
Min: -4.25   Max: 1.82
Current: -2.61

-4.25
1.82

During the past 12 years, the highest Beneish M-Score of Colfax Corp was 1.82. The lowest was -4.25. And the median was -2.53.


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 Colfax Corp 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 * 1.0143+0.528 * 1.0103+0.404 * 1.0097+0.892 * 0.918+0.115 * 0.9875
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0096+4.679 * -0.0182-0.327 * 0.9645
=-2.61

* 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 $922 Mil.
Revenue was 879.204 + 957.249 + 876.843 + 1061.464 = $3,775 Mil.
Gross Profit was 275.407 + 301.105 + 280.521 + 333.425 = $1,190 Mil.
Total Current Assets was $1,803 Mil.
Total Assets was $6,542 Mil.
Property, Plant and Equipment(Net PPE) was $632 Mil.
Depreciation, Depletion and Amortization(DDA) was $151 Mil.
Selling, General & Admin. Expense(SGA) was $860 Mil.
Total Current Liabilities was $1,075 Mil.
Long-Term Debt was $1,379 Mil.
Net Income was 27.97 + 39.754 + 22.615 + 44.197 = $135 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 45.442 + 40.896 + 15.516 + 151.675 = $254 Mil.
Accounts Receivable was $990 Mil.
Revenue was 969.144 + 1025.375 + 911.07 + 1206.356 = $4,112 Mil.
Gross Profit was 295.874 + 328.037 + 294.438 + 391.847 = $1,310 Mil.
Total Current Assets was $1,999 Mil.
Total Assets was $7,040 Mil.
Property, Plant and Equipment(Net PPE) was $664 Mil.
Depreciation, Depletion and Amortization(DDA) was $156 Mil.
Selling, General & Admin. Expense(SGA) was $928 Mil.
Total Current Liabilities was $1,205 Mil.
Long-Term Debt was $1,532 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)
=(922.247 / 3774.76) / (990.452 / 4111.945)
=0.24431937 / 0.2408719
=1.0143

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)
=(1310.196 / 4111.945) / (1190.458 / 3774.76)
=0.31863169 / 0.31537316
=1.0103

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 - (1803.241 + 632.219) / 6542.392) / (1 - (1999.092 + 664.2) / 7039.896)
=0.62774166 / 0.62168589
=1.0097

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
=3774.76 / 4111.945
=0.918

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))
=(156.052 / (156.052 + 664.2)) / (150.867 / (150.867 + 632.219))
=0.19024885 / 0.192657
=0.9875

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)
=(860.285 / 3774.76) / (928.228 / 4111.945)
=0.22790456 / 0.2257394
=1.0096

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)
=((1379.058 + 1074.847) / 6542.392) / ((1532.267 + 1205.426) / 7039.896)
=0.37507765 / 0.38888259
=0.9645

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
=(134.536 - 0 - 253.529) / 6542.392
=-0.0182

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.

Colfax Corp has a M-score of -2.61 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.

Colfax Corp Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 1.10430.96761.0021.00881.07350.93631.31711.09040.91461.006
GMI 1.02541.00210.96581.01471.0021.01991.17630.94810.97091.0134
AQI 0.98090.85420.99141.06330.97690.99210.91151.03961.08661.0514
SGI 1.13931.28631.19460.8681.03231.27945.64451.0751.09920.8578
DEPI 1.05110.87981.15910.98370.88760.79620.94631.54060.70491.0014
SGAI 1.07860.67221.54880.71121.14960.95290.98880.88511.06431.0444
LVGI 1.05280.990.68570.86171.11271.21471.49030.92060.90410.9646
TATA 0.0219-0.01070.0355-0.0148-0.0448-0.0483-0.0388-0.02780.0009-0.0202
M-score -2.18-2.32-2.13-2.53-2.68-2.591.67-2.36-2.46-2.66

Colfax Corp Quarterly Data

Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16
DSRI 1.11340.99870.91460.91830.91621.00541.0060.98990.98571.0143
GMI 0.97560.98250.97090.96220.9730.98771.01341.02641.02811.0103
AQI 1.14961.16111.08661.12351.04151.03121.05141.04391.02191.0097
SGI 1.1091.12951.09921.03870.97020.89590.85780.87760.89730.918
DEPI 1.0780.85890.70490.66220.81630.9121.00141.08880.96390.9875
SGAI 0.94050.96861.06431.08411.02781.06181.04441.04111.06881.0096
LVGI 0.93320.92390.90411.08070.90380.98360.96460.9771.02780.9645
TATA 0.0022-0.00370.0009-0.0077-0.0224-0.0188-0.0202-0.0272-0.0256-0.0182
M-score -2.18-2.31-2.46-2.61-2.68-2.67-2.66-2.68-2.71-2.61
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