Switch to:
Danaher Corp (NYSE:DHR)
Beneish M-Score
-2.70 (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.

Danaher Corp has a M-score of -2.70 suggests that the company is not a manipulator.

DHR' s 10-Year Beneish M-Score Range
Min: -2.87   Max: -2.13
Current: -2.7

-2.87
-2.13

During the past 13 years, the highest Beneish M-Score of Danaher Corp was -2.13. The lowest was -2.87. And the median was -2.50.


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 Danaher 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 * 0.9465+0.528 * 0.9868+0.404 * 1.0146+0.892 * 1.0371+0.115 * 0.9385
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0309+4.679 * -0.0379-0.327 * 1.0524
=-2.70

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

This Year (Jun15) TTM:Last Year (Jun14) TTM:
Accounts Receivable was $3,565 Mil.
Revenue was 5127.1 + 4873.3 + 5417.2 + 4870.3 = $20,288 Mil.
Gross Profit was 2760.2 + 2600 + 2803.7 + 2565.7 = $10,730 Mil.
Total Current Assets was $9,655 Mil.
Total Assets was $36,987 Mil.
Property, Plant and Equipment(Net PPE) was $2,161 Mil.
Depreciation, Depletion and Amortization(DDA) was $974 Mil.
Selling, General & Admin. Expense(SGA) was $5,923 Mil.
Total Current Liabilities was $5,056 Mil.
Long-Term Debt was $3,053 Mil.
Net Income was 695.6 + 569.8 + 661.7 + 680.6 = $2,608 Mil.
Non Operating Income was 0 + 0 + 99.1 + 38.2 = $137 Mil.
Cash Flow from Operations was 1094 + 523.6 + 1239.4 + 1016.1 = $3,873 Mil.
Accounts Receivable was $3,632 Mil.
Revenue was 4963.6 + 4662.7 + 5266.7 + 4669.1 = $19,562 Mil.
Gross Profit was 2620.2 + 2452.9 + 2711.7 + 2424.7 = $10,210 Mil.
Total Current Assets was $9,507 Mil.
Total Assets was $35,652 Mil.
Property, Plant and Equipment(Net PPE) was $2,232 Mil.
Depreciation, Depletion and Amortization(DDA) was $919 Mil.
Selling, General & Admin. Expense(SGA) was $5,540 Mil.
Total Current Liabilities was $4,407 Mil.
Long-Term Debt was $3,020 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)
=(3565.2 / 20287.9) / (3631.8 / 19562.1)
=0.17573036 / 0.18565491
=0.9465

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)
=(2600 / 19562.1) / (2760.2 / 20287.9)
=0.52190205 / 0.52886696
=0.9868

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 - (9654.5 + 2161.3) / 36986.8) / (1 - (9507.3 + 2232.1) / 35652.1)
=0.68054008 / 0.67072346
=1.0146

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
=20287.9 / 19562.1
=1.0371

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))
=(918.7 / (918.7 + 2232.1)) / (974.1 / (974.1 + 2161.3))
=0.29157674 / 0.31067806
=0.9385

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)
=(5922.8 / 20287.9) / (5539.8 / 19562.1)
=0.29193756 / 0.28319046
=1.0309

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)
=((3052.7 + 5055.6) / 36986.8) / ((3020 + 4406.7) / 35652.1)
=0.21922145 / 0.20831031
=1.0524

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
=(2607.7 - 137.3 - 3873.1) / 36986.8
=-0.0379

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.

Danaher Corp has a M-score of -2.70 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.

Danaher Corp Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 1.00090.97741.02960.82911.14861.03171.0720.9441.0091.0107
GMI 0.97090.97540.96980.97730.9910.92511.00420.98570.98980.9933
AQI 1.05151.11451.05930.98930.96851.01961.04640.97810.95561.018
SGI 1.14261.20261.16481.15160.88091.1221.28211.13491.0471.0416
DEPI 0.9050.9541.02030.8321.01860.92081.07640.82380.97790.9645
SGAI 0.86651.06331.02471.07071.08261.00670.99730.99081.00151.0067
LVGI 0.92651.11240.94940.84070.95180.95051.14270.92030.7971.0354
TATA -0.0329-0.0343-0.0158-0.031-0.0331-0.0262-0.0141-0.031-0.0381-0.0356
M-score -2.46-2.50-2.36-2.64-2.62-2.49-2.24-2.57-2.57-2.61

Danaher Corp Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 0.96851.02961.08051.0091.05751.05080.9881.01070.95510.9465
GMI 0.97940.9720.98220.98980.9910.9950.9930.99330.99120.9868
AQI 0.9660.95130.97410.95560.96810.9770.94351.0181.04211.0146
SGI 1.07451.031.04581.0471.05151.05331.04981.04161.04081.0371
DEPI 0.89640.99010.99140.97790.98490.98550.95420.96450.94290.9385
SGAI 0.99641.01221.01011.00150.99650.99320.9991.00671.02181.0309
LVGI 0.88950.87320.8420.7970.85940.83770.91341.03541.00661.0524
TATA -0.0359-0.0314-0.0297-0.0381-0.0308-0.0317-0.0318-0.0356-0.0371-0.0379
M-score -2.61-2.57-2.47-2.57-2.50-2.49-2.60-2.61-2.66-2.70
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