Switch to:
Newell Brands Inc (NYSE:NWL)
Beneish M-Score
-2.64 (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.

Newell Brands Inc has a M-score of -2.64 suggests that the company is not a manipulator.

NWL' s Beneish M-Score Range Over the Past 10 Years
Min: -3.42   Max: -1.27
Current: -2.64

-3.42
-1.27

During the past 13 years, the highest Beneish M-Score of Newell Brands Inc was -1.27. The lowest was -3.42. 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 Newell Brands 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 * 1.0918+0.528 * 0.9934+0.404 * 0.5023+0.892 * 1.0329+0.115 * 1.0244
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0046+4.679 * 0.0075-0.327 * 1.3325
=-2.64

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

This Year (Mar16) TTM:Last Year (Mar15) TTM:
Accounts Receivable was $1,188 Mil.
Revenue was 1314.9 + 1560.8 + 1530 + 1560.9 = $5,967 Mil.
Gross Profit was 505.6 + 597.2 + 598.9 + 621 = $2,323 Mil.
Total Current Assets was $10,489 Mil.
Total Assets was $15,333 Mil.
Property, Plant and Equipment(Net PPE) was $625 Mil.
Depreciation, Depletion and Amortization(DDA) was $172 Mil.
Selling, General & Admin. Expense(SGA) was $1,627 Mil.
Total Current Liabilities was $2,195 Mil.
Long-Term Debt was $10,607 Mil.
Net Income was 40.5 + 13.2 + 134.2 + 148.5 = $336 Mil.
Non Operating Income was -44.4 + -169.6 + -9.3 + -5 = $-228 Mil.
Cash Flow from Operations was -270.9 + 277.7 + 339.9 + 102.5 = $449 Mil.
Accounts Receivable was $1,053 Mil.
Revenue was 1264 + 1526 + 1484.5 + 1502.2 = $5,777 Mil.
Gross Profit was 487.5 + 574.1 + 576.7 + 595.6 = $2,234 Mil.
Total Current Assets was $2,423 Mil.
Total Assets was $6,605 Mil.
Property, Plant and Equipment(Net PPE) was $563 Mil.
Depreciation, Depletion and Amortization(DDA) was $160 Mil.
Selling, General & Admin. Expense(SGA) was $1,568 Mil.
Total Current Liabilities was $2,044 Mil.
Long-Term Debt was $2,094 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)
=(1187.7 / 5966.6) / (1053.2 / 5776.7)
=0.19905809 / 0.18231862
=1.0918

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)
=(2233.9 / 5776.7) / (2322.7 / 5966.6)
=0.38670867 / 0.38928368
=0.9934

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 - (10488.9 + 624.5) / 15332.8) / (1 - (2423 + 563.3) / 6604.6)
=0.27518783 / 0.54784544
=0.5023

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
=5966.6 / 5776.7
=1.0329

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))
=(160.2 / (160.2 + 563.3)) / (172.2 / (172.2 + 624.5))
=0.22142364 / 0.21614158
=1.0244

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)
=(1626.5 / 5966.6) / (1567.6 / 5776.7)
=0.27260081 / 0.271366
=1.0046

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)
=((10606.6 + 2194.9) / 15332.8) / ((2094.1 + 2044.2) / 6604.6)
=0.83490948 / 0.62657845
=1.3325

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
=(336.4 - -228.3 - 449.2) / 15332.8
=0.0075

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.

Newell Brands Inc has a M-score of -2.64 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.

Newell Brands Inc Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.92691.01370.82291.07011.10021.03081.11080.9761.10580.97
GMI 0.92120.94761.07360.8930.96760.99621.00281.00310.9850.9876
AQI 1.01081.02261.10911.02811.02490.96120.96990.98091.05820.9014
SGI 1.08461.03331.00990.8621.01450.97410.99941.01791.02141.0329
DEPI 0.89131.00540.90810.96860.94661.08351.00230.99411.04231.5726
SGAI 1.11111.02811.03991.06121.03821.00850.98740.97961.08151.0183
LVGI 0.93490.9181.13850.91710.99090.96730.93511.02161.12481.06
TATA -0.0394-0.0271-0.066-0.0484-0.0123-0.0678-0.0334-0.0185-0.0265-0.0044
M-score -2.70-2.56-2.92-2.80-2.45-2.79-2.52-2.58-2.52-2.50

Newell Brands Inc Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 0.93220.99461.07491.11371.0531.02610.97430.971.09181.5572
GMI 0.99621.00040.98780.98980.98180.98180.98760.98760.99341.1438
AQI 1.0121.01311.02911.05821.01941.00950.97980.90140.50231.434
SGI 1.02211.0181.01961.01421.02781.03321.03791.03291.03291.4162
DEPI 1.02181.05161.03861.04231.01640.98771.01711.57261.02441.9565
SGAI 0.99791.00581.0461.07261.07411.07941.04941.01831.00460.9685
LVGI 0.98651.00041.12271.12481.16651.14951.0981.061.33250.7581
TATA -0.0196-0.0139-0.0203-0.022-0.0183-0.0218-0.0204-0.00440.0075-0.0171
M-score -2.60-2.52-2.53-2.50-2.56-2.60-2.62-2.50-2.64-1.23
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