Switch to:
Varian Medical Systems Inc (NYSE:VAR)
Beneish M-Score
-2.07 (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.

Varian Medical Systems Inc has a M-score of -2.07 signals that the company is a manipulator.

VAR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.01   Max: -2
Current: -2.07

-3.01
-2

During the past 13 years, the highest Beneish M-Score of Varian Medical Systems Inc was -2.00. The lowest was -3.01. And the median was -2.51.


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 Varian Medical Systems 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 * 1.2356+0.528 * 1.0198+0.404 * 1.4639+0.892 * 1.0096+0.115 * 0.969
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0615+4.679 * 0.0069-0.327 * 1.0994
=-2.07

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

This Year (Jun16) TTM:Last Year (Jun15) TTM:
Accounts Receivable was $840 Mil.
Revenue was 789.419 + 758.767 + 757.133 + 817.84 = $3,123 Mil.
Gross Profit was 346.43 + 317.218 + 309.692 + 318.17 = $1,292 Mil.
Total Current Assets was $2,547 Mil.
Total Assets was $3,759 Mil.
Property, Plant and Equipment(Net PPE) was $372 Mil.
Depreciation, Depletion and Amortization(DDA) was $75 Mil.
Selling, General & Admin. Expense(SGA) was $525 Mil.
Total Current Liabilities was $1,618 Mil.
Long-Term Debt was $300 Mil.
Net Income was 98.795 + 96.971 + 89.027 + 98.696 = $383 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 95.217 + 31.905 + 77.222 + 153.389 = $358 Mil.
Accounts Receivable was $674 Mil.
Revenue was 784.011 + 759.406 + 737.854 + 812.107 = $3,093 Mil.
Gross Profit was 314.976 + 322.538 + 327.008 + 340.059 = $1,305 Mil.
Total Current Assets was $2,649 Mil.
Total Assets was $3,532 Mil.
Property, Plant and Equipment(Net PPE) was $343 Mil.
Depreciation, Depletion and Amortization(DDA) was $66 Mil.
Selling, General & Admin. Expense(SGA) was $490 Mil.
Total Current Liabilities was $1,289 Mil.
Long-Term Debt was $350 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)
=(840.437 / 3123.159) / (673.706 / 3093.378)
=0.26909837 / 0.21778974
=1.2356

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)
=(1304.581 / 3093.378) / (1291.51 / 3123.159)
=0.42173346 / 0.41352682
=1.0198

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 - (2546.623 + 372.496) / 3759.452) / (1 - (2648.935 + 343.417) / 3531.579)
=0.2235254 / 0.15268723
=1.4639

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
=3123.159 / 3093.378
=1.0096

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))
=(66.486 / (66.486 + 343.417)) / (74.886 / (74.886 + 372.496))
=0.16219935 / 0.16738715
=0.969

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)
=(525.317 / 3123.159) / (490.168 / 3093.378)
=0.16820053 / 0.15845719
=1.0615

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)
=((300 + 1617.711) / 3759.452) / ((350 + 1288.646) / 3531.579)
=0.51010387 / 0.46399812
=1.0994

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
=(383.489 - 0 - 357.733) / 3759.452
=0.0069

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.

Varian Medical Systems Inc has a M-score of -2.07 signals that the company is likely to 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.

Varian Medical Systems Inc Annual Data

Sep06Sep07Sep08Sep09Sep10Sep11Sep12Sep13Sep14Sep15
DSRI 1.16010.97840.81331.11670.95690.97421.00760.96271.01151.0365
GMI 1.03320.99420.98490.97730.99680.99491.02641.00360.99491.0312
AQI 1.05611.40370.87790.87661.00110.88930.99730.90411.211.2366
SGI 1.15571.09841.17931.06971.06441.10191.0811.04841.03631.0162
DEPI 1.08171.17091.0970.99650.94630.98290.9111.02611.06571.0191
SGAI 1.06520.99430.98760.98250.92761.02151.02280.99061.10570.9699
LVGI 1.00491.06420.84430.91011.05711.14280.95281.07561.01941.0094
TATA 0.0287-0.0361-0.04690.0063-0.0432-0.0296-0.0228-0.0049-0.0135-0.0161
M-score -2.02-2.42-2.70-2.31-2.68-2.65-2.49-2.55-2.44-2.39

Varian Medical Systems Inc Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 1.05881.1111.01150.90570.87970.87651.03651.14341.1811.2356
GMI 0.99850.99050.99490.99370.99531.01711.03121.05681.0631.0198
AQI 0.95971.05371.211.09481.13821.01741.23661.27861.20341.4639
SGI 1.02681.02681.03631.03371.02371.02851.01621.01371.01991.0096
DEPI 1.12731.13811.06571.01680.96710.96421.01911.00780.99850.969
SGAI 1.03811.09391.10571.16931.06320.98350.96990.90120.94421.0615
LVGI 1.12041.15081.01941.04580.99621.00151.00941.08011.09941.0994
TATA -0.0290.0013-0.0135-0.02520-0.0257-0.0161-0.0163-0.01250.0069
M-score -2.59-2.38-2.44-2.66-2.53-2.67-2.39-2.28-2.26-2.07
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