Caterpillar Beneish M-Score Historical Data
The historical data trend for Caterpillar's Beneish M-Score can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Caterpillar Beneish M-Score Chart
|
Caterpillar Annual Data
|
|
Trend |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
Dec24 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.67 |
-2.58 |
-2.52 |
-2.63 |
-2.58 |
|
Caterpillar Quarterly Data
|
|
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
Mar24 |
Jun24 |
Sep24 |
Dec24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.63 |
-2.63 |
-2.63 |
-2.60 |
-2.58 |
Competitive Comparison of Caterpillar's Beneish M-Score
For the Farm & Heavy Construction Machinery subindustry, Caterpillar's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Caterpillar's Beneish M-Score Distribution in the Farm & Heavy Construction Machinery Industry
For the Farm & Heavy Construction Machinery industry and Industrials sector, Caterpillar's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Caterpillar's Beneish M-Score falls into.
Caterpillar Beneish M-Score Calculation
The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski 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 Caterpillar 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 * 1.1653 | + | 0.528 * 0.9661 | + | 0.404 * 1.028 | + | 0.892 * 1.07 | + | 0.115 * 1.1533 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0858 | + | 4.679 * -0.017944 | - | 0.327 * 1.0038 |
| = | -2.35 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
| This Year (Dec24) TTM: | Last Year (Dec23) TTM: |
Total Receivables was R$114,986 Mil.
Revenue was 98927.715 + 89191.807 + 89888.623 + 78675.86 = R$356,684 Mil.
Gross Profit was 33897.156 + 31587.611 + 33528.473 + 29077.052 = R$128,090 Mil.
Total Current Assets was R$278,706 Mil.
Total Assets was R$535,448 Mil.
Property, Plant and Equipment(Net PPE) was R$81,515 Mil.
Depreciation, Depletion and Amortization(DDA) was R$11,863 Mil.
Selling, General, & Admin. Expense(SGA) was R$36,786 Mil.
Total Current Liabilities was R$196,891 Mil.
Long-Term Debt & Capital Lease Obligation was R$166,868 Mil.
Net Income was 17027.891 + 13645.139 + 14440.134 + 14222.309 = R$59,335 Mil.
Non Operating Income was 1866.906 + -177.21 + 199.286 + 99.596 = R$1,989 Mil.
Cash Flow from Operations was 20700.693 + 19764.408 + 16271.408 + 10218.55 = R$66,955 Mil.
|
Total Receivables was R$92,214 Mil.
Revenue was 83639.586 + 83019.547 + 84056.377 + 82618.813 = R$333,334 Mil.
Gross Profit was 28252.247 + 29370.449 + 29161.03 + 28866.061 = R$115,650 Mil.
Total Current Assets was R$230,041 Mil.
Total Assets was R$428,615 Mil.
Property, Plant and Equipment(Net PPE) was R$62,129 Mil.
Depreciation, Depletion and Amortization(DDA) was R$10,665 Mil.
Selling, General, & Admin. Expense(SGA) was R$31,661 Mil.
Total Current Liabilities was R$170,160 Mil.
Long-Term Debt & Capital Lease Obligation was R$119,908 Mil.
|
1. DSRI = Days Sales in Receivables Index
Measured as the ratio of Revenue in Total 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) |
| = | (114985.547 / 356684.005) | / | (92214.236 / 333334.323) |
| = | 0.322374 | / | 0.276642 |
| | = | 1.1653 |
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) |
| = | (115649.787 / 333334.323) | / | (128090.292 / 356684.005) |
| = | 0.346948 | / | 0.359114 |
| | = | 0.9661 |
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 Property, Plant and Equipment to Total Assets.
| AQI | = | (1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) | / | (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1) |
| = | (1 - (278705.882 + 81515.461) / 535448.164) | / | (1 - (230040.71 + 62129.464) / 428614.905) |
| = | 0.327253 | / | 0.318339 |
| | = | 1.028 |
4. SGI = Sales Growth Index
Ratio of Revenue 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 |
| = | 356684.005 | / | 333334.323 |
| | = | 1.07 |
5. DEPI = Depreciation Index
Measured as the ratio of the rate of Depreciation, Depletion and Amortization 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)) |
| = | (10664.889 / (10664.889 + 62129.464)) | / | (11862.514 / (11862.514 + 81515.461)) |
| = | 0.146507 | / | 0.127038 |
| | = | 1.1533 |
Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.
6. SGAI = Sales, General and Administrative expenses Index
The ratio of Selling, General, & Admin. Expense(SGA) to Sales 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) |
| = | (36786.239 / 356684.005) | / | (31661.134 / 333334.323) |
| = | 0.103134 | / | 0.094983 |
| | = | 1.0858 |
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 in leverage
| LVGI | = | ((LTD_t + CurrentLiabilities_t) / TotalAssets_t) | / | ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1) |
| = | ((166868.451 + 196891.472) / 535448.164) | / | ((119907.906 + 170160.254) / 428614.905) |
| = | 0.679356 | / | 0.676757 |
| | = | 1.0038 |
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 |
| = | (59335.473 - 1988.578 | - | 66955.059) | / | 535448.164 |
| | = | -0.017944 |
An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.
Caterpillar has a M-score of -2.35 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BSP:CATP34 has been successfully added to your