Switch to:
GuruFocus has detected 6 Warning Signs with Campbell Soup Co $CPB.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
Campbell Soup Co (NYSE:CPB)
Beneish M-Score
-3.71 (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.

Campbell Soup Co has a M-score of -3.71 suggests that the company is not a manipulator.

CPB' s Beneish M-Score Range Over the Past 10 Years
Min: -3.71   Max: -1.8
Current: -3.71

-3.71
-1.8

During the past 13 years, the highest Beneish M-Score of Campbell Soup Co was -1.80. The lowest was -3.71. And the median was -2.67.


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 Campbell Soup Co 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+0.528 * 0.9609+0.404 * 0.9725+0.892 * 0.9932+0.115 * 0.9835
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9816+4.679 * -0.0578-0.327 * 1.017
=-3.71

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Apr17) TTM:Last Year (Apr16) TTM:
Accounts Receivable was $0 Mil.
Revenue was 1853 + 2171 + 2202 + 1687 = $7,913 Mil.
Gross Profit was 678 + 825 + 841 + 546 = $2,890 Mil.
Total Current Assets was $1,790 Mil.
Total Assets was $7,451 Mil.
Property, Plant and Equipment(Net PPE) was $2,372 Mil.
Depreciation, Depletion and Amortization(DDA) was $314 Mil.
Selling, General & Admin. Expense(SGA) was $1,477 Mil.
Total Current Liabilities was $2,352 Mil.
Long-Term Debt was $2,270 Mil.
Net Income was 176 + 101 + 292 + -81 = $488 Mil.
Non Operating Income was -4 + -219 + -7 + -142 = $-372 Mil.
Cash Flow from Operations was 344 + 446 + 221 + 280 = $1,291 Mil.
Accounts Receivable was $648 Mil.
Revenue was 1870 + 2201 + 2203 + 1693 = $7,967 Mil.
Gross Profit was 660 + 819 + 755 + 562 = $2,796 Mil.
Total Current Assets was $2,042 Mil.
Total Assets was $8,081 Mil.
Property, Plant and Equipment(Net PPE) was $2,371 Mil.
Depreciation, Depletion and Amortization(DDA) was $308 Mil.
Selling, General & Admin. Expense(SGA) was $1,515 Mil.
Total Current Liabilities was $2,377 Mil.
Long-Term Debt was $2,552 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)
=(0 / 7913) / (648 / 7967)
=0 / 0.08133551
=0

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)
=(2796 / 7967) / (2890 / 7913)
=0.35094766 / 0.36522179
=0.9609

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 - (1790 + 2372) / 7451) / (1 - (2042 + 2371) / 8081)
=0.44141726 / 0.45390422
=0.9725

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
=7913 / 7967
=0.9932

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))
=(308 / (308 + 2371)) / (314 / (314 + 2372))
=0.11496827 / 0.11690246
=0.9835

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)
=(1477 / 7913) / (1515 / 7967)
=0.18665487 / 0.19015941
=0.9816

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)
=((2270 + 2352) / 7451) / ((2552 + 2377) / 8081)
=0.62031942 / 0.60994926
=1.017

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
=(488 - -372 - 1291) / 7451
=-0.0578

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.

Campbell Soup Co has a M-score of -3.71 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.

Campbell Soup Co Annual Data

Jul07Jul08Jul09Jul10Jul11Jul12Jul13Jul14Jul15Jul16
DSRI 1.16940.90590.97660.95831.17540.98311.02320.89721.13140.9822
GMI 1.03051.02490.99330.97271.0151.03241.08291.00641.04390.9857
AQI 0.92281.00150.95090.96881.00760.98921.14530.98660.98870.998
SGI 1.00571.0830.94851.01190.93061.00451.12221.02680.97750.985
DEPI 1.05850.92451.11761.08040.96461.03070.71861.31241.0171.0079
SGAI 0.91620.97460.99360.98530.96021.0190.95140.90251.00941.0487
LVGI 0.9870.9791.02610.99881.00720.96951.1220.92151.0260.9388
TATA 0.02330.0907-0.0609-0.0314-0.0391-0.0504-0.06740.0032-0.0504-0.0967
M-score -2.20-2.05-2.85-2.67-2.55-2.70-2.63-2.46-2.60-2.96

Campbell Soup Co Quarterly Data

Jan15Apr15Jul15Oct15Jan16Apr16Jul16Oct16Jan17Apr17
DSRI 0.99210.94631.13141.02721.00791.04570.98221.02340.93510
GMI 1.02281.00081.04391.04730.99641.0110.98570.94840.9730.9609
AQI 0.98630.97470.98870.9920.99220.98790.9981.00050.97610.9725
SGI 1.02211.01250.97750.96080.96220.96680.9850.99130.99160.9932
DEPI 1.09211.02581.0171.03281.03241.02451.00790.98911.00160.9835
SGAI 0.86920.91271.00941.05711.07841.08981.04871.01561.02340.9816
LVGI 0.96440.98831.0261.00710.98090.97060.93880.95780.98631.017
TATA -0.0281-0.0276-0.0504-0.0591-0.068-0.0724-0.0917-0.0768-0.0675-0.0578
M-score -2.55-2.64-2.60-2.75-2.83-2.81-2.93-2.84-2.89-3.71
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