GURUFOCUS.COM » STOCK LIST » Industrials » Farm & Heavy Construction Machinery » CNH Industrial NV (WBO:CNHI) » Definitions » Beneish M-Score

CNH Industrial NV (WBO:CNHI) Beneish M-Score

: -2.07 (As of Today)
View and export this data going back to 2017. Start your Free Trial

The zones of discrimination for M-Score is as such:

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.

Good Sign:

Beneish M-Score -2.07 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for CNH Industrial NV's Beneish M-Score or its related term are showing as below:

WBO:CNHI' s Beneish M-Score Range Over the Past 10 Years
Min: -2.81   Med: -2.54   Max: -1.91
Current: -2.07

During the past 13 years, the highest Beneish M-Score of CNH Industrial NV was -1.91. The lowest was -2.81. And the median was -2.54.


CNH Industrial NV Beneish M-Score Historical Data

The historical data trend for CNH Industrial NV'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.

* Premium members only.

CNH Industrial NV Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.32 -2.59 -2.81 -1.91 -2.07

CNH Industrial NV Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.91 -2.10 -2.06 -2.05 -2.07

Competitive Comparison

For the Farm & Heavy Construction Machinery subindustry, CNH Industrial NV'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.


CNH Industrial NV Beneish M-Score Distribution

For the Farm & Heavy Construction Machinery industry and Industrials sector, CNH Industrial NV's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where CNH Industrial NV's Beneish M-Score falls into.



CNH Industrial NV 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 CNH Industrial NV 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 * 1.1966+0.528 * 0.9021+0.404 * 0.9759+0.892 * 1.0188+0.115 * 1.0321
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0162+4.679 * 0.05187-0.327 * 0.9907
=-2.10

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was €22,707 Mil.
Revenue was 6228.264 + 5608.882 + 6061.341 + 4989.428 = €22,888 Mil.
Gross Profit was 1913.779 + 1805.599 + 1941.992 + 1616.754 = €7,278 Mil.
Total Current Assets was €32,418 Mil.
Total Assets was €42,504 Mil.
Property, Plant and Equipment(Net PPE) was €3,054 Mil.
Depreciation, Depletion and Amortization(DDA) was €523 Mil.
Selling, General, & Admin. Expense(SGA) was €1,728 Mil.
Total Current Liabilities was €16,009 Mil.
Long-Term Debt & Capital Lease Obligation was €14,809 Mil.
Net Income was 564.872 + 531.279 + 651.638 + 450.188 = €2,198 Mil.
Non Operating Income was -323.701 + -178.967 + -174.447 + -153.176 = €-830 Mil.
Cash Flow from Operations was 1389.255 + 217.384 + -128.297 + -654.734 = €824 Mil.
Total Receivables was €18,625 Mil.
Revenue was 6554.192 + 5939.81 + 5753.572 + 4217.66 = €22,465 Mil.
Gross Profit was 1854.96 + 1742.25 + 1612.93 + 1233.972 = €6,444 Mil.
Total Current Assets was €28,008 Mil.
Total Assets was €37,176 Mil.
Property, Plant and Equipment(Net PPE) was €2,864 Mil.
Depreciation, Depletion and Amortization(DDA) was €509 Mil.
Selling, General, & Admin. Expense(SGA) was €1,669 Mil.
Total Current Liabilities was €5,317 Mil.
Long-Term Debt & Capital Lease Obligation was €21,891 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)
=(22706.754 / 22887.915) / (18625.12 / 22465.234)
=0.992085 / 0.829064
=1.1966

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)
=(6444.112 / 22465.234) / (7278.124 / 22887.915)
=0.286848 / 0.31799
=0.9021

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 - (32417.784 + 3053.61) / 42503.867) / (1 - (28008.48 + 2864.096) / 37175.664)
=0.165455 / 0.169549
=0.9759

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
=22887.915 / 22465.234
=1.0188

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))
=(509.288 / (509.288 + 2864.096)) / (523.18 / (523.18 + 3053.61))
=0.150972 / 0.146271
=1.0321

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)
=(1727.967 / 22887.915) / (1668.98 / 22465.234)
=0.075497 / 0.074292
=1.0162

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)
=((14808.633 + 16008.986) / 42503.867) / ((21891.36 + 5316.608) / 37175.664)
=0.725054 / 0.731876
=0.9907

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
=(2197.977 - -830.291 - 823.608) / 42503.867
=0.05187

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.

CNH Industrial NV has a M-score of -2.10 suggests that the company is unlikely to be a manipulator.


CNH Industrial NV Beneish M-Score Related Terms

Thank you for viewing the detailed overview of CNH Industrial NV's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


CNH Industrial NV (WBO:CNHI) Business Description

Traded in Other Exchanges
Address
25 St. James's Street, London, GBR, SW1A 1HA
CNH Industrial is a global manufacturer of heavy machinery, with a range of products including agricultural and construction equipment. One of its most recognizable brands, Case IH, has served farmers for generations. The company's products are available through a robust dealer network, which includes over 3,600 dealer and distribution locations globally. CNH's finance arm provides retail financing for equipment to its customers in addition to wholesale financing for dealers, which increases the likelihood of product sales.