Nutrien Beneish M-Score Historical Data
The historical data trend for Nutrien'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.
Nutrien Beneish M-Score Chart
|
Nutrien Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.72 |
-2.67 |
-2.25 |
-2.41 |
-2.66 |
|
Nutrien Quarterly Data
|
|
Jun19 |
Sep19 |
Dec19 |
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
Mar24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.55 |
-2.72 |
-2.61 |
-2.66 |
-2.65 |
Competitive Comparison of Nutrien's Beneish M-Score
For the Agricultural Inputs subindustry, Nutrien'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.
Nutrien's Beneish M-Score Distribution in the Agriculture Industry
For the Agriculture industry and Basic Materials sector, Nutrien's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Nutrien's Beneish M-Score falls into.
Nutrien 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 Nutrien 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 * 1.1586 | + | 0.528 * 1.3531 | + | 0.404 * 1.026 | + | 0.892 * 0.7902 | + | 0.115 * 0.9291 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.2926 | + | 4.679 * -0.060815 | - | 0.327 * 0.9421 |
| = | -2.65 |
* 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 (Mar24) TTM: | Last Year (Mar23) TTM: |
Total Receivables was C$7,527 Mil.
Revenue was 7294.55 + 7598.822 + 7619.306 + 15483.504 = C$37,996 Mil.
Gross Profit was 2080.483 + 2371.949 + 2201.494 + 4206.348 = C$10,860 Mil.
Total Current Assets was C$20,507 Mil.
Total Assets was C$72,519 Mil.
Property, Plant and Equipment(Net PPE) was C$30,334 Mil.
Depreciation, Depletion and Amortization(DDA) was C$3,008 Mil.
Selling, General, & Admin. Expense(SGA) was C$5,493 Mil.
Total Current Liabilities was C$17,766 Mil.
Long-Term Debt & Capital Lease Obligation was C$13,460 Mil.
Net Income was 213.869 + 230.755 + 101.482 + 584.584 = C$1,131 Mil.
Non Operating Income was -125.885 + -233.438 + -208.377 + -1145.253 = C$-1,713 Mil.
Cash Flow from Operations was -659.203 + 5567.64 + -634.604 + 2980.05 = C$7,254 Mil.
|
Total Receivables was C$8,222 Mil.
Revenue was 8356.208 + 10233.58 + 10921.973 + 18573.482 = C$48,085 Mil.
Gross Profit was 2617.558 + 3947.801 + 4351.182 + 7681.12 = C$18,598 Mil.
Total Current Assets was C$25,000 Mil.
Total Assets was C$77,435 Mil.
Property, Plant and Equipment(Net PPE) was C$29,873 Mil.
Depreciation, Depletion and Amortization(DDA) was C$2,733 Mil.
Selling, General, & Admin. Expense(SGA) was C$5,378 Mil.
Total Current Liabilities was C$21,174 Mil.
Long-Term Debt & Capital Lease Obligation was C$14,217 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) |
| = | (7527.37 / 37996.182) | / | (8222.115 / 48085.243) |
| = | 0.198109 | / | 0.17099 |
| | = | 1.1586 |
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) |
| = | (18597.661 / 48085.243) | / | (10860.274 / 37996.182) |
| = | 0.386764 | / | 0.285825 |
| | = | 1.3531 |
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 - (20507.04 + 30334.176) / 72519.12) | / | (1 - (25000.209 + 29872.726) / 77434.834) |
| = | 0.298927 | / | 0.291366 |
| | = | 1.026 |
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 |
| = | 37996.182 | / | 48085.243 |
| | = | 0.7902 |
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)) |
| = | (2733.33 / (2733.33 + 29872.726)) | / | (3008.401 / (3008.401 + 30334.176)) |
| = | 0.083829 | / | 0.090227 |
| | = | 0.9291 |
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) |
| = | (5493.38 / 37996.182) | / | (5378.353 / 48085.243) |
| = | 0.144577 | / | 0.11185 |
| | = | 1.2926 |
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) |
| = | ((13460.198 + 17766) / 72519.12) | / | ((14216.637 + 21174.442) / 77434.834) |
| = | 0.430593 | / | 0.457043 |
| | = | 0.9421 |
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 |
| = | (1130.69 - -1712.953 | - | 7253.883) | / | 72519.12 |
| | = | -0.060815 |
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.
Nutrien has a M-score of -2.65 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
TSX:NTR has been successfully added to your