Grade: D — Significant Concerns
Framework: Schilit *Financial Shenanigans* + Beneish M-Score + forensic accounting principles
Data: SEC EDGAR 10-K (Year ended December 31, 2025) + Yahoo Finance
Auditor: Ernst & Young LLP (PCAOB ID: 42) — Clean opinion (unqualified)
One-line verdict: PACCAR's 10-K reveals a cyclical downturn hitting hard -- truck deliveries down 22%, revenue down 15.5% to $28.4B, and net income down 43% to $2.4B. Two red flags are screaming: DSO surged 49 days (from 230 to 279 days) and AR outpaced revenue for two consecutive years -- classic signals of a capital-intensive business extending credit terms to maintain volume in a down market. A $350M litigation charge from EC-related claims further compressed earnings. The silver lining: CFFO/NI of 1.86x, strong free cash flow of $3.0B, no goodwill, and an M-Score of -2.49 that passes cleanly. PACCAR is not manipulating its numbers -- it is riding the cyclical wave down with an increasingly stretched receivables portfolio.
| Metric | Result |
|---|---|
| Red Flags | **2** (DSO surged 49 days; AR outpaced revenue 2 years) |
| Watch Items | **2** (Cash covers only 61% of debt; Debt/EBITDA 4.1x) |
| Checks Completed | **17/18** (1 N/A) |
| Beneish M-Score | **-2.49** (below -2.22 threshold -- unlikely manipulator) |
| F-Score (Fraud Probability) | **1.27** (0.47% probability) |
| Altman Z-Score | **6.06** (safe zone -- no solvency risk) |
| Auditor | Ernst & Young LLP -- Unqualified opinion |
| Fiscal Year | 2025 (ended December 31, 2025) |
| Report Date | 2026-04-05 |
The Business: Premium Truck Manufacturer with Captive Finance
The 10-K describes PACCAR as a manufacturer of premium trucks marketed under the Kenworth, Peterbilt and DAF nameplates, built in "three plants in the United States, three in Europe and one each in Australia, Brasil, Canada and Mexico." The company also designs and manufactures diesel engines "at its facilities in Columbus, Mississippi; Eindhoven, the Netherlands and Ponta Grossa, Brasil."
The filing breaks revenue into three segments:
| Segment | FY2025 | FY2024 | Change |
|---|---|---|---|
| Truck | $19,365M | $24,838M | -22.0% |
| Parts | $6,874M | $6,666M | +3.1% |
| Financial Services | $2,210M | $2,100M | +5.3% |
| Other | ($4M) | $60M | -- |
| **Total** | **$28,445M** | **$33,664M** | **-15.5%** |
The 10-K states: "Commercial truck manufacturing comprises the largest segment of PACCAR's business and accounted for 68% of total 2025 net sales and revenues." The truck segment bore the full force of the downturn.
Truck Deliveries: Down 22% Worldwide
The filing provides detailed delivery data:
| Region | FY2025 | FY2024 | Change |
|---|---|---|---|
| U.S. and Canada | 77,300 | 106,400 | -27% |
| Europe | 43,800 | 45,400 | -4% |
| Mexico, South America, Australia, other | 23,100 | 33,500 | -31% |
| **Total units** | **144,200** | **185,300** | **-22%** |
The 10-K states: "Worldwide new truck deliveries decreased in 2025 compared to 2024, reflecting lower retail demand in all major markets." U.S. and Canada heavy-duty market share slipped from 30.7% to 29.9%. The medium-duty market was even weaker: share declined from 18.0% to 15.9%.
Profitability: Cyclical Decline Plus Litigation Charge
Per the 10-K's segment data:
| Metric | FY2023 | FY2024 | FY2025 | Trend |
|---|---|---|---|---|
| Total Revenue | $35,127M | $33,664M | **$28,445M** | -15.5% |
| Truck Segment Income | -- | $2,853M | **$871M** | -69.5% |
| Parts Segment Income | -- | $1,705M | $1,668M | -2.2% |
| Financial Services Income | -- | $436M | $485M | +11.5% |
| **Total Pre-tax Income** | -- | $5,571M | **$3,024M** | -45.7% |
| **Net Income** | $4,601M | $4,162M | **$2,376M** | -42.9% |
| Diluted EPS | -- | $7.90 | **$4.51** | -42.9% |
| **After-tax ROE** | 28.9% | 23.8% | **12.3%** | Declining |
| Gross Margin | 22.0% | 19.9% | **16.7%** | -3.3pp |
The 10-K discloses: "In 2025, Other includes a $350.0 million charge related to civil litigation in Europe (EC-related claims) in the first quarter 2025." Excluding this charge, pre-tax income would have been $3.4B -- still down 39%.
The truck segment was devastated: income dropped from $2.85B to $871M (-69.5%). Revenue per truck delivered declined as well, suggesting pricing pressure in the down market. Parts remained resilient ($1.67B, down only 2.2%), demonstrating the aftermarket's counter-cyclical value.
Financial Services actually grew -- income rose from $436M to $485M (+11.5%) as higher portfolio yields (7.4% vs 7.3%) and growing finance receivable balances offset higher borrowing costs.
Cash Flow: Surprisingly Strong in a Downturn
Per the consolidated statements of cash flows:
| Metric | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
| Operating Cash Flow | $4,190M | $4,641M | $4,416M |
| Net Income | $4,601M | $4,162M | $2,376M |
| **CFFO / Net Income** | **0.91** | **1.12** | **1.86** |
| Free Cash Flow | $2,928M | $2,895M | **$3,029M** |
The CFFO/NI ratio improved from 0.91 to 1.86 -- counterintuitively, cash flow is holding up better than earnings. Key drivers from the cash flow statement include: provision for losses on financial services receivables up sharply ($124.5M vs $75.6M), a decrease in trade receivables adding $102M to cash (vs absorbing $430.7M in 2023), inventory reduction contributing $296M, and wholesale receivables on new trucks releasing $1,007M of cash as volumes declined.
In a downturn, working capital unwinds and generates cash -- this is exactly what is happening. The FCF of $3.0B actually exceeded the prior year's $2.9B despite earnings falling 43%.
Balance Sheet: Dual Structure (Industrial + Financial Services)
Per the consolidated balance sheets:
Truck, Parts and Other:
| Item | FY2025 | FY2024 |
|---|---|---|
| Cash + Marketable Securities | $9,254M | $9,650M |
| Inventories | $2,188M | $2,367M |
| Total Truck/Parts Assets | $21,533M | $21,007M |
| Total Truck/Parts Liabilities | $7,891M | $8,333M |
Financial Services:
| Item | FY2025 | FY2024 |
|---|---|---|
| Cash | $262M | $190M |
| Finance Receivables, net | $19,755M | $19,314M |
| Total FS Assets | $22,803M | $22,412M |
| Commercial Paper + Term Notes | $15,636M | $15,895M |
Consolidated:
| Item | FY2025 | FY2024 |
|---|---|---|
| **Total Assets** | **$44,336M** | **$43,419M** |
| **Total Debt** | **$15,636M** | **$15,895M** |
| **Stockholders' Equity** | **$19,264M** | **$17,507M** |
| Cash (all) | $9,516M | $9,840M |
The dual structure is critical for understanding the DSO and debt red flags. The Financial Services segment carries $19.8B in finance receivables funded by $15.6B in commercial paper and term notes. These are loans and leases to truck purchasers -- the "debt" is matched against the receivable portfolio. The Truck/Parts industrial operation itself has only $7.9B in liabilities against $21.5B in assets.
The 18-Point Screening
A. Revenue Quality
| # | Check | Result | Detail |
|---|---|---|---|
| A1 | DSO Change | **FAIL** | **DSO surged by 49 days (230 to 279)** |
| A2 | AR vs Revenue Growth | **FAIL** | **AR outpaced revenue for 2 consecutive years** |
| A3 | Revenue vs CFFO | PASS | Revenue -15.5%, CFFO -4.9%. Cash holds up better than revenue |
A1 and A2 are both red flags. DSO surging from 230 to 279 days is alarming on its face -- but requires context. PACCAR's consolidated receivables include both trade receivables ($1,981M) and financial services receivables ($19,755M). The DSO calculation on consolidated revenue + receivables produces an inflated figure because the finance receivables are long-term loans, not trade credit.
The trade receivables themselves actually declined from $1,934M to $1,981M (+2.4%) against a 15.5% revenue decline. The finance receivable portfolio grew from $19,314M to $19,755M (+2.3%) as financing penetration increased in the downturn (more customers financing rather than paying cash). Additionally, wholesale receivables on new trucks swung by $1,007M as dealer inventory levels adjusted.
The A1/A2 flags are technically valid on consolidated data but partially explained by the captive finance structure. The more concerning signal is whether credit quality in the finance portfolio is deteriorating -- the provision for losses on financial services receivables nearly doubled from $75.6M to $124.5M, and allowance for losses jumped from $145.2M to $192.9M.
B. Expense Quality
| # | Check | Result | Detail |
|---|---|---|---|
| B1 | Inventory vs COGS | PASS | Inventory -7.6% vs COGS -12.0%. Normal |
| B2 | CapEx vs Revenue | PASS | CapEx -20.6% vs revenue -15.5%. Disciplined spending cuts |
| B3 | SG&A Ratio | PASS | SG&A / Gross Profit = 15.5%. Excellent |
| B4 | Gross Margin | PASS | 16.7%, -3.3pp YoY. Cyclical compression, within historical range |
Expense management is clean. PACCAR is cutting CapEx and managing working capital appropriately for a downturn. The Parts segment showed remarkable margin resilience: $1,668M income on $6,874M revenue (24.3% pre-tax margin).
C. Cash Flow Quality
| # | Check | Result | Detail |
|---|---|---|---|
| C1 | CFFO vs Net Income | PASS | CFFO/NI = 1.86. Working capital release in downturn |
| C2 | Free Cash Flow | PASS | FCF $3,029M, FCF/NI = 1.28 |
| C3 | Accruals Ratio | PASS | -4.6%. Low accruals |
| C4 | Cash vs Debt | **WATCH** | Cash $9,516M covers 61% of $15,636M debt |
C4 is a watch item -- cash covers 61% of debt. Again, the context matters: most of the $15.6B "debt" is financial services funding (commercial paper and term notes) that is matched against the $19.8B finance receivable portfolio. The industrial business itself holds $9.3B in cash and marketable securities against $7.9B in total liabilities -- a comfortable surplus.
D. Balance Sheet
| # | Check | Result | Detail |
|---|---|---|---|
| D1 | Goodwill + Intangibles | PASS | No goodwill. Clean balance sheet |
| D2 | Leverage | **WATCH** | Debt/EBITDA = 4.1x (>4x). Elevated |
| D3 | Soft Asset Growth | PASS | Other assets +9.1% vs revenue -15.5%. Normal |
| D4 | Asset Impairment | N/A | No write-off data |
D2 flags Debt/EBITDA above 4x, but this again conflates the financial services debt with the industrial operation. PACCAR's zero-goodwill balance sheet is one of the cleanest in industrials -- the company has never made a large acquisition and carries no intangible asset risk.
E. Acquisition Risk
| # | Check | Result | Detail |
|---|---|---|---|
| E1 | Serial Acquirer FCF | PASS | FCF after acquisitions positive |
| E2 | Goodwill Surge | PASS | No goodwill |
PACCAR grows organically. No acquisition risk.
F. Manipulation Detection
| # | Check | Result | Detail |
|---|---|---|---|
| F1 | Beneish M-Score | PASS | **-2.49** (below -2.22 threshold) |
M-Score Component Breakdown:
| Component | Value | What It Measures | Concern? |
|---|---|---|---|
| **DSRI** | **1.211** | **Receivables growing relative to revenue** | **Elevated -- the key concern** |
| **GMI** | **1.197** | **Gross margin declining** | **Moderate -- cyclical** |
| AQI | 1.068 | Asset quality stable | Normal |
| SGI | 0.845 | Revenue declining 15.5% | Expected in downturn |
| **DEPI** | **1.172** | **Depreciation rate slowing** | **Moderate** |
| **SGAI** | **1.170** | **SG&A rising as % of revenue** | **Expected when revenue drops** |
| TATA | -0.046 | Low accruals | Good |
| LVGI | 0.928 | Leverage declining slightly | Good |
The M-Score of -2.49 passes but several components are moderately elevated (DSRI, GMI, DEPI, SGAI). These are consistent with cyclical downturn dynamics -- not manipulation signals, but they confirm that the reported financials are under pressure.
Key Risks from the 10-K (Item 1A)
1. Cyclical Demand and Trade Policy
The 10-K acknowledges the cyclical nature: "Worldwide new truck deliveries decreased in 2025 compared to 2024, reflecting lower retail demand in all major markets." The filing specifically warns about tariff risks: "Changes in government monetary or fiscal policies and international trade policies, including tariffs, may impact demand for the Company's products, financial results and competitive position."
2. EC Litigation Charge and Regulatory Risk
The $350M charge for "civil litigation in Europe (EC-related claims)" represents a material legal cost. The 10-K warns: "Product recalls, lawsuits, regulatory actions or increases in the reserves the Company establishes for contingencies may increase the Company's costs and lower profits."
3. Emissions Regulations and Zero-Emission Transition
The filing details extensive regulatory requirements: "The EU regulations have set CO2 emission reduction targets and require a significant portion of vehicles sold to be zero or near zero emission. Not meeting these targets would result in significant fines by the EU Commission." PACCAR is investing in battery-electric trucks and partnered with Cummins, Daimler, and EVE Energy on a battery factory, but "the Company is reviewing the timing of investments as a result of changing market-adoption projections."
4. Financial Services Credit Quality
The provision for losses on financial services receivables nearly doubled from $75.6M to $124.5M. The allowance for losses rose from $145.2M to $192.9M. In a sustained downturn, trucking operators face cash flow pressure, and defaults on PACCAR Financial loans could accelerate.
5. Currency and International Exposure
The 10-K states: "Currency exchange rate fluctuations can affect the Company's assets, liabilities and results of operations through both translation and transaction risk." With 60% of employees outside the U.S. and significant European operations, PACCAR is exposed to euro/dollar movements.
Key Financial Trends (4-Year)
| Metric | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
| Revenue | $28,820M | $35,127M | $33,664M | $28,445M |
| Net Income | $3,012M | $4,601M | $4,162M | $2,376M |
| Gross Margin | 18.1% | 22.0% | 19.9% | 16.7% |
| Net Margin | 10.4% | 13.1% | 12.4% | 8.4% |
| ROE | 22.9% | 29.0% | 23.8% | 12.3% |
| CFFO | $3,027M | $4,190M | $4,641M | $4,416M |
| CFFO/NI | 1.01 | 0.91 | 1.12 | 1.86 |
| FCF | $1,637M | $2,928M | $2,895M | $3,029M |
| Cash | $6,305M | $9,004M | $9,840M | $9,516M |
| Total Debt | $11,472M | $14,235M | $15,895M | $15,636M |
The cyclical pattern is textbook: revenue peaked in 2023 at $35.1B and has declined 19%. Net income peaked at $4.6B and fell 48%. But CFFO has been remarkably stable ($4.2-4.6B range) and FCF actually increased. The cash hoard of $9.5B provides substantial cushion.
Summary
Grade: D. Two red flags and two watch items reflect a cyclical downturn hitting the receivables portfolio, not earnings manipulation.
PACCAR's DSO surge (230 to 279 days) and AR outpacing revenue for two consecutive years are legitimate red flags in the screening framework. The $350M EC litigation charge, the nearly doubled provision for credit losses ($124.5M vs $75.6M), and the Debt/EBITDA above 4x add to the concern.
But context matters enormously here. PACCAR operates a captive financial services arm that carries $19.8B in finance receivables funded by $15.6B in matched debt -- this inflates both the DSO calculation and the debt ratios. The industrial business itself holds $9.3B in cash and marketable securities with zero goodwill, zero intangible assets, and a clean balance sheet. FCF of $3.0B actually exceeded the prior year despite earnings declining 43%.
The M-Score of -2.49 passes cleanly. The Z-Score of 6.06 confirms zero solvency risk on the industrial balance sheet. The Parts segment ($1.67B income, barely changed) provides counter-cyclical stability.
This is a company riding a cyclical downturn with a stretched receivables portfolio and rising credit provisions -- not a company with structural earnings quality problems. The grade reflects what the numbers show today; the underlying business quality is substantially better than the grade suggests. Read the 10-K's segment disclosures and financial services notes to separate the industrial from the financing operation.
**Disclaimer**: This report is based on PACCAR's fiscal year 2025 10-K filed with the SEC. This is NOT investment advice.
**About EarningsGrade**: We screen earnings reports for financial red flags using an 18-point forensic framework. Grade D means significant concerns were detected that warrant thorough investigation.
