F

Baxter International Inc. — Earnings Quality Grade F

BAX · Healthcare

Major red flags

Revenue
$11.2B
2025
Net Income
-$957M
2025
Gross Margin
30.1%
Free Cash Flow
$323M
01

Screening Summary

11
Passed
3
Watch
4
Failed
-2.67
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 60 days, change +3 days YoY

!
A2AR vs Revenue Growth

AR growth 10.8% exceeds revenue growth 5.7%

A3Revenue vs CFFO

Revenue 5.7%, CFFO -17.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 9.1% vs COGS 18.2%. Normal

B2CapEx vs Revenue

CapEx growth 13.5% vs revenue 5.7%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 85.5%, exceeds 70%

!
B4Gross Margin

Gross margin swung -7.4pp (37.5% → 30.1%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF $0.3B, FCF/NI = -0.34

C3Accruals Ratio

Accruals ratio = -9.0%. Low accruals

C4Cash vs Debt

Cash $2.0B covers only 20% of debt $9.8B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $9.3B = 152% of equity. Over 50%

D2Leverage

Debt/EBITDA = 12.8x (>4x). Interest coverage = 0.6x (<2x). Financial stress

D3Soft Asset Growth

Other assets -92.6% vs revenue 5.7%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -11% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.67 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.67
-4.0 Clean-2.22 Grey-1.78 Danger0
1.048
DSRI
AR growing faster than revenue?
1.246
GMI
Gross margin declining?
0.934
AQI
Asset quality deteriorating?
1.057
SGI
Revenue growth rate
1.015
DEPI
Depreciation slowing?
0.921
SGAI
SG&A ratio changing?
-0.0899
TATA
Accruals level
0.947
LVGI
Leverage increasing?
05

Altman Z-Score

3.89
Safe Zone
0 Distress1.102.605.0+ Safe
0.1946
Liquidity
0.6834
Cumulative profit
-0.0107
Operating efficiency
0.4393
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Baxter International Inc. (BAX) 财报排雷评级 F — EarningsGrade