CLF has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
Cliffs Natural Resources Inc has a M-score of -3.05 suggests that the company is not a manipulator.
During the past 13 years, the highest Beneish M-Score of Cliffs Natural Resources Inc was 1.47. The lowest was -7.99. And the median was -2.50.
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 Cliffs Natural Resources Inc 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 * 0.8563||+||0.528 * 1.0555||+||0.404 * 0.6087||+||0.892 * 0.8938||+||0.115 * 0.9315|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.104||+||4.679 * -0.0408||-||0.327 * 1.0034|
* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.
|This Year (Jun14) TTM:||Last Year (Jun13) TTM:|
|Accounts Receivable was $198 Mil.|
Revenue was 1100.8 + 940 + 1515.8 + 1546.6 = $5,103 Mil.
Gross Profit was 92 + 63.2 + 294.5 + 348.7 = $798 Mil.
Total Current Assets was $1,664 Mil.
Total Assets was $13,102 Mil.
Property, Plant and Equipment(Net PPE) was $11,005 Mil.
Depreciation, Depletion and Amortization(DDA) was $595 Mil.
Selling, General & Admin. Expense(SGA) was $238 Mil.
Total Current Liabilities was $1,038 Mil.
Long-Term Debt was $3,293 Mil.
Net Income was 10.9 + -70.3 + 43.3 + 117.2 = $101 Mil.
Non Operating Income was 2.2 + 1.2 + 0.3 + -1.2 = $3 Mil.
Cash Flow from Operations was -41.9 + -82 + 460 + 297 = $633 Mil.
|Accounts Receivable was $259 Mil.
Revenue was 1488.5 + 1140.5 + 1535.9 + 1544.9 = $5,710 Mil.
Gross Profit was 268.2 + 237.9 + 238.5 + 198.3 = $943 Mil.
Total Current Assets was $1,666 Mil.
Total Assets was $13,595 Mil.
Property, Plant and Equipment(Net PPE) was $11,190 Mil.
Depreciation, Depletion and Amortization(DDA) was $561 Mil.
Selling, General & Admin. Expense(SGA) was $241 Mil.
Total Current Liabilities was $1,155 Mil.
Long-Term Debt was $3,323 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(198.3 / 5103.2)||/||(259.1 / 5709.8)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(63.2 / 5709.8)||/||(92 / 5103.2)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (1663.8 + 11004.8) / 13102.4)||/||(1 - (1665.9 + 11189.6) / 13594.9)|
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.
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))|
|=||(561.3 / (561.3 + 11189.6))||/||(594.8 / (594.8 + 11004.8))|
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)|
|=||(237.9 / 5103.2)||/||(241.1 / 5709.8)|
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)|
|=||((3293 + 1037.5) / 13102.4)||/||((3323.3 + 1154.6) / 13594.9)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(101.1 - 2.5||-||633.1)||/||13102.4|
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.
Cliffs Natural Resources Inc has a M-score of -3.05 suggests that the company will not be a manipulator.
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
Cliffs Natural Resources Inc Annual Data
Cliffs Natural Resources Inc Quarterly Data