Switch to:
Freeport-McMoRan Inc (NYSE:FCX)
Beneish M-Score
-5.36 (As of Today)

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.

Freeport-McMoRan Inc has a M-score of -5.36 suggests that the company is not a manipulator.

FCX' s 10-Year Beneish M-Score Range
Min: -5.86   Max: 2.23
Current: -5.36

-5.86
2.23

During the past 13 years, the highest Beneish M-Score of Freeport-McMoRan Inc was 2.23. The lowest was -5.86. And the median was -2.57.


Definition

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 Freeport-McMoRan 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 * 1.0431+0.528 * -2.7108+0.404 * 0.7604+0.892 * 0.9664+0.115 * 0.8137
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9312+4.679 * -0.1691-0.327 * 1.0944
=-5.36

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Mar15) TTM:Last Year (Mar14) TTM:
Accounts Receivable was $2,396 Mil.
Revenue was 4153 + 5235 + 5696 + 5522 = $20,606 Mil.
Gross Profit was -2802 + -2066 + 1291 + 1427 = $-2,150 Mil.
Total Current Assets was $8,854 Mil.
Total Assets was $56,065 Mil.
Property, Plant and Equipment(Net PPE) was $42,973 Mil.
Depreciation, Depletion and Amortization(DDA) was $3,836 Mil.
Selling, General & Admin. Expense(SGA) was $611 Mil.
Total Current Liabilities was $4,410 Mil.
Long-Term Debt was $19,754 Mil.
Net Income was -2464 + -2842 + 562 + 492 = $-4,252 Mil.
Non Operating Income was 7 + -2 + 81 + -3 = $83 Mil.
Cash Flow from Operations was 717 + 1118 + 1926 + 1386 = $5,147 Mil.
Accounts Receivable was $2,377 Mil.
Revenue was 4985 + 5885 + 6165 + 4288 = $21,323 Mil.
Gross Profit was 1282 + 1930 + 1914 + 905 = $6,031 Mil.
Total Current Assets was $9,430 Mil.
Total Assets was $63,843 Mil.
Property, Plant and Equipment(Net PPE) was $48,066 Mil.
Depreciation, Depletion and Amortization(DDA) was $3,434 Mil.
Selling, General & Admin. Expense(SGA) was $679 Mil.
Total Current Liabilities was $5,383 Mil.
Long-Term Debt was $19,759 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(2396 / 20606) / (2377 / 21323)
=0.11627681 / 0.11147587
=1.0431

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)
=(-2066 / 21323) / (-2802 / 20606)
=0.28284013 / -0.10433854
=-2.7108

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (8854 + 42973) / 56065) / (1 - (9430 + 48066) / 63843)
=0.07559083 / 0.09941575
=0.7604

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.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=20606 / 21323
=0.9664

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))
=(3434 / (3434 + 48066)) / (3836 / (3836 + 42973))
=0.06667961 / 0.08195005
=0.8137

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)
=(611 / 20606) / (679 / 21323)
=0.02965156 / 0.03184355
=0.9312

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)
=((19754 + 4410) / 56065) / ((19759 + 5383) / 63843)
=0.43099973 / 0.39380981
=1.0944

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
=(-4252 - 83 - 5147) / 56065
=-0.1691

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.

Freeport-McMoRan Inc has a M-score of -5.36 suggests that the company will not be a manipulator.


Related Terms

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


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Freeport-McMoRan Inc Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 1.10070.50980.86380.46583.27611.1080.41881.29021.34720.6487
GMI 0.6351.07871.32821.56320.58220.9181.06141.33211.19213.3295
AQI 0.94070.32848.56240.40780.44411.11951.30571.98620.82190.7532
SGI 1.76191.38572.92511.05060.84511.26211.10.86251.16161.0247
DEPI 0.81081.11021.44360.46271.71741.13241.11440.90870.95410.7119
SGAI 0.65641.08941.01470.54951.4120.94040.99021.20411.31230.8793
LVGI 0.84550.70930.89641.64550.80280.79850.70420.96012.0461.0151
TATA -0.0989-0.0818-0.0816-0.6176-0.0595-0.0627-0.0639-0.0167-0.0558-0.1192
M-score -2.30-3.112.04-5.95-1.17-2.34-2.96-1.87-2.65-2.23

Freeport-McMoRan Inc Quarterly Data

Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15
DSRI 1.29021.35341.47991.20861.34721.13351.15830.9160.64871.0431
GMI 1.33211.31331.30861.241.19211.19391.04751.10593.3295-2.7108
AQI 1.98620.89941.08481.02590.82191.89441.54211.52640.75320.7604
SGI 0.86250.90960.96551.1071.16161.18541.26721.12991.02470.9664
DEPI 0.90870.97761.61641.17080.95410.74410.38740.54880.71190.8137
SGAI 1.20411.19441.38711.29331.31231.30180.98011.00780.87930.9312
LVGI 0.96011.1992.20862.1122.0461.25510.92470.93121.01511.0944
TATA -0.0167-0.0205-0.0164-0.0384-0.0558-0.0645-0.0675-0.0737-0.1192-0.1691
M-score -1.87-2.31-2.34-2.63-2.65-2.19-2.21-2.55-2.23-5.36
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GuruFocus Premium Plus Membership

FEEDBACK