Switch to:
Plum Creek Timber Co Inc (NYSE:PCL)
Beneish M-Score
-2.75 (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.

Plum Creek Timber Co Inc has a M-score of -2.75 suggests that the company is not a manipulator.

PCL' s 10-Year Beneish M-Score Range
Min: -4.28   Max: 24.1
Current: -2.75

-4.28
24.1

During the past 13 years, the highest Beneish M-Score of Plum Creek Timber Co Inc was 24.10. The lowest was -4.28. And the median was -2.53.


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 Plum Creek Timber Co 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 * 0.8861+0.528 * 1.1589+0.404 * 1.0351+0.892 * 1.1029+0.115 * 0.931
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9067+4.679 * -0.075-0.327 * 1.0373
=-2.75

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

This Year (Jun15) TTM:Last Year (Jun14) TTM:
Accounts Receivable was $43 Mil.
Revenue was 302 + 406 + 428 + 375 = $1,511 Mil.
Gross Profit was 75 + 91 + 119 + 109 = $394 Mil.
Total Current Assets was $263 Mil.
Total Assets was $5,080 Mil.
Property, Plant and Equipment(Net PPE) was $4,349 Mil.
Depreciation, Depletion and Amortization(DDA) was $137 Mil.
Selling, General & Admin. Expense(SGA) was $121 Mil.
Total Current Liabilities was $686 Mil.
Long-Term Debt was $2,759 Mil.
Net Income was 21 + 42 + 68 + 61 = $192 Mil.
Non Operating Income was 19 + 22 + 22 + 15 = $78 Mil.
Cash Flow from Operations was 76 + 151 + 135 + 133 = $495 Mil.
Accounts Receivable was $44 Mil.
Revenue was 356 + 317 + 331 + 366 = $1,370 Mil.
Gross Profit was 109 + 85 + 98 + 122 = $414 Mil.
Total Current Assets was $283 Mil.
Total Assets was $5,337 Mil.
Property, Plant and Equipment(Net PPE) was $4,579 Mil.
Depreciation, Depletion and Amortization(DDA) was $134 Mil.
Selling, General & Admin. Expense(SGA) was $121 Mil.
Total Current Liabilities was $292 Mil.
Long-Term Debt was $3,197 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)
=(43 / 1511) / (44 / 1370)
=0.02845797 / 0.03211679
=0.8861

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)
=(91 / 1370) / (75 / 1511)
=0.30218978 / 0.26075447
=1.1589

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 - (263 + 4349) / 5080) / (1 - (283 + 4579) / 5337)
=0.09212598 / 0.08900131
=1.0351

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
=1511 / 1370
=1.1029

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))
=(134 / (134 + 4579)) / (137 / (137 + 4349))
=0.028432 / 0.03053946
=0.931

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)
=(121 / 1511) / (121 / 1370)
=0.08007942 / 0.08832117
=0.9067

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)
=((2759 + 686) / 5080) / ((3197 + 292) / 5337)
=0.67814961 / 0.65373806
=1.0373

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
=(192 - 78 - 495) / 5080
=-0.075

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.

Plum Creek Timber Co Inc has a M-score of -2.75 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.

Plum Creek Timber Co Inc Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 1.06650.88060.80140.69191.36070.95151.35960.68481.31721.1896
GMI 1.06581.00271.03881.16180.90470.97250.99361.09520.94361.0963
AQI 1.21311.20451.01724.55341.15541.0611.00161.00491.19181.0814
SGI 1.03141.03241.02950.96360.80170.91960.98071.14741.00071.1015
DEPI 1.07950.87990.96990.9151.17641.10360.99010.86081.22380.8332
SGAI 1.03721.18981.09171.0461.03290.97461.13780.95381.05960.8488
LVGI 1.06931.06911.081.13421.00461.00681.02911.03270.94910.9909
TATA -0.011-0.0551-0.0189-0.0446-0.0803-0.0659-0.0556-0.0477-0.0437-0.0596
M-score -2.34-2.80-2.74-1.55-2.68-2.88-2.46-2.83-2.31-2.40

Plum Creek Timber Co Inc Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 0.9641.0190.8561.31721.12091.08471.24261.18960.89890.8861
GMI 0.94650.90820.88970.94361.06341.07041.13281.09631.09671.1589
AQI 1.00080.99120.94911.19181.32841.31591.41761.08141.01851.0351
SGI 1.09191.09041.04851.00070.98141.01411.01171.10151.18831.1029
DEPI 0.89021.00811.05571.22381.15321.02671.02490.83320.85880.931
SGAI 1.03681.0360.9871.05961.0190.9780.96350.84880.83450.9067
LVGI 1.00791.01021.02220.94910.93630.92780.92670.99091.01651.0373
TATA -0.0407-0.0506-0.0533-0.0437-0.0618-0.0586-0.0523-0.0596-0.0785-0.075
M-score -2.67-2.68-2.90-2.31-2.47-2.47-2.22-2.40-2.71-2.75
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