Switch to:
GuruFocus has detected 7 Warning Signs with Seagate Technology PLC $STX.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
Seagate Technology PLC (NAS:STX)
Beneish M-Score
-3.30 (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.

Seagate Technology PLC has a M-score of -3.30 suggests that the company is not a manipulator.

STX' s Beneish M-Score Range Over the Past 10 Years
Min: -5.75   Max: 0.3
Current: -3.3

-5.75
0.3

During the past 13 years, the highest Beneish M-Score of Seagate Technology PLC was 0.30. The lowest was -5.75. And the median was -2.76.


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 Seagate Technology PLC 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 * 0.9636+0.528 * 0.9874+0.404 * 0.9393+0.892 * 0.899+0.115 * 0.9646
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8794+4.679 * -0.1433-0.327 * 1.0421
=-3.30

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Dec16) TTM:Last Year (Dec15) TTM:
Accounts Receivable was $1,211 Mil.
Revenue was 2894 + 2797 + 2654 + 2595 = $10,940 Mil.
Gross Profit was 891 + 801 + 662 + 524 = $2,878 Mil.
Total Current Assets was $4,140 Mil.
Total Assets was $8,561 Mil.
Property, Plant and Equipment(Net PPE) was $2,012 Mil.
Depreciation, Depletion and Amortization(DDA) was $789 Mil.
Selling, General & Admin. Expense(SGA) was $604 Mil.
Total Current Liabilities was $2,681 Mil.
Long-Term Debt was $4,093 Mil.
Net Income was 297 + 167 + 70 + -21 = $513 Mil.
Non Operating Income was -11 + 1 + 1 + 28 = $19 Mil.
Cash Flow from Operations was 655 + 592 + 269 + 205 = $1,721 Mil.
Accounts Receivable was $1,398 Mil.
Revenue was 2986 + 2925 + 2928 + 3330 = $12,169 Mil.
Gross Profit was 741 + 689 + 776 + 955 = $3,161 Mil.
Total Current Assets was $3,931 Mil.
Total Assets was $8,796 Mil.
Property, Plant and Equipment(Net PPE) was $2,230 Mil.
Depreciation, Depletion and Amortization(DDA) was $832 Mil.
Selling, General & Admin. Expense(SGA) was $764 Mil.
Total Current Liabilities was $2,539 Mil.
Long-Term Debt was $4,140 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)
=(1211 / 10940) / (1398 / 12169)
=0.1106947 / 0.11488208
=0.9636

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)
=(3161 / 12169) / (2878 / 10940)
=0.2597584 / 0.2630713
=0.9874

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 - (4140 + 2012) / 8561) / (1 - (3931 + 2230) / 8796)
=0.28139236 / 0.29956799
=0.9393

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
=10940 / 12169
=0.899

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))
=(832 / (832 + 2230)) / (789 / (789 + 2012))
=0.27171783 / 0.28168511
=0.9646

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)
=(604 / 10940) / (764 / 12169)
=0.05521024 / 0.06278248
=0.8794

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)
=((4093 + 2681) / 8561) / ((4140 + 2539) / 8796)
=0.7912627 / 0.75932242
=1.0421

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
=(513 - 19 - 1721) / 8561
=-0.1433

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.

Seagate Technology PLC has a M-score of -3.30 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 local exchange's currency.

Seagate Technology PLC Annual Data

Jun07Jun08Jun09Jun10Jun11Jun12Jun13Jun14Jun15Jun16
DSRI 0.77560.91140.94951.16621.10911.13920.74961.08261.00240.9352
GMI 1.20690.76261.75380.51141.43750.62391.1420.97971.01081.1832
AQI 1.10110.93350.2380.86240.87662.48681.12950.98441.22061.5273
SGI 1.2341.11870.77161.16220.96281.36170.96060.95631.00110.8123
DEPI 0.82791.0660.8661.14941.01950.95690.94570.9531.08120.9843
SGAI 1.06781.00021.05610.70021.05770.87141.25191.1891.18570.9122
LVGI 1.11021.05881.47490.86771.10930.89060.94071.14250.99161.1712
TATA -0.0048-0.1283-0.5538-0.0388-0.0795-0.0403-0.125-0.1006-0.1034-0.1758
M-score -2.42-3.22-5.41-2.57-2.65-1.76-3.23-3.02-2.89-3.26

Seagate Technology PLC Quarterly Data

Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16Dec16
DSRI 1.18721.11491.06291.00240.86790.89120.87210.93521.00250.9636
GMI 0.97660.98690.99391.01081.04521.0751.17471.18271.08240.9874
AQI 1.26471.13131.20961.22061.03521.59821.54561.52731.35590.9393
SGI 0.99381.01581.01911.00110.91860.85770.81020.81230.85660.899
DEPI 1.00611.05261.08351.08121.0641.03931.00560.98430.97020.9646
SGAI 1.14371.07781.08081.18431.18211.13471.05380.91470.86490.8794
LVGI 1.15960.92050.9880.99161.15161.21631.1781.17121.04411.0421
TATA -0.0931-0.0987-0.1109-0.1035-0.1751-0.1334-0.1595-0.1757-0.1289-0.1433
M-score -2.73-2.76-2.84-2.89-3.53-3.14-3.27-3.26-3.02-3.30
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)
FEEDBACK