Switch to:
GuruFocus has detected 6 Warning Signs with 3M Co $MMM.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
3M Co (NYSE:MMM)
Beneish M-Score
-2.66 (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.

3M Co has a M-score of -2.66 suggests that the company is not a manipulator.

MMM' s Beneish M-Score Range Over the Past 10 Years
Min: -3.29   Max: -2.07
Current: -2.66

-3.29
-2.07

During the past 13 years, the highest Beneish M-Score of 3M Co was -2.07. The lowest was -3.29. And the median was -2.67.


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 3M Co 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 * 0.9901+0.404 * 0.9427+0.892 * 1.0093+0.115 * 0.937
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0034+4.679 * -0.0388-0.327 * 1.0333
=-2.66

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

This Year (Mar17) TTM:Last Year (Mar16) TTM:
Accounts Receivable was $4,722 Mil.
Revenue was 7685 + 7329 + 7709 + 7662 = $30,385 Mil.
Gross Profit was 3816 + 3613 + 3862 + 3863 = $15,154 Mil.
Total Current Assets was $11,901 Mil.
Total Assets was $33,292 Mil.
Property, Plant and Equipment(Net PPE) was $8,551 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,556 Mil.
Selling, General & Admin. Expense(SGA) was $6,189 Mil.
Total Current Liabilities was $5,995 Mil.
Long-Term Debt was $10,802 Mil.
Net Income was 1323 + 1155 + 1329 + 1291 = $5,098 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 988 + 2209 + 1908 + 1285 = $6,390 Mil.
Accounts Receivable was $4,485 Mil.
Revenue was 7409 + 7298 + 7712 + 7686 = $30,105 Mil.
Gross Profit was 3731 + 3471 + 3835 + 3828 = $14,865 Mil.
Total Current Assets was $10,874 Mil.
Total Assets was $32,982 Mil.
Property, Plant and Equipment(Net PPE) was $8,614 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,452 Mil.
Selling, General & Admin. Expense(SGA) was $6,111 Mil.
Total Current Liabilities was $7,178 Mil.
Long-Term Debt was $8,927 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)
=(4722 / 30385) / (4485 / 30105)
=0.15540563 / 0.14897857
=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)
=(14865 / 30105) / (15154 / 30385)
=0.4937718 / 0.49873293
=0.9901

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 - (11901 + 8551) / 33292) / (1 - (10874 + 8614) / 32982)
=0.38567824 / 0.40913225
=0.9427

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
=30385 / 30105
=1.0093

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))
=(1452 / (1452 + 8614)) / (1556 / (1556 + 8551))
=0.14424796 / 0.15395271
=0.937

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)
=(6189 / 30385) / (6111 / 30105)
=0.20368603 / 0.20298954
=1.0034

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)
=((10802 + 5995) / 33292) / ((8927 + 7178) / 32982)
=0.50453562 / 0.48829665
=1.0333

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
=(5098 - 0 - 6390) / 33292
=-0.0388

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.

3M Co has a M-score of -2.66 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.

3M Co Annual Data

Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15Dec16
DSRI 1.01560.921.11160.96470.96321.03991.01450.96671.03031.0631
GMI 1.02011.01880.98790.98981.02390.98850.99420.98990.98220.9828
AQI 1.10771.07720.96141.0191.04760.94591.0350.92051.21920.9457
SGI 1.06711.0330.91511.15311.11061.00991.03231.03080.95140.9945
DEPI 1.10280.97651.01121.06370.96041.0420.97420.96150.98640.9775
SGAI 0.92771.01251.02240.96841.0140.97931.01340.98311.00450.9939
LVGI 0.96611.12080.86420.92730.92051.04361.07241.15161.18691.0637
TATA -0.0061-0.0407-0.0641-0.0361-0.0317-0.0253-0.0345-0.0535-0.0483-0.049
M-score -2.34-2.72-2.73-2.51-2.51-2.59-2.62-2.82-2.71-2.71

3M Co Quarterly Data

Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16Dec16Mar17
DSRI 0.96670.94350.97221.00971.03031.06691.05471.051.06311.0431
GMI 0.98990.98750.98310.97960.98220.98360.98670.9920.98280.9901
AQI 0.92050.88620.85641.12011.21921.27421.30240.97830.94570.9427
SGI 1.03081.01610.98950.96920.95140.95370.96660.97990.99451.0093
DEPI 0.96150.95850.98571.01370.98641.00020.96760.96180.97750.937
SGAI 0.98310.98020.98590.99771.00451.00111.00431.00150.99391.0034
LVGI 1.15161.06611.18411.221.18691.29651.15581.06661.06371.0333
TATA -0.0535-0.0544-0.0424-0.0388-0.0483-0.0513-0.0496-0.0546-0.049-0.0388
M-score -2.82-2.85-2.84-2.71-2.71-2.69-2.63-2.75-2.71-2.66
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