Stock Analysis on Net

3M Co. (NYSE:MMM)

$22.49

This company has been moved to the archive! The financial data has not been updated since October 25, 2022.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

3M Co., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Current assets
Adjustments
Add: Allowances
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

The analysis of the annual financial data reveals the following trends over the five-year period ending December 31, 2021.

Current Assets
The value of current assets shows a generally fluctuating trend with a decline observed from 2017 to 2019, decreasing from 14,277 million US dollars in 2017 to 12,971 million US dollars in 2019. This reduction suggests a contraction in the short-term asset base during this period. However, from 2019 onward, current assets increased steadily, reaching 14,982 million US dollars in 2020 and further rising to 15,403 million US dollars in 2021. This recovery and growth in current assets could indicate improved liquidity or reinvestment into short-term assets during the latter years.
Adjusted Current Assets
Adjusted current assets follow a pattern similar to that of current assets, starting at 14,380 million US dollars in 2017 and declining to 13,132 million US dollars in 2019. Subsequently, they increase to 15,215 million US dollars in 2020 and continue to rise to 15,592 million US dollars in 2021. The consistent difference between adjusted and unadjusted current assets suggests modifications or adjustments that modestly affect the valuation, but the overall trend mirrors that of current assets with a decline followed by a recovery and growth phase.

Adjustments to Total Assets

3M Co., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowances
Less: Deferred tax assets2
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »

The analysis of the financial data over the five-year period reveals several notable trends in the asset base of the company. Total assets initially declined from 37,987 million US dollars at the end of 2017 to 36,500 million US dollars in 2018, indicating a contraction during this period. This was followed by a significant increase in 2019, where total assets rose sharply to 44,659 million US dollars. The upward trend continued into 2020, reaching 47,344 million US dollars, representing the highest level in the five-year span. However, in 2021, total assets exhibited a slight decrease, dropping marginally to 47,072 million US dollars.

Similarly, the adjusted total assets generally mirror the pattern observed with total assets. The adjusted figures began at 38,648 million US dollars in 2017, dipped to 37,230 million in 2018, and then rebounded to 44,299 million in 2019. The adjusted total assets continued to increase in 2020 to 46,706 million but experienced a minor decline in 2021 down to 46,680 million US dollars.

Trend Summary:
The asset base contracted between 2017 and 2018, followed by a recovery and growth phase during 2019 and 2020. The slight decrease in 2021 suggests a stabilization after the rapid asset growth.
Comparison of Total and Adjusted Assets:
Adjusted total assets consistently exceeded total assets across all years, although the margin between the two narrowed slightly in the latter years.
Insights:
The data indicates effective asset growth strategies during 2019 and 2020, which likely positioned the company for expansion or increased operational capacity. The minor reduction in assets in 2021 may reflect strategic asset optimization or market conditions.

Adjustments to Current Liabilities

3M Co., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Current liabilities
Adjustments
Less: Current deferred revenue
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

The financial data reveals fluctuations in both current liabilities and adjusted current liabilities over the five-year period under review.

Current Liabilities
There is a noticeable variation in current liabilities, with values starting at 7,687 million US dollars in 2017, decreasing slightly to 7,244 million in 2018, then rising sharply to 9,222 million in 2019. The amount declines again in 2020 to 7,948 million, followed by an increase to 9,035 million in 2021. This pattern suggests volatility in short-term obligations, with significant increases in 2019 and 2021 that may indicate periods of higher operational or financial activity necessitating greater short-term funding.
Adjusted Current Liabilities
Adjusted current liabilities show a similar trend but are consistently lower than the unadjusted figures. Starting from 7,174 million in 2017, they decrease to 6,627 million in 2018, then rise sharply to 8,792 million in 2019. A decline is observed again in 2020 to 7,450 million, followed by an increase to 8,506 million in 2021. The adjusted figures may reflect certain accounting adjustments that reduce the apparent level of current liabilities but nonetheless mirror the volatility and peak periods seen in the raw data.

Overall, the data indicates that both current and adjusted current liabilities have experienced cyclical increases and decreases across the examined years, with prominent peaks in 2019 and 2021. The reasons behind these fluctuations could relate to operational demands, changes in working capital management, or short-term financing strategies. The persistent gap between current and adjusted liabilities highlights the impact of adjustments, which consistently lower the liabilities but maintain the overall trend direction.


Adjustments to Total Liabilities

3M Co., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2
Less: Deferred revenue
Less: Product warranty liabilities
Less: Accrued restructuring action balances
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »

The analysis of the annual financial data reveals the following trends concerning the total liabilities and adjusted total liabilities over a five-year period ending December 31, 2021.

Total Liabilities
Total liabilities increased gradually from 26,365 million USD in 2017 to 26,652 million USD in 2018, representing a minor rise. There was a significant jump in 2019, reaching 34,533 million USD, which reflects a substantial increase compared to the previous years. The total liabilities remained relatively stable in 2020 at 34,413 million USD, indicating that the company maintained a consistent level of liabilities during that year. However, there was a notable decline in 2021 to 31,955 million USD, suggesting efforts to reduce liabilities or improved financial management in that year.
Adjusted Total Liabilities
Adjusted total liabilities followed a similar trajectory to total liabilities, starting at 26,511 million USD in 2017 and remaining almost flat at 26,584 million USD in 2018. A sharp increase was recorded in 2019 with the figure rising to 33,588 million USD, mirroring the pattern observed with total liabilities. A slight decrease to 33,403 million USD was observed in 2020, followed by a more pronounced reduction to 30,852 million USD in 2021, again indicating a downward adjustment or active management of liabilities.

Overall, the data indicates a period of liability growth between 2017 and 2019, stability during 2020, and a decline in both total and adjusted liabilities in 2021. This pattern may reflect strategic financial initiatives aimed at liability reduction following a period of expansion or increased leverage.


Adjustments to Stockholders’ Equity

3M Co., adjusted total 3M Company shareholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total 3M Company shareholders’ equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Allowances
Add: Deferred revenue
Add: Product warranty liabilities
Add: Accrued restructuring action balances
Add: Noncontrolling interest
After Adjustment
Adjusted total equity

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Net deferred tax assets (liabilities). See details »

The analysis of the equity data over the five-year period reveals several noteworthy trends in the company's financial position.

Total 3M Company Shareholders’ Equity
There is an observable decline in total shareholders’ equity from 2017 to 2018, dropping from approximately $11.6 billion to around $9.8 billion. This represents a significant contraction within one year. Following this decrease, equity slightly recovers in 2019, reaching just over $10 billion. In 2020 and 2021, the equity base increases more substantially, climbing to roughly $12.9 billion and then to $15 billion respectively. This suggests a positive trend in restoring and strengthening shareholders’ equity after the initial drop.
Adjusted Total Equity
The adjusted total equity figures show a similar pattern. Beginning at about $12.1 billion in 2017, there is a decline to roughly $10.6 billion in 2018, mirroring the drop in total equity. From 2019 through 2021, adjusted equity steadily increases, reaching approximately $10.7 billion in 2019, $13.3 billion in 2020, and $15.8 billion in 2021. The adjusted equity figures consistently remain higher than the reported total equity, indicating adjustments for certain factors that improve the equity metric.

Overall, the data indicates an initial financial weakening around 2018, followed by a notable recovery and growth phase through 2021. The consistent increase in both total and adjusted equity in the most recent years points to enhanced financial stability and potentially improved profitability or capital management strategies. The sustained difference between adjusted and total equity suggests ongoing adjustments that positively affect the evaluation of the company’s net asset value.


Adjustments to Capitalization Table

3M Co., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Short-term borrowings and current portion of long-term debt
Current obligations of finance leases
Long-term debt, excluding current portion
Finance leases, net of current obligations
Total reported debt
Total 3M Company shareholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities2
Add: Noncurrent operating lease liabilities3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Allowances
Add: Deferred revenue
Add: Product warranty liabilities
Add: Accrued restructuring action balances
Add: Noncontrolling interest
Adjusted total equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities. See details »

3 Noncurrent operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »

The analysis of the annual financial data reveals several noteworthy trends in the company's capital structure and equity position over the five-year period.

Total reported debt
The total reported debt exhibited a general upward trend from 2017 to 2019, increasing from $14,022 million to $20,445 million. This was followed by a decline in the subsequent years, reaching $17,463 million by the end of 2021. Despite this recent decrease, the debt level at the end of 2021 was still higher than in 2017 and 2018.
Total 3M Company shareholders’ equity
Shareholders' equity decreased from $11,563 million in 2017 to $9,796 million in 2018, reflecting a reduction in equity value. However, from 2018 onwards, equity showed a consistent upward movement, rising to $15,046 million in 2021. This indicates a recovery and strengthening of the equity base over these years.
Total reported capital
Total reported capital, the sum of reported debt and equity, initially decreased slightly from $25,585 million in 2017 to $24,510 million in 2018. Following this, there was a significant increase peaking at $31,777 million in 2020 and marginally increasing to $32,509 million in 2021. This suggests an overall growth in the company’s financing through debt and equity combined.
Adjusted total debt
Adjusted total debt trends are similar to the reported debt, increasing from $15,091 million in 2017 to a peak of $21,299 million in 2019 before decreasing to $18,317 million in 2021. Adjusted debt remains consistently higher than reported debt, implying additional adjustments or debt considerations factored into these figures.
Adjusted total equity
Adjusted total equity mirrors the reported equity trends with a decline from $12,137 million in 2017 to $10,646 million in 2018, followed by a steady increase reaching $15,827 million in 2021. The adjustment results in higher equity figures across all years compared to reported equity, which may indicate incorporation of additional equity-related components.
Adjusted total capital
The adjusted total capital, representing the sum of adjusted debt and equity, decreased slightly from $27,228 million in 2017 to $26,360 million in 2018, then experienced growth to $33,078 million in 2020 and further to $34,144 million in 2021. This indicates an overall expansion in the company’s capital base on an adjusted basis consistent with reported figures but on a slightly larger scale.

In summary, the data over the period shows an initial dip in equity and total capital in 2018, followed by a recovery and continuous growth through 2021. Debt levels peaked in 2019 and have been gradually reduced thereafter, indicating a possible deleveraging strategy. The adjusted figures consistently exceed reported figures, suggesting conservative adjustments that provide a broader measure of capital and financial positioning. Overall, the company has strengthened its equity position while managing debt after a period of increase, resulting in an expanding capital base.


Adjustments to Revenues

3M Co., adjusted net sales

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Net sales
Adjustment
Add: Increase (decrease) in deferred revenue
After Adjustment
Adjusted net sales

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

The financial data demonstrates a consistent pattern in both net sales and adjusted net sales from 2017 through 2021. Net sales showed a steady increase overall, beginning at 31,657 million US dollars at the end of 2017 and gradually rising to 35,355 million US dollars by the end of 2021. This reflects an overall positive sales growth trend over the five-year period.

Adjusted net sales followed a similar trajectory, closely mirroring the net sales values each year. Starting at 31,641 million US dollars in 2017, adjusted net sales increased to 35,386 million US dollars by 2021. The parallel movement between net sales and adjusted net sales suggests that adjustments made did not significantly alter the overall revenue picture, indicating consistent underlying business performance.

Year-over-year changes
Between 2017 and 2018, both net sales and adjusted net sales experienced moderate growth. However, in 2019, a slight decline is observable in both metrics compared to 2018, indicating some challenges or fluctuations within that fiscal year.
Post-2019, there is a recovery and subsequent growth in 2020 and 2021, with 2021 marking the highest sales figures in the five-year timeline. This suggests resilience and potential strengthening of market position or successful business strategies implemented during those years.
Stability and consistency
The minimal difference between net sales and adjusted net sales values highlights stable financial reporting and clarity in revenue recognition. The consistency between these two metrics over time points to reliable accounting practices and minimal impact from any adjustments.
Overall insight
The sales trends reflect a generally positive growth trajectory over the analyzed period, with a brief dip in 2019. The data indicates recovery and growth momentum in subsequent years, with no significant volatility or irregularities in reported sales figures.

Adjustments to Reported Income

3M Co., adjusted net income attributable to 3M

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Net income attributable to 3M
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowances
Add: Increase (decrease) in deferred revenue
Add: Increase (decrease) in product warranty liabilities
Add: Increase (decrease) in accrued restructuring action balances
Add: Other comprehensive income (loss), net of tax
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest
After Adjustment
Adjusted net income including noncontrolling interest

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Deferred income tax expense (benefit). See details »

Net Income Attributable to 3M
Over the five-year period, the net income attributable to 3M exhibited noticeable fluctuations with an overall upward trend. Beginning at 4,858 million USD in 2017, it increased to 5,349 million USD in 2018. However, a decline occurred in 2019, dropping to 4,570 million USD. This was followed by a recovery in 2020 and 2021, reaching 5,384 million USD and 5,921 million USD, respectively. The peak in 2021 reflects the highest net income in the timeframe, representing a growth of approximately 22% compared to 2017.
Adjusted Net Income Including Noncontrolling Interest
The adjusted net income, which includes noncontrolling interest, displays more pronounced variability across the same period. Starting at 5,431 million USD in 2017, there was a modest increase to 5,531 million USD in 2018. A significant decrease occurred in 2019 where adjusted net income dropped sharply to 3,945 million USD. Afterwards, the figure rebounded strongly, rising to 5,860 million USD in 2020 and further to 6,650 million USD in 2021. The 2021 value represents the highest adjusted net income in the five-year span, exceeding the 2017 figure by approximately 22.5%.
Comparative Insights
Both net income measures show a dip in 2019 followed by a recovery trend through 2021. The adjusted net income exhibits greater volatility than the reported net income, particularly in 2019, where it experienced a sharper decline and subsequent increase. This suggests that adjustments and noncontrolling interests had a significant impact in that year. The data indicates overall financial resilience with a return to growth in recent years, culminating in the highest income levels recorded in 2021 for both metrics.