Академический Документы
Профессиональный Документы
Культура Документы
With contributions by
Stephen H. Penman Columbia University
Peter D. Easton and Gregory A. Sommers - Ohio State University
Luis Palencia University of Navarra, IESE Business School
McGraw-Hill/Irwin
10-3
C - I = OI - NOA
that is, free cash flow is operating income adjusted for the change in net
operating assets
2. Use the disposition of cash flows equation:
C - I = NFE - NFO + d
that is, free cash flow is net financial expenses, adjusted for the change in
net financial obligations, plus dividends to common shareholders.
3. FCF can also be obtained from the reformulated Statement of Cash Flows.
McGraw-Hill/Irwin
10-4
Method 1:
Operating income 1996
Net operating assets 1996
Net operating assets 1995
Free cash flow
$ 549
$ 2,659
2,208
1996
(451)
$98
C I = NFE - FO + d
Method 2:
Net financial expenses 1996
Net financial obligations 1996
Net financial obligations 1995
$ 14
$ 228
244
16
Net dividend
1996
68
1996
$98
McGraw-Hill/Irwin
10-5
McGraw-Hill/Irwin
10-6
McGraw-Hill/Irwin
10-7
10-8
1996
1995
1994
______________________________________________________________________________________
Cash provided (used) by operations:
Net income
Nike, Inc.
GAAP Statement of
Cash Flows
$553,190
$399,664
$298,794
97,179
(73,279)
465)
35,199
71,113
(24,668)
(1,359)
19,125
(301,409)
(292,888)
(20,054)
(69,676)
(301,648)
(10,276)
160,823
23,979
6,888
332,548
172,638
40,845
330,021
254,913
576,463
(216,384)
12,775
(26,376)
(154,125)
9,011
(6,260)
(95,266)
12,650
(5,450)
---
(345,901)
(84,119)
(2,185)
(1,367)
(229,985)
(581,394)
(91,618)
5,044
(30,352)
47,964
21,150
(18,756)
(78,834)
2,971
(39,804)
263,874
6,154
(142,919)
(65,418)
6,044
(56,986)
(2,939)
4,288
(140,104)
(60,282)
64,531
(23,876)
(3,588)
8,067
McGraw-Hill/Irwin
(53,784)
(206)
46,046
216,071
24,858
(1,122)
(302,745)
518,816
(249,979)
(7,334)
227,532
291,284
$262,117
$216,071
$518,816
$ 32,800
$ 20,200
$ 11,300
10-9
McGraw-Hill/Irwin
10-10
$46 million
$7 million
39______
$46 million
McGraw-Hill/Irwin
10-11
Net income
Cash from operating activities
1999
1998
1997
4,766
1,035
449
(276)
1,860
2,129
(2,215)
(1,791)
(1,744)
97
(307)
156
(450)
1,132
72
(264)
61
(69)
57
(212)
71
(1,082)
686
329
(1,078)
(80)
108
(149)
12
(483)
356
181
(1,584)
(68)
(1,787)
(3,100)
(3,371)
682
(396)
(127)
2,469
2,704
3,244
10-12
$32,800
(16,000)
(16,800)
6,468
$10,332
McGraw-Hill/Irwin
10-13
5. Non-cash Transactions
10-14
- Noncash financing
- Noncash investments
McGraw-Hill/Irwin
10-15
McGraw-Hill/Irwin
330
10
340
230
7
(5)
30
(48)
10
39
(21)
19
79
237
103
26
77
103
10-16
10-17
10-18
10-19