To: Harvey Allen who wrote (42207 ) 4/15/2000 11:38:00 PM From: Harvey Allen Respond to of 74651
Here are the numbers for Put Warrants 1999/1998 and 1997/1996. Seems like my $4 to 5 billion Put back is too low. I figured the premium too high. It could end up $8 or $10 billion. -------------------------------------------------------------------------------- Six Months Ended Dec. 31 1998 1999 ------------------------------------------------------------------------------- Operations Net income $ 3,666 $ 4,627 Depreciation and amortization 356 765 Gains on sales (160) (156) Unearned revenue 2,371 2,638 Recognition of unearned revenue from prior periods (1,707) (2,618) Other current liabilities 719 61 Accounts receivable (486) (1,030) Other current assets (24) (149) ------------------------------------------------------------------------------- Net cash from operations 4,735 4,138 ------------------------------------------------------------------------------- Financing Common stock issued 614 913 Common stock repurchased (772) (4,852) Put warrant proceeds 355 472 Preferred stock dividends (14) (13) Stock option income tax benefits 1,218 2,636 ------------------------------------------------------------------------------- Net cash from (used for) financing 1,401 (844) ----------------- Six Months Ended Dec, 31 1996 1997 --------------------------------------------------------------------------------------------------------------- CASH FLOWS FROM OPERATIONS Net income $ 1,355 $ 1,796 Depreciation and amortization 306 497 Write-off of acquired in-process technologies 0 296 Unearned revenue 648 1,254 Recognition of unearned revenue from prior periods (195) (634) Other current liabilities 256 297 Accounts receivable (326) (129) Other current assets (43) (33) --------------------------------------------------------------------------------------------------------------- Net cash from operations 2,001 3,344 --------------------------------------------------------------------------------------------------------------- CASH FLOWS USED FOR FINANCING Common stock issued 314 328 Common stock repurchased (1,101) (1,596) Put warrant proceeds 77 325 Preferred stock issued 980 0 Preferred stock dividends 0 (14) Stock option income tax benefits 226 407 --------------------------------------------------------------------------------------------------------------- Net cash used for financing 496 (550)