Free Cash Free Calculation for Serial Acquirers: VCA Antech

Author's Avatar
Sep 24, 2010
Discussion concerning the use and calculations is a popular topic within the investment community. While a company’s earnings gets a majority of the attention, cash flow has gained a certain amount of recognition – for good reason. Analyzing a company’s free cash flow can provide a solid insight into true profitability.


The process of calculating free cash flow is relatively straightforward. Most define it as the following (assuming the direct method);


Net Income

+ Non cash charges (depreciation/amortization)

+/- Changes in working capital

- Capital expenditures (some prefer to use maintenance cap exp)

= Free Cash Flow.


Although it is a simplified formula, this definition works well in most cases. We should always attempt to dig deeper into these numbers where appropriate. In my experience of analyzing company’s cash flows, there is a type of company where I feel this formula falls short. It’s with the serial acquirer. I’m not talking about those large deals that grab the headlines such as Intel, HP, or IBM. I’m talking about companies that consistently make small acquisitions annually as part of their business plan. They usually occur when a good size company dominates a niche market that is highly fragmented. With this in mind, let’s begin with our first example;


VCA Antech (WOOF, Financial)





2009




2008




2007




2006




2005









Period End Date




12/31/2009




12/31/2008




12/31/2007




12/31/2006




12/31/2005




Period Length




12 Months




12 Months




12 Months




12 Months




12 Months




Stmt Source




10-K




10-K




10-K




10-K




10-K




Stmt Source Date




02/26/2010




02/26/2010




02/26/2010




03/01/2007




03/14/2006




Stmt Update Type




Updated




Reclassified




Reclassified




Updated




Updated


































Net Income/Starting Line




135.59




137.11




124.86




105.53




67.82




Depreciation/Depletion




39.57




31.91




27.05




22.24




19.34




Amortization




0.0




0.0




0.0




0.0




0.0




Deferred Taxes




24.6




22.58




10.94




7.69




10.5




Non-Cash Items




18.23




11.28




3.25




1.36




24.84









Changes in Working Capital




-34.52




-5.58




7.66




-9.93




-7.4









Cash from Operating Activities




183.47




197.31




173.76




126.89




115.1


































Capital Expenditures




-50.8




-55.05




-48.71




-35.32




-29.21









Other Investing Cash Flow Items, Total




-79.97




-157.67




-222.59




-52.42




-86.22









Cash from Investing Activities




-130.77




-212.71




-271.31




-87.73




-115.43






There is nothing inherently wrong with making these ‘tuck-in’ acquisitions as long as they profitably contribute to the long term growth plan. However, they must be accounted for in the free cash flow calculation – at least in my opinion. These acquisitions represent an ongoing capital expenditure – similar to a retailer spending cap exp to expand its footprint. The company’s acquisition history is clearly laid out in the 10K filing. However, if you want to take the quick and dirty approach simply subtract out “other investing cash flow items” from the standard free cash number. While it isn’t perfect it will give you a much better (and more conservative) indicator of real cash being spent on the business.