This question is very comprehensive about the free cash flow

This question is very comprehensive about the free cash flow and disposition of free cash flow. Choosing one simple company like Pepsi or other company to value. There is a example about the Nike company. Following the step will show in one files that i upload and answer some questions. Make sure the balance sheet must balance in the step 1!!!!!!! The main part is FCF and Disposition of FCF.