Question #1

How Dells working capital policy is a Competitive Advantage?

Answer:

Dells Working Capital Policies

Dell manufactures, sells, and services personal computers. The company markets directly to
its customers and builds computers after receiving a customer order. This build-to-order
model enables Dell to have much smaller investments in working capital than its competitors.
It also enables Dell to enjoy more fully the benefits of reductions in component prices and to
introduce new products more rapidly. Dell has grown quickly and has been able to finance
that growth internally by its efficient use of working capital and its profitability.

Competitive Advantage
To find out Dells working capital advantage, we 1st calculate days sales of inventory,
payable days and receivables days to find their cash conversion cycle.

Days sales of inventory =365*(429+293)/(2*4229) =31.16

Payable days =365*(466+403)/(2*4229) =37.50

Receivables days =365*(726+538)/(2*5296) =43.56

Cash conversion cycle =31.16+43.56-37.50 =37.22

1. The cash conversion cycle measures how long a firm takes to convert resource inputs
into cash flows. The shorter CCC, the less time capital is tied up in the business
process. It means that due to Dells WC Policy, it generated cash from maintaining
Low Cash Conversion Cycle.

AFS, Assignment # 1 Page 1

 2. Dell WC Policy rolling out PCs with new Operating Systems Technology, much
faster than its competitors.

3. Dell WC Policy helps it to pass on saving on customers, when the component cost has
been reduced
4. Due to customer build to strategy, it has low finished goods which results in low
caring cost

5. Low inventory with low fixed assets gives dell a higher Return on Capital Employed.
Dells low inventory has other substantial advantages. Because the industrys short
product life cycles can cause component prices to drop by 30% a year as new
technology is introduced, Dells low component inventory reduces obsolescence risk
and lowers inventory cost.

AFS, Assignment # 1 Page 2

 Question # 2

How did Dell fund its 52% growth in 1996?

Answer:
.

AFS, Assignment # 1 Page 3

 Question # 3

Assume Dells Sales will grow 50% in 1997, how might the company
fund this growth internally?
How much would working capital need to reduce and/or profit
margin increased?
What step does u recommend the company take?

Answer:
.

AFS, Assignment # 1 Page 4

 Question # 4

How would you answer Q # 3 if Dell also purchased $500 M of common

stock in 1997 and repaid its long term debt?

Answer:
.

AFS, Assignment # 1 Page 5

Dells Working Capital

Substantive Issues

Dell manufactures, sells, and services personal computers. The company markets directly to
its customers and builds computers after receiving a customer order. This build-to-order
model enables Dell to have much smaller investments in working capital than its competitors.
It also enables Dell to enjoy more fully the benefits of reductions in component prices and to
introduce new products more rapidly. Dell has grown quickly and has been able to finance
that growth internally by its efficient use of working capital and its profitability.

Dells Competitive Advantage:

The extent of Dells working capital advantage over its competitors can be assessed using
data contained in Table A of the case on days sales of inventory (DSI) for Dell and its
competitors. In 1994 and 1995, Dells DSI was about half the level of its competitors. In
January 1996, for example, Dell had inventory to cover 32 days of sales while Compaq
Computer had inventory to cover 73 days of sales. One way for students to quantify Dells
competitive advantage is to calculate the increase in inventory Dell would have needed if it
operated at Compaqs DSI level. Using Dells cost of sales (COS) for 1995 contained in
Exhibit 4 and the information on DSI contained in Table A:

Additional inventory at Compaqs DSI = ( Dells COS) (Compaqs DSI Dells DSI)/360
days = [($2,737)(73-32)]/360 = $312 million.

This $312 million, in perspective, represents 59% of Dells cash and short term investments,
48% of stockholder equity and 209% of its 1996 income.

Aside from the conservation of capital, Dells low inventory has other substantial advantages.
Because the industrys short product life cycles can cause component prices to drop by 30% a
year as new technology is introduced, Dells low component inventory reduces obsolescence
risk and lowers inventory cost. These advantages may be partially quantified using the DSI
data in Table A: Dells inventory was about 8.9% of its COS while Compaqs inventory was
about 20.3% of its COS. If technological change reduced the value of inventory by 30%, Dell
would incur an inventory loss of about 2.7% of COS and Compaq would incur a loss of 6.1 of
COS. The lower inventory losses for Dell imply higher profits. At Dells 1996 COS of $2.7
billion, the effect of the component price reductions contributes about $93 million to profits (
$2.7 billion x 6.1% - 2.7%).

Dells low inventory levels resulted in fewer obsolete components in inventory when
technology changed, Others with high levels of inventory, such as Compaq, had to market
both new and older systems. Older systems were discounted, taking away sales from newer,
higher margin systems. Cannibalization was not a significant issue for Dell because of its low
inventory and build-to-order models. Dell was able to grow sales by offering faster systems at

AFS, Assignment # 1 Page 6

prices of competitors slower machines.

Dells build-to-order model and resulting inventory had some risks. Component shortages
were a disadvantage of Dells aggressive inventory model and, on occasion, Dell had order
backlogs because of parts shortages. While revenue may have been lost due to cancelled
orders or delayed until supplies were available, the rapid technological change made the
advantages of Dells approach outweigh its disadvantages.

Funding 1996 growth: In 1995 total assets were 46% of sales. Short-term investments were
14% of sales. Based on its 1995 asset efficiency rates, and assuming the short-term
investments were not required to support Dells operations, Dell would have required 32% of
increased sales in additional operating assets. In 1996, sales grew to $5,296M - an increase of
$1,821M or 52% - so that Dell required 32% of the increase in sales, $5892M, in additional
assets to generate the incremental $1.8B in sales.

Exhibit TN-1 shows that the projected 1996 balance sheet. Two sets of projections are made.
In both, operating assets (total assets less short-term investments) are assumed to grow with
sales based on 1995 account balances as percent of 1995 sales. Short-term investments are
assumed to be constant. The projected 1996 assets equal about $2.2B, an increase of about
$582 million. If 1995 profit margins of 4.3% had held, Dell would have realized $227 million
in net income, leaving a funding requirement of $355 million ($582 million minus $227
million) assuming that liabilities remain constant as detailed in the Fixed Liabilities
projection in Exhibit TN-1. The Proportional Liabilities projection assumes that the liabilities
grow as sales grow based on the 1995 sales ratios. Those projections show that Dell would
have excess funding of $139 million. Thus, as of 1995, Dell would be projected to be able to
grow at 32% without increasing its leverage.

Exhibit TN-2 presents Dells sustainable growth rate. In 1995, Dells sustainable growth rate
was 31.6%, which was below the 52% of actual growth in 1996. Typically, when a firm
grows beyond its sustainable growth rate, it either increases leverage or obtains additional
equity. Dell was able to grow beyond its sustainable growth rate without increasing leverage
or obtaining additional equity because short-term investments were assumed not to grow with
sales in Exhibit TN-1. To gauge the impact of these short term investments on sustainable
growth, the Panel B of Exhibit TN-2 presents the sustainable growth rate adjusted for the
short-term investments by subtracting them from the prior-year assets and equity. Net income
should also be adjusted for any after-tax income associated with the short-term investments
but the information is unavailable to make that adjustment. The adjusted sustainable growth
rate for 1995 in Exhibit TN-2 is about 109%, which is well above its growth rate. Thus, Dell
could finance substantial growth without increasing leverage of obtaining more equity.

Exhibit TN-3 highlights how Dell funded it 1996 growth by comparing the actual balance
sheet with the projections in Exhibit TN-1. On the asset side of the balance sheet, Dell was
able to reduce cash, receivables, inventory and other current assets relative to the projections.
DSO (days sales outstanding) improved by 5 days over the prior year as accounts receivable

AFS, Assignment # 1 Page 7

balance as a percent of sales dropped from 13.7% from 15.2%. Inventory levels as a percent
of sales also decreased slightly as DSI (days sales in inventory) improved by 1 day to 31 days
from 1995 end. Overall, assets other than short-term investments fell from 32% of sales in
1995 to 29% of sales in 1996. As a result of the improved asset efficiency, Dell increased its
short-term investments by $107 million and decreased current assets by $30 million.

On the liability side of the balance sheet, Dell increased its current liabilities by $187 million.
That increase was $207 million less than the increase that would have occurred with a
proportionate increase in current liabilities. As a percent of sales, current liabilities fell from
21.6% in 1995 to 17.7%. Accounts payable was 8.8% of sales, a decrease of nearly 3%. In
fact, during Q4 1996, Dell paid its suppliers 11 days faster than a year earlier.

Despite a 1% erosion to gross margin, Dells profit margin improved from 4.3% to 5.1% in
1996. Dells leadership in bringing new products to market, in this case Pentium technology,
helped to grow unit sales by 48% in 1996 and raise average unit revenue by 3%. The gross
margin decline was attributed to aggressive pricing strategies and an account mix shift from
major accounts such as corporations and government agencies to lower margin customers
such as small-to-medium businesses and consumers. Lower inventory obsolescence costs as a
percentage of sales helped to mitigate some of the gross margin erosion. Primarily on the
strength of reduced operating expenses, notable SG&A, Dells higher return on sales
increased retained earnings by $45 million beyond the Exhibit TN-1 projections. In addition,
stockholders equity was increased by $49M excluding net income (the change in retained
earnings). The primary source of funding was from the issuance of common stock to
employees. In total, the increase in stockholders equity exceeded the projections by $94
million.

In summary, Dell internally funded a 52% growth in sales, largely by increasing its asset
efficiency and profitability.

Funding 50% Growth in 1997:

To gauge the required funds to grow at 50% in 1997, students should forecast the 1997
balance sheet. Exhibit TN-4 presents the forecasted balance sheet for 1997 under three
assumptions about the liabilities. For all three assumptions, assets are based on 1996 sales
ratios except for short-term investments that are held at 1996 levels. In 1996, assets other
than short-term investments were about 30% of sales. The assumed additional sales of $2,648
million imply additional operating assets of $779 million.

The first liability assumption in Exhibit TN-4 is that liabilities remain fixed at 1996 levels. If
the 1996 profit margin of 5.1% remains constant, profits will fund $405 million of the
additional assets. Dell would require additional funding of $315 million.

The second liability assumption in Exhibit TN-4 is that liabilities remain at 1996 sales ratios.
With this assumption, Dell has excess capital of $217 million. This is consistent with the

AFS, Assignment # 1 Page 8

adjusted sustainable growth calculations in Exhibit TN-2.

The third liability assumption in Exhibit TN-4 is the repayment of debt and the repurchase of
$500 million of equity. The other liabilities are assumed to remain at 1996 sales ratios. As a
result of reducing debt and equity capital, Dell would create a substantial cash shortfall of
almost $1 billion.

If asked to choose between the three liability assumptions, students generally choose the
proportional liability plan. The argument relative to the fixed liability assumption is that the
current liabilities will increase spontaneously as sales grow, making it a simple and easy
source of financing. Repaying the debt and repurchasing $500 million of equity creates a cash
shortfall and most students will conclude it is inappropriate to add stress to the rapidly
growing organization. Some students might argue that, following its performance in 1996,
Dell could eliminate the projected shortfall by increasing asset efficiency or improving
profitability. To determine the magnitude of the improvements in asset efficiency required, it
is necessary to determine the projected average daily slaes in 1997 - $22.1 million per day (
150% x 1996 sales of $5236/360 days) and the projected average daily cost of sales - $17.6
million. The $882 million shortfall, therefore, corresponds to 44 days of sales and about 65
days of COS.

Exhibit 2 shows that Dells cash conversion cycle was at 40 days in the fourth quarter of
1996, Thus, to find the shortfall resulting from debt repayment and equity repurchase, the
cash conversion cycle would have to become negative. Students generally doubt that it is
possible for Dell to realize such an increase in working capital efficiency. Students should
describe how Dell could increase its working capital efficiency. The most obvious is to
increase payables by 10 days, to its historic level of 43 days. That still leaves a substantial
capital shortfall that would require substantial improvements in both inventory and
receivables, and perhaps by extending payables beyond the historical levels. Exhibit TN-5
contains an example of projected improvements that would eliminate the 1997 projected
capital shortfall resulting from the debt repayment and equity repurchase through
improvements in working capital.

Dell can also eliminate the 1997 projected capital shortfall resulting from the debt repayment
and repurchase through improvements in profitability. A 1% increase in margin increases net
income by about $53 million. Although it is unlikely that Dell could fully fund the repayment
and equity repurchase through margin improvements alone, the margin improvements reduce
the required working capital improvements. A combination of both profit improvements and
working capital improvements seems to be the only reasonable alternative to funding the
shortfall, with the bulk of the gains coming from working capital improvements.

Students should also explore the benefits or repaying the debt and the equity repurchase. It is
worth emphasizing that improvements in working capital would enhance Dells business
strategy and help improve it profitability by reducing obsolescence and lowering component
costs. The benefit from the debt repayment appears to be more financial flexibility and the

AFS, Assignment # 1 Page 9

absence of debt covenants. For the equity repurchase, the rationale seems to be that insiders
(who would not participate in the repurchase) believed Dells stock was under-priced in the
stock market. The repurchase would, therefore, be a value-increasing decision for the
remaining shareholders.

Dells Actual 1997 Funding

Exhibits TN-6 and TN-7 contain Dells Profit and Loss Statement and Balance Sheet for
fiscal 1997. For 1997, Dell Computers sales grew over 47% over the prior fiscal year. Based
on 1996 asset-to-sales ratios adjusted for short-term investments, Dell would have needed an
additional $724 million in operating assets to support the increase in sales.

Exhibit TN-8 shows that Dell was able to fund its 1997 growth internally, repay its long term
debt, and repurchase about $500 million in equity through a combination of working capital
and margin improvements. Improvements in working capital provided almost $900 million in
funding. Dell generated its 1997 revenue with only 7% more working capital than in 1996.
Margins increased by 1.5% of sales during 1997, providing about $120 million in funding .
Dell also obtained $279 million from put options. As a result, Dell funded its growth, the debt
repayment, and the equity repurchase internally, and was able to increase its short-term
investments by almost $650 million.

Working Capital

Inventory fell dramatically during the year as Dell capitalized on rapid and significant
component price increases. Early in fiscal 1997, component prices dropped almost as much
as 10% per month, 20% in total for the second quarter! Dell benefited almost immediately
from price reductions while its competitor, burdened with higher levels of over-priced parts,
lagged by as much as sox months. For commodity parts like keyboards, Dell established
global relationships with just a few suppliers to secure better terms, and reduced inventory
levels by requiring suppliers to hold inventory destined for Dell until the company,
embracing a just-in-time inventory philosophy, needed parts for production. Days Sales of
Inventory (DSI) was reduced from 31 days, fourth quarter 1996, to just 13 days a year later!
Dell ended 1997 with 41% less inventory than the year before. Compared to the projections
in Exhibit TN-4 (adjusted for actual sales in 1997), Exhibit TN-8 shows that inventory was
$378 million less then the projection based upon 1996 sales ratios.

Dell reduced the number of days to collect payment from customers by 5 days in 1997. It
installed a new third party accounts receivable software program that provided its collectors
with enhanced account information, specifically why customers werent paying. While the
companys accounts receivable year-end balance increased $200 million from 1996 to 1997,
Days Sales Outstanding (DSO) actually fell from 42 to 37 days comparing fourth quarters.
Exhibit TN-8 shows that accounts receivables were $161 million less than the projection. In
1997, Dells inventory and accounts receivables balances combined remained unchanged
because of improved asset efficiency. Had the company continued to operate at 1996

AFS, Assignment # 1 Page 10

efficiency rates, Dell would have needed over $500 million additional current assets to
generate 47% in incremental sales in 1997.

Equal to its asset efficiency gains, Dell substantially lengthened its Days Payables
Outstanding (DPO). The manager of Dells asset management department conceded that in
1996 Dell was paying vendors prior to negotiated terms because of a lack of attentiveness
between supply receipt and payment dates. In quarter 4 of 1997 Dell paid its suppliers, on
average, in 54 days an increase of 64% , or 21 days, from a year earlier. Accounts payables
increased nearly $500 million in 1997, providing Dell with an additional source of growth
funding. Exhibit TN-8 shows that accounts receivables were $357 million more than the
projection.

Exhibit TN-9 shows that the improvements in Dells working capital resulted in a negative
conversion cycle.

Margin Performance.

For 1997, Dells return on sales rose to 6.6%, up from 5.1% a year ealier. Though average
revenue per unit fell by 6%, gross margin increased because of reductions in component
prices and a sales mix shift to higher margin products such as servers and notebooks. For
1997, gross margin was 21.5% versus 20.2% in 1996. Operating margin also improved as
operating expense as a percent of sales fell 12.3% from 13.1% a year earlier. Net profits
totaled $518 million, of which $120 million was the result of improved margins over 1996.
This additional income provided internal financing for Dells growth.

AFS, Assignment # 1 Page 11

http://www.scribd.com/doc/64605929/Dell-s-Working-Capital-Case-Analysis-G05

http://www.caseforest.com/case-study-Dell-Working-Capital.aspx

http://www.scribd.com/doc/6653535/Dells-Working-Capital1

http://www.authorstream.com/Presentation/aSGuest141178-1493950-dell-working-capital/

http://www.slideshare.net/rajinani/epgp-one-year-2009dell-assignment119jan10

AFS, Assignment # 1 Page 12