finance_delll's working capital

2
4. If Dell repurchases $500 million of common stock in 1997 and paid its’ long term debt of $11 million! along "ith maintaining 50# gro"th. %erall cash re&uirement "ill be increased b'( $500 million ) $11 million ) $77*.51 million = $1,391.51 million It "ill be met partl' b' short term in%estment b' $591 million. +' impro%ing pro,t margin from 5.41# to -.-#! the increased contribution "ill be $5 4. million. /he remaining cash fow to be met "ill be $1!91.51 million $591 million $5 4. million $276.21 million. +' impro%ing the cash con%ention c'cle! cash in2o" "ill impro%e and meets needs( D3I 1 da's! reducing it b' da's "ill sa%e carr'ing costs b' 1.5 4! 96-5 $5 .15 million. D3 4 da's! reducing it b' - da's "ill reduce recei%able b' - 1.5 5! 9-6-5 $10.- million. D8 da's! increasing it b' - da's "ill impro%e pa'able b' - 1.5 4! 96-5 $104. million. /he increased cash infow out o operational improvements "ill be( $5 .15 million ) 410.- million ) $104. million $2 6.95 million . +ecause Dell alread' faced problem "ith component shortages in 199-! it "ill not look into reducing its D3I b' a large margin. onclusion( +ecause $ *-.95 million obtained through operational process impro%ements along "ith $591 million short term in%estments and $5 4. million short term in%estments $1,!"2.25 million: abo%e the re&uired cash 2o" of $1!91.51 million! Dell "ill be able to fund its gro"th of 50# in 1997 after pa'ing long term debt of $11 million and bu'ing back e&uities of $500 million.

Upload: freegs

Post on 05-Oct-2015

6 views

Category:

Documents


0 download

DESCRIPTION

calculating Dell's working capital template from business case

TRANSCRIPT

4. If Dell repurchases $500 million of common stock in 1997 and paid its long term debt of $113 million, along with maintaining 50% growth. Overall cash requirement will be increased by:$500 million + $113 million + $778.51 million = $1,391.51 million It will be met partly by short term investment by $591 million. By improving profit margin from 5.41% to 6.6%, the increased contribution will be $524.3 million. The remaining cash flow to be met will be $1,391.51 million - $591 million - $524.3 million = $276.21 million. By improving the cash convention cycle, cash inflow will improve and meets needs: DSI = 31 days, reducing it by 3 days will save carrying costs by 3*1.5*(4,229/365) = $52.15 million. DSO = 43 days, reducing it by 6 days will reduce receivable by 6* 1.5*(5,296/365) = $130.6 million. DPO = 33 days, increasing it by 6 days will improve payable by 6*1.5*(4,229/365) = $104.2 million. The increased cash inflow out of operational improvements will be: $52.15 million + 4130.6 million + $104.2 million = $286.95 million. Because Dell already faced problem with component shortages in 1996, it will not look into reducing its DSI by a large margin.Conclusion: Because $286.95 million (obtained through operational process improvements) along with $591 million (short term investments) and $524.3 million (short term investments)= $1,402.25 million above the required cash flow of $1,391.51 million, Dell will be able to fund its growth of 50% in 1997 after paying long-term debt of $113 million and buying back equities of $500 million.