Assignment #4 – Dell’s Working Capital
EPGP 2009-10 - Term III- Individual Submission
Instructor: Prof. A. Kanagaraj
Rajendra Inani - #27
CF –Individual Assignment#3 Page |1
Table of Contents
1 Dell’s Working Capital .......................................................................................................................3
2 Competitive Advantage......................................................................................................................3
3 How Dell funded its fiscal 1996 sales growth ....................................................................................3
CF –Individual Assignment#4 Page |2
1 Dell’s Working Capital
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.
2 Competitive Advantage
The extent of Dell’s 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,
Dell’s 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 Dell’s competitive advantage is to calculate the increase in inventory Dell would have
needed if it operated at Compaq’s DSI level. Using Dell’s cost of sales (COS) for 1995 contained in
Exhibit 4 and the information on DSI contained in Table A:
Additional inventory at Compaq’s DSI = ( Dell’s COS) (Compaq’s DSI – Dell’s DSI)/360 days = [($2,737)
(73-32)]/360 = $312 million.
This $312 million, in perspective, represents 59% of Dell’s cash and short term investments, 48% of
stockholder equity and 209% of its 1996 income.
3 How Dell funded its fiscal 1996 sales growth
In order to determine how Dell funded its fiscal 1996 sales growth, we must first analyze how much fund
Dell exactly needed to sustain such 52% growth in 1996.
Operating Assets = Total Assets – short term investment
$1594 - $484 = $1110
The Operating assets in proportion to sales = $1110/$3475 = 32%
Sales increased from $3457 in 1995 to $5296 in 1996. From our previous calculations, we have found
that operating assets are a proportion of sales and would therefore equal 32%. In order to figure out the
required amount of increase in operating assets as a result of an increase in sales, we should multiply the
increase in sales by 32%. Therefore, 0.32 x (5296-3457) = $582 million, which would be the total
operating assets that Dell would need to fund in order to sustain the 52% growth in sales.
Liabilities in proportion to sales in 1995 = $942/$3475 = 27.1%
Increase in liabilities in 1996 = (5296-3475)x 0.271 = $494
Therefore, Dell would have the increase of 582 million in operating assets, there would also be a 494
million increase in liabilities.
Short Term investments would remain the same, since it is not directly related to operations.
CF –Individual Assignment#4 Page |3
Net Profit / Sales = $149/$3475 = 4.3%
Operational profits = 5296*4.3% = $ 227 million
In all, we have calculated that with the sales increase of 52% there will be $582 million operating assets
that Dell should fund. The 52% sales increase would also bring additional $494 million in liabilities, while
generating 227 million of operating profit yet the short term investment would remain unchanged at $484
million. As a result, any two combination of liabilities, operational profit, or short term investment will be
sufficient to offset the %582 million operating assets needed to sustain the 52% sales growth in 1996.
Based on previous calculations, we find that in order for Dell to finance its 52% growth, the firm will
require 582 million in terms of increase in operating assets. Nevertheless, this number can be further
reduced if the company undergoes internal process improvement, which would result in higher asset
For 1995, the operating assets in terms of % of sales can be calculated once again by subtracting short
term investment from total assets, and the number comes out to be around 31.94%.
Likewise in 1996, the operating assets = 2148-591 = 29.4%
Difference of the year 1995 and 1996, 31.94 – 29.4 = 2.54%
There is decrease in operating assets by 2.54% in year 1996, operation efficiency has improved by this
Thus, decrease in operating asset in 1996 = 5296 x 2.54% = 134.5 million
This amount can be further reduced from the original forecast $582 million required for 52% growth in
1996. The higher asset efficiency can be achieved through reducing company’s current asset, which
includes cash available, account receivables, inventory, or other current assets.
Thus, actual additional operating asset needed to fund the 52% increase in sales = 582 – 134.5 = $447.5
To put everything in perspective, we need to compare both sides of the balance sheet to determine if
additional fund is needed. In other words, the sum of current liabilities, long term debt and retained
earnings needs to exceed the sum of current assets and fixed assets for Dell to avoid raising public fund
such as issuing more stocks.
Based on the numbers provided by Ex4 and Ex5 of the case, we find that the retained earnings (Net
Profit) come out to be $272 million, and there is no difference in long term debt. The $272 million in net
profit is an increase from the forecasted $227 million and can be attributed to improved net margins from
4.3% to 5.1%. Also, we can calculated that the increase in current liabilities = $939 - $752 = $187 million.
Based on the balance sheet, we find that total liability together with a higher than anticipated net
profit is larger than the additional operating asset requirement calculated, $272 + $187 = $459
million > $447.5 million. Therefore, without relying on external alternatives, Dell was able to fund
its 1996 sales growth through internal resources, i.e. reducing its current assets and increasing
its net margin.
CF –Individual Assignment#4 Page |4