salesforce.com, inc. (CRM): How to Wipe Out Your Liquidity in a Single Transaction

Page 1 of 2

Last month’s announcement by salesforce.com, inc. (NYSE:CRM) of its pending acquisition of ExactTarget Inc (NYSE:ET) introduced a new set of worries for those who are trying to make sense of the company’s growth potential. While CEO Marc Benioff rather grandiosely described the announcement date of June 4 as a “historic day for cloud computing,” some investors were undoubtedly wondering about a much more mundane topic: Whatever happened to fiscal responsibility and liquidity?

A little history
At the end of its last fiscal year, Jan. 31, 2013, salesforce.com, inc. (NYSE:CRM) posted its seventh straight quarterly net loss. While the company is fond of separating out “non-GAAP” earnings to show adjusted positive income, long periods of GAAP losses tend to tell on a company’s financial resources — there’s no escaping reality. Balance sheet conditions had deteriorated to a point where the company’s current ratio (the ability of current assets to meet current obligations) was upside down, at a worrying 0.69%.

Salesforce.com (CRM)By the first quarter of 2013, the company’s current ratio had improved dramatically. Working capital, the difference between current assets and current liabilities, turned from a deficit of $902 million into a surplus of $146 million. How did the company manage such a quick, billion-dollar turnaround in its working capital? By issuing long-term debt, in the form of a convertible senior note offering of $1.15 billion in March of 2013. It turns out that the convertible note issue was in preparation for the ExactTarget Inc (NYSE:ET) acquisition, so the boost to the current assets portion of the balance sheet was simply a temporary phenomenon.

Calling every dollar
On the acquisition announcement conference call, CFO Graham Smith noted: “We exited Q1 with approximately $3.1 billion in cash and marketable securities and we’ll finance the transactions through cash on hand, along with a term loan to provide greater financial flexibility in the near term.” Documents filed with the SEC show that the term loan is through Bank of America Corp (NYSE:BAC), in the amount of $300 million, and is collateralized by the stock of salesforce.com, inc. (NYSE:CRM)’s subsidiaries.

According to the company, another $70 to $80 million of operating cash flow will be consumed as a result of the acquisition. So let’s do some napkin math: salesforce.com, inc. (NYSE:CRM) has $3.1 billion on hand, plus another $300 million from Bank of America Corp (NYSE:BAC), which totals $3.4 billion. A more recent acquisition figure filed with the SEC of $2.64 billion, plus the operational cash outflow (let’s use $75 million) equals $2.72 billion — call this the acquisition cash expenditure. When all is said and done, Salesforce will have $680 million of cash left in its coffers. Salesforce should be able to look at its bank balances and sleep well at night after the acquisition, right?

Spoken for!
Perhaps the company will need a mild sedative. A large portion of the remaining cash theoretically should be set aside and not used for operations. This is because another set of convertible notes in the amount of $575 million that the company issued in 2010 have been fully convertible by note holders for some time.

salesforce.com, inc. (NYSE:CRM) is properly accounting for this possibility by booking a current liability of $527.8 million, and it needs ready money available in case the notes are converted, in which case it would use the cash to return the remaining principal amount of the notes (before addressing any additional cash or shares owed to note holders due to the conversion feature). The liability will likely remain for the near future. Even though Salesforce’s stock has declined nearly 17% since hitting a peak in May, the shares would still have to fall 40% from their current level before the notes moved back into non-convertible territory, thus releasing Salesforce of the current obligation. And as the notes approach their due date of Jan. 15th, 2015, the probability of conversion increases. The company rightly characterizes the notes in its annual report as a claim against working capital.

Let’s take a look at the transaction again, factoring in the convertible note claim against working capital. This visual shows graphically how thin salesforce.com, inc. (NYSE:CRM)’s cash resources will be, post-acquisition. The numbers shown are taken from SEC filings and are slightly more accurate than the thumbnail math I used above:

Sources: SEC filings and author’s calculations.

Why this deal is curious
The acquisition of ExactTarget Inc (NYSE:ET) is only expected to boost salesforce.com, inc. (NYSE:CRM)’s revenue by about 3% in fiscal 2014. This is one of the more curious aspects of the deal. As we have discussed, the acquisition, when complete, will really wipe out Salesforce’s already shaky working capital. Is the company over-reaching?

Certainly it is under pressure to continue to fend off a host of well-capitalized competitors. For example, International Business Machines Corp. (NYSE:IBM)‘s acquisition of public cloud provider SoftLayer was rumored to be in the neighborhood of $2 billion(the deal closed this month and financial terms were not disclosed). But IBM has net working capital of $6.8 billion, and generated $19.6 billion in cash from operations last year. IBM can easily afford to acquire all manner of small cloud companies, from service providers to compete with Amazon.com, Inc. (NASDAQ:AMZN), to more specialized companies which can tap into IBM’s already formidable big data and analytics capabilities, for the purposes of replicating salesforce.com, inc. (NYSE:CRM)s offerings.

Page 1 of 2
Comments
Insider Monkey Small Cap Strategy
Insider Monkey Small Cap Strategy

Insider Monkey beat the market by 52 percentage points in 24 months. Our beta is only 1.2 (don't click this link if beating the market isn't important to you).

Lists

Most Expensive Animals in the World

Most Expensive Specialty Crops in the World

Movies That Took Ages to Make

The Longest Hollywood Films Ever Made

Most Expensive Concert Stages

The Richest Bands of all Time

10 Most Corrupt Countries 2013 List

10 Countries with the Highest Quality of Life Index

Most Expensive Mattresses in the World

5 Smallest Countries by Land Area

The Ultimate Heartbreak Songs

Richest Teenagers in the World

10 Most Haunted Places in America

10 Best Places to Retire in Florida East Coast

Top 10 Places to See Before You Die

Top 8 Countries in the World Where Justice Prevails

10 Richest States in America

15 Wealthiest Countries in the World

Richest Singers in the World

Most Expensive Tasting Menu in New York City

Most Expensive Baby Items in the World

Most Expensive Hotel Suites in Vegas

Most Expensive Brunch in New York City

Most Expensive Beef Cuts in the World

25 Best Colleges to Get a Job

Top 10 US Supermarkets

The 25 Most Dangerous Cities in the World to Visit

Most Expensive Xbox Games

Top 11 Cities Where Billionaires Live

Top 10 Most Charitable Companies in America

Most Expensive Seafood in the World

The 10 Wildest Conspiracy Theories

The 10 Best Job Markets in the US

Top 10 Accounting Scandals of All Time

The 25 Biggest Cities in the World

Top 10 Best Paying Virtual Jobs

Most Expensive Leather Shoes in the World

Top 6 Things to Buy in March

The 10 Most Stressful Jobs in America – 2014 List

Top 10 Jobs for Introverted People

Top 10 Honeymoon Destinations in the World

Top 10 Highest Paying Jobs in the World

Most Expensive Day-Care in New York City

The 10 Cheapest Places to Retire Abroad

Top 10 Most Expensive Luxury Cars in the World – 2014

Killer Small Business Ideas

The 50 Best Personal Finance Blogs

Most Expensive Apartments in New York City

Bloodiest UFC Fights Ever Fought

Most Expensive Rum Brands in the World

Subscribe

Enter your email:

Delivered by FeedBurner

X

Thanks! An email with instructions is sent to !

Your email already exists in our database. Click here to go to your subscriptions

Insider Monkey returned 47.6% in its first year! Wondering How?

Download a complete edition of our newsletter for free!