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
blog comments powered by Disqus
Insider Monkey Headlines
Insider Monkey Small Cap Strategy
Insider Monkey Small Cap Strategy

Insider Monkey beat the market by 52 percentage points in 24 months Click to see monthly returns in table format!

Lists

The Top 10 States With Fastest Internet Speeds

10 Best Places to Visit in USA in August

Top 10 Cities to Visit Before You Die

Top 10 Genetically Modified Food In the US

15 Highest Grossing Movies Opening Weekend

5 Best Poker Books For Beginners

10 Strategies Hedge Funds Use to Make Huge Returns

Top 10 Fast Food Franchises to Buy

10 Best Places to Visit in Canada

Best Summer Jobs for Teachers

10 Youngest Hedge Fund Billionaires

Top 10 One Hit Wonders of the 90s

Fastest Growing Cities In America

Top 10 U.S. Cities for Freelancers

Top 9 Most Popular Free iPhone Apps

Top 10 Least Expensive Private Business Schools in the US

Top 15 Most Expensive Countries in the World – 2014

Top Businesses to Invest In

Top 5 Things You Might Be Doing Wrong With Your Business

Top 5 Strategic Technology Trends in 2014

Top Rags to Riches Stories

Parenting Behavior That Promotes Future Leaders

Top 5 Mistakes Made by Small Businesses

Top 5 Most Common and Potentially Devastating Financial Blunders

Top 5 Highest Paying Jobs for Web Designers

Top 6 Most Respected Professions that Also Pay Well

Top 5 Pitfalls Investors Should Avoid

Top 6 Lawyers and Policy Makers Under 30

Top 6 New Year’s Resolutions for Entrepreneurs

Top 7 Locations to Check in on Facebook

Top 5 Mistakes made by Rookie eBay Sellers

Top 7 eBook Publishers in 2013

Top 6 Health Industry Trends in 2014

5 Lessons for Entrepreneurs from Seth Godin

Top 5 Success Tips from Jordan Belfort – the Wolf of Wall Street

Best Master’s in Finance Degree Programs

Top 6 Earning Celebrities Over 50

The most expensive sports to play

Top 7 Earning Celebrities Under 25

Best 7 Online Courses to Take: Free Finance MOOCs

Top 6 Bad Habits that Promote Failure

20 Most Valuable Soccer Teams in the World in 2013

12 Most Expensive Countries for Foreign Students

Top 30 Most Influential Women in the World

Top 20 Most Expensive New Year Eve Shows

Top 5 Best Vocational Careers

Top 10 Jobs for 2014 by Salary Gain (Predictions)

Top 5 Digital Trends for 2014

Top 6 Things You Can Do To Increase Your Productivity

Top 9 Trending Smartphones in 2013

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!