Karen Johnson, CFO for Raucous Roasters (RR), a specialty coffee manufacturer, is rethinking her companys working capital policy in light of a recent scare she faced when RRs corporate banker, citing a nationwide credit crunch, balked at renewing RRs line of credit. Had the line of credit not been renewed, RR would not have been able to make payroll, potentially forcing the company out of business. Although the line of credit was ultimately renewed, the scare has forced Johnson to examine carefully each component of RRs working capital to make sure it is needed, with the goal of determining whether the line of credit can be eliminated entirely. In addition to (possibly) freeing RR from the need for a line of credit, Johnson is well-aware that reducing working capital can also add value to a company by improving its EVA (Economic Value Added). In her corporate finance course Johnson learned that EVA is calculated by taking net operating profit after taxes (NOPAT) and then subtracting the dollar cost of all the capital the firm uses:

EVA = EBIT(1 T) Capital costs

= EBIT(1 T) WACC(Capital employed).

If EVA is positive then the firms management is creating value. On the other hand, if EVA is negative, then the firm is not covering its cost of capital and stockholders value is being eroded. If RR could generate its current level of sales with fewer assets, it would need less capital. This would, other things held constant, lower capital costs and increase its EVA.

Historically, RR has done little to examine working capital, mainly because of poor communication among business functions. In the past, the production manager resisted Johnsons efforts to question his holdings of raw materials, the marketing manager resisted questions about finished goods, the sales staff resisted questions about credit policy (which affects accounts receivable), and the treasurer did not want to talk about the cash and securities balances. However, with the recent credit scare, this resistance became unacceptable and Johnson has undertaken a company-wide examination of cash, marketable securities, inventory, and accounts receivable levels.

Johnson also knows that decisions about working capital cannot be made in a vacuum. For example, if inventories could be lowered without adversely affecting operations, then less capital would be required, the dollar cost of capital would decline, and EVA would increase. However, lower raw materials inventories might lead to production slowdowns and higher costs, and lower finished goods inventories might lead to stock-outs and loss of sales. So, before inventories are changed, it will be necessary to study operating as well as financial effects. The situation is the same with regard to cash and receivables. Johnson has begun her investigation by collecting the ratios shown below. (The partial cash budget shown after the ratios is used later in this mini case.)

	RR	Industry
Current	1.75	2.25
Quick	0.92	1.16
Total liabilities/assets	58.76%	50.00%
Turnover of cash and securities	16.67	22.22
Days sales outstanding (365-day basis)	48.75	32.00
Inventory turnover	14.0	20.00
Fixed assets turnover	7.75	13.22
Total assets turnover	2.60	3.00
Profit margin on sales	2.07%	3.50%
Return on equity (ROE)	10.45%	21.00%
Payables deferral period	39.00	33.00

RRS CASH BUDGET FOR JANUARY AND FEBRUARY

November December January February March April

Sales

(1) Sales (Gross) $71,218 $68,212.00 $65,213.00 $52,475.00 $42,909 $30,524

Collections:

(2) During Month Of Sale

(0.2)(0.98)(Months Sales) 12,781.75 10,285.10

(3) During First Month After Sale

0.7(Previous Months Sales) 47,748.40 4 5,649.10

(4) During Second Month After Sale

0.1(Sales 2 Months Ago) 7,121.80 6,821.20

(5) Total Collections (Lines 2 + 3 + 4) $67,651.95 $62,755.40

Purchases:

(6) 0.85(Forecasted Sales

2 Months From Now) $44,603.75 $36,472.65 $25,945.40

Payments

(7) Payments For Purchases 44,603.75 36,472.65

(8) Wages And Salaries 6,690.56 5,470.90

(9) Rent 2,500.00 2,500.00

(10) Taxes

(11) Total Payments $53,794.31 $44,443.55

Net Cash Flows

(12) Cash At Beginning Of Forecast $ 3,000.00

(13) Net Cash Flow: Collections Payments $13,857.64 $18,311.85

(14) Cumulative NCF (Prior mos. + this mos. NCF) 16,857.64 35,169.49

Cash Surplus (or Loan Requirement)

(15) Target Cash Balance 1,500.00 1,500.00

(16) Surplus Cash Or Loan Needed $15,357.64 $33,669.49

1. In an attempt to better understand RRs cash position, Johnson developed a cash budget. Data for the first 2 months of the year are shown below. (Note that Johnsons preliminary cash budget does not account for interest income or interest expense.) She has the figures for the other months, but they are not shown.