Stock Analysis on Net

Salesforce Inc. (NYSE:CRM)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Salesforce Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Federal 1,284 940 173 6 (12) 8
State 245 199 216 (16) 53 33
Foreign 925 417 397 352 238 512
Current 2,454 1,556 786 342 279 553
Federal (982) (640) (134) (181) 228 (41)
State (167) (182) (203) (57) 66 8
Foreign (64) 80 3 (16) (2,084) 60
Deferred (1,213) (742) (334) (254) (1,790) 27
Provision for (benefit from) income taxes 1,241 814 452 88 (1,511) 580

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Salesforce Inc. current increased from 2023 to 2024 and from 2024 to 2025.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Salesforce Inc. deferred decreased from 2023 to 2024 and from 2024 to 2025.
Provision for (benefit from) income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Salesforce Inc. provision for (benefit from) income taxes increased from 2023 to 2024 and from 2024 to 2025.

Effective Income Tax Rate (EITR)

Salesforce Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
U.S. federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00% 21.00%
Effective tax rate 16.68% 16.44% 68.48% 5.74% -59.00% 82.15%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Salesforce Inc. effective tax rate decreased from 2023 to 2024 but then slightly increased from 2024 to 2025.

Components of Deferred Tax Assets and Liabilities

Salesforce Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Losses and deductions carryforward 209 176 268 682 202 218
Deferred stock-based compensation expense 237 219 312 244 179 193
Tax credits 769 760 1,055 1,469 990 913
Accrued liabilities 482 419 470 300 269 214
Intangible assets 1,694 1,899 1,976 2,009 2,011
Lease liabilities 740 818 912 862 948 769
Unearned revenue (28) 37 78 116 71 4
Capitalized research & development 2,431 1,710 914
Other 65 81 86 32 17 31
Deferred tax assets 6,599 6,119 6,071 5,714 4,687 2,342
Valuation allowance (786) (733) (633) (463) (305) (290)
Deferred tax assets, net of valuation allowance 5,813 5,386 5,438 5,251 4,382 2,052
Capitalized costs to obtain revenue contracts (850) (873) (913) (817) (581) (449)
Purchased intangible assets (650) (1,030) (1,500) (1,902) (833) (915)
Depreciation and amortization (164) (263) (304) (178) (121) (76)
Basis difference on strategic and other investments (106) (181) (250) (337) (400) (69)
Lease right-of-use assets (554) (636) (767) (735) (863) (695)
Deferred tax liabilities (2,324) (2,983) (3,734) (3,969) (2,798) (2,204)
Net deferred tax assets (liabilities) 3,489 2,403 1,704 1,282 1,584 (152)

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

Item Description The company
Deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Salesforce Inc. deferred tax assets increased from 2023 to 2024 and from 2024 to 2025.
Deferred tax assets, net of valuation allowance Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Salesforce Inc. deferred tax assets, net of valuation allowance decreased from 2023 to 2024 but then increased from 2024 to 2025 exceeding 2023 level.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Salesforce Inc. net deferred tax assets (liabilities) increased from 2023 to 2024 and from 2024 to 2025.

Adjustments to Financial Statements: Removal of Deferred Taxes

Salesforce Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Adjustment to Total Assets
Total assets (as reported) 102,928 99,823 98,849 95,209 66,301 55,126
Less: Noncurrent deferred tax assets, net 3,489 2,403 1,704 1,282 1,584
Total assets (adjusted) 99,439 97,420 97,145 93,927 64,717 55,126
Adjustment to Total Liabilities
Total liabilities (as reported) 41,755 40,177 40,490 37,078 24,808 21,241
Less: Noncurrent deferred tax liabilities, net 152
Total liabilities (adjusted) 41,755 40,177 40,490 37,078 24,808 21,089
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 61,173 59,646 58,359 58,131 41,493 33,885
Less: Net deferred tax assets (liabilities) 3,489 2,403 1,704 1,282 1,584 (152)
Stockholders’ equity (adjusted) 57,684 57,243 56,655 56,849 39,909 34,037
Adjustment to Net Income
Net income (as reported) 6,197 4,136 208 1,444 4,072 126
Add: Deferred income tax expense (benefit) (1,213) (742) (334) (254) (1,790) 27
Net income (adjusted) 4,984 3,394 (126) 1,190 2,282 153

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).


Salesforce Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Salesforce Inc., adjusted financial ratios

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Net Profit Margin
Reported net profit margin 16.35% 11.87% 0.66% 5.45% 19.16% 0.74%
Adjusted net profit margin 13.15% 9.74% -0.40% 4.49% 10.74% 0.89%
Total Asset Turnover
Reported total asset turnover 0.37 0.35 0.32 0.28 0.32 0.31
Adjusted total asset turnover 0.38 0.36 0.32 0.28 0.33 0.31
Financial Leverage
Reported financial leverage 1.68 1.67 1.69 1.64 1.60 1.63
Adjusted financial leverage 1.72 1.70 1.71 1.65 1.62 1.62
Return on Equity (ROE)
Reported ROE 10.13% 6.93% 0.36% 2.48% 9.81% 0.37%
Adjusted ROE 8.64% 5.93% -0.22% 2.09% 5.72% 0.45%
Return on Assets (ROA)
Reported ROA 6.02% 4.14% 0.21% 1.52% 6.14% 0.23%
Adjusted ROA 5.01% 3.48% -0.13% 1.27% 3.53% 0.28%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Salesforce Inc. adjusted net profit margin ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Salesforce Inc. adjusted total asset turnover ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Salesforce Inc. adjusted financial leverage ratio decreased from 2023 to 2024 but then increased from 2024 to 2025 exceeding 2023 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Salesforce Inc. adjusted ROE improved from 2023 to 2024 and from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Salesforce Inc. adjusted ROA improved from 2023 to 2024 and from 2024 to 2025.

Salesforce Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 6,197 4,136 208 1,444 4,072 126
Revenues 37,895 34,857 31,352 26,492 21,252 17,098
Profitability Ratio
Net profit margin1 16.35% 11.87% 0.66% 5.45% 19.16% 0.74%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 4,984 3,394 (126) 1,190 2,282 153
Revenues 37,895 34,857 31,352 26,492 21,252 17,098
Profitability Ratio
Adjusted net profit margin2 13.15% 9.74% -0.40% 4.49% 10.74% 0.89%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

2025 Calculations

1 Net profit margin = 100 × Net income ÷ Revenues
= 100 × 6,197 ÷ 37,895 = 16.35%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenues
= 100 × 4,984 ÷ 37,895 = 13.15%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Salesforce Inc. adjusted net profit margin ratio improved from 2023 to 2024 and from 2024 to 2025.

Adjusted Total Asset Turnover

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Revenues 37,895 34,857 31,352 26,492 21,252 17,098
Total assets 102,928 99,823 98,849 95,209 66,301 55,126
Activity Ratio
Total asset turnover1 0.37 0.35 0.32 0.28 0.32 0.31
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenues 37,895 34,857 31,352 26,492 21,252 17,098
Adjusted total assets 99,439 97,420 97,145 93,927 64,717 55,126
Activity Ratio
Adjusted total asset turnover2 0.38 0.36 0.32 0.28 0.33 0.31

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

2025 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 37,895 ÷ 102,928 = 0.37

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 37,895 ÷ 99,439 = 0.38

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Salesforce Inc. adjusted total asset turnover ratio improved from 2023 to 2024 and from 2024 to 2025.

Adjusted Financial Leverage

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 102,928 99,823 98,849 95,209 66,301 55,126
Stockholders’ equity 61,173 59,646 58,359 58,131 41,493 33,885
Solvency Ratio
Financial leverage1 1.68 1.67 1.69 1.64 1.60 1.63
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 99,439 97,420 97,145 93,927 64,717 55,126
Adjusted stockholders’ equity 57,684 57,243 56,655 56,849 39,909 34,037
Solvency Ratio
Adjusted financial leverage2 1.72 1.70 1.71 1.65 1.62 1.62

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

2025 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 102,928 ÷ 61,173 = 1.68

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 99,439 ÷ 57,684 = 1.72

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Salesforce Inc. adjusted financial leverage ratio decreased from 2023 to 2024 but then increased from 2024 to 2025 exceeding 2023 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 6,197 4,136 208 1,444 4,072 126
Stockholders’ equity 61,173 59,646 58,359 58,131 41,493 33,885
Profitability Ratio
ROE1 10.13% 6.93% 0.36% 2.48% 9.81% 0.37%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 4,984 3,394 (126) 1,190 2,282 153
Adjusted stockholders’ equity 57,684 57,243 56,655 56,849 39,909 34,037
Profitability Ratio
Adjusted ROE2 8.64% 5.93% -0.22% 2.09% 5.72% 0.45%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

2025 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 6,197 ÷ 61,173 = 10.13%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 4,984 ÷ 57,684 = 8.64%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Salesforce Inc. adjusted ROE improved from 2023 to 2024 and from 2024 to 2025.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 6,197 4,136 208 1,444 4,072 126
Total assets 102,928 99,823 98,849 95,209 66,301 55,126
Profitability Ratio
ROA1 6.02% 4.14% 0.21% 1.52% 6.14% 0.23%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 4,984 3,394 (126) 1,190 2,282 153
Adjusted total assets 99,439 97,420 97,145 93,927 64,717 55,126
Profitability Ratio
Adjusted ROA2 5.01% 3.48% -0.13% 1.27% 3.53% 0.28%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

2025 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 6,197 ÷ 102,928 = 6.02%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 4,984 ÷ 99,439 = 5.01%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Salesforce Inc. adjusted ROA improved from 2023 to 2024 and from 2024 to 2025.