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, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
Federal 940 173 6 (12) 8
State 199 216 (16) 53 33 39
Foreign 417 397 352 238 512 117
Current 1,556 786 342 279 553 156
Federal (640) (134) (181) 228 (41) (248)
State (182) (203) (57) 66 8 (37)
Foreign 80 3 (16) (2,084) 60 2
Deferred (742) (334) (254) (1,790) 27 (283)
Provision for (benefit from) income taxes 814 452 88 (1,511) 580 (127)

Based on: 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), 10-K (reporting date: 2019-01-31).

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 2022 to 2023 and from 2023 to 2024.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Salesforce Inc. deferred decreased from 2022 to 2023 and from 2023 to 2024.
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 2022 to 2023 and from 2023 to 2024.

Effective Income Tax Rate (EITR)

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

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
U.S. federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00% 21.00%
Effective tax rate 16.44% 68.48% 5.74% -59.00% 82.15% -12.92%

Based on: 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), 10-K (reporting date: 2019-01-31).

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 increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.

Components of Deferred Tax Assets and Liabilities

Salesforce Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
Losses and deductions carryforward 176 268 682 202 218 173
Deferred stock-based compensation expense 219 312 244 179 193 145
Tax credits 760 1,055 1,469 990 913 605
Deferred rent expense 71
Accrued liabilities 419 470 300 269 214 138
Intangible assets 1,899 1,976 2,009 2,011
Lease liabilities 818 912 862 948 769
Unearned revenue 37 78 116 71 4
Capitalized research & development 1,710 914
Other 81 86 32 17 31 124
Deferred tax assets 6,119 6,071 5,714 4,687 2,342 1,256
Valuation allowance (733) (633) (463) (305) (290) (205)
Deferred tax assets, net of valuation allowance 5,386 5,438 5,251 4,382 2,052 1,051
Capitalized costs to obtain revenue contracts (873) (913) (817) (581) (449) (347)
Purchased intangible assets (1,030) (1,500) (1,902) (833) (915) (382)
Depreciation and amortization (263) (304) (178) (121) (76) (145)
Basis difference on strategic and other investments (181) (250) (337) (400) (69) (56)
Deferred revenue (17)
Lease right-of-use assets (636) (767) (735) (863) (695)
Deferred tax liabilities (2,983) (3,734) (3,969) (2,798) (2,204) (947)
Net deferred tax assets (liabilities) 2,403 1,704 1,282 1,584 (152) 104

Based on: 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), 10-K (reporting date: 2019-01-31).

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 2022 to 2023 and from 2023 to 2024.
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 increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
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 2022 to 2023 and from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Salesforce Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
Adjustment to Total Assets
Total assets (as reported) 99,823 98,849 95,209 66,301 55,126 30,737
Less: Noncurrent deferred tax assets, net 2,403 1,704 1,282 1,584 104
Total assets (adjusted) 97,420 97,145 93,927 64,717 55,126 30,633
Adjustment to Total Liabilities
Total liabilities (as reported) 40,177 40,490 37,078 24,808 21,241 15,132
Less: Noncurrent deferred tax liabilities, net 152
Total liabilities (adjusted) 40,177 40,490 37,078 24,808 21,089 15,132
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 59,646 58,359 58,131 41,493 33,885 15,605
Less: Net deferred tax assets (liabilities) 2,403 1,704 1,282 1,584 (152) 104
Stockholders’ equity (adjusted) 57,243 56,655 56,849 39,909 34,037 15,501
Adjustment to Net Income
Net income (as reported) 4,136 208 1,444 4,072 126 1,110
Add: Deferred income tax expense (benefit) (742) (334) (254) (1,790) 27 (283)
Net income (adjusted) 3,394 (126) 1,190 2,282 153 827

Based on: 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), 10-K (reporting date: 2019-01-31).


Salesforce Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Salesforce Inc., adjusted financial ratios

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
Net Profit Margin
Reported net profit margin 11.87% 0.66% 5.45% 19.16% 0.74% 8.36%
Adjusted net profit margin 9.74% -0.40% 4.49% 10.74% 0.89% 6.23%
Total Asset Turnover
Reported total asset turnover 0.35 0.32 0.28 0.32 0.31 0.43
Adjusted total asset turnover 0.36 0.32 0.28 0.33 0.31 0.43
Financial Leverage
Reported financial leverage 1.67 1.69 1.64 1.60 1.63 1.97
Adjusted financial leverage 1.70 1.71 1.65 1.62 1.62 1.98
Return on Equity (ROE)
Reported ROE 6.93% 0.36% 2.48% 9.81% 0.37% 7.11%
Adjusted ROE 5.93% -0.22% 2.09% 5.72% 0.45% 5.34%
Return on Assets (ROA)
Reported ROA 4.14% 0.21% 1.52% 6.14% 0.23% 3.61%
Adjusted ROA 3.48% -0.13% 1.27% 3.53% 0.28% 2.70%

Based on: 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), 10-K (reporting date: 2019-01-31).

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 deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
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 2022 to 2023 and from 2023 to 2024.
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 increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Salesforce Inc. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Salesforce Inc. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Salesforce Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 4,136 208 1,444 4,072 126 1,110
Revenues 34,857 31,352 26,492 21,252 17,098 13,282
Profitability Ratio
Net profit margin1 11.87% 0.66% 5.45% 19.16% 0.74% 8.36%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 3,394 (126) 1,190 2,282 153 827
Revenues 34,857 31,352 26,492 21,252 17,098 13,282
Profitability Ratio
Adjusted net profit margin2 9.74% -0.40% 4.49% 10.74% 0.89% 6.23%

Based on: 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), 10-K (reporting date: 2019-01-31).

2024 Calculations

1 Net profit margin = 100 × Net income ÷ Revenues
= 100 × 4,136 ÷ 34,857 = 11.87%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenues
= 100 × 3,394 ÷ 34,857 = 9.74%

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 deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Total Asset Turnover

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues 34,857 31,352 26,492 21,252 17,098 13,282
Total assets 99,823 98,849 95,209 66,301 55,126 30,737
Activity Ratio
Total asset turnover1 0.35 0.32 0.28 0.32 0.31 0.43
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenues 34,857 31,352 26,492 21,252 17,098 13,282
Adjusted total assets 97,420 97,145 93,927 64,717 55,126 30,633
Activity Ratio
Adjusted total asset turnover2 0.36 0.32 0.28 0.33 0.31 0.43

Based on: 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), 10-K (reporting date: 2019-01-31).

2024 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 34,857 ÷ 99,823 = 0.35

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 34,857 ÷ 97,420 = 0.36

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 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 99,823 98,849 95,209 66,301 55,126 30,737
Stockholders’ equity 59,646 58,359 58,131 41,493 33,885 15,605
Solvency Ratio
Financial leverage1 1.67 1.69 1.64 1.60 1.63 1.97
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 97,420 97,145 93,927 64,717 55,126 30,633
Adjusted stockholders’ equity 57,243 56,655 56,849 39,909 34,037 15,501
Solvency Ratio
Adjusted financial leverage2 1.70 1.71 1.65 1.62 1.62 1.98

Based on: 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), 10-K (reporting date: 2019-01-31).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 99,823 ÷ 59,646 = 1.67

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 97,420 ÷ 57,243 = 1.70

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 increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 4,136 208 1,444 4,072 126 1,110
Stockholders’ equity 59,646 58,359 58,131 41,493 33,885 15,605
Profitability Ratio
ROE1 6.93% 0.36% 2.48% 9.81% 0.37% 7.11%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 3,394 (126) 1,190 2,282 153 827
Adjusted stockholders’ equity 57,243 56,655 56,849 39,909 34,037 15,501
Profitability Ratio
Adjusted ROE2 5.93% -0.22% 2.09% 5.72% 0.45% 5.34%

Based on: 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), 10-K (reporting date: 2019-01-31).

2024 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 4,136 ÷ 59,646 = 6.93%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 3,394 ÷ 57,243 = 5.93%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Salesforce Inc. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 4,136 208 1,444 4,072 126 1,110
Total assets 99,823 98,849 95,209 66,301 55,126 30,737
Profitability Ratio
ROA1 4.14% 0.21% 1.52% 6.14% 0.23% 3.61%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 3,394 (126) 1,190 2,282 153 827
Adjusted total assets 97,420 97,145 93,927 64,717 55,126 30,633
Profitability Ratio
Adjusted ROA2 3.48% -0.13% 1.27% 3.53% 0.28% 2.70%

Based on: 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), 10-K (reporting date: 2019-01-31).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 4,136 ÷ 99,823 = 4.14%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 3,394 ÷ 97,420 = 3.48%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Salesforce Inc. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.