Stock Analysis on Net

Salesforce Inc. (NYSE:CRM)

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Balance-Sheet-Based Accruals Ratio

Salesforce Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Operating Assets
Total assets 102,928 99,823 98,849 95,209 66,301 55,126
Less: Cash and cash equivalents 8,848 8,472 7,016 5,464 6,195 4,145
Less: Marketable securities 5,184 5,722 5,492 5,073 5,771 3,802
Operating assets 88,896 85,629 86,341 84,672 54,335 47,179
Operating Liabilities
Total liabilities 41,755 40,177 40,490 37,078 24,808 21,241
Less: Finance lease liabilities, current 337 372 257 114 35 53
Less: Debt, current 999 1,182 4 4 4
Less: Noncurrent debt, excluding current portion 8,433 8,427 9,419 10,592 2,673 2,673
Less: Noncurrent finance lease liabilities 341 602 534 271 93 332
Operating liabilities 32,644 29,777 29,098 26,097 22,003 18,179
 
Net operating assets1 56,252 55,852 57,243 58,575 32,332 29,000
Balance-sheet-based aggregate accruals2 400 (1,391) (1,332) 26,243 3,332
Financial Ratio
Balance-sheet-based accruals ratio3 0.71% -2.46% -2.30% 57.74% 10.87%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Accenture PLC 35.69% 16.32% 21.70% 27.93% 3.73%
Adobe Inc. -3.83% 1.85% -8.24% 14.14% 8.20%
Cadence Design Systems Inc. 39.84% 11.17% 26.65% 4.43%
CrowdStrike Holdings Inc.
International Business Machines Corp. 2.79% 2.42% 1.55% -7.39%
Intuit Inc. 3.35% -1.74% 85.68% 139.73% -1.39%
Microsoft Corp. 52.18% 22.96% 42.27% 40.52% 14.41%
Oracle Corp. 4.30% 51.77% 9.90% 5.62% 1.35%
Palantir Technologies Inc.
Palo Alto Networks Inc. 89.91% 137.01% -124.73% 85.21% 69.06%
ServiceNow Inc. 22.91% 61.79% 12.89% 34.89%
Synopsys Inc. 7.85% 13.85% 5.01% 0.36% 8.40%
Workday Inc. 20.74% 28.44% -11.24% 55.93% -15.99%
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services 0.00% 26.40% 18.49% 29.52% 16.75%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 0.00% 21.52% 8.96% 18.15% 19.20%

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).

1 2025 Calculation
Net operating assets = Operating assets – Operating liabilities
= 88,89632,644 = 56,252

2 2025 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2025 – Net operating assets2024
= 56,25255,852 = 400

3 2025 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 400 ÷ [(56,252 + 55,852) ÷ 2] = 0.71%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Salesforce Inc. improved earnings quality from 2024 to 2025.

Cash-Flow-Statement-Based Accruals Ratio

Salesforce Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Net income 6,197 4,136 208 1,444 4,072 126
Less: Net cash provided by operating activities 13,092 10,234 7,111 6,000 4,801 4,331
Less: Net cash used in investing activities (3,163) (1,327) (1,989) (14,536) (3,971) (2,980)
Cash-flow-statement-based aggregate accruals (3,732) (4,771) (4,914) 9,980 3,242 (1,225)
Financial Ratio
Cash-flow-statement-based accruals ratio1 -6.66% -8.44% -8.49% 21.96% 10.57%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Accenture PLC 24.31% -0.19% 11.87% 11.80% -13.65%
Adobe Inc. -21.90% -21.73% -19.93% 9.21% -0.48%
Cadence Design Systems Inc. 17.36% 3.78% 15.03% -5.75%
CrowdStrike Holdings Inc.
International Business Machines Corp. -3.73% 0.99% -7.22% -1.64%
Intuit Inc. -8.44% -8.74% 25.60% 58.72% -34.22%
Microsoft Corp. 30.89% 5.22% 13.42% 17.68% -8.19%
Oracle Corp. -1.01% 42.79% -30.58% 25.81% -31.35%
Palantir Technologies Inc.
Palo Alto Networks Inc. 33.84% -37.95% -196.64% -68.30% -488.47%
ServiceNow Inc. -7.12% 15.44% 8.80% -21.14%
Synopsys Inc. -7.64% 0.20% -4.64% -4.88% 0.92%
Workday Inc. -4.25% 34.56% 18.64% -0.65% -18.51%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services 0.00% 12.14% 7.40% 2.02% 11.27%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 0.00% 6.37% 1.46% 2.95% 8.70%

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).

1 2025 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -3,732 ÷ [(56,252 + 55,852) ÷ 2] = -6.66%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Salesforce Inc. improved earnings quality from 2024 to 2025.