Stock Analysis on Net

Salesforce Inc. (NYSE:CRM)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

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
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 3,418
Total assets (adjusted) 99,823 98,849 95,209 66,301 55,126 34,155
Adjustment to Total Debt
Total debt (as reported) 10,400 11,392 10,981 2,805 3,062 3,367
Add: Operating lease liability (before adoption of FASB Topic 842)2 3,418
Add: Operating lease liabilities, current 518 590 686 766 750
Add: Noncurrent operating lease liabilities 2,644 2,897 2,703 2,842 2,445
Total debt (adjusted) 13,562 14,879 14,370 6,413 6,257 6,785

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).

1, 2 Equal to total present value of future operating lease payments.


Salesforce Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (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
Total Asset Turnover1
Reported total asset turnover 0.35 0.32 0.28 0.32 0.31 0.43
Adjusted total asset turnover 0.35 0.32 0.28 0.32 0.31 0.39
Debt to Equity2
Reported debt to equity 0.17 0.20 0.19 0.07 0.09 0.22
Adjusted debt to equity 0.23 0.25 0.25 0.15 0.18 0.43
Return on Assets3 (ROA)
Reported ROA 4.14% 0.21% 1.52% 6.14% 0.23% 3.61%
Adjusted ROA 4.14% 0.21% 1.52% 6.14% 0.23% 3.25%

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 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 debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Salesforce Inc. adjusted debt to equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted ROA A profitability ratio calculated as 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 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 Operating Leases
Selected Financial Data (US$ in millions)
Revenues 34,857 31,352 26,492 21,252 17,098 13,282
Adjusted total assets 99,823 98,849 95,209 66,301 55,126 34,155
Activity Ratio
Adjusted total asset turnover2 0.35 0.32 0.28 0.32 0.31 0.39

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 ÷ 99,823 = 0.35

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 Debt to Equity

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 debt 10,400 11,392 10,981 2,805 3,062 3,367
Stockholders’ equity 59,646 58,359 58,131 41,493 33,885 15,605
Solvency Ratio
Debt to equity1 0.17 0.20 0.19 0.07 0.09 0.22
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 13,562 14,879 14,370 6,413 6,257 6,785
Stockholders’ equity 59,646 58,359 58,131 41,493 33,885 15,605
Solvency Ratio
Adjusted debt to equity2 0.23 0.25 0.25 0.15 0.18 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 Debt to equity = Total debt ÷ Stockholders’ equity
= 10,400 ÷ 59,646 = 0.17

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 13,562 ÷ 59,646 = 0.23

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Salesforce Inc. adjusted debt-to-equity ratio 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 Operating Leases
Selected Financial Data (US$ in millions)
Net income 4,136 208 1,444 4,072 126 1,110
Adjusted total assets 99,823 98,849 95,209 66,301 55,126 34,155
Profitability Ratio
Adjusted ROA2 4.14% 0.21% 1.52% 6.14% 0.23% 3.25%

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 × Net income ÷ Adjusted total assets
= 100 × 4,136 ÷ 99,823 = 4.14%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as 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.