Stock Analysis on Net

Salesforce Inc. (NYSE:CRM)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Salesforce Inc., adjustment to net income

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
Net income (as reported) 4,136 208 1,444 4,072 126 1,110
Add: Unrealized gains (losses) on marketable securities and privately held debt securities 83 (94) (83) 15 26 (12)
Net income (adjusted) 4,219 114 1,361 4,087 152 1,098

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).


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Salesforce Inc., adjusted profitability 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 12.10% 0.36% 5.14% 19.23% 0.89% 8.27%
Return on Equity (ROE)
Reported ROE 6.93% 0.36% 2.48% 9.81% 0.37% 7.11%
Adjusted ROE 7.07% 0.20% 2.34% 9.85% 0.45% 7.04%
Return on Assets (ROA)
Reported ROA 4.14% 0.21% 1.52% 6.14% 0.23% 3.61%
Adjusted ROA 4.23% 0.12% 1.43% 6.16% 0.28% 3.57%

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).

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

Salesforce Inc., Profitability 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: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 4,219 114 1,361 4,087 152 1,098
Revenues 34,857 31,352 26,492 21,252 17,098 13,282
Profitability Ratio
Adjusted net profit margin2 12.10% 0.36% 5.14% 19.23% 0.89% 8.27%

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 × 4,219 ÷ 34,857 = 12.10%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Salesforce Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

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: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 4,219 114 1,361 4,087 152 1,098
Stockholders’ equity 59,646 58,359 58,131 41,493 33,885 15,605
Profitability Ratio
Adjusted ROE2 7.07% 0.20% 2.34% 9.85% 0.45% 7.04%

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 ÷ Stockholders’ equity
= 100 × 4,219 ÷ 59,646 = 7.07%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by 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: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 4,219 114 1,361 4,087 152 1,098
Total assets 99,823 98,849 95,209 66,301 55,126 30,737
Profitability Ratio
Adjusted ROA2 4.23% 0.12% 1.43% 6.16% 0.28% 3.57%

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 ÷ Total assets
= 100 × 4,219 ÷ 99,823 = 4.23%

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