ServiceNow Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
ServiceNow Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2017-12-31 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
net income | 385,000,000 | 460,000,000 | 384,000,000 | 432,000,000 | 262,000,000 | 347,000,000 | 295,000,000 | 242,000,000 | 1,044,000,000 | 150,000,000 | 150,000,000 | 80,000,000 | 20,000,000 | 75,000,000 | 26,000,000 | 63,000,000 | 59,000,000 | 82,000,000 | 16,648,000 | 12,858,000 | 40,766,000 | 48,231,000 | 598,724,000 | 40,598,000 | -11,079,000 | -1,545,000 | 7,015,000 | 8,405,000 | -27,807,000 | -40,662,000 | -32,589,000 | -36,258,000 | -49,625,000 | -333,332,000 | -37,378,000 | -41,030,000 | -61,925,000 | -58,093,000 | -44,663,000 | -41,050,000 | -50,363,000 | -43,311,000 | -24,232,000 | -14,713,000 | -21,405,000 | -13,358,000 | -9,931,000 | -13,053,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 172,000,000 | 160,000,000 | 154,000,000 | 144,000,000 | 136,000,000 | 130,000,000 | 154,000,000 | 146,000,000 | 136,000,000 | 126,000,000 | 118,000,000 | 109,000,000 | 105,000,000 | 101,000,000 | 126,000,000 | 125,000,000 | 115,000,000 | 106,000,000 | 93,033,000 | 84,720,000 | 82,390,000 | 76,238,000 | 72,331,000 | 64,006,000 | 60,328,000 | 55,449,000 | 43,112,000 | 37,874,000 | 32,067,000 | 25,226,000 | 23,366,000 | 22,264,000 | 20,000,000 | 17,452,000 | 16,399,000 | 15,100,000 | 15,033,000 | 13,824,000 | 13,325,000 | 12,104,000 | 8,692,000 | 7,938,000 | 7,836,000 | 6,613,000 | 5,339,000 | 4,364,000 | 4,664,000 | |
amortization of deferred commissions | 148,000,000 | 145,000,000 | 147,000,000 | 140,000,000 | 132,000,000 | 131,000,000 | 126,000,000 | 115,000,000 | 112,000,000 | 106,000,000 | 97,000,000 | 92,000,000 | 86,000,000 | 83,000,000 | 83,000,000 | 75,000,000 | 70,000,000 | 66,000,000 | 60,440,000 | 55,976,000 | 51,734,000 | 49,481,000 | 45,788,000 | 42,695,000 | 39,974,000 | 39,557,000 | 35,991,000 | 43,063,000 | 35,011,000 | 26,180,000 | 23,475,000 | 20,785,000 | 18,924,000 | 18,033,000 | 17,486,000 | 16,774,000 | 15,684,000 | 15,597,000 | 14,872,000 | 12,763,000 | 12,486,000 | 11,149,000 | 9,539,000 | 7,828,000 | 6,631,000 | 5,366,000 | 4,446,000 | 3,920,000 |
stock-based compensation | 499,000,000 | 470,000,000 | 454,000,000 | 426,000,000 | 444,000,000 | 422,000,000 | 413,000,000 | 413,000,000 | 397,000,000 | 381,000,000 | 363,000,000 | 361,000,000 | 352,000,000 | 325,000,000 | 303,000,000 | 291,000,000 | 281,000,000 | 256,000,000 | 245,399,000 | 219,929,000 | 216,840,000 | 188,285,000 | 170,051,000 | 162,934,000 | 171,760,000 | 157,450,000 | 142,644,000 | 144,408,000 | 105,627,000 | 89,943,000 | 83,120,000 | 81,087,000 | 78,065,000 | 75,308,000 | 68,182,000 | 65,111,000 | 66,346,000 | 58,074,000 | 45,996,000 | 41,490,000 | 37,604,000 | 29,229,000 | 20,856,000 | 17,851,000 | 14,828,000 | 12,046,000 | 9,349,000 | 8,213,000 |
deferred income taxes | 16,000,000 | 32,000,000 | 51,000,000 | -5,000,000 | 24,000,000 | 28,000,000 | 17,000,000 | 30,000,000 | -911,000,000 | 7,000,000 | 18,000,000 | 0 | -1,000,000 | -2,000,000 | -13,000,000 | -5,000,000 | -17,000,000 | 1,000,000 | -18,041,000 | -3,263,000 | -1,650,000 | -1,527,000 | -572,923,000 | 231,000 | -1,593,000 | -1,480,000 | ||||||||||||||||||||||
other | 58,000,000 | 4,000,000 | -20,000,000 | -6,000,000 | -7,000,000 | -18,000,000 | -11,000,000 | -3,000,000 | 1,000,000 | 8,000,000 | -10,000,000 | 4,000,000 | 15,000,000 | 11,000,000 | 12,000,000 | 7,000,000 | 15,000,000 | -3,134,000 | -661,000 | -969,000 | 2,271,000 | -4,300,000 | -1,298,000 | -4,047,000 | 724,000 | 1,675,000 | 6,209,000 | 65,000 | -2,218,000 | -105,000 | -1,389,000 | 862,000 | -330,000 | -830,000 | -1,153,000 | -2,297,000 | -1,943,000 | -2,496,000 | -383,000 | -2,097,000 | 507,000 | |||||||
changes in operating assets and liabilities, net of effect of business combinations: | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -302,000,000 | 901,000,000 | -981,000,000 | 228,000,000 | -216,000,000 | 715,000,000 | -852,000,000 | -83,000,000 | 16,000,000 | 619,000,000 | -785,000,000 | -66,000,000 | -51,000,000 | 562,000,000 | -620,000,000 | -5,000,000 | -130,000,000 | 354,000,000 | -361,706,000 | 10,260,000 | -8,774,000 | 208,789,000 | -288,166,000 | -43,023,000 | -79,751,000 | 151,105,000 | -153,602,000 | -58,486,000 | -140,773,000 | 47,021,000 | -109,345,000 | -22,728,000 | -8,844,000 | 15,811,000 | -45,552,000 | -16,642,000 | 903,000 | 10,436,000 | -49,850,000 | -4,837,000 | -2,071,000 | -27,000 | -22,518,000 | 8,903,000 | -12,953,000 | -2,938,000 | -22,276,000 | -8,342,000 |
deferred commissions | -136,000,000 | -155,000,000 | -252,000,000 | -155,000,000 | -141,000,000 | -165,000,000 | -264,000,000 | -173,000,000 | -121,000,000 | -159,000,000 | -197,000,000 | -132,000,000 | -100,000,000 | -137,000,000 | -221,000,000 | -127,000,000 | -103,000,000 | -114,000,000 | -143,863,000 | -77,420,000 | -73,184,000 | -70,797,000 | -97,296,000 | -61,115,000 | -50,595,000 | -46,599,000 | -86,861,000 | -59,526,000 | -72,155,000 | -27,195,000 | -57,269,000 | -30,793,000 | -24,426,000 | -23,971,000 | -25,974,000 | -21,336,000 | -17,432,000 | -15,400,000 | -26,671,000 | -19,149,000 | -14,734,000 | -13,232,000 | -20,049,000 | -14,114,000 | -11,511,000 | -9,269,000 | -8,650,000 | -7,449,000 |
prepaid expenses and other assets | -83,000,000 | -139,000,000 | -65,000,000 | -15,000,000 | -146,000,000 | -106,000,000 | -20,000,000 | -47,000,000 | -72,000,000 | -64,000,000 | 34,000,000 | -1,000,000 | -26,000,000 | -46,000,000 | -15,000,000 | -21,000,000 | -54,000,000 | -3,000,000 | -12,507,000 | -9,267,000 | -12,038,000 | -20,391,000 | -4,338,000 | 2,914,000 | 5,176,000 | -33,659,000 | -21,405,000 | -521,000 | -19,272,000 | -22,772,000 | -9,767,000 | -1,732,000 | 9,807,000 | -19,808,000 | -2,046,000 | -889,000 | 10,861,000 | -18,887,000 | -3,154,000 | -1,285,000 | 7,809,000 | -8,910,000 | ||||||
accounts payable | -101,000,000 | 234,000,000 | -94,000,000 | -130,000,000 | 65,000,000 | 107,000,000 | 46,000,000 | -98,000,000 | -44,000,000 | -46,000,000 | 56,000,000 | -24,000,000 | 71,000,000 | 69,000,000 | 16,000,000 | -36,000,000 | -14,000,000 | 89,000,000 | -35,375,000 | -35,532,000 | 16,645,000 | 20,679,000 | -8,733,000 | 4,995,000 | 18,531,000 | 6,562,000 | -9,815,000 | 7,690,000 | 5,584,000 | 675,000 | 5,071,000 | -8,353,000 | -3,659,000 | 3,387,000 | 6,473,000 | 6,678,000 | 1,628,000 | 6,000 | 6,331,000 | -7,084,000 | -1,099,000 | 12,075,000 | 156,000 | -283,000 | 1,346,000 | -1,471,000 | 4,993,000 | -1,069,000 |
deferred revenue | -116,000,000 | -148,000,000 | 1,534,000,000 | -263,000,000 | -82,000,000 | -10,000,000 | 1,302,000,000 | -128,000,000 | -129,000,000 | 40,000,000 | 1,060,000,000 | -112,000,000 | -65,000,000 | 21,000,000 | 913,000,000 | -38,000,000 | 10,000,000 | 75,000,000 | 644,453,000 | -2,703,000 | 9,401,000 | 59,847,000 | 401,794,000 | 35,265,000 | 38,820,000 | 61,370,000 | 294,798,000 | 42,969,000 | 187,968,000 | 112,447,000 | 149,148,000 | 46,620,000 | 33,596,000 | 70,803,000 | 80,088,000 | 25,255,000 | 34,696,000 | 55,861,000 | 76,042,000 | 29,039,000 | 21,140,000 | 42,172,000 | 40,073,000 | 13,758,000 | 14,845,000 | 25,729,000 | 21,764,000 | 16,295,000 |
accrued expenses and other liabilities | 176,000,000 | -287,000,000 | 323,000,000 | -125,000,000 | 149,000,000 | -240,000,000 | 375,000,000 | -95,000,000 | 155,000,000 | -259,000,000 | 240,000,000 | -32,000,000 | 38,000,000 | -203,000,000 | 228,000,000 | -15,000,000 | 84,000,000 | -195,000,000 | 206,181,000 | 4,560,000 | 42,042,000 | -77,826,000 | 99,804,000 | -46,395,000 | 47,942,000 | -36,254,000 | 72,721,000 | -22,370,000 | 64,097,000 | -27,553,000 | 46,399,000 | 16,549,000 | -226,002,000 | 245,735,000 | 21,331,000 | 6,174,000 | 7,199,000 | -1,517,000 | 10,446,000 | -5,545,000 | 15,122,000 | -21,328,000 | ||||||
net cash from operating activities | 716,000,000 | 1,677,000,000 | 1,635,000,000 | 671,000,000 | 620,000,000 | 1,341,000,000 | 1,605,000,000 | 311,000,000 | 580,000,000 | 902,000,000 | 1,162,000,000 | 265,000,000 | 433,000,000 | 863,000,000 | 844,000,000 | 320,000,000 | 300,000,000 | 727,000,000 | 685,525,000 | 241,452,000 | 368,054,000 | 491,568,000 | 421,211,000 | 210,178,000 | 243,735,000 | 360,848,000 | 289,612,000 | 145,501,000 | 184,786,000 | 187,424,000 | 132,687,000 | 96,718,000 | -148,171,000 | 78,687,000 | 105,072,000 | 63,065,000 | 79,588,000 | 67,366,000 | 47,624,000 | 25,000,000 | 42,059,000 | 24,217,000 | 36,267,000 | 20,720,000 | 9,736,000 | 15,023,000 | 16,671,000 | 9,077,000 |
capex | -190,000,000 | -205,000,000 | -253,000,000 | -202,000,000 | -262,000,000 | -135,000,000 | -261,000,000 | -136,000,000 | -132,000,000 | -165,000,000 | -144,000,000 | -162,000,000 | -151,000,000 | -93,000,000 | -100,000,000 | -94,000,000 | -91,000,000 | -107,000,000 | -134,000,000 | -91,656,000 | -110,464,000 | -83,207,000 | -79,003,000 | -88,869,000 | -49,896,000 | -47,124,000 | -88,113,000 | -47,987,000 | -34,654,000 | -33,186,000 | -21,450,000 | -31,183,000 | -23,852,000 | -29,077,000 | -24,893,000 | -20,768,000 | -15,121,000 | -26,699,000 | -8,880,000 | -18,094,000 | -16,437,000 | -10,968,000 | -16,262,000 | -16,824,000 | -11,820,000 | -10,415,000 | -9,910,000 | -11,930,000 |
free cash flows | 526,000,000 | 1,472,000,000 | 1,382,000,000 | 469,000,000 | 358,000,000 | 1,206,000,000 | 1,344,000,000 | 175,000,000 | 448,000,000 | 737,000,000 | 1,018,000,000 | 103,000,000 | 282,000,000 | 770,000,000 | 744,000,000 | 226,000,000 | 209,000,000 | 620,000,000 | 551,525,000 | 149,796,000 | 257,590,000 | 408,361,000 | 342,208,000 | 121,309,000 | 193,839,000 | 313,724,000 | 201,499,000 | 97,514,000 | 150,132,000 | 154,238,000 | 111,237,000 | 65,535,000 | -172,023,000 | 49,610,000 | 80,179,000 | 42,297,000 | 64,467,000 | 40,667,000 | 38,744,000 | 6,906,000 | 25,622,000 | 13,249,000 | 20,005,000 | 3,896,000 | -2,084,000 | 4,608,000 | 6,761,000 | -2,853,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -190,000,000 | -205,000,000 | -253,000,000 | -202,000,000 | -262,000,000 | -135,000,000 | -261,000,000 | -136,000,000 | -132,000,000 | -165,000,000 | -144,000,000 | -162,000,000 | -151,000,000 | -93,000,000 | -100,000,000 | -94,000,000 | -91,000,000 | -107,000,000 | -134,000,000 | -91,656,000 | -110,464,000 | -83,207,000 | -79,003,000 | -88,869,000 | -49,896,000 | -47,124,000 | -88,113,000 | -47,987,000 | -34,654,000 | -33,186,000 | -21,450,000 | -31,183,000 | -23,852,000 | -29,077,000 | -24,893,000 | -20,768,000 | -15,121,000 | -26,699,000 | -8,880,000 | -18,094,000 | -16,437,000 | -10,968,000 | -16,262,000 | -16,824,000 | -11,820,000 | -10,415,000 | -9,910,000 | -11,930,000 |
business combinations, net of cash acquired | -58,000,000 | -18,000,000 | -31,000,000 | -41,000,000 | 153,000,000 | -194,000,000 | 0 | -34,000,000 | 0 | -7,000,000 | -40,000,000 | -513,000,000 | -225,000,000 | 411,000 | -24,699,000 | 0 | -82,948,000 | -15,035,000 | 0 | 0 | ||||||||||||||||||||||||||||
purchases of other intangibles | 0 | -34,000,000 | -10,000,000 | 0 | -9,000,000 | -21,000,000 | -35,329,000 | -1,200,000 | -10,800,000 | -2,750,000 | -500,000 | -3,900,000 | 0 | |||||||||||||||||||||||||||||||||||
purchases of investments | -1,182,000,000 | -1,140,000,000 | -1,079,000,000 | -1,292,000,000 | -1,055,000,000 | -1,605,000,000 | -829,000,000 | -984,000,000 | -1,599,000,000 | -1,222,000,000 | -1,227,000,000 | -1,037,000,000 | -1,112,000,000 | -662,000,000 | -716,000,000 | -630,000,000 | -495,000,000 | -644,000,000 | -704,791,000 | -1,121,347,000 | -579,919,000 | -527,819,000 | -339,976,000 | -455,050,000 | -362,143,000 | -438,498,000 | -467,784,000 | -438,246,000 | -547,845,000 | -222,596,000 | -84,267,000 | -254,032,000 | 0 | -180,365,000 | -169,615,000 | -211,671,000 | -199,132,000 | -132,364,000 | -160,610,000 | -119,471,000 | -106,456,000 | -134,856,000 | -337,235,000 | -48,681,000 | ||||
purchases of non-marketable investments | -134,000,000 | -4,000,000 | -32,000,000 | -61,000,000 | -46,000,000 | -42,000,000 | -19,000,000 | -10,000,000 | -16,000,000 | -30,000,000 | -29,000,000 | -2,000,000 | -35,000,000 | -101,000,000 | ||||||||||||||||||||||||||||||||||
sales and maturities of investments | 1,100,000,000 | 1,181,000,000 | 728,000,000 | 911,000,000 | 1,040,000,000 | 1,073,000,000 | 654,000,000 | 915,000,000 | 1,073,000,000 | 880,000,000 | 545,000,000 | 569,000,000 | 554,000,000 | 577,000,000 | 540,000,000 | 556,000,000 | 491,000,000 | 532,000,000 | 666,460,000 | 533,585,000 | 452,824,000 | 312,560,000 | ||||||||||||||||||||||||||
net cash from investing activities | -423,000,000 | -217,000,000 | -738,000,000 | -658,000,000 | -187,000,000 | -918,000,000 | -444,000,000 | -525,000,000 | -674,000,000 | -524,000,000 | -874,000,000 | -629,000,000 | -800,000,000 | -280,000,000 | -359,000,000 | -197,000,000 | -614,000,000 | -437,000,000 | -176,519,000 | -702,244,000 | -243,075,000 | -385,034,000 | -198,732,000 | -122,355,000 | -202,517,000 | -200,873,000 | -247,139,000 | -89,349,000 | -517,545,000 | -128,454,000 | -25,210,000 | -51,591,000 | -241,000 | -31,406,000 | -60,743,000 | -71,672,000 | -64,994,000 | -34,334,000 | -43,203,000 | -141,014,000 | -57,028,000 | -75,683,000 | -309,647,000 | -36,736,000 | -45,401,000 | -11,011,000 | -66,904,000 | -129,133,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock plans | 0 | 153,000,000 | 0 | 106,000,000 | 0 | 131,000,000 | 1,000,000 | 76,000,000 | 0 | 117,000,000 | 0 | 71,000,000 | 1,000,000 | 105,000,000 | 2,000,000 | 70,000,000 | 0 | 95,000,000 | 3,266,000 | 51,444,000 | 24,148,000 | 66,908,000 | 2,641,000 | 41,927,000 | 10,207,000 | 53,093,000 | 3,723,000 | 39,018,000 | 5,819,000 | 34,807,000 | 11,315,000 | 20,912,000 | 14,278,000 | 19,873,000 | 20,001,000 | 31,663,000 | 11,945,000 | 29,739,000 | 14,831,000 | 25,093,000 | 6,597,000 | 22,214,000 | 8,126,000 | 16,003,000 | ||||
repurchases of common stock | -361,000,000 | -298,000,000 | -296,000,000 | -225,000,000 | 0 | -175,000,000 | -256,000,000 | |||||||||||||||||||||||||||||||||||||||||
taxes paid related to net share settlement of equity awards | -185,000,000 | -253,000,000 | -175,000,000 | -173,000,000 | -137,000,000 | -215,000,000 | -126,000,000 | -127,000,000 | -94,000,000 | -112,000,000 | -75,000,000 | -111,000,000 | -91,000,000 | -150,000,000 | -155,000,000 | -142,000,000 | -124,000,000 | -191,000,000 | -147,934,000 | -122,113,000 | -112,857,000 | -125,700,000 | -78,913,000 | -83,183,000 | -108,126,000 | -139,493,000 | -59,742,000 | -66,737,000 | -50,808,000 | -53,023,000 | -31,340,000 | -28,781,000 | -31,333,000 | -28,453,000 | -192,000 | -157,000 | ||||||||||||
business combination | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -546,000,000 | -398,000,000 | -471,000,000 | -292,000,000 | -321,000,000 | -259,000,000 | -381,000,000 | -333,000,000 | -94,000,000 | 5,000,000 | -75,000,000 | -40,000,000 | -178,000,000 | -51,000,000 | -155,000,000 | -78,000,000 | -149,000,000 | -124,000,000 | -203,492,000 | 963,378,000 | -102,211,000 | -61,028,000 | -76,281,000 | -41,256,000 | -97,919,000 | -86,400,000 | -174,321,000 | -68,234,000 | -47,226,000 | -19,631,000 | -24,987,000 | -9,007,000 | -13,068,000 | -8,690,000 | 21,180,000 | 31,978,000 | 96,000 | 29,739,000 | 15,678,000 | 25,666,000 | 6,274,000 | 23,154,000 | 519,618,000 | 15,249,000 | 11,082,000 | 22,621,000 | 52,246,000 | 171,455,000 |
foreign currency effect on cash, cash equivalents and restricted cash | 9,000,000 | 5,000,000 | -9,000,000 | 5,000,000 | -9,000,000 | -4,000,000 | 5,000,000 | 1,000,000 | 8,000,000 | -12,000,000 | -44,000,000 | -5,000,000 | -4,000,000 | -10,000,000 | 7,000,000 | -18,000,000 | 22,106,000 | 7,821,000 | 5,787,000 | -10,649,000 | 6,253,000 | -7,725,000 | 207,000 | 1,079,000 | -5,937,000 | -2,088,000 | ||||||||||||||||||||||
net change in cash, cash equivalents and restricted cash | -244,000,000 | 1,067,000,000 | 417,000,000 | -274,000,000 | 103,000,000 | 160,000,000 | 785,000,000 | -551,000,000 | -189,000,000 | 384,000,000 | 221,000,000 | -416,000,000 | -589,000,000 | 527,000,000 | 35,000,000 | |||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 2,310,000,000 | 0 | 0 | 0 | 1,904,000,000 | 0 | 0 | 0 | 1,475,000,000 | 0 | 0 | 0 | 1,732,000,000 | 0 | 0 | 0 | 1,679,000,000 | 0 | 0 | 0 | 777,991,000 | 0 | 0 | 0 | 568,538,000 | 0 | 0 | ||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -244,000,000 | 3,377,000,000 | 417,000,000 | -274,000,000 | 103,000,000 | 2,064,000,000 | 785,000,000 | -551,000,000 | -189,000,000 | 1,859,000,000 | 221,000,000 | -416,000,000 | -589,000,000 | 2,259,000,000 | 326,000,000 | 35,000,000 | -456,000,000 | 1,827,000,000 | 327,620,000 | 510,407,000 | 28,555,000 | 812,848,000 | 152,451,000 | 38,842,000 | -56,494,000 | 643,192,000 | -137,785,000 | -14,170,000 | ||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period: | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | -245,000,000 | 3,369,000,000 | 419,000,000 | -274,000,000 | 103,000,000 | 2,056,000,000 | 785,000,000 | -551,000,000 | -189,000,000 | 1,852,000,000 | 222,000,000 | -416,000,000 | -588,000,000 | 2,252,000,000 | 328,000,000 | 38,000,000 | -459,000,000 | 1,821,000,000 | 328,500,000 | 510,985,000 | 28,584,000 | 808,725,000 | 152,853,000 | 39,344,000 | -56,141,000 | 639,722,000 | -137,425,000 | -1,217,000 | ||||||||||||||||||||
restricted cash included in prepaid expenses and other current assets | 1,000,000 | 8,000,000 | -2,000,000 | 0 | 0 | 8,000,000 | 0 | 0 | 0 | 7,000,000 | -1,000,000 | 0 | -1,000,000 | 7,000,000 | -3,000,000 | 3,000,000 | 6,000,000 | -578,000 | -29,000 | 4,123,000 | ||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash shown in the condensed consolidated statements of cash flows | -244,000,000 | 3,377,000,000 | -274,000,000 | 103,000,000 | 2,064,000,000 | -551,000,000 | -189,000,000 | 1,859,000,000 | -416,000,000 | -589,000,000 | 2,259,000,000 | 35,000,000 | -456,000,000 | 1,827,000,000 | 510,407,000 | 28,555,000 | 812,848,000 | 38,842,000 | -56,494,000 | 643,192,000 | -14,170,000 | |||||||||||||||||||||||||||
supplemental disclosures of other cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 0 | 11,000,000 | 0 | 11,000,000 | 1,000,000 | 11,000,000 | 0 | 11,000,000 | 1,000,000 | 11,000,000 | 1,000,000 | 12,000,000 | 0 | 11,000,000 | 5,000,000 | 21,000,000 | 0 | 15,000,000 | 0 | 1,000 | ||||||||||||||||||||||||||||
income taxes paid, net of refunds | 93,000,000 | 36,000,000 | 47,000,000 | 71,000,000 | 91,000,000 | 21,000,000 | 24,000,000 | 40,000,000 | 41,000,000 | 22,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 9,000,000 | -10,000,000 | 26,000,000 | 8,000,000 | 12,000,000 | 13,796,000 | 15,549,000 | 2,901,000 | 6,966,000 | 4,615,000 | |||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment included in accounts payable, accrued expenses and other liabilities | -16,000,000 | 56,000,000 | 6,000,000 | -21,000,000 | -19,000,000 | 89,000,000 | -19,000,000 | 25,000,000 | -9,000,000 | 47,000,000 | 40,000,000 | -25,000,000 | -14,000,000 | 73,000,000 | 5,112,000 | 14,206,000 | ||||||||||||||||||||||||||||||||
fair value of common stock issued for business combinations | ||||||||||||||||||||||||||||||||||||||||||||||||
repayments of convertible senior notes attributable to principal | 0 | 0 | -88,000,000 | -6,000,000 | -2,000,000 | -6,000,000 | -25,000,000 | -28,000,000 | -58,824,000 | -1,553,128,000 | -13,502,000 | -2,236,000 | -118,125,000 | -40,335,000 | ||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash shown in the consolidated statements of cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||
settlement of 2022 notes conversion feature | 0 | 0 | 212,000,000 | 21,000,000 | 9,000,000 | 25,000,000 | 89,000,000 | 102,000,000 | 195,838,000 | 56,680,000 | 19,027,000 | 3,728,000 | ||||||||||||||||||||||||||||||||||||
benefit from exercise of 2022 note hedge | 0 | 0 | 212,000,000 | 21,000,000 | 9,000,000 | 24,000,000 | 89,000,000 | 102,000,000 | 195,165,000 | 56,413,000 | 18,312,000 | 3,552,000 | ||||||||||||||||||||||||||||||||||||
amortization of debt discount and issuance costs | 2,000,000 | 2,492,000 | 4,928,000 | 8,488,000 | 8,570,000 | 8,475,000 | 8,371,000 | 8,269,000 | 8,168,000 | 8,938,000 | 11,233,000 | 16,813,000 | 8,678,000 | 8,532,000 | 8,389,000 | 8,248,000 | 8,109,000 | 7,973,000 | 7,839,000 | 7,707,000 | 7,578,000 | 7,451,000 | 7,325,000 | 7,202,000 | 7,081,000 | |||||||||||||||||||||||
repayments of convertible senior notes attributable to debt discount | 0 | -2,000,000 | -6,000,000 | -7,000,000 | -13,449,000 | -66,534,000 | -1,693,000 | -282,000 | -43,716,000 | -14,076,000 | ||||||||||||||||||||||||||||||||||||||
loss on extinguishment of 2022 notes | 0 | 4,954,000 | ||||||||||||||||||||||||||||||||||||||||||||||
purchases of intangibles | -6,690,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from borrowings on 2030 notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from unwind of 2022 note hedge | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
others | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchases of strategic investments | -284,000 | -750,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 148,000,000 | 327,620,000 | 510,407,000 | 28,555,000 | 34,857,000 | 152,451,000 | 38,842,000 | -56,494,000 | 74,654,000 | -137,785,000 | -14,170,000 | |||||||||||||||||||||||||||||||||||||
current portion of restricted cash included in prepaid expenses and other current assets | -353,000 | 3,470,000 | -360,000 | -3,277,000 | ||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment included in accounts payable and accrued expenses | 9,000,000 | 5,000,000 | 21,000,000 | 28,000,000 | 7,908,000 | -67,908,000 | 53,587,000 | 41,252,000 | 30,400,000 | -5,374,000 | 2,938,000 | 29,002,000 | 749,000 | -9,000 | 5,686,000 | 8,857,000 | 5,690,000 | -4,367,000 | 5,665,000 | 8,393,000 | -6,449,000 | 1,581,000 | 11,088,000 | -1,619,000 | 8,669,000 | -9,466,000 | 6,157,000 | -2,534,000 | -1,955,000 | |||||||||||||||||||
realized gains on derivatives not designated as hedging instruments | 2,091,000 | 1,873,000 | 984,000 | -3,620,000 | 1,693,000 | -371,000 | -35,000 | 22,148,000 | ||||||||||||||||||||||||||||||||||||||||
payments on financing obligations | -177,000 | -180,000 | -2,233,000 | |||||||||||||||||||||||||||||||||||||||||||||
settlement of 2018 notes conversion feature | ||||||||||||||||||||||||||||||||||||||||||||||||
benefit from exercise of 2018 note hedge | ||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets included in accrued expenses and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on non-marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on marketable equity securities | ||||||||||||||||||||||||||||||||||||||||||||||||
business combinations, net of cash and restricted cash acquired | -12,500,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
sales of investments | 2,457,000 | 22,877,000 | 1,593,000 | 6,576,000 | 0 | 0 | 7,138,000 | 21,789,000 | 31,710,000 | 173,403,000 | 0 | 92,885,000 | ||||||||||||||||||||||||||||||||||||
maturities of investments | 258,840,000 | 400,258,000 | 243,840,000 | 256,309,000 | 333,058,000 | 408,473,000 | 89,993,000 | 122,263,000 | 53,085,000 | 59,932,000 | 66,662,000 | 91,858,000 | 101,415,000 | 56,972,000 | 70,274,000 | 76,386,000 | 57,097,000 | 67,450,000 | 22,500,000 | 44,668,000 | 39,098,000 | 35,005,000 | ||||||||||||||||||||||||||
net proceeds from borrowings on convertible senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of warrants | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
purchases of convertible note hedges | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
repurchases and retirement of common stock | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
non-current portion of restricted cash included in other assets | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases of intangible assets included in accrued expenses and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on marketable equity securities | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
benefit from exercise of 2018 note hedges | ||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax | -1,883,000 | -1,371,000 | -3,023,000 | -3,291,000 | 1,671,000 | 1,331,000 | ||||||||||||||||||||||||||||||||||||||||||
purchase of strategic investments | ||||||||||||||||||||||||||||||||||||||||||||||||
benefit from 2018 note hedges | 80,825,000 | |||||||||||||||||||||||||||||||||||||||||||||||
financing obligation for purchases of other intangibles | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premiums on investments | 584,000 | 945,000 | 980,000 | 946,000 | 1,309,000 | 1,490,000 | 1,684,000 | 1,768,000 | 1,782,000 | 1,830,000 | 2,040,000 | 2,185,000 | 2,045,000 | 1,814,000 | 1,317,000 | 1,208,000 | ||||||||||||||||||||||||||||||||
principal payments on convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets included in accrued expenses and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
financing obligations for purchases of other intangibles | ||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -689,000 | 112,000 | 289,000 | -154,000 | -457,000 | 186,000 | -474,000 | 35,000 | 31,000 | 0 | 0 | 0 | -55,000 | -3,000 | -11,000 | 37,000 | 0 | |||||||||||||||||||||||||||||||
foreign currency effect on cash and cash equivalents | -662,000 | -6,319,000 | -166,000 | -2,857,000 | 2,554,000 | -2,277,000 | 348,000 | 2,683,000 | -7,245,000 | -2,730,000 | -3,841,000 | 50,000 | -71,000 | -1,029,000 | 1,628,000 | 34,000 | -840,000 | 0 | ||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 38,677,000 | 76,171,000 | 35,954,000 | -164,337,000 | 41,145,000 | 63,232,000 | 23,719,000 | 17,373,000 | 55,526,000 | 17,369,000 | -94,189,000 | -8,645,000 | -28,383,000 | 245,209,000 | 861,000 | -24,549,000 | 25,793,000 | 2,013,000 | 51,494,000 | |||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 401,238,000 | 0 | 0 | 0 | 412,305,000 | 0 | 0 | 0 | 252,455,000 | 0 | 0 | 0 | 366,303,000 | 0 | 0 | 0 | 118,989,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 439,915,000 | 76,171,000 | 35,954,000 | -164,337,000 | 453,450,000 | 63,232,000 | 23,719,000 | 17,373,000 | 307,981,000 | 17,369,000 | -94,189,000 | -8,645,000 | 337,920,000 | 245,209,000 | 861,000 | -24,549,000 | 144,782,000 | 2,013,000 | 51,494,000 | |||||||||||||||||||||||||||||
purchases of strategic investment | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
payments on financing obligation | -1,415,000 | -113,000 | -113,000 | -110,000 | -111,000 | |||||||||||||||||||||||||||||||||||||||||||
financing obligation for property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to deferred payments on purchase of other intangibles | ||||||||||||||||||||||||||||||||||||||||||||||||
payments related to deferred payments on purchase of other intangibles | ||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effect of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||
purchase of strategic investment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred payments on purchase of other intangibles | ||||||||||||||||||||||||||||||||||||||||||||||||
business combination, net of cash acquired | -500,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of other intangibles | -5,750,000 | |||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from employee stock plans | ||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from (offering costs paid in connection with) follow-on offering | ||||||||||||||||||||||||||||||||||||||||||||||||
purchase of convertible note hedge | ||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | ||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options | -584,000 | -573,000 | 323,000 | -940,000 | 754,000 | -720,000 | -1,851,000 | -1,161,000 | -276,000 | |||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | 0 | 0 | -1,100,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
sale of investments | 104,269,000 | 88,950,000 | 49,412,000 | 69,190,000 | 28,914,000 | 43,365,000 | 25,528,000 | 4,755,000 | 7,105,000 | |||||||||||||||||||||||||||||||||||||||
net proceeds from initial public offering | -15,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock and restricted stock from stockholders | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock to common stock | ||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options included in prepaid and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||
offering costs not yet paid | ||||||||||||||||||||||||||||||||||||||||||||||||
offering costs paid in connection with follow-on offering | ||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid | 283,000 | 170,000 | ||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | 295,000 | 304,000 | 283,000 | 236,000 | ||||||||||||||||||||||||||||||||||||||||||||
lease abandonment costs | 28,000 | 28,000 | 298,000 | -455,000 | ||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -3,015,000 | 1,924,000 | 3,918,000 | -6,779,000 | -961,000 | |||||||||||||||||||||||||||||||||||||||||||
other assets | -1,503,000 | -17,000 | -230,000 | -332,000 | 1,921,000 | |||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | -2,928,000 | 9,294,000 | -9,012,000 | 18,304,000 | 2,659,000 | |||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 38,000 | 665,000 | 53,000 | 1,772,000 | ||||||||||||||||||||||||||||||||||||||||||||
offering costs in connection with follow-on offering | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from early exercise of stock options | -75,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | ||||||||||||||||||||||||||||||||||||||||||||||||
offering costs in connection with initial public offering | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premiums on short-term investments | 1,095,000 | 743,000 | ||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -55,946,000 | -93,704,000 | ||||||||||||||||||||||||||||||||||||||||||||||
maturities of short-term investments | 55,350,000 | 36,673,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from follow-on offering | -698,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 21,468,000 | 614,000 | 216,000 | |||||||||||||||||||||||||||||||||||||||||||||
expense for preferred stock warrants | ||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of property and equipment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 730,000 | -2,899,000 | ||||||||||||||||||||||||||||||||||||||||||||||
sale of short-term investments | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||
cash at beginning of period | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired under capital leases | ||||||||||||||||||||||||||||||||||||||||||||||||
vesting of early exercised stock options | 319,000 | 398,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accretion of preferred stock dividends and issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs not yet paid | -2,139,000 | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premium/discount | ||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency effect on cash |
We provide you with 20 years of cash flow statements for ServiceNow stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of ServiceNow stock. Explore the full financial landscape of ServiceNow stock with our expertly curated income statements.
The information provided in this report about ServiceNow stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.