Sign In  |  Register  |  About Burlingame  |  Contact Us

Burlingame, CA
September 01, 2020 10:18am
7-Day Forecast | Traffic
  • Search Hotels in Burlingame

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

ServiceNow Reports Second Quarter 2023 Financial Results

  • ServiceNow exceeds guidance across all Q2 2023 topline growth and profitability metrics; raises 2023 subscription revenues and operating margin guidance
  • Subscription revenues of $2,075 million in Q2 2023, representing 25% year-over-year growth, 25% adjusted for constant currency
  • Total revenues of $2,150 million in Q2 2023, representing 23% year-over-year growth, 22.5% adjusted for constant currency
  • Current remaining performance obligations of $7.20 billion as of Q2 2023, representing 25% year-over-year growth, 24% adjusted for constant currency
  • 70 transactions over $1 million in net new ACV in Q2 2023, up 30% year-over-year
  • ServiceNow ended Q2 with 45 customers with more than $20 million in ACV, representing 55% year-over-year increase

ServiceNow (NYSE: NOW), the leading digital workflow company making the world work better for everyone, today announced financial results for its second quarter ended June 30, 2023, with subscription revenues of $2,075 million in Q2 2023, representing 25% year-over-year growth, 25% adjusted for constant currency.

“ServiceNow results were supercharged by unprecedented demand for our organic innovation,” said ServiceNow Chairman and CEO Bill McDermott. “We’re in a powerful new ‘AI world,’ where imagination is the only limit. ServiceNow is already seeing our own significant productivity increases with the generative AI solutions we’re releasing to the market, which will rapidly accelerate breakthrough innovation for our customers.”

As of June 30, 2023, current remaining performance obligations (“cRPO”), contract revenue that will be recognized as revenue in the next 12 months, was $7.20 billion, representing 25% year-over-year growth and 24% adjusted for constant currency. The company now has 1,724 total customers with more than $1 million in annual contract value (“ACV”), representing 18% year-over-year growth in customers.

“Q2 was another strong quarter for ServiceNow as we exceeded the high end of our guidance range for all of our key performance metrics,” said ServiceNow CFO Gina Mastantuono. “The better-together story is resonating with C-suites driving larger multi-product deals, as enterprises are looking to consolidate purchasing with strategic platforms like ServiceNow. Our intelligent platform for end-to-end digital transformation uniquely positions us to seize the opportunities in front of us as we continue to deliver durable topline growth and margin expansion on our journey to becoming the defining enterprise software company of the 21st century.”

Recent Business Highlights

Second Quarter 2023 GAAP and Non-GAAP Results:

The following table summarizes our financial results for the second quarter 2023:

 

 

 

 

 

 

 

Second Quarter 2023 GAAP Results

 

Second Quarter 2023 Non-GAAP Results(1)

 

Amount

($ millions)

Year/Year

Growth (%)

 

Amount

($ millions)(3)

Year/Year

Growth (%)

Subscription revenues

$2,075

25%

 

$2,074

25%

Professional services and other revenues

$75

(20%)

 

$75

(20%)

Total revenues

$2,150

23%

 

$2,149

22.5%

 

 

 

 

 

 

 

Amount

($ billions)

Year/Year

Growth (%)

 

Amount

($ billions)(3)

Year/Year

Growth (%)

cRPO

$7.20

25%

 

$7.13

24%

RPO

$14.2

24%

 

$14.0

22.5%

 

 

 

 

 

 

 

Amount

($ millions)

Margin (%)

 

Amount

($ millions)(2)

Margin (%)(2)

Subscription gross profit

$1,686

81%

 

$1,755

85%

Professional services and other gross profit (loss)

($7)

(9%)

 

$8

11%

Total gross profit

$1,679

78%

 

$1,763

82%

Income from operations

$117

5%

 

$544

25%

Net cash provided by operating activities

$580

27%

 

 

 

Free cash flow

 

 

 

$451

21%

 

 

 

 

 

 

 

Amount

($ millions)

Earnings per

Basic/Diluted

Share ($)

 

Amount

($ millions)(2)

Earnings per

Basic/Diluted

Share ($)(2)

Net income(4)

$1,044

$5.12 / 5.08

 

$486

$2.38 / 2.37

(1)

We report non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section entitled “Statement Regarding Use of Non-GAAP Financial Measures” for an explanation of non-GAAP measures.

(2)

Refer to the table entitled “GAAP to Non-GAAP Reconciliation” for a reconciliation of GAAP to non-GAAP measures.

(3)

Non-GAAP subscription revenues, professional services and other revenues, total revenues, cRPO and RPO are adjusted only for constant currency. See the section entitled “Statement Regarding Use of Non-GAAP Financial Measures” for an explanation of non-GAAP measures.

(4)

Second quarter 2023 GAAP net income was impacted by the release of $910 million of our valuation allowance on our deferred tax assets as a discrete tax benefit and $55 million as part of the effective tax rate.

Note: Numbers rounded for presentation purposes and may not foot.

Financial Outlook

Our guidance includes GAAP and non-GAAP financial measures. The non-GAAP growth rates for subscription revenues and cRPO are adjusted only for constant currency to provide better visibility into the underlying business trends.

The following table summarizes our guidance for the third quarter 2023:

 

Third Quarter 2023

GAAP Guidance

 

Third Quarter 2023

Non-GAAP Guidance(1)

 

Amount

($ millions)(3)

Year/Year

Growth (%)(3)

 

Constant Currency

Year/Year Growth (%)

 

Subscription revenues

$2,185 - $2,195

25.5% - 26%

 

23% - 23.5%

 

 

 

 

 

 

 

cRPO

 

25.5%

 

21.5%

 

 

 

 

 

 

 

 

 

 

 

Margin (%)(2)

 

Income from operations

 

 

 

27%

 

 

 

 

 

 

 

 

 

Amount

(millions)

 

 

 

Weighted-average shares used to compute diluted net income per share

 

206

 

 

 

(1)

We report non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section entitled “Statement Regarding Use of Non-GAAP Financial Measures” for an explanation of non-GAAP measures.

(2)

Refer to the table entitled “Reconciliation of Non-GAAP Financial Guidance” for a reconciliation of GAAP to non-GAAP measures.

(3)

Guidance for GAAP subscription revenues and GAAP subscription revenue and cRPO growth rate is based on the 30-day average of foreign exchange rates for June 2023 for entities reporting in currencies other than U.S. Dollars.

The following table summarizes our guidance for the full-year 2023:

 

Full-Year 2023

GAAP Guidance

 

Full-Year 2023

Non-GAAP Guidance(1)

 

Amount

($ millions)(3)

Year/Year

Growth (%)(3)

 

Constant Currency

Year/Year Growth (%)

Subscription revenues

$8,580 - $8,600

24.5% - 25%

 

24%

 

 

 

 

 

 

 

 

 

Margin (%)(2)

Subscription gross profit

 

 

 

84%

Income from operations

 

 

 

26.5%

Free cash flow

 

 

 

30%

 

 

 

 

 

 

 

Amount

(millions)

 

 

Weighted-average shares used to compute diluted net income per share

 

206

 

 

(1)

We report non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section entitled “Statement Regarding Use of Non-GAAP Financial Measures” for an explanation of non-GAAP measures.

(2)

Refer to the table entitled “Reconciliation of Non-GAAP Financial Guidance” for a reconciliation of GAAP to non-GAAP measures.

(3)

GAAP subscription revenues and related growth rate for the future quarters included in our full-year 2023 guidance are based on the 30-day average of foreign exchange rates for June 2023 for entities reporting in currencies other than U.S. Dollars.

Note: Numbers are rounded for presentation purposes and may not foot.

Conference Call Details

The conference call will begin at 2 p.m. Pacific Time (21:00 GMT) on July 26, 2023. Interested parties may listen to the call by dialing (888) 330‑2455 (Passcode: 8135305), or if outside North America, by dialing (240) 789-2717 (Passcode: 8135305). Individuals may access the live teleconference from this webcast.

https://events.q4inc.com/attendee/590657753

An audio replay of the conference call and webcast will be available two hours after its completion and will be accessible for 30 days. To hear the replay, interested parties may go to the investor relations section of the ServiceNow website or dial (800) 770‑2030 (Passcode: 8135305), or if outside North America, by dialing (647) 362‑9199 (Passcode: 8135305).

Investor Presentation Details

An investor presentation providing additional information, including forward-looking guidance, and analysis can be found at https://investors.servicenow.com.

Upcoming Investor Conferences

ServiceNow today announced that it will attend and have executives present at three upcoming investor conferences.

These include:

  • ServiceNow President and Chief Operating Officer CJ Desai will participate in a keynote presentation at the KeyBanc Technology Leadership Forum on Tuesday, August 8, 2023, at 11:00am PT.
  • ServiceNow Senior Vice President and General Manager, Technology Workflow Products, Pablo Stern will participate in a fireside chat at the Deutsche Bank 2023 Technology Conference on Thursday, August 31, 2023, at 9:30am PT.
  • ServiceNow Chairman and Chief Executive Officer Bill McDermott will participate in a keynote presentation at the Goldman Sachs Communacopia and Technology Conference on Wednesday, September 6, 2023, at 1:05pm PT.

The live webcasts will be accessible on the investor relations section of the ServiceNow website at https://investors.servicenow.com and archived on the ServiceNow site for a period of 30 days.

Statement Regarding Use of Non-GAAP Financial Measures

We use the following non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.

  • Revenues. We adjust revenues and related growth rates for constant currency to provide a framework for assessing how our business performed excluding the effect of foreign currency rate fluctuations. To present this information, current period results for entities reporting in currencies other than U.S. Dollars (“USD”) are converted into USD at the average exchange rates in effect during the comparison period (for Q2 2022, the average exchange rates in effect for our major currencies were 1 USD to 0.94 Euros and 1 USD to 0.80 British Pound Sterling (“GBP”)), rather than the actual average exchange rates in effect during the current period (for Q2 2023, the average exchange rates in effect for our major currencies were 1 USD to 0.92 Euros and 1 USD to 0.80 GBP). Guidance for related growth rates are derived by applying the average exchange rates in effect during the comparison period rather than the exchange rates for the guidance period. We believe the presentation of revenues and related growth rates adjusted for constant currency facilitates the comparison of revenues year-over-year.
  • Remaining performance obligations and current remaining performance obligations. We adjust cRPO and remaining performance obligations (“RPO”) and related growth rates for constant currency to provide a framework for assessing how our business performed. To present this information, current period results for entities reporting in currencies other than USD are converted into USD at the exchange rates in effect at the end of the comparison period (for Q2 2022, the end of the period exchange rates in effect for our major currencies were 1 USD to 0.96 Euros and 1 USD to 0.82 GBP), rather than the actual end of the period exchange rates in effect during the current period (for Q2 2023, the end of the period exchange rates in effect for our major currencies were 1 USD to 0.92 Euros and 1 USD to 0.79 GBP). Guidance for the related growth rate is derived by applying the end of period exchange rates in effect during the comparison period rather than the exchange rates in effect during the guidance period. We believe the presentation of cRPO and RPO and related growth rates adjusted for constant currency facilitates the comparison of cRPO and RPO year-over-year, respectively.
  • Gross profit, Income from operations, Net income and Net income per share - diluted. Our non-GAAP presentation of gross profit, income from operations, and net income measures exclude certain non-cash or non-recurring items, including stock-based compensation expense, amortization of debt discount and issuance costs related to our convertible senior notes, loss on early note conversions, amortization of purchased intangibles, legal settlements, business combination and other related costs, the related income tax effect of these adjustments, and the income tax benefit from the release of a valuation allowance on deferred tax assets. The non-GAAP weighted-average shares used to compute our non-GAAP net income per share - diluted excludes the dilutive effect of the in-the-money portion of convertible senior notes as they are covered by our note hedges, and includes the dilutive effect of time-based stock awards, the dilutive effect of warrants and the potentially dilutive effect of our stock awards with performance conditions not yet satisfied at forecasted attainment levels to the extent we believe it is probable that the performance condition will be met. We believe these adjustments provide useful supplemental information to investors and facilitates the analysis of our operating results and comparison of operating results across reporting periods.
  • Free cash flow. Free cash flow is defined as net cash provided by (used in) operating activities plus cash paid for legal settlements, repayments of convertible senior notes attributable to debt discount and business combination and other related costs including compensation expense, reduced by purchases of property and equipment. Free cash flow margin is calculated as free cash flow as a percentage of total revenues. We believe information regarding free cash flow and free cash flow margin provides useful information to investors because it is an indicator of the strength and performance of our business operations.

Our presentation of non-GAAP financial measures may not be comparable to similar measures used by other companies. We encourage investors to carefully consider our results under GAAP, as well as our supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand our business. Please see the tables included at the end of this release for the reconciliation of GAAP and non-GAAP results for gross profit, income from operations, net income, net income per share and free cash flow.

Use of Forward-Looking Statements

This release contains “forward-looking statements” regarding our performance, including but not limited to statements in the section entitled “Financial Outlook.” Forward-looking statements are subject to known and unknown risks and uncertainties and are based on potentially inaccurate assumptions that could cause actual results to differ materially from those expected or implied by the forward-looking statements. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our results could differ materially from the results expressed or implied by the forward-looking statements we make.

Factors that may cause actual results to differ materially from those in any forward-looking statements include, among others, experiencing an actual or perceived cyber-security event; our ability to comply with evolving privacy laws, data transfer restrictions, and other foreign and domestic standards related to data and the Internet; errors, interruptions, delays, or security breaches in or of our service or data centers; our ability to maintain and attract key employees and manage workplace culture; alleged violations of laws and regulations, including those relating to anti-bribery and anti-corruption and those relating to public sector contracting requirements; our ability to compete successfully against existing and new competitors; our ability to predict, prepare for and respond promptly to rapidly evolving technological, market and customer developments; our ability to grow our business, including converting remaining performance obligations into revenue, adding and retaining customers, selling additional subscriptions to existing customers, selling to larger enterprises, government and regulated organizations with complex sales cycles and certification processes, and entering new geographies and markets; our ability to develop and gain customer demand for and acceptance of existing, new and improved products and services; our ability to expand and maintain our partnerships and partner programs, including expected market opportunity from such relationships; global economic conditions; fluctuations in the value of foreign currencies relative to the U.S. Dollar; fluctuations in interest rates; our ability to consummate and realize the benefits of any strategic transactions or acquisitions; the impact of the Russian invasion of Ukraine and bank failures on macroeconomic conditions; inflation; and fluctuations and volatility in our stock price.

Further information on these and other factors that could affect our financial results are included in our Form 10-K for the year ended December 31, 2022, our Form 10-Q that will be filed for the quarter ended June 30, 2023 and in other filings we make with the Securities and Exchange Commission from time to time.

We undertake no obligation, and do not intend, to update these forward-looking statements, to review or confirm analysts’ expectations, or to provide interim reports or updates on the progress of the current financial quarter.

About ServiceNow

ServiceNow (NYSE: NOW) makes the world work better for everyone. Our cloud-based platform and solutions help digitize and unify organizations so that they can find smarter, faster, better ways to make work flow. So employees and customers can be more connected, more innovative, and more agile. And we can all create the future we imagine. The world works with ServiceNow™. For more information, visit: www.servicenow.com.

© 2023 ServiceNow, Inc. All rights reserved. ServiceNow, the ServiceNow logo, Now, and other ServiceNow marks are trademarks and/or registered trademarks of ServiceNow, Inc. in the United States and/or other countries. Other company names, product names, and logos may be trademarks of the respective companies with which they are associated.

ServiceNow, Inc.

Condensed Consolidated Statements of Operations

(in millions, except per share data)

(unaudited)

 

 

Three Months Ended

 

Six Months Ended

 

June 30, 2023

 

June 30, 2022

 

June 30, 2023

 

June 30, 2022

Revenues:

 

 

 

 

 

 

 

Subscription

$

2,075

 

 

$

1,658

 

 

$

4,099

 

 

$

3,289

 

Professional services and other

 

75

 

 

 

94

 

 

 

147

 

 

 

185

 

Total revenues

 

2,150

 

 

 

1,752

 

 

 

4,246

 

 

 

3,474

 

Cost of revenues (1):

 

 

 

 

 

 

 

Subscription

 

389

 

 

 

287

 

 

 

743

 

 

 

562

 

Professional services and other

 

82

 

 

 

102

 

 

 

166

 

 

 

196

 

Total cost of revenues

 

471

 

 

 

389

 

 

 

909

 

 

 

758

 

Gross profit

 

1,679

 

 

 

1,363

 

 

 

3,337

 

 

 

2,716

 

Operating expenses (1):

 

 

 

 

 

 

 

Sales and marketing

 

832

 

 

 

722

 

 

 

1,655

 

 

 

1,395

 

Research and development

 

521

 

 

 

444

 

 

 

1,013

 

 

 

858

 

General and administrative

 

209

 

 

 

175

 

 

 

408

 

 

 

354

 

Total operating expenses

 

1,562

 

 

 

1,341

 

 

 

3,076

 

 

 

2,607

 

Income from operations

 

117

 

 

 

22

 

 

 

261

 

 

 

109

 

Interest income

 

74

 

 

 

12

 

 

 

134

 

 

 

17

 

Other expense, net

 

(17

)

 

 

(5

)

 

 

(33

)

 

 

(12

)

Income before income taxes

 

174

 

 

 

29

 

 

 

362

 

 

 

114

 

(Benefit from) provision for income taxes

 

(870

)

 

 

9

 

 

 

(832

)

 

 

19

 

Net income

$

1,044

 

 

$

20

 

 

$

1,194

 

 

$

95

 

Net income per share - basic

$

5.12

 

 

$

0.10

 

 

$

5.86

 

 

$

0.47

 

Net income per share - diluted

$

5.08

 

 

$

0.10

 

 

$

5.83

 

 

$

0.47

 

Weighted-average shares used to compute net income per share - basic

 

204

 

 

 

201

 

 

 

204

 

 

 

201

 

Weighted-average shares used to compute net income per share - diluted

 

205

 

 

 

203

 

 

 

205

 

 

 

203

 

(1) Includes stock-based compensation as follows:

 

Three Months Ended

 

Six Months Ended

 

June 30, 2023

 

June 30, 2022

 

June 30, 2023

 

June 30, 2022

Cost of revenues:

 

 

 

 

 

 

 

Subscription

$

50

 

$

39

 

$

96

 

$

75

Professional services and other

 

15

 

 

18

 

 

29

 

 

34

Operating expenses:

 

 

 

 

 

 

 

Sales and marketing

 

120

 

 

113

 

 

246

 

 

218

Research and development

 

145

 

 

126

 

 

280

 

 

241

General and administrative

 

67

 

 

56

 

 

127

 

 

109

ServiceNow, Inc.

Condensed Consolidated Balance Sheets

(in millions)

 

 

June 30, 2023

 

December 31, 2022

 

(unaudited)

 

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

1,663

 

$

1,470

Short-term investments

 

3,084

 

 

2,810

Accounts receivable, net

 

1,093

 

 

1,725

Current portion of deferred commissions

 

401

 

 

369

Prepaid expenses and other current assets

 

362

 

 

280

Total current assets

 

6,603

 

 

6,654

Deferred commissions, less current portion

 

777

 

 

742

Long-term investments

 

2,740

 

 

2,117

Property and equipment, net

 

1,148

 

 

1,053

Operating lease right-of-use assets

 

656

 

 

682

Intangible assets, net

 

191

 

 

232

Goodwill

 

821

 

 

824

Deferred tax assets

 

1,551

 

 

636

Other assets

 

436

 

 

359

Total assets

$

14,923

 

$

13,299

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

171

 

$

274

Accrued expenses and other current liabilities

 

893

 

 

975

Current portion of deferred revenue

 

4,613

 

 

4,660

Current portion of operating lease liabilities

 

90

 

 

96

Total current liabilities

 

5,767

 

 

6,005

Deferred revenue, less current portion

 

45

 

 

70

Operating lease liabilities, less current portion

 

635

 

 

650

Long-term debt, net

 

1,487

 

 

1,486

Other long-term liabilities

 

63

 

 

56

Stockholders’ equity

 

6,926

 

 

5,032

Total liabilities and stockholders’ equity

$

14,923

 

$

13,299

ServiceNow, Inc.

Condensed Consolidated Statements of Cash Flows

(in millions)

(unaudited)

 

 

Three Months Ended

 

Six Months Ended

 

June 30, 2023

 

June 30, 2022

 

June 30, 2023

 

June 30, 2022

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

$

1,044

 

 

$

20

 

 

$

1,194

 

 

$

95

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

136

 

 

 

105

 

 

 

262

 

 

 

206

 

Amortization of deferred commissions

 

112

 

 

 

86

 

 

 

218

 

 

 

169

 

Stock-based compensation

 

397

 

 

 

352

 

 

 

778

 

 

 

677

 

Deferred income taxes

 

(911

)

 

 

(1

)

 

 

(904

)

 

 

(3

)

Other

 

(3

)

 

 

4

 

 

 

(2

)

 

 

19

 

Changes in operating assets and liabilities, net of effect of business combinations:

 

 

 

 

 

 

 

Accounts receivable

 

16

 

 

 

(51

)

 

 

635

 

 

 

511

 

Deferred commissions

 

(121

)

 

 

(100

)

 

 

(280

)

 

 

(237

)

Prepaid expenses and other assets

 

(72

)

 

 

(26

)

 

 

(136

)

 

 

(72

)

Accounts payable

 

(44

)

 

 

71

 

 

 

(90

)

 

 

140

 

Deferred revenue

 

(129

)

 

 

(65

)

 

 

(89

)

 

 

(44

)

Accrued expenses and other liabilities

 

155

 

 

 

38

 

 

 

(104

)

 

 

(165

)

Net cash provided by operating activities

 

580

 

 

 

433

 

 

 

1,482

 

 

 

1,296

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Purchases of property and equipment

 

(132

)

 

 

(151

)

 

 

(297

)

 

 

(244

)

Business combinations, net of cash acquired

 

 

 

 

(57

)

 

 

 

 

 

(57

)

Purchases of investments

 

(1,599

)

 

 

(1,112

)

 

 

(2,821

)

 

 

(1,774

)

Purchases of non-marketable investments

 

(16

)

 

 

(35

)

 

 

(46

)

 

 

(136

)

Sales and maturities of investments

 

1,073

 

 

 

554

 

 

 

1,953

 

 

 

1,131

 

Other

 

 

 

 

1

 

 

 

13

 

 

 

 

Net cash used in investing activities

 

(674

)

 

 

(800

)

 

 

(1,198

)

 

 

(1,080

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Repayments of convertible senior notes attributable to principal

 

 

 

 

(88

)

 

 

 

 

 

(94

)

Proceeds from employee stock plans

 

 

 

 

1

 

 

 

117

 

 

 

106

 

Taxes paid related to net share settlement of equity awards

 

(94

)

 

 

(91

)

 

 

(206

)

 

 

(241

)

Net cash used in financing activities

 

(94

)

 

 

(178

)

 

 

(89

)

 

 

(229

)

Foreign currency effect on cash, cash equivalents and restricted cash

 

(1

)

 

 

(44

)

 

 

 

 

 

(49

)

Net change in cash, cash equivalents and restricted cash

 

(189

)

 

 

(589

)

 

 

195

 

 

 

(62

)

Cash, cash equivalents and restricted cash at beginning of period

 

1,859

 

 

 

2,259

 

 

 

1,475

 

 

 

1,732

 

Cash, cash equivalents and restricted cash at end of period

$

1,670

 

 

$

1,670

 

 

$

1,670

 

 

$

1,670

 

ServiceNow, Inc.

GAAP to Non-GAAP Reconciliation

(in millions, except per share data)

(unaudited)

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2023

 

June 30, 2022

 

June 30, 2023

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

Gross profit:

 

 

 

 

 

 

 

 

GAAP subscription gross profit

$

1,686

 

 

$

1,371

 

 

$

3,356

 

 

$

2,727

 

 

Stock-based compensation

 

50

 

 

 

39

 

 

 

96

 

 

 

75

 

 

Amortization of purchased intangibles

 

19

 

 

 

18

 

 

 

37

 

 

 

36

 

 

Non-GAAP subscription gross profit

$

1,755

 

 

$

1,427

 

 

$

3,489

 

 

$

2,837

 

 

 

 

 

 

 

 

 

 

 

GAAP professional services and other gross loss

$

(7

)

 

$

(8

)

 

$

(19

)

 

$

(11

)

 

Stock-based compensation

 

15

 

 

 

18

 

 

 

29

 

 

 

34

 

 

Non-GAAP professional services and other gross profit

$

8

 

 

$

10

 

 

$

10

 

 

$

23

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

$

1,679

 

 

$

1,363

 

 

$

3,337

 

 

$

2,716

 

 

Stock-based compensation

 

65

 

 

 

56

 

 

 

125

 

 

 

108

 

 

Amortization of purchased intangibles

 

19

 

 

 

18

 

 

 

37

 

 

 

36

 

 

Non-GAAP gross profit

$

1,763

 

 

$

1,437

 

 

$

3,499

 

 

$

2,860

 

 

 

 

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

 

 

 

GAAP subscription gross margin

 

81

%

 

 

83

%

 

 

82

%

 

 

83

%

 

Stock-based compensation as % of subscription revenues

 

2

%

 

 

2

%

 

 

2

%

 

 

2

%

 

Amortization of purchased intangibles as % of subscription revenues

 

1

%

 

 

1

%

 

 

1

%

 

 

1

%

 

Non-GAAP subscription gross margin

 

85

%

 

 

86

%

 

 

85

%

 

 

86

%

 

 

 

 

 

 

 

 

 

 

GAAP professional services and other gross margin

 

(9

%)

 

 

(9

%)

 

 

(13

%)

 

 

(6

%)

 

Stock-based compensation as % of professional services and other revenues

 

20

%

 

 

19

%

 

 

20

%

 

 

18

%

 

Non-GAAP professional services and other gross margin

 

11

%

 

 

10

%

 

 

7

%

 

 

12

%

 

 

 

 

 

 

 

 

GAAP gross margin

 

78

%

 

 

78

%

 

 

79

%

 

 

78

%

 

Stock-based compensation as % of total revenues

 

3

%

 

 

3

%

 

 

3

%

 

 

3

%

 

Amortization of purchased intangibles as % of total revenues

 

1

%

 

 

1

%

 

 

1

%

 

 

1

%

 

Non-GAAP gross margin

 

82

%

 

 

82

%

 

 

82

%

 

 

82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations:

 

 

 

 

 

 

 

 

GAAP income from operations

$

117

 

 

$

22

 

 

$

261

 

 

$

109

 

 

Stock-based compensation

 

397

 

 

 

352

 

 

 

778

 

 

 

677

 

 

Amortization of purchased intangibles

 

22

 

 

 

20

 

 

 

42

 

 

 

40

 

 

Business combination and other related costs

 

8

 

 

 

5

 

 

 

15

 

 

 

10

 

 

Non-GAAP income from operations

$

544

 

 

$

399

 

 

$

1,096

 

 

$

836

 

 

 

 

 

 

 

 

 

 

 

Operating margin:

 

 

 

 

 

 

 

 

GAAP operating margin

 

5

%

 

 

1

%

 

 

6

%

 

 

3

%

 

Stock-based compensation as % of total revenues

 

18

%

 

 

20

%

 

 

18

%

 

 

20

%

 

Amortization of purchased intangibles as % of total revenues

 

1

%

 

 

1

%

 

 

1

%

 

 

1

%

 

Business combination and other related costs as % of total revenues

 

%

 

 

%

 

 

%

 

 

%

 

Non-GAAP operating margin

 

25

%

 

 

23

%

 

 

26

%

 

 

24

%

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

GAAP net income

$

1,044

 

 

$

20

 

 

$

1,194

 

 

$

95

 

 

Stock-based compensation

 

397

 

 

 

352

 

 

 

778

 

 

 

677

 

 

Amortization of purchased intangibles

 

22

 

 

 

20

 

 

 

42

 

 

 

40

 

 

Business combination and other related costs

 

8

 

 

 

5

 

 

 

15

 

 

 

10

 

 

Income tax expense effects related to the above adjustments

 

(75

)

 

 

(68

)

 

 

(150

)

 

 

(141

)

 

Discrete income tax benefit from the release of a valuation allowance on deferred tax assets (1)

 

(910

)

 

 

 

 

 

(910

)

 

 

 

 

Non-GAAP net income

$

486

 

 

$

329

 

 

$

969

 

 

$

681

 

 

 

 

 

 

 

 

 

 

 

Net income per share - basic and diluted:

 

 

 

 

 

 

 

 

GAAP net income per share - basic

$

5.12

 

 

$

0.10

 

 

$

5.86

 

 

$

0.47

 

 

GAAP net income per share - diluted

$

5.08

 

 

$

0.10

 

 

$

5.83

 

 

$

0.47

 

 

Non-GAAP net income per share - basic

$

2.38

 

 

$

1.63

 

 

$

4.76

 

 

$

3.39

 

 

Non-GAAP net income per share - diluted

$

2.37

 

 

$

1.62

 

 

$

4.73

 

 

$

3.35

 

 

 

 

 

 

 

 

 

 

 

GAAP weighted-average shares used to compute net income per share - basic

 

204

 

 

 

201

 

 

 

204

 

 

 

201

 

 

 

 

 

 

 

 

 

 

 

GAAP and Non-GAAP weighted-average shares used to compute net income per share - diluted

 

205

 

 

 

203

 

 

 

205

 

 

 

203

 

 

 

 

 

 

 

 

 

 

 

Free cash flow:

 

 

 

 

 

 

 

 

GAAP net cash provided by operating activities

$

580

 

 

$

433

 

 

$

1,482

 

 

$

1,296

 

 

Purchases of property and equipment

 

(132

)

 

 

(151

)

 

 

(297

)

 

 

(244

)

 

Business combination and other related costs

 

3

 

 

 

5

 

 

 

3

 

 

 

5

 

 

Non-GAAP free cash flow

$

451

 

 

$

287

 

 

$

1,188

 

 

$

1,057

 

 

 

 

 

 

 

 

 

 

 

Free cash flow margin:

 

 

 

 

 

 

 

 

GAAP net cash provided by operating activities as % of total revenues

 

27

%

 

 

25

%

 

 

35

%

 

 

37

%

 

Purchases of property and equipment as % of total revenues

 

(6

%)

 

 

(9

%)

 

 

(7

%)

 

 

(7

%)

 

Business combination and other related costs as % of total revenues

 

%

 

 

%

 

 

%

 

 

%

 

Non-GAAP free cash flow margin

 

21

%

 

 

16

%

 

 

28

%

 

 

30

%

 

(1)

GAAP net income for the three and six months ended June 30, 2023 was impacted by a $910 million release of a valuation allowance on our deferred tax assets as a discrete tax benefit.

Note: Numbers are rounded for presentation purposes and may not foot.

ServiceNow, Inc.

Reconciliation of Non-GAAP Financial Guidance

 

 

Three Months Ending

 

September 30, 2023

 

 

 

 

 

 

 

GAAP operating margin

8

%

 

Stock-based compensation expense as % of total revenues

18

%

 

Amortization of purchased intangibles as % of total revenues

1

%

 

Business combination and other related costs as % of total revenues

%

 

Non-GAAP operating margin

27

%

 

 

 

Twelve Months Ending

 

December 31, 2023

 

 

 

 

 

 

 

GAAP subscription gross margin

81

%

 

Stock-based compensation expense as % of subscription revenues

2

%

 

Amortization of purchased intangibles as % of subscription revenues

1

%

 

Non-GAAP subscription margin

84

%

 

GAAP operating margin

7

%

 

Stock-based compensation expense as % of total revenues

18

%

 

Amortization of purchased intangibles as % of total revenues

1

%

 

Business combination and other related costs as % of total revenues

%

 

Non-GAAP operating margin

26.5

%

 

GAAP net cash provided by operating activities as % of total revenues

37

%

 

Purchases of property and equipment as % of total revenues

(7

)%

 

Business combination and other related costs as % of total revenues

%

 

Non-GAAP free cash flow margin

30

%

 

 

Note: Numbers are rounded for presentation purposes and may not foot.

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 Burlingame.com & California Media Partners, LLC. All rights reserved.