Upgrade to SI Premium - Free Trial

ServiceNow Reports Third Quarter 2022 Financial Results

October 26, 2022 4:10 PM

SANTA CLARA, Calif.--(BUSINESS WIRE)-- ServiceNow (NYSE: NOW), the leading digital workflow company making the world work better for everyone, today announced financial results for its third quarter ended September 30, 2022, with subscription revenues of $1,742 million in Q3 2022, representing 22% year-over-year growth, 28.5% adjusted for constant currency.

“Once again, ServiceNow beat both our top and bottom-line goals,” said ServiceNow Chairman and CEO Bill McDermott. “Businesses are leaning into the generational shift from architectures built in the last century to platforms engineered for this one. Through dramatically improved experiences for customers, employees, and creators, ServiceNow is becoming the strategic center of gravity for digital transformation. Our focus on value creation is unmatched.”

As of September 30, 2022, current remaining performance obligations (“cRPO”), contract revenue that will be recognized as revenue in the next 12 months, was $5.87 billion, representing 18% year-over-year growth and 25% adjusted for constant currency. The company now has 1,530 total customers with more than $1 million in annual contract value, representing 22% year-over-year growth in customers. The number of customers paying over $10 million in annual contract value in Q3 2022 grew 60% year-over-year.

“Q3’s outperformance is a testament to the mission critical nature of our platform and the strong execution of the ServiceNow team,” said ServiceNow CFO Gina Mastantuono. “We continue to see a robust pipeline and are maintaining our investments in growth hires as the opportunity in front of us remains enormous. Our business is resilient, our teams are delivering, and we are as confident as ever about becoming the defining enterprise software company of the 21st century.”

ServiceNow also announced today that McDermott was named Chairman of ServiceNow’s Board of Directors. Founder Fred Luddy, who has served as Chairman for the past four-plus years, will remain a member of the Board.

“From the start, Fred’s vision for a platform that would make the world work better for everyone has inspired millions,” said McDermott. “He is not only one of the great innovators of all time, he is a leader of unparalleled character and class. I'm especially grateful for his ongoing, long-term commitment to this Board. Fred’s love for our company and customers knows no bounds.”

Recent Business Highlights

Third Quarter 2022 GAAP and Non-GAAP Results:

The following table summarizes our financial results for the third quarter 2022:

Third Quarter 2022 GAAP Results

Third Quarter 2022 Non-GAAP Results(1)

Amount

($ millions)

Year/Year

Growth (%)

Amount

($ millions)(2)

Year/Year

Growth (%)

Subscription revenues

$1,742

22%

$1,834

28.5 %

Professional services and other revenues

$89

5%

$95

12%

Total revenues

$1,831

21%

$1,929

27.5%

Amount

($ billions)

Year/Year

Growth (%)

Amount
($ billions)(2)

Year/Year

Growth (%)

cRPO

$5.87

18%

$6.22

25%

RPO

$11.4

17%

$12.1

24.5%

Amount

($ millions)

Margin (%)

Amount

($ millions)

Margin (%)

Subscription gross profit

$1,441

83%

$1,502

86%

Professional services and other gross profit (loss)

($10)

(11%)

$7

8%

Total gross profit

$1,431

78%

$1,509

82%

Income from operations

$91

5%

$480

26%

Net cash provided by operating activities

$265

15%

Free cash flow

$103

6%

Amount

($ millions)

Earnings per

Basic/Diluted
Share ($)

Amount

($ millions)

Earnings per
Basic/Diluted
Share ($)

Net income

$80

$0.39/ $0.39

$398

$1.97/ $1.96

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

(2)

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

Note: Numbers rounded for presentation purposes.

Financial Outlook

Our guidance includes GAAP and non-GAAP financial measures. The non-GAAP growth rates for subscription revenues and cRPO are only adjusted for constant currency to provide better visibility into the underlying business trends. Since December 31, 2021, ServiceNow has seen an incremental strengthening of the U.S. dollar resulting in foreign exchange (“FX”) headwinds. Total FX impact estimated to be approximately a $290 million (~5.5%) headwind for 2022 subscription revenues and a $330 million (~6%) headwind for Q4 2022 cRPO. FX is also expected to be approximately a 1 point headwind to both FY 2022 operating margin and free cash flow margin.

The following table summarizes our guidance for the fourth quarter 2022:

Fourth Quarter 2022

GAAP Guidance

Fourth Quarter 2022

Non-GAAP Guidance(1)

Amount
($ millions)(2)

Year/Year

Growth (%)(2)

Constant Currency

Year/ Year Growth (%)

Subscription revenues

$1,834 - $1,839

20 % - 21 %

26 % - 27 %

cRPO

20 %

26 %

Margin (%)

Income from operations

26 %

Amount

(millions)

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

204

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

(2)

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 September 2022 for entities reporting in currencies other than U.S. Dollars.

The following table summarizes our guidance for the full-year 2022:

Full-Year 2022

GAAP Guidance

Full-Year 2022

Non-GAAP Guidance(1)

Amount
($ millions)(2)

Year/Year

Growth (%)(2)

Constant Currency

Year/ Year Growth (%)

Subscription revenues

$6,865 - $6,870

23 %

28.5 %

Margin (%)

Subscription gross profit

86 %

Income from operations

25 %

Free cash flow

29 %

Amount

(millions)

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

203

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

(2)

GAAP subscription revenues and related growth rate for the future quarters included in our full-year 2022 guidance are based on the 30-day average of foreign exchange rates for September 2022 for entities reporting in currencies other than U.S. Dollars.

Conference Call Details

The conference call will begin at 2 p.m. Pacific Time (21:00 GMT) on October 26, 2022. 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/133177732

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://www.servicenow.com/company/investor-relations.html

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.

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.

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 new and improved products and services; fluctuations in the value of foreign currencies relative to the U.S. Dollar; fluctuations in interest rates; the continued impact and duration of COVID-19 on our business, future financial performance and global economic conditions, including any subsequent waves of outbreak or new variant strains of the COVID-19 virus, the effectiveness, extent and duration of mitigation efforts such as “shelter in place” and other government responses, and the availability of vaccinations; our ability to consummate and realize the benefits of any strategic transactions or acquisitions; the impact of the Russian invasion of Ukraine 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 filed for the year ended December 31, 2021, our Form 10-Q that will be filed for the quarter ended September 30, 2022 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.

© 2022 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

Nine Months Ended

September 30,
2022

September 30,
2021

September 30,
2022

September 30,
2021

Revenues:

Subscription

$

1,742

$

1,427

$

5,031

$

4,050

Professional services and other

89

85

274

232

Total revenues

1,831

1,512

5,305

4,282

Cost of revenues (1):

Subscription

301

264

863

740

Professional services and other

99

86

295

239

Total cost of revenues

400

350

1,158

979

Gross profit

1,431

1,162

4,147

3,303

Operating expenses (1):

Sales and marketing

697

579

2,092

1,660

Research and development

456

358

1,314

1,005

General and administrative

187

151

541

416

Total operating expenses

1,340

1,088

3,947

3,081

Income from operations

91

74

200

222

Interest expense

(8

)

(7

)

(20

)

(21

)

Other income, net

19

1

36

16

Income before income taxes

102

68

216

217

Provision for income taxes

22

5

41

13

Net income

$

80

$

63

$

175

$

204

Net income per share - basic

$

0.39

$

0.32

$

0.87

$

1.03

Net income per share - diluted

$

0.39

$

0.31

$

0.86

$

1.00

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

202

199

201

198

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

203

203

203

203

(1) Includes stock-based compensation as follows:

Three Months Ended

Nine Months Ended

September 30,
2022

September 30,
2021

September 30,
2022

September 30,
2021

Cost of revenues:

Subscription

$

41

$

33

$

116

$

95

Professional services and other

17

15

51

43

Operating expenses:

Sales and marketing

119

101

337

293

Research and development

127

102

368

288

General and administrative

57

40

166

110

ServiceNow, Inc.

Condensed Consolidated Balance Sheets

(in millions)

September 30, 2022

December 31, 2021

(unaudited)

Assets

Current assets:

Cash and cash equivalents

$

1,248

$

1,728

Short-term investments

2,708

1,576

Accounts receivable, net

898

1,390

Current portion of deferred commissions

330

303

Prepaid expenses and other current assets

292

223

Total current assets

5,476

5,220

Deferred commissions, less current portion

650

623

Long-term investments

1,517

1,630

Property and equipment, net

914

766

Operating lease right-of-use assets

581

591

Intangible assets, net

234

287

Goodwill

794

777

Deferred tax assets

604

692

Other assets

336

212

Total assets

$

11,106

$

10,798

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable

$

195

$

89

Accrued expenses and other current liabilities

657

850

Current portion of deferred revenue

3,491

3,836

Current portion of operating lease liabilities

89

82

Current debt, net

92

Total current liabilities

4,432

4,949

Deferred revenue, less current portion

63

63

Operating lease liabilities, less current portion

551

556

Long-term debt, net

1,485

1,484

Other long-term liabilities

52

51

Stockholders’ equity

4,523

3,695

Total liabilities and stockholders’ equity

$

11,106

$

10,798

ServiceNow, Inc.

Condensed Consolidated Statements of Cash Flows

(in millions)

(unaudited)

Three Months Ended

Nine Months Ended

September 30,
2022

September 30,
2021

September 30,
2022

September 30,
2021

Cash flows from operating activities:

Net income

$

80

$

63

$

175

$

204

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

Depreciation and amortization

109

125

315

346

Amortization of deferred commissions

92

75

261

211

Stock-based compensation

361

291

1,038

828

Deferred income taxes

(5

)

(3

)

(21

)

Repayments of convertible senior notes attributable to debt discount

(2

)

(15

)

Other

(10

)

15

9

37

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

Accounts receivable

(66

)

(5

)

445

219

Deferred commissions

(132

)

(127

)

(369

)

(344

)

Prepaid expenses and other assets

(1

)

(21

)

(73

)

(78

)

Accounts payable

(24

)

(36

)

116

39

Deferred revenue

(112

)

(38

)

(156

)

47

Accrued expenses and other liabilities

(32

)

(15

)

(197

)

(126

)

Net cash provided by operating activities

265

320

1,561

1,347

Cash flows from investing activities:

Purchases of property and equipment

(162

)

(94

)

(406

)

(292

)

Business combinations, net of cash acquired

(40

)

(57

)

(778

)

Purchases of investments

(1,037

)

(609

)

(2,811

)

(1,741

)

Purchases of non-marketable investments

(2

)

(21

)

(138

)

(28

)

Sales and maturities of investments

569

556

1,700

1,579

Other

3

11

3

12

Net cash used in investing activities

(629

)

(197

)

(1,709

)

(1,248

)

Cash flows from financing activities:

Repayments of convertible senior notes attributable to principal

(6

)

(94

)

(59

)

Proceeds from employee stock plans

71

70

177

165

Taxes paid related to net share settlement of equity awards

(111

)

(142

)

(352

)

(457

)

Net cash used in financing activities

(40

)

(78

)

(269

)

(351

)

Foreign currency effect on cash, cash equivalents and restricted cash

(12

)

(10

)

(61

)

(21

)

Net change in cash, cash equivalents and restricted cash

(416

)

35

(478

)

(273

)

Cash, cash equivalents and restricted cash at beginning of period

1,670

1,371

1,732

1,679

Cash, cash equivalents and restricted cash at end of period

$

1,254

$

1,406

$

1,254

$

1,406

ServiceNow, Inc.

GAAP to Non-GAAP Reconciliation

(in millions, except cRPO, RPO and per share data)

(unaudited)

Three Months Ended

Nine Months Ended

September 30,
2022

September 30,
2021

Growth Rates

September 30,
2022

September 30,
2021

Growth Rates

Subscription revenues:

GAAP subscription revenues

$

1,742

$

1,427

22%

$

5,031

$

4,050

24%

Effects of foreign currency rate fluctuations

92

193

Non-GAAP subscription revenues(1)

$

1,834

28.5%

$

5,224

29%

Professional services and other revenues:

GAAP professional services and other revenues

$

89

$

85

5%

$

274

$

232

18%

Effects of foreign currency rate fluctuations

6

14

Non-GAAP professional service and other revenues(1)

$

95

12%

$

288

24%

Total revenues:

GAAP total revenues

$

1,831

$

1,512

21%

$

5,305

$

4,282

24%

Effects of foreign currency rate fluctuations

98

207

Non-GAAP total revenues(1)

$

1,929

27.5%

$

5,512

28.5%

cRPO (in billions):

GAAP cRPO

$

5.87

$

4.97

18%

$

5.87

$

4.97

18%

Effects of foreign currency rate fluctuations

0.35

0.35

Non-GAAP cRPO(2)

$

6.22

25%

$

6.22

25%

RPO (in billions):

GAAP RPO

$

11.4

$

9.7

17%

$

11.4

$

9.7

17%

Effects of foreign currency rate fluctuations

0.7

0.7

Non-GAAP RPO(2)

$

12.1

24.5%

$

12.1

24.5%

Cost of revenues:

GAAP subscription cost of revenues

$

301

$

264

$

863

$

740

Stock-based compensation

(41

)

(33

)

(116

)

(95

)

Amortization of purchased intangibles

(18

)

(17

)

(54

)

(43

)

Business combination and other related costs

(2

)

(2

)

Non-GAAP subscription cost of revenues

$

240

$

214

$

691

$

602

GAAP professional services and other cost of revenues

$

99

$

86

$

295

$

239

Stock-based compensation

(17

)

(15

)

(51

)

(43

)

Non-GAAP professional services and other cost of revenues

$

82

$

71

$

244

$

196

Gross profit:

GAAP subscription gross profit

$

1,441

$

1,163

$

4,168

$

3,310

Stock-based compensation

41

33

116

95

Amortization of purchased intangibles

18

17

54

43

Business combination and other related costs

2

2

Non-GAAP subscription gross profit

$

1,502

$

1,213

$

4,340

$

3,448

GAAP professional services and other gross loss

$

(10

)

$

(1

)

$

(21

)

$

(7

)

Stock-based compensation

17

15

51

43

Non-GAAP professional services and other gross profit

$

7

$

14

$

30

$

36

GAAP gross profit

$

1,431

$

1,162

$

4,147

$

3,303

Stock-based compensation

58

48

166

138

Amortization of purchased intangibles

18

17

54

43

Business combination and other related costs

2

2

Non-GAAP gross profit

$

1,509

$

1,227

$

4,369

$

3,484

Gross margin:

GAAP subscription gross margin

83

%

81

%

83

%

82

%

Stock-based compensation as % of subscription revenues

2

%

2

%

2

%

2

%

Amortization of purchased intangibles as % of subscription revenues

1

%

1

%

1

%

1

%

Business combination and other related costs as % of subscription revenues

%

%

%

%

Non-GAAP subscription gross margin

86

%

85

%

86

%

85

%

GAAP professional services and other gross margin

(11

%)

(1

%)

(8

%)

(3

%)

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

19

%

18

%

19

%

19

%

Non-GAAP professional services and other gross margin

8

%

17

%

11

%

16

%

GAAP gross margin

78

%

77

%

78

%

77

%

Stock-based compensation as % of total revenues

3

%

3

%

3

%

3

%

Amortization of purchased intangibles as % of total revenues

1

%

1

%

1

%

1

%

Business combination and other related costs as % of total revenues

%

%

%

%

Non-GAAP gross margin

82

%

81

%

82

%

81

%

Operating expenses:

GAAP sales and marketing expenses

$

697

$

579

$

2,092

$

1,660

Stock-based compensation

(119

)

(101

)

(337

)

(293

)

Amortization of purchased intangibles

(1

)

Non-GAAP sales and marketing expenses

$

578

$

478

$

1,755

$

1,366

GAAP research and development expenses

$

456

$

358

$

1,314

$

1,005

Stock-based compensation

(127

)

(102

)

(368

)

(288

)

Business combination and other related costs

(6

)

(4

)

$

(16

)

$

(5

)

Non-GAAP research and development expenses

$

323

$

252

$

930

$

712

GAAP general and administrative expenses

$

187

$

151

$

541

$

416

Stock-based compensation

(57

)

(40

)

(166

)

(110

)

Amortization of purchased intangibles

(2

)

(2

)

(6

)

(8

)

Business combination and other related costs

(2

)

(7

)

Non-GAAP general and administrative expenses

$

128

$

107

$

369

$

291

GAAP total operating expenses

$

1,340

$

1,088

$

3,947

$

3,081

Stock-based compensation

(303

)

(243

)

(871

)

(691

)

Amortization of purchased intangibles

(2

)

(2

)

(6

)

(9

)

Business combination and other related costs

(6

)

(7

)

(16

)

(13

)

Non-GAAP total operating expenses

$

1,029

$

836

$

3,054

$

2,368

Income from operations:

GAAP income from operations

$

91

$

74

$

200

$

222

Stock-based compensation

361

291

1,038

829

Amortization of purchased intangibles

20

19

60

52

Business combination and other related costs

8

7

18

13

Non-GAAP income from operations

$

480

$

391

$

1,316

$

1,116

Operating margin:

GAAP operating margin

5

%

5

%

4

%

5

%

Stock-based compensation as % of total revenues

20

%

19

%

20

%

19

%

Amortization of purchased intangibles as % of total revenues

1

%

1

%

1

%

1

%

Business combination and other related costs as % of total revenues

%

1

%

%

1

%

Non-GAAP operating margin

26

%

26

%

25

%

26

%

Net income:

GAAP net income

$

80

$

63

$

175

$

204

Stock-based compensation

361

291

1,038

829

Amortization of purchased intangibles

20

19

60

52

Business combination and other related costs

8

7

18

13

Amortization of debt discount and issuance costs

2

6

Other

3

Income tax expense effects related to the above adjustments

(71

)

(68

)

(212

)

(200

)

Non-GAAP net income

$

398

$

314

$

1,079

$

907

Net income per share - basic and diluted:

GAAP net income per share - basic

$

0.39

$

0.32

$

0.87

$

1.03

GAAP net income per share - diluted

$

0.39

$

0.31

$

0.86

$

1.00

Non-GAAP net income per share - basic

$

1.97

$

1.58

$

5.37

$

4.58

Non-GAAP net income per share - diluted

$

1.96

$

1.55

$

5.31

$

4.49

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

202

199

201

198

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

203

203

203

203

Effects of in-the-money portion of convertible senior notes(3)

(1

)

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

203

203

203

202

Free cash flow:

GAAP net cash provided by operating activities

$

265

$

320

$

1,561

$

1,347

Purchases of property and equipment

(162

)

(94

)

(406

)

(292

)

Repayments of convertible senior notes attributable to debt discount

2

15

Business combination and other related costs

5

53

Non-GAAP free cash flow

$

103

$

228

$

1,160

$

1,123

Free cash flow margin:

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

15

%

21

%

29

%

31

%

Purchases of property and equipment as % of total revenues

(9

%)

(6

%)

(8

%)

(7

%)

Business combination and other related costs as % of total revenues

%

%

%

1

%

Non-GAAP free cash flow margin

6

%

15

%

22

%

26

%

(1)

Non-GAAP revenues and the corresponding growth rates are derived by applying the average exchange rates in effect during the comparison period rather than the actual average exchange rates in effect during the current period.

(2)

Non-GAAP cRPO, RPO and the corresponding growth rates are derived by applying the end of period exchange rates in effect during the comparison period rather than the actual end of period exchange rates in effect during the current period.

(3)

Effects of dilutive time-based stock awards, in-the-money portion of convertible senior notes and warrants are included in the GAAP weighted-average diluted shares in periods where we have GAAP net income. We exclude the in-the-money portion of convertible senior notes for non-GAAP weighted-average diluted shares as they are covered by our note hedges. We include stock awards with performance conditions not yet satisfied for non-GAAP weighted average diluted shares at forecasted attainment levels to the extent we believe it is probable that the performance condition will be met.

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

ServiceNow, Inc.

Reconciliation of Non-GAAP Financial Guidance

Three Months Ending

December 31, 2022

GAAP subscription revenues growth rate

20 % - 21 %

Effects of foreign currency rate fluctuations

6%

Non-GAAP subscription revenues growth rate (1)

26 % - 27 %

cRPO growth rate

20%

Effects of foreign currency rate fluctuations

6%

Non-GAAP cRPO growth rate(2)

26%

GAAP operating margin

6%

Stock-based compensation expense as % of total revenues

19%

Amortization of purchased intangibles as % of total revenues

1%

Business combination and other related costs as % of total revenues

—%

Non-GAAP operating margin

26%

Twelve Months Ending

December 31, 2022

GAAP subscription revenues growth rate

23%

Effects of foreign currency rate fluctuations

5.5%

Non-GAAP subscription revenues growth rate (1)

28.5%

GAAP subscription gross margin

83%

Stock-based compensation expense as % of subscription revenues

2%

Amortization of purchased intangibles as % of subscription revenues

1%

Non-GAAP subscription margin

86%

GAAP operating margin

5%

Stock-based compensation expense as % of total revenues

19%

Amortization of purchased intangibles as % of total revenues

1%

Business combination and other related costs as % of total revenues

—%

Non-GAAP operating margin

25%

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

36%

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

29%

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

203 million

Effects of in-the-money portion of convertible senior notes(3)

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

203 million

(1)

Non-GAAP subscription revenue 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.

(2)

Non-GAAP cRPO 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.

(3)

We exclude the in-the-money portion of convertible senior notes for non-GAAP weighted-average diluted shares as they are covered by our note hedges.

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

Media Contact:

Johnna Hoff

408.250.8644

[email protected]

Investor Contact:

Darren Yip

925.388.7205

[email protected]

Source: ServiceNow, Inc.

Categories

Business Wire Press Releases

Next Articles