Stock Analysis on Net
Stock Analysis on Net

ServiceNow Inc. (NYSE:NOW)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

ServiceNow Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Adjustment to Total Assets
Total assets (as reported) 26,038 20,383 17,387 13,299 10,798
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 26,038 20,383 17,387 13,299 10,798
Adjustment to Total Debt
Total debt (as reported) 1,491 1,489 1,488 1,486 1,576
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current portion of operating lease liabilities 112 102 89 96 82
Add: Operating lease liabilities, less current portion 800 687 707 650 556
Total debt (adjusted) 2,403 2,278 2,284 2,232 2,214

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

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


ServiceNow Inc., Financial Data: Reported vs. Adjusted



Adjusted Financial Ratios for Operating Leases (Summary)

ServiceNow Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Total Asset Turnover1
Reported total asset turnover 0.51 0.54 0.52 0.54 0.55
Adjusted total asset turnover 0.51 0.54 0.52 0.54 0.55
Debt to Equity2
Reported debt to equity 0.12 0.15 0.20 0.30 0.43
Adjusted debt to equity 0.19 0.24 0.30 0.44 0.60
Return on Assets3 (ROA)
Reported ROA 6.71% 6.99% 9.96% 2.44% 2.13%
Adjusted ROA 6.71% 6.99% 9.96% 2.44% 2.13%

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. ServiceNow Inc. adjusted total asset turnover ratio improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. ServiceNow Inc. adjusted debt to equity ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. ServiceNow Inc. adjusted ROA deteriorated from 2023 to 2024 and from 2024 to 2025.

ServiceNow Inc., Financial Ratios: Reported vs. Adjusted



Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Revenues 13,278 10,984 8,971 7,245 5,896
Total assets 26,038 20,383 17,387 13,299 10,798
Activity Ratio
Total asset turnover1 0.51 0.54 0.52 0.54 0.55
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenues 13,278 10,984 8,971 7,245 5,896
Adjusted total assets 26,038 20,383 17,387 13,299 10,798
Activity Ratio
Adjusted total asset turnover2 0.51 0.54 0.52 0.54 0.55

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

2025 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 13,278 ÷ 26,038 = 0.51

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 13,278 ÷ 26,038 = 0.51

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. ServiceNow Inc. adjusted total asset turnover ratio improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.


Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Total debt 1,491 1,489 1,488 1,486 1,576
Stockholders’ equity 12,964 9,609 7,628 5,032 3,695
Solvency Ratio
Debt to equity1 0.12 0.15 0.20 0.30 0.43
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 2,403 2,278 2,284 2,232 2,214
Stockholders’ equity 12,964 9,609 7,628 5,032 3,695
Solvency Ratio
Adjusted debt to equity2 0.19 0.24 0.30 0.44 0.60

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

2025 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 1,491 ÷ 12,964 = 0.12

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 2,403 ÷ 12,964 = 0.19

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. ServiceNow Inc. adjusted debt-to-equity ratio improved from 2023 to 2024 and from 2024 to 2025.


Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Net income 1,748 1,425 1,731 325 230
Total assets 26,038 20,383 17,387 13,299 10,798
Profitability Ratio
ROA1 6.71% 6.99% 9.96% 2.44% 2.13%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 1,748 1,425 1,731 325 230
Adjusted total assets 26,038 20,383 17,387 13,299 10,798
Profitability Ratio
Adjusted ROA2 6.71% 6.99% 9.96% 2.44% 2.13%

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

2025 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 1,748 ÷ 26,038 = 6.71%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 1,748 ÷ 26,038 = 6.71%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. ServiceNow Inc. adjusted ROA deteriorated from 2023 to 2024 and from 2024 to 2025.