Stock Analysis on Net

ServiceNow Inc. (NYSE:NOW)

$24.99

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Balance-Sheet-Based Accruals Ratio

ServiceNow Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Operating Assets
Total assets
Less: Cash and cash equivalents
Less: Short-term investments
Operating assets
Operating Liabilities
Total liabilities
Less: Current debt, net
Less: Long-term debt, net, less current portion
Operating liabilities
 
Net operating assets1
Balance-sheet-based aggregate accruals2
Financial Ratio
Balance-sheet-based accruals ratio3
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
Synopsys Inc.
Workday Inc.
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology

Based on: 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), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= =

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= =

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × ÷ [( + ) ÷ 2] =

4 Click competitor name to see calculations.


The data reveals significant fluctuations in the financial reporting quality indicators over the four-year period.

Net Operating Assets
There is a consistent upward trend in net operating assets from US$1,967 million in 2021 to US$5,336 million in 2024. The value more than doubled between 2022 and 2024, suggesting expansion or increased asset utilization during this period.
Balance-Sheet-Based Aggregate Accruals
This metric exhibits considerable volatility. It decreased sharply from US$584 million in 2021 to US$271 million in 2022, then surged to US$2,001 million in 2023 before declining again to US$1,097 million in 2024. Such fluctuations may reflect changing accrual accounting estimates or variations in non-cash items affecting earnings quality.
Balance-Sheet-Based Accruals Ratio
The accruals ratio, expressed as a percentage of net operating assets, follows a similar volatile pattern. Starting at 34.89% in 2021, it dropped significantly to 12.89% in 2022, peaked sharply at 61.79% in 2023, and then reduced to 22.91% in 2024. This ratio suggests variable accrual intensity relative to operating assets, which can impact the assessment of earnings quality and potential earnings management.

Overall, the data indicates increasing net operating assets alongside notable instability in accrual measures. The pronounced spikes and declines in accrual-related figures warrant further investigation to understand underlying operational or accounting factors influencing these variations.


Cash-Flow-Statement-Based Accruals Ratio

ServiceNow Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income
Less: Net cash provided by operating activities
Less: Net cash used in investing activities
Cash-flow-statement-based aggregate accruals
Financial Ratio
Cash-flow-statement-based accruals ratio1
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
Synopsys Inc.
Workday Inc.
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology

Based on: 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), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × ÷ [( + ) ÷ 2] =

2 Click competitor name to see calculations.


Net Operating Assets
The net operating assets exhibit a significant upward trend over the four-year period. Starting at 1,967 million US dollars at the end of 2021, the figure rises to 2,238 million in 2022, then nearly doubles to 4,239 million in 2023, and further increases to 5,336 million in 2024. This consistent growth indicates an expansion in the company's operational asset base, suggesting increased investment in operations or growth in operating capabilities.
Cash-flow-statement-based Aggregate Accruals
The aggregate accruals show variability and oscillation between positive and negative values. In 2021, the figure is negative at -354 million US dollars, turns positive to 185 million in 2022 and increases further to 500 million in 2023, before once again dropping sharply to a negative value of -341 million in 2024. This fluctuation points to inconsistency in accrual accounting adjustments as reflected in cash flows, possibly indicating changing operational adjustments or differences in timing of cash receipts and payments.
Cash-flow-statement-based Accruals Ratio
The accruals ratio mirrors the pattern observed in aggregate accruals, moving from negative to positive and back to negative values over the period. The ratio is -21.14% in 2021, rising to 8.8% in 2022 and peaking at 15.44% in 2023, before falling to -7.12% in 2024. The negative values at the beginning and end of the period suggest periods where cash flows exceed earnings on an accrual basis, whereas the positive values in the middle years indicate the opposite. This variability may reflect volatility in earnings quality or changes in the timing and recognition of revenue and expenses.