Stock Analysis on Net

ServiceNow Inc. (NYSE:NOW)

Cash Flow Statement

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

ServiceNow Inc., consolidated cash flow statement

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income 1,731 325 230 119 627
Depreciation and amortization 562 433 472 336 252
Amortization of deferred commissions 459 358 294 218 168
Stock-based compensation 1,604 1,401 1,131 870 662
Deferred income taxes (857) 15 (34) (24) (576)
Other 17 40 (13) 24
Accounts receivable (300) (340) (401) (151) (260)
Deferred commissions (717) (566) (565) (365) (256)
Prepaid expenses and other assets (203) (39) (93) (54) (30)
Accounts payable (142) 172 55 (34) 21
Deferred revenue 1,085 904 960 711 537
Accrued expenses and other liabilities 176 43 102 175 65
Changes in operating assets and liabilities, net of effect of business combinations (101) 174 58 281 78
Adjustments to reconcile net income to net cash provided by operating activities 1,667 2,398 1,961 1,668 609
Net cash provided by operating activities 3,398 2,723 2,191 1,787 1,236
Purchases of property and equipment (694) (550) (392) (419) (265)
Business combinations, net of cash acquired (282) (91) (785) (107) (7)
Purchases of investments (4,634) (4,038) (2,485) (2,922) (1,596)
Purchases of non-marketable investments (75) (167) (71) (12)
Sales and maturities of investments 3,522 2,245 2,119 1,965 1,193
Other (4) 18 7 (12) (49)
Net cash used in investing activities (2,167) (2,583) (1,607) (1,507) (724)
Net proceeds from borrowings on 2030 Notes 1,482
Repayments of convertible senior notes attributable to principal (94) (61) (1,628)
Net proceeds from unwind of 2022 Note Hedge 1,106
Proceeds from employee stock plans 194 177 167 146 108
Repurchases of common stock (538)
Taxes paid related to net share settlement of equity awards (459) (427) (612) (509) (410)
Net cash provided by (used in) financing activities (803) (344) (506) 597 (302)
Foreign currency effect on cash, cash equivalents and restricted cash 1 (53) (25) 25
Net change in cash, cash equivalents and restricted cash 429 (257) 53 901 209
Cash, cash equivalents and restricted cash at beginning of period 1,475 1,732 1,679 778 569
Cash, cash equivalents and restricted cash at end of period 1,904 1,475 1,732 1,679 778

Based on: 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), 10-K (reporting date: 2019-12-31).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. ServiceNow Inc. net cash provided by operating activities increased from 2021 to 2022 and from 2022 to 2023.
Net cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. ServiceNow Inc. net cash used in investing activities decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. ServiceNow Inc. net cash provided by (used in) financing activities increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.