VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NOWServiceNow, Inc.
$98.34$101.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNOWCash Flow

ServiceNow, Inc. (NOW) Cash Flow Statement

16Y historyFree accessUpdated daily

Operational efficiency remains high with an OCF/NI ratio of 3.56 in 2026Q1, though free cash flow margins exhibit significant volatility, ranging from 13.3% to 56.1% due to seasonal billing cycles.

NOW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Jun'11Jun'10
Cash from Operations5.44B5.44B4.27B3.4B2.72B2.19B1.79B1.24B811.09M642.83M159.92M315.09M138.9M81.75M48.77M37.47M-7.53M
Operating CF Margin %-41%38.85%37.88%37.58%37.16%39.53%35.72%31.09%33.25%11.5%31.34%20.35%19.25%20.01%40.44%-17.38%
Operating CF Growth %73.11%27.58%25.57%24.79%24.28%22.64%44.55%52.38%26.18%301.96%-49.25%126.85%69.92%67.63%30.15%597.45%-
Net Income1.76B1.75B1.43B1.73B325M230M118.5M626.7M-26.7M-149.13M-451.8M-198.43M-179.39M-73.71M-37.35M9.83M-29.7M
Depreciation & Amortization836M738M564M562M433M472M336.38M252.11M149.6M113.88M83.08M60.36M42.06M24.15M13.51M1.47M369K
Stock-Based Compensation2.03B1.96B1.75B1.6B1.4B1.13B870M662.2M543.95M394.08M317.58M257.71M154.32M65.58M27.94M00
Deferred Taxes319M249M98M-857M15M-34M-24.48M-575.76M-34.18M-9.08M-3.42M-3.94M-3.23M-1.89M-2.44M-138K766K
Other Non-Cash Items1.01B725M499M459M375M334M204.72M192.38M37.66M167.75M118.26M97.48M83.94M38.18M17.9M4.08M2.19M
Working Capital Changes-519M29M-65M-101M174M58M281.47M78.35M140.75M125.33M96.23M101.91M41.2M29.43M29.21M19.27M18.3M
Change in Receivables-2.13B-312M-254M-300M-340M-401M-151.43M-259.83M-146.15M-98.43M-125.11M-50.85M-56.78M-29.51M-33.34M-14.76M-5.18M
Change in Inventory000000120.75M35.19M62.19M22.21M61.18M22.23M-6.84M19.73M20.41M2.57M4.05M
Change in Payables71M55M-52M-142M172M55M-33.58M21.36M-4.76M-5.5M-3.55M14.79M10.22M-252K4.89M254K912K
Cash from Investing-1.92B-1.69B-2.5B-2.17B-2.58B-1.61B-1.51B-724.48M-347.42M-883.95M-112.55M-231.74M-316.93M-402.8M-239.15M-8.38M-1.46M
Capital Expenditures-804M-868M-852M-694M-550M-399M-432.52M-337.58M-248.86M-157.18M-128.41M-89.23M-54.38M-55.32M-42.07M-8.73M-1.58M
CapEx % of Revenue5.76%6.54%7.76%7.74%7.59%6.77%9.57%9.76%9.54%8.13%9.23%8.87%7.97%13.03%17.26%9.43%3.66%
Acquisitions-2.39B-1.08B-113M-279M-91M-785M-107.24M-7.41M-37.44M-58.2M-34.3M-1.1M-99.81M-13.33M000
Investments-----------------
Other Investing54M-5M-76M-7M18M14M023.43M-85.52M-675.24M-210K-222K-55K-177K45K350K129K
Cash from Financing-4.18B-2.34B-1.34B-803M-344M-506M597M-302M-607.43M538.89M-55.75M80.33M68.73M568.57M241.84M1.23M1.23M
Debt Issued (Net)0000-94M-61M-146M0-430.58M767.21M-2.22M-223K0562.94M000
Equity Issued (Net)-3.66B-1.57B-696M-538M177M167M000-55M0000236.23M00
Dividends Paid00000000000000000
Share Repurchases-3.77B-1.84B-696M-538M00000-55M0000-1.96M00
Other Financing-517M-770M-647M-265M-427M-612M743M-302M-176.85M-173.32M-53.53M80.55M68.73M5.63M5.61M1.23M1.23M
Net Change in Cash-682M1.42B406M429M-257M53M901M209M-159.29M325.9M-10.85M160.05M-113.85M247.31M50.9M30.45M30.45M
Free Cash Flow4.63B4.58B3.42B2.7B2.17B1.79B1.35B898.39M562.23M485.64M31.51M225.86M84.52M26.43M6.7M28.73M-9.12M
FCF Margin %33.19%34.46%31.09%30.14%29.99%30.39%29.96%25.96%21.55%25.12%2.27%22.46%12.38%6.22%2.75%31.02%-21.04%
FCF Growth %26.17%34%26.29%24.44%21.26%32.34%50.72%59.79%15.77%1441.29%-86.05%167.22%219.85%294.4%-76.68%415.21%-
FCF per Share4.464.373.282.632.141.761.340.910.630.570.040.290.120.040.010.05-0.02
FCF Conversion (FCF/Net Income)2.64x3.11x2.99x1.96x8.38x9.53x15.01x1.97x-30.37x-4.31x-0.35x-1.59x-0.77x-1.11x-1.31x3.81x0.25x
Interest Paid22M023M23M24M41M000000003K05K
Taxes Paid183M0230M127M45M36M39M20M17.51M7.9M4.34M3.63M12.6M920K1.52M01.4M

Key Metrics

Growth RegimeExpanding
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

High stock-based compensation dilution

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

According to reported financial statements, ServiceNow consistently generates operating cash flow significantly higher than net income, with the OCF/NI ratio reaching 3.56 in 2026Q1, highlighting a structural divergence driven by substantial non-cash expenses and the timing of enterprise subscription billings relative to revenue recognition.

The persistent gap between net income and operating cash flow suggests that GAAP earnings significantly understate the firm's true cash-generative capacity. Investors should monitor whether this conversion efficiency remains sustainable as the company scales its AI-driven product offerings and potentially shifts its cost structure.

FCF Volatility Reflects Seasonal Billings

As indicated by quarterly data, ServiceNow's free cash flow margins exhibit significant cyclicality, ranging from 13.3% to 56.1% over the last ten quarters, primarily due to the lumpy nature of large enterprise contract renewals and the resulting impact on working capital movements throughout the fiscal year.

While the trajectory of free cash flow remains upward, the quarterly fluctuations suggest that investors should focus on trailing twelve-month figures to gauge true performance. The volatility appears to be a function of billing cycles rather than a fundamental deterioration in the underlying subscription business model.

Working Capital Swings Drive Liquidity

Based on the provided cash flow statements, working capital changes are a primary driver of quarterly cash flow variance, with a notable $826 million inflow in 2025Q4 contrasting with a $641 million outflow in 2025Q3, reflecting the timing of deferred revenue and customer payment patterns.

The significant swings in working capital suggest that the company's cash position is highly sensitive to the timing of large-scale enterprise renewals. This pattern warrants further investigation into whether these fluctuations are becoming more pronounced as the company targets larger, more complex global accounts.

Aggressive Capital Allocation Toward Buybacks

As reported in recent filings, ServiceNow has increasingly utilized its robust free cash flow to fund share repurchases, with $2.2 billion deployed in 2026Q1 alone, a strategy that appears designed to offset the dilutive impact of the company's significant stock-based compensation programs.

The heavy reliance on share repurchases suggests management is prioritizing the mitigation of equity dilution over alternative capital uses like large-scale M&A. Investors should monitor whether this capital allocation strategy remains viable if free cash flow growth moderates in future periods.

SBC Dilution Obscures True Profitability

Based on the company's reported figures, stock-based compensation remains a persistent and substantial non-cash expense, totaling $547 million in 2026Q1, which effectively bridges the gap between GAAP net income and the cash-based metrics often highlighted by management in their non-GAAP financial disclosures.

The magnitude of stock-based compensation suggests that a meaningful portion of the company's value creation is being captured by employees rather than shareholders. This warrants further investigation into the long-term sustainability of such compensation levels and their impact on future earnings per share growth.

NOW — Frequently Asked Questions

Quick answers to the most common questions about buying NOW stock.

How much cash does ServiceNow, Inc. (NOW) generate from operations?

ServiceNow, Inc. (NOW) generated $5.44B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is ServiceNow, Inc.'s free cash flow?

ServiceNow, Inc. (NOW) generated $4.58B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is ServiceNow, Inc.'s capital expenditure (CapEx)?

ServiceNow, Inc. (NOW) spent $868.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does ServiceNow, Inc. distribute cash to shareholders?

In 2025, ServiceNow, Inc. (NOW) spent $1.84B on share repurchases. This shows the company's commitment to returning capital to its equity investors.