ServiceNow, Inc. Financial Ratios — NOW Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	143.83	51.22	40.01
Return on Assets (%)	12.28	-12.73	-8.95	-13.84	-12.28	-21.57	-4.19	-0.72	12.66	1.61	2.36	2.7	11.28	7.55	7.53
Return on Capital (%)	-14.81	- -	- -	- -	- -	- -	- -	- -	- -	10.84	12.45	14.52	- -	28.52	26.32
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.8	4.31	4.32	- -	10.13	10.21
Gross Margin (%)	65.92	57.32	63.44	63.55	67.24	71.32	73.95	76.13	76.99	78.16	77.05	78.29	78.59	79.18	77.53
EBITDA Margin (%)	12.99	-9.88	-9.92	-16.08	-10.54	-2.09	2.58	4.11	8.5	11.84	12.36	10.88	14.76	17.55	19.3
Operating Margin (%)	11.4	-15.42	-15.61	-22.24	-16.55	-8.06	-3.36	-1.63	1.21	4.4	4.36	4.9	8.49	12.42	13.74
Incremental Operating Margin (%)	78.6	- -	- -	- -	- -	- -	- -	- -	9.92	14.83	4.21	7.26	23.58	29.91	20.05
Pretax Margin (%)	12.05	-14.76	-16.77	-25.72	-19.2	-29.51	-5.91	-1.5	1.94	3.32	4.22	5.51	11.24	15.82	17.03
Profit Margin (%)	10.61	-15.32	-17.36	-26.28	-19.73	-29.78	-6.09	-1.02	18.12	2.63	3.9	4.49	19.3	12.97	13.16
Net Income to Common Margin (%)	10.61	-15.32	-17.36	-26.28	-19.73	-29.78	-6.09	-1.02	18.12	2.63	3.9	4.49	19.3	12.97	13.16
Effective Tax Rate (%)	11.96	- -	- -	- -	- -	- -	- -	- -	- -	20.67	7.63	18.55	- -	18.01	22.69
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	143.83	51.22	40.01

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	415	443	475	508	1,173	662	1,131	2,135	2,214	2,232	2,284	2,278	2,403
ST Debt	- -	- -	- -	- -	- -	- -	543	- -	53	72	174	96	89	102	112
LT Debt	- -	- -	415	443	475	508	630	662	1,078	2,063	2,040	2,136	2,195	2,176	2,291
Total Debt/EBITDA	- -	- -	-9.85	-4.04	-4.48	-17.46	23.72	6.17	3.85	3.99	3.04	2.83	1.73	1.18	0.94
Net Debt/EBITDA	-4.97	4.94	-1.15	-1.74	-0.59	-3.66	9.03	0.89	-0.27	-0.07	-0.21	0.02	-0.31	-0.42	-0.87
Total Debt/EBIT	- -	- -	-6.26	-2.92	-2.85	-4.53	-18.22	-15.6	26.93	10.73	8.61	6.29	3	1.67	1.32
Net Debt/EBIT	-5.67	3.17	-0.73	-1.26	-0.37	-0.95	-6.94	-2.25	-1.92	-0.19	-0.59	0.05	-0.54	-0.6	-1.23
EBITDA to Interest Expense	- -	- -	-12.72	-3.99	-3.6	-0.92	0.98	2.03	8.91	16.21	26.04	29.19	55.17	83.83	111.39
EBITDA-CapEx/Interest Expense	- -	- -	-29.44	-5.97	-6.63	-4.87	-2.13	-2.69	-1.33	3.12	11.79	8.81	26.12	45.04	71.78
EBIT to Interest Expense	- -	- -	-20.02	-5.52	-5.65	-3.56	-1.27	-0.8	1.27	6.03	9.18	13.15	31.75	59.3	79.3
Interest Expense	- -	- -	3	28	29	31	51	53	33	33	28	27	24	23	23
Common Equity/Total Assets	-56.49	-22.04	-15.32	-25.16	-30.82	-49.03	-27	-25.23	-5.85	-2.69	-0.04	2.54	11.9	17.15	20.14
Long-Term Debt/Equity (%)	- -	- -	105.2	103.44	83.72	131.23	80.9	59.55	50.67	72.79	55.21	42.45	28.78	22.65	17.67
Long-Term Debt/Capital (%)	- -	- -	175.96	521.67	-576.49	-103.76	292.97	-208.81	138.44	108.52	92.31	83.11	50.42	37.69	29.96
Long-Term Debt/Total Assets (%)	- -	- -	35.5	31.12	26.26	24.97	17.75	17.06	17.9	23.67	18.89	16.06	12.62	10.68	8.8
Total Debt/Equity (%)	- -	- -	105.2	103.44	83.72	131.23	150.68	59.55	53.14	75.34	59.92	44.36	29.94	23.71	18.54
Total Debt/Capital (%)	- -	- -	175.96	521.67	-576.49	-103.76	545.67	-208.81	145.2	112.31	100.18	86.85	52.47	39.46	31.43
Total Debt/Total Assets (%)	- -	- -	35.5	31.12	26.26	24.97	33.05	17.06	18.78	24.5	20.5	16.78	13.14	11.18	9.23
Net Debt to Equity	102.52	-48.89	12.29	44.55	10.98	27.54	57.39	8.59	-3.8	-1.31	-4.11	0.32	-5.36	-8.48	-17.24
Net Debt/Capital (%)	49.35	53.04	-37.12	-114.05	-12.58	-11.97	-87.39	-10.81	-2,660.42	-16.52	-31.54	1.45	-16.65	-23.49	-57.02
EBITDA	12	-24	-42	-110	-106	-29	49	107	294	535	729	788	1,324	1,928	2,562
EBITDA-CapEx	3	-66	-97	-164	-195	-153	-108	-142	-44	103	330	238	627	1,036	1,651
Operating Income (Loss)	11	-38	-66	-152	-166	-112	-64	-42	42	199	257	355	762	1,364	1,824

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.68	1.49	1.93	1.32	1.1	0.84	0.87	0.74	0.61	0.83	0.67	0.71	0.66	0.69	0.6
Current Ratio	1.1	1.99	2.43	1.79	1.48	1.25	1.19	1.17	1.03	1.21	1.05	1.11	1.06	1.1	1
Quick Ratio	1.02	1.86	2.26	1.63	1.37	1.14	1.09	1.03	0.92	1.1	0.95	1	0.94	0.96	0.85
CFO/Avg Current Liab	0.56	0.33	0.3	0.34	0.51	0.18	0.41	0.4	0.52	0.55	0.5	0.5	0.51	0.54	0.58
Common Equity/Total Assets	-56.49	-22.04	-15.32	-25.16	-30.82	-49.03	-27	-25.23	-5.85	-2.69	-0.04	2.54	11.9	17.15	20.14
Long-Term Debt/Equity (%)	- -	- -	105.2	103.44	83.72	131.23	80.9	59.55	50.67	72.79	55.21	42.45	28.78	22.65	17.67
Long-Term Debt/Capital (%)	- -	- -	175.96	521.67	-576.49	-103.76	292.97	-208.81	138.44	108.52	92.31	83.11	50.42	37.69	29.96
Long-Term Debt/Total Assets (%)	- -	- -	35.5	31.12	26.26	24.97	17.75	17.06	17.9	23.67	18.89	16.06	12.62	10.68	8.8
Total Debt/Equity (%)	- -	- -	105.2	103.44	83.72	131.23	150.68	59.55	53.14	75.34	59.92	44.36	29.94	23.71	18.54
Total Debt/Capital (%)	- -	- -	175.96	521.67	-576.49	-103.76	545.67	-208.81	145.2	112.31	100.18	86.85	52.47	39.46	31.43
Total Debt/Total Assets (%)	- -	- -	35.5	31.12	26.26	24.97	33.05	17.06	18.78	24.5	20.5	16.78	13.14	11.18	9.23
CFO/Total Liabilities	22.42	20.78	10.56	14.15	25.62	9.66	23.2	29.3	31.74	30.37	30.85	32.94	34.82	39.6	41.64
CFO/CapEx	4.29	1.16	1.48	2.59	3.56	1.28	4.09	3.26	3.66	4.13	5.49	4.95	4.88	4.78	5.98
Altman's Z-Score	0.48	6.15	6.33	6.06	6.58	4.43	5.08	7.28	8.67	11.54	11.58	6.45	9.79	13.29	8.54

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	5.41	4.75	4.55	5.1	5.55	5.29	5.05	5.16	4.91	4.9	4.92	4.65	4.77	5.14	5.46
Days Sales Outstanding	67.43	76.87	80.15	71.53	65.8	69.02	72.28	70.78	74.38	74.48	74.26	78.47	76.51	71.05	66.89
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	17.22	17.78	18.26	19.72	11.94	10.58	14.24	19.82	19.02	22.7	22	8.67	9.6	23.58	21.93
Accounts Payable Turnover Days	21.2	20.53	19.99	18.51	30.58	34.51	25.63	18.42	19.19	16.08	16.59	42.12	38	15.48	16.64
Cash Conversion Cycle	46.23	56.34	60.16	53.01	35.22	34.51	46.65	52.37	55.19	58.4	57.67	36.35	38.51	55.57	50.25
Inventory to Cash Days	67.43	76.87	80.15	71.53	65.8	69.02	72.28	70.78	74.38	74.48	74.26	78.47	76.51	71.05	66.89
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	2,221	7,583	9,862	13,476	12,233	22,321	31,665	52,639	106,290	128,522	78,038	144,126	218,381	158,858
- Cash & Cash Equivalents	60	119	366	252	412	401	726	566	776	1,677	1,728	1,470	1,897	2,304	3,726
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	415	443	475	508	1,173	662	1,131	2,135	2,214	2,232	2,284	2,278	2,403
Enterprise Value	-60	1,906	7,364	9,637	13,150	11,842	21,715	30,829	52,079	105,333	127,432	75,990	141,533	214,897	154,977
Total Capital	-61	-105	236	85	-82	-489	215	-317	779	1,901	2,210	2,570	4,353	5,773	7,646
Total Debt/Capital (%)	- -	- -	175.96	521.67	-576.49	-103.76	545.67	-208.81	145.2	112.31	100.18	86.85	52.47	39.46	31.43
Total Debt / EV	- -	- -	0.06	0.05	0.04	0.04	0.05	0.02	0.02	0.02	0.02	0.03	0.02	0.01	0.02
EV/Sales	- -	7.82	17.34	14.12	13.08	8.51	11.32	11.82	15.05	23.31	21.61	10.49	15.78	19.56	11.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	438.88	287.65	177.14	196.88	174.8	96.43	106.9	111.46	60.49
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	1,239.98	529.31	495.84	214.06	185.74	157.55	84.97
EV/Cash Flow to Firm	- -	39.09	86.45	57.01	37.79	62.04	31.24	36.39	33.71	58.12	57.48	27.68	41.15	50.14	28.37
EV/Free Cash Flow to Firm	- -	20.99	52.41	43.13	30.07	37.57	25.48	28.13	27.66	46.94	48.72	23.06	34.22	41.5	24.32
Diluted Market Cap	- -	2,221	7,583	9,862	13,476	12,233	22,321	31,665	55,676	111,454	131,767	79,203	145,539	220,501	160,390
Diluted Enterprise Value	-60	2,102	7,632	10,053	13,539	12,340	22,768	31,761	56,031	111,912	132,253	79,965	145,926	220,475	159,067
EV per Share	- -	5.16	10.88	13.26	16.89	14.39	25.37	34.67	55.86	109.1	128.72	75.61	138.76	208.64	149.45
TTM Sales	93	244	425	683	1,005	1,391	1,918	2,609	3,460	4,519	5,896	7,245	8,971	10,984	13,278
TTM EBITDA	12	-24	-42	-110	-106	-29	49	107	294	535	729	788	1,324	1,928	2,562
TTM Operating Income	11	-38	-66	-152	-166	-112	-64	-42	42	199	257	355	762	1,364	1,824
TTM Cash Flow to Firm	37	49	85	169	348	191	695	847	1,545	1,812	2,217	2,745	3,439	4,286	5,462
TTM Free Cash Flow to Firm	46	91	140	223	437	315	852	1,096	1,883	2,244	2,616	3,295	4,136	5,178	6,373

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	24.45	55.33	50.49	33.11	43.17	27.9	29.87	35.37	50.25	50.88	24.2	35.54	42.74	25.24
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	1,239.98	529.31	495.84	214.06	185.74	157.55	84.97
Enterprise Value	-60	1,906	7,364	9,637	13,150	11,842	21,715	30,829	52,079	105,333	127,432	75,990	141,533	214,897	154,977
Low Price	- -	4.52	5.11	8.83	12.51	9.2	14.93	26.03	33.69	47.79	89.65	67.4	70.72	127.6	135.73
EV/Sales	- -	7.82	17.34	14.12	13.08	8.51	11.32	11.82	15.05	23.31	21.61	10.49	15.78	19.56	11.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	438.88	287.65	177.14	196.88	174.8	96.43	106.9	111.46	60.49
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	83.95	893.19	558.79	240.12	83.26	153.25	90.88
Price/Earnings Average	- -	-61.75	-77.8	-48.53	-60.47	-28.55	-154.2	-1,156.75	75.79	663.68	494.99	290.07	62.99	120.39	109.62
Price/Earnings High	- -	-82.62	-107.29	-58.18	-71.64	-35.67	-192.28	-1,373.94	90.15	919.64	609.15	402.87	84.94	167.39	142.15
Price/Earnings Low	- -	-44.72	-46.94	-35.77	-49.08	-18.27	-109.36	-866.79	50.1	387.73	385.88	208.42	41.67	92.23	80.52
Price/Book Value	- -	-21.08	-42.35	-27.52	-24.2	-12.27	-23.29	-32.36	-149.52	-454.23	-32,130.45	230.88	69.66	62.48	30.3
Price/Book Value Average	- -	-21.89	-32.03	-24.29	-21.55	-11.86	-18.8	-31.57	-134.99	-337.51	-28,462.08	278.91	52.7	49.09	36.55
Price/Book Value High	- -	-29.29	-44.17	-29.12	-25.53	-14.82	-23.44	-37.49	-160.56	-467.68	-35,026.2	387.37	71.06	68.25	47.39
Price/Book Value Low	- -	-15.85	-19.32	-17.9	-17.49	-7.59	-13.33	-23.65	-89.22	-197.18	-22,188.38	200.41	34.86	37.6	26.85
Price/Tangible Book Value	- -	9.15	19.97	30.9	28.79	51.28	39.64	36.74	28.81	43.56	48.85	19.63	23.35	26.87	19.22
Price/Tangible Book Value Average	- -	9.5	15.1	27.28	25.63	49.56	32	35.84	26.01	32.37	43.27	23.71	17.66	21.11	23.18
Price/Tangible Book Value High	- -	12.71	20.83	32.7	30.37	61.93	39.9	42.57	30.93	44.85	53.25	32.93	23.82	29.35	30.06
Price/Tangible Book Value Low	- -	6.88	9.11	20.11	20.8	31.72	22.69	26.86	17.19	18.91	33.73	17.04	11.69	16.17	17.03
Price/Sales	- -	9.11	17.86	14.45	13.4	8.79	11.63	12.14	15.21	23.52	21.8	10.77	16.07	19.88	11.96
Price/Sales Average	- -	9.46	13.5	12.76	11.93	8.5	9.39	11.84	13.73	17.48	19.31	13.01	12.16	15.62	14.43
Price/Sales High	- -	12.66	18.62	15.29	14.14	10.62	11.71	14.06	16.34	24.22	23.76	18.07	16.39	21.72	18.71
Price/Sales Low	- -	6.85	8.15	9.4	9.69	5.44	6.66	8.87	9.08	10.21	15.05	9.35	8.04	11.97	10.6
Price/Cash Flow	- -	45.54	92.77	69.98	42.41	76.9	34.72	39.04	42.59	59.51	58.66	28.66	42.41	51.18	29.18
Price/Cash Flow Average	- -	47.29	70.15	61.77	37.76	74.33	28.02	38.08	38.45	44.22	51.96	34.62	32.09	40.21	35.2
Price/Cash Flow High	- -	63.28	96.74	74.05	44.74	92.88	34.94	45.24	45.73	61.28	63.95	48.08	43.27	55.9	45.64
Price/Cash Flow Low	- -	34.25	42.32	45.53	30.65	47.58	19.87	28.54	25.41	25.83	40.51	24.88	21.23	30.8	25.85
Price/Free Cash Flow Average	- -	25.39	41.84	44.57	29.48	41.73	22.52	29.14	31.93	37.34	45.07	29.23	26.89	33.58	30.44
Price/Free Cash Flow High	- -	33.97	57.7	53.43	34.93	52.14	28.08	34.61	37.98	51.74	55.46	40.6	36.25	46.68	39.48
Price/Free Cash Flow Low	- -	18.39	25.24	32.86	23.93	26.71	15.97	21.84	21.11	21.81	35.13	21	17.79	25.72	22.36
EV/Sales Average	- -	8.97	13.62	13.03	12	8.58	9.62	11.88	13.84	17.58	19.39	13.12	12.2	15.62	14.33
EV/Sales High	- -	12.17	18.74	15.57	14.2	10.7	11.94	14.1	16.44	24.32	23.85	18.18	16.43	21.71	18.61
EV/Sales Low	- -	6.37	8.26	9.68	9.75	5.52	6.89	8.91	9.18	10.31	15.14	9.45	8.08	11.96	10.5
EV/EBITDA Average	-4.97	-90.84	-137.32	-81.05	-113.78	-410.21	373.17	289.1	162.85	148.48	156.84	120.6	82.65	88.97	74.27
EV/EBITDA High	-4.97	-123.21	-188.93	-96.81	-134.69	-511.65	463.1	343.22	193.48	205.41	192.85	167.12	111.34	123.7	96.47
EV/EBITDA Low	-4.97	-64.43	-83.3	-60.2	-92.46	-263.88	267.29	216.86	108.05	87.1	122.41	86.93	54.77	68.15	54.42
EV/EBIT Average	-5.67	-58.2	-87.27	-58.6	-72.5	-106.37	-286.73	-730.34	1,139.94	399.17	444.88	267.7	143.61	125.76	104.33
EV/EBIT High	-5.67	-78.94	-120.07	-69.99	-85.82	-132.67	-355.83	-867.04	1,354.34	552.24	547.05	370.97	193.45	174.85	135.51
EV/EBIT Low	-5.67	-41.28	-52.94	-43.52	-58.92	-68.43	-205.37	-547.83	756.32	234.16	347.24	192.95	95.17	96.34	76.44
Last Price	- -	6.01	11.2	13.57	17.31	14.87	26.08	35.61	56.46	110.09	129.82	77.65	141.3	212.02	153.19
High Price	- -	8.35	11.68	14.36	18.26	17.96	26.25	41.26	60.63	113.35	141.52	130.28	144.14	231.58	239.62
Enterprise Value Average	-60	2,187	5,783	8,897	12,061	11,931	18,464	30,985	47,878	79,436	114,334	95,033	109,431	171,530	190,292
Enterprise Value High	-60	2,967	7,957	10,628	14,278	14,882	22,914	36,785	56,882	109,895	140,591	131,693	147,410	238,501	247,163
Enterprise Value Low	-60	1,551	3,508	6,608	9,802	7,675	13,225	23,242	31,765	46,598	89,240	68,499	72,521	131,402	139,429

Shares Outstanding	601	632	702	748	804	837	871	901	947	979	998	1,014	1,024	1,032	1,047
Diluted Weighted Avg Shares	1,014	370	677	727	779	823	856	889	986	1,012	1,015	1,020	1,030	1,040	1,047
Basic Weighted Avg Shares	966	370	677	727	779	823	856	889	932	965	990	1,005	1,020	1,030	1,037
Revenue per Share	0.1	0.66	0.63	0.94	1.29	1.69	2.24	2.93	3.71	4.68	5.96	7.21	8.8	10.66	12.8
EBITDA per Share	0.01	-0.07	-0.06	-0.15	-0.14	-0.04	0.06	0.12	0.32	0.55	0.74	0.78	1.3	1.87	2.47
Operating Income per Share	0.01	-0.1	-0.1	-0.21	-0.21	-0.14	-0.08	-0.05	0.05	0.21	0.26	0.35	0.75	1.32	1.76
Basic EPS, GAAP	0.01	-0.1	-0.11	-0.25	-0.25	-0.5	-0.14	-0.03	0.67	0.12	0.23	0.32	1.7	1.38	1.69
Basic EPS from Cont Ops	0.01	-0.1	-0.11	-0.25	-0.25	-0.5	-0.14	-0.03	0.67	0.12	0.23	0.32	1.7	1.38	1.69
Diluted EPS, GAAP	0.01	-0.1	-0.11	-0.25	-0.25	-0.5	-0.14	-0.03	0.64	0.12	0.23	0.32	1.68	1.37	1.67
Diluted EPS from Cont Ops	0.01	-0.1	-0.11	-0.25	-0.25	-0.5	-0.14	-0.03	0.64	0.12	0.23	0.32	1.68	1.37	1.67
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.04	0.13	0.12	0.19	0.41	0.19	0.75	0.91	1.33	1.85	2.21	2.71	3.33	4.14	5.25
Free Cash Flow per Basic Share	0.03	0.02	0.04	0.12	0.29	0.04	0.57	0.63	0.96	1.4	1.81	2.16	2.65	3.28	4.37
Cash & Equivalents per Share	0.06	0.85	0.94	0.92	1.03	1.09	2.08	1.68	1.81	3.2	3.34	4.26	4.78	5.59	6.06
Book Value per Share	-0.06	-0.29	-0.26	-0.49	-0.72	-1.21	-1.12	-1.1	-0.38	-0.24	- -	0.34	2.03	3.39	5.06
Tangible Book Value per Share	-0.06	0.66	0.56	0.44	0.6	0.29	0.66	0.97	1.96	2.53	2.66	3.96	6.05	7.89	7.97

ServiceNow, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)