Attached files

file filename
8-K - CURRENT REPORT ON FORM 8-K - ServiceNow, Inc.d429714d8k.htm

Exhibit 99.1

ServiceNow Reports Third Quarter 2012 Financial Results

88% Year-over-Year and 13% Quarter-over-Quarter Revenue Growth

SAN DIEGO – October 24, 2012 – ServiceNow, Inc. (NYSE: NOW), a leading provider of cloud-based services to automate enterprise IT operations, today announced its financial results for its third quarter of 2012.

Third quarter 2012 results:

 

   

Revenues of $64.3 million, an increase of 88% compared to the third quarter of 2011, and an increase of 13% from the second quarter of 2012.

 

   

A GAAP net loss for the quarter of $13.1 million, or a loss of $0.11 per basic and diluted share, compared to GAAP net income of $0.1 million, or net income of $0.00 per diluted share, in the third quarter of 2011.

 

   

A non-GAAP net loss for the quarter of $7.1 million, or a net loss of $ 0.06 per basic and diluted share, compared to non-GAAP net income of $1.7 million, or net income of $0.05 per diluted share, in the third quarter of 2011 (see the table entitled “Results of Operations GAAP to Non-GAAP Reconciliation” for a reconciliation of these GAAP and non-GAAP financial measures).

 

   

Deferred Revenue of $147.9 million, a 13% increase over the $131.1 million reported at the end of the prior quarter.

 

   

Billings were $81.2 million, a 13% increase over the $72.1 million reported in the previous quarter and a 96% increase over the $41.4 million in the same period last year (see the table entitled “Non-GAAP Billings Reconciliation” for a reconciliation of non-GAAP billings to GAAP revenues).

“ServiceNow’s third quarter results were highlighted by continued growth across our key financial metrics and we exceeded our previously stated outlook on revenue and non-GAAP EPS,” said Frank Slootman, president and chief executive officer of ServiceNow. “In our first full quarter as a public company, we added over 145 customers, bringing our cumulative customer count to 1,346 worldwide, and we achieved a customer renewal rate of 96%.”

“We continued to show strong revenue execution during the third quarter and nearly doubled our billings over the same period last year,” added Michael Scarpelli, chief financial officer of


ServiceNow. “Deferred revenue grew sequentially by 13%, marking the fourth consecutive quarter of double-digit sequential growth, and we generated approximately $9.1 million in operating cash flow for the quarter.”

Financial Outlook

The non-GAAP financial guidance discussed below excludes stock based compensation expense and the related income tax impact (see table which reconciles these non-GAAP financial measures to the related GAAP measures). Negative numbers are shown in parentheses.

For the fourth quarter of 2012, we now expect:

 

   

Total revenues between $69 and $71 million, representing year-over-year growth between 76% and 81%. Our total fourth quarter revenues estimate consists of subscription revenues between $60 and $61 million and professional services and other revenues between $9 and $10 million.

 

   

Subscription gross margin between 68% and 69%, professional services and other gross margin between (1%) and (5%), and overall gross margin between 58% and 59%.

 

   

Operating margin between (5%) and (7%).

 

   

A loss per basic and diluted share between $0.05 and $0.06 with weighted-average shares outstanding of approximately 123.5 million.

For the full year 2012 we expect revenues to be in the range of $237.5 to $239.5 million, representing year-over-year growth between 85% and 87%. Our total annual revenues estimate consists of subscription revenues between $201.6 and $202.6 million and professional services and other revenues between $35.9 and $36.9 million.

Third quarter highlights

 

   

In October, ServiceNow announced a new release of its cloud-based IT service automation software. With the new IT Asset Management application embedded in the product, ServiceNow enables companies to more efficiently utilize software and can help achieve compliance with license terms and requirements. At the same time, companies can avoid over-purchasing software licenses and maintenance or support contracts. The release also includes new capabilities for agile software development to improve user experience.

 

   

In August, ServiceNow announced it added end-to-end lifecycle automation for managing VMware virtual machines (VMs) from creation to retirement. The new capabilities can help prevent inefficient or wasteful use of VMs, saving administrative time and reducing cost. The new VMware lifecycle automation capabilities can also substantially reduce the amount of time and effort required to initially provision a VM, transforming a process that might take up to several weeks to one completed in only minutes.


Conference Call Details

ServiceNow will host a conference call to discuss its financial results for the third quarter of 2012 to begin today at 2 p.m. PDT (21:00 GMT). Interested parties may listen to the call by dialing 800.299.7098 (passcode: 41658837), or if outside North America, by dialing 617.801.9715 (passcode: 41658837). Individuals may also access the live teleconference from the investor relations section of the ServiceNow website at http://investors.servicenow.com. The webcast will be archived for a period of 30 days.

An audio replay of the conference call will also be available two hours after the call and be available for seven days. To hear the replay interested parties may dial 888.286.8010 (passcode: 68782712), or if outside North America, by dialing 617.801.6888 (passcode: 68782712).

Statement regarding use of non-GAAP financial measures

The company reports non-GAAP results for gross margins, operating margins, net income or loss, basic and diluted income or loss per share, free cash flow and billings in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.

The company’s financial measures under GAAP include stock-based compensation expense. Management believes the presentation of operating results excluding stock-based compensation expense provides useful supplemental information to investors and facilitates the analysis of the company’s core operating results and comparison of operating results across reporting periods. Management also believes that this supplemental non-GAAP information is therefore useful to investors in analyzing and assessing the company’s past and future operating performance.


Free cash flow, which is a non-GAAP financial measure, is calculated as GAAP net cash provided by operating activities reduced by purchases of property and equipment. Management believes that information regarding free cash flow provides investors with an important perspective on the cash available to invest in our business and fund ongoing operations. However, our calculation of free cash flow may not be comparable to similar measures used by other companies.

Billings is calculated as revenue plus the change in total deferred revenue. Management believes that billings offers investors useful supplemental information regarding the performance of our business and will help investors better understand sales volumes.

The company encourages investors to carefully consider its results under GAAP, as well as its supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand its business. Reconciliations between GAAP and non-GAAP results are presented in the tables of this release.

Use of forward looking statements

This release contains “forward-looking statements” regarding our performance, including in the section entitled “Financial Outlook.” Forward-looking statements are subject to known and unknown risks and uncertainties and are based on potentially inaccurate assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our results could differ materially from the results expressed or implied by the forward-looking statements we make.

Among the important factors that could cause actual results to differ materially from those in any forward-looking statements are (i) possible fluctuations in our financial and operating results, (ii) our ability to grow at our expected rate of growth and anticipated revenue run rate, including our ability to convert deferred revenue and unbilled deferred revenue into revenue, successfully deploy new customers, and continue to release, and gain customer acceptance of, new and improved versions of our service, and (iii) errors, interruptions, delays, or security breaches of our service or web hosting.


Further information on these and other factors that could affect our financial results are included in our Form 10-Q for the quarter ended June 30, 2012 and in other filings we make with the Securities and Exchange Commission from time to time, including our Form 10-Q that will be filed for the third quarter ended September 30, 2012.

We undertake no obligation, and do not intend, to update these forward-looking statements, to review or confirm analysts’ expectations, or to provide interim reports or updates on the progress of the current financial quarter.

About ServiceNow

ServiceNow is a leading provider of cloud-based services that automate enterprise IT operations. We focus on transforming enterprise IT by automating and standardizing business processes and consolidating IT across the global enterprise. Organizations deploy our service to create a single system of record for enterprise IT, lower operational costs and enhance efficiency. Additionally, our customers use our extensible platform to build custom applications for automating activities unique to their business requirements. For more information visit http://www.servicenow.com.

Any unreleased services, features or functions referenced in this document, our website or other press releases or public statements that are not currently available are subject to change at the discretion of ServiceNow and may not be delivered as planned or at all. Customers who purchase ServiceNow services should make their purchase decisions based upon services, features and functions that are currently available.

ServiceNow and the ServiceNow logo are trademarks of ServiceNow. All other brand and product names are trademarks or registered trademarks of their respective holders.

# # #

ServiceNow media relations contacts:

Steve Schick

408.961.2349

steve.schick@servicenow.com

Kim Gengler

415.905.4045

kim.gengler@horngroup.com


ServiceNow investor relations contact:

858.345.1756

ir@servicenow.com


ServiceNow, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except share and per share data)

 

     Three Months Ended     Nine Months Ended  
     September 30,
2012
    September 30,
2011
    September 30,
2012
    September 30,
2011
 
     (Unaudited)  

Revenues:

        

Subscription

   $ 55,279      $ 30,331      $ 141,640      $ 76,331   

Professional services and other

     9,066        3,866        26,910        12,563   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     64,345        34,197        168,550        88,894   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues (1):

        

Subscription

     17,931        6,323        43,182        15,538   

Professional services and other

     9,643        5,609        28,519        15,095   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

     27,574        11,932        71,701        30,633   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     36,771        22,265        96,849        58,261   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses (1):

        

Sales and marketing

     28,140        13,980        74,356        34,375   

Research and development

     10,783        2,757        26,098        7,003   

General and administrative

     11,195        4,509        24,441        10,471   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     50,118        21,246        124,895        51,849   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

     (13,347     1,019        (28,046     6,412   

Interest and other income (expense), net

     615        (729     1,148        (412
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before provision for income taxes

     (12,732     290        (26,898     6,000   

Provision for income taxes

     321        169        519        852   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (13,053   $ 121      $ (27,417   $ 5,148   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share attributable to common stockholders:

        

Basic

   $ (0.11   $ 0.00      $ (0.49   $ 0.05   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ (0.11   $ 0.00      $ (0.49   $ 0.04   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares used to compute net income (loss) per share attributable to common stockholders:

        

Basic

     117,698,005        20,693,359        57,089,411        19,695,440   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     117,698,005        32,126,535        57,089,411        30,612,539   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Includes total stock-based compensation expense for stock-based awards as follows:

 

     Three Months Ended      Nine Months Ended  
     September 30,
2012
     September 30,
2011
     September 30,
2012
     September 30,
2011
 

Cost of revenues:

           

Subscription

   $ 1,276       $ 201       $ 2,514       $ 524   

Professional services and other

     495         71         964         151   

Sales and marketing

     2,899         800         6,852         1,373   

Research and development

     1,919         263         4,121         524   

General and administrative

     1,624         1,056         4,137         1,652   


ServiceNow, Inc.

Condensed Consolidated Balance Sheets

(in thousands)

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

ASSETS

     

Current assets:

     

Cash and cash equivalents

   $ 116,976       $ 68,088   

Restricted cash

     37         45   

Short-term investments

     139,485         —     

Accounts receivable, net

     55,924         44,860   

Current portion of deferred commissions

     12,236         6,087   

Prepaid expenses and other current assets

     5,675         9,883   

Current portion of deferred tax assets

     1,544         1,544   
  

 

 

    

 

 

 

Total current assets

     331,877         130,507   

Deferred commissions, less current portion

     9,734         4,597   

Property and equipment, net

     39,086         20,695   

Other assets

     1,507         524   
  

 

 

    

 

 

 

Total assets

   $ 382,204       $ 156,323   
  

 

 

    

 

 

 

LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT)

     

Current liabilities:

     

Accounts payable

   $ 5,680       $ 9,411   

Accrued expenses and other current liabilities

     32,038         25,608   

Current portion of deferred revenue

     128,970         91,087   

Current portion of deferred rent

     —           455   
  

 

 

    

 

 

 

Total current liabilities

     166,688         126,561   

Deferred revenue, less current portion

     18,976         13,549   

Deferred rent, less current portion

     433         2,935   

Other long-term liabilities

     4,839         2,532   

Convertible preferred stock

     —           68,172   

Stockholders’ equity (deficit)

     191,268         (57,426
  

 

 

    

 

 

 

Total liabilities, convertible preferred stock and stockholders’ equity (deficit)

   $ 382,204       $ 156,323   
  

 

 

    

 

 

 


ServiceNow, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

 

     Three Months Ended     Nine Months Ended  
     September 30,
2012
    September 30,
2011
    September 30,
2012
    September 30,
2011
 
     (Unaudited)  

Cash flows from operating activities:

        

Net income (loss)

   $ (13,053   $ 121      $ (27,417   $ 5,148   

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

        

Depreciation and amortization

     3,969        824        8,842        1,794   

Amorization of premiums on short-term investments, net

     496        —          594        —     

Amortization of deferred commissions

     3,920        1,561        9,264        3,942   

Stock-based compensation

     8,213        2,391        18,588        4,224   

Tax benefit from exercise of stock options

     (276     —          (533     (21

Bad debt expense

     148        —          148        —     

(Gain) loss on disposal of property and equipment

     —          —          (1     60   

Lease abandonment costs

     2,922        —          2,922        —     

Changes in operating assets and liabilities:

        

Accounts receivable

     (8,342     (637     (11,065     (7,768

Deferred commissions

     (7,449     (3,031     (20,525     (6,419

Prepaid expenses and other current assets

     (961     220        4,242        (2,092

Other assets

     2,095        (48     (35     (268

Accounts payable

     (1,069     767        (106     1,866   

Accrued expenses and other current liabilities

     2,659        370        4,644        4,239   

Deferred rent

     (2,899     (83     (2,957     3,153   

Deferred revenue

     16,295        7,231        43,081        28,589   

Other long-term liabilities

     2,409        (2     2,409        (6
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     9,077        9,684        32,095        36,441   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Purchases of property and equipment

     (11,930     (2,517     (32,156     (9,193

Purchases of short-term investments

     (123,003     —          (146,922     —     

Sale of short-term investments

     —          —          1,025        —     

Maturities of short-term investments

     5,800        —          5,800        —     

Restricted cash

     —          —          8        150   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (129,133     (2,517     (172,245     (9,043
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

Net proceeds from initial public offering

     170,963        —          169,799        —     

Proceeds from exercise of stock options

     216        968        2,349        1,309   

Proceeds from early exercise of stock options

     —          814        1,024        1,457   

Tax benefit from exercise of stock options

     276        —          533        21   

Net proceeds from issuance of common stock

     —          —          17,848        —     

Purchases of common stock and restricted stock from stockholders

     —          —          (1,960     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     171,455        1,782        189,593        2,787   
  

 

 

   

 

 

   

 

 

   

 

 

 

Foreign currency effect on cash and cash equivalents

     95        234        (555     394   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

     51,494        9,183        48,888        30,579   

Cash and cash equivalents at beginning of period

     65,482        59,853        68,088        38,457   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 116,976      $ 69,036      $ 116,976      $ 69,036   
  

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of free cash flow (a non-GAAP measure):

        

Net cash provided by operating activities

   $ 9,077      $ 9,684      $ 32,095      $ 36,441   

Purchases of property and equipment

     (11,930     (2,517     (32,156     (9,193
  

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

   $ (2,853   $ 7,167      $ (61   $ 27,248   
  

 

 

   

 

 

   

 

 

   

 

 

 


ServiceNow, Inc.

Results of Operations GAAP to Non-GAAP Reconciliation

(in thousands except share and per share data)

(Unaudited)

 

    Three Months Ended  
    September 30, 2012     September 30, 2011  
    GAAP     Adjustments  (1)     Non-GAAP     GAAP     Adjustments  (1)     Non-GAAP  

Reconciliation of gross profit:

           

Revenues:

           

Subscription

  $ 55,279      $ —        $ 55,279      $ 30,331      $ —        $ 30,331   

Professional services and other

    9,066        —          9,066        3,866        —          3,866   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    64,345        —          64,345        34,197        —          34,197   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues:

           

Subscription

    17,931        (1,276     16,655        6,323        (201     6,122   

Professional services and other

    9,643        (495     9,148        5,609        (71     5,538   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

    27,574        (1,771     25,803        11,932        (272     11,660   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit:

           

Subscription

    37,348        1,276        38,624        24,008        201        24,209   

Professional services and other

    (577     495        (82     (1,743     71        (1,672
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total gross profit

  $ 36,771      $ 1,771      $ 38,542      $ 22,265      $ 272      $ 22,537   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of operating expenses:

  

         

Operating expenses:

           

Sales and marketing

  $ 28,140      $ (2,899   $ 25,241      $ 13,980      $ (800   $ 13,180   

Research and development

    10,783        (1,919     8,864        2,757        (263     2,494   

General and administrative

    11,195        (1,624     9,571        4,509        (1,056     3,453   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  $ 50,118      $ (6,442   $ 43,676      $ 21,246      $ (2,119   $ 19,127   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of income (loss) from operations, provision for income taxes, net income (loss), net income (loss) per share, and pro forma net income (loss) per share:

   

Income (loss) from operations

  $ (13,347   $ 8,213      $ (5,134   $ 1,019      $ 2,391      $ 3,410   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before provision for income taxes

  $ (12,732   $ 8,213      $ (4,519   $ 290      $ 2,391      $ 2,681   

Provision for income taxes

    321        2,222        2,543        169        858        1,027   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ (13,053   $ 5,991      $ (7,062   $ 121      $ 1,533      $ 1,654   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share attributable to common stockholders:

           

Basic

  $ (0.11   $ 0.05      $ (0.06   $ 0.00      $ 0.07      $ 0.07   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

  $ (0.11   $ 0.05      $ (0.06   $ 0.00      $ 0.05      $ 0.05   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares used to compute net income (loss) per share attributable to common stockholders:

           

Basic

    117,698,005          117,698,005        20,693,359          20,693,359   
 

 

 

     

 

 

   

 

 

     

 

 

 

Diluted

    117,698,005          117,698,005        32,126,535          32,126,535   
 

 

 

     

 

 

   

 

 

     

 

 

 

 

(1)

Adjustments include stock-based compensation and the related tax effect.


ServiceNow, Inc.

Results of Operations GAAP to Non-GAAP Reconciliation

(in thousands except share and per share data)

(Unaudited)

 

    Nine Months Ended  
    September 30, 2012     September 30, 2011  
    GAAP     Adjustments  (1)     Non-GAAP     GAAP     Adjustments  (1)     Non-GAAP  

Reconciliation of gross profit:

           

Revenues:

           

Subscription

  $ 141,640      $ —        $ 141,640      $ 76,331      $ —        $ 76,331   

Professional services and other

    26,910        —          26,910        12,563        —          12,563   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    168,550        —          168,550        88,894        —          88,894   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues:

           

Subscription

    43,182        (2,514     40,668        15,538        (524     15,014   

Professional services and other

    28,519        (964     27,555        15,095        (151     14,944   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

    71,701        (3,478     68,223        30,633        (675     29,958   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit:

           

Subscription

    98,458        2,514        100,972        60,793        524        61,317   

Professional services and other

    (1,609     964        (645     (2,532     151        (2,381
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total gross profit

  $ 96,849      $ 3,478      $ 100,327      $ 58,261      $ 675      $ 58,936   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of operating expenses:

  

         

Operating expenses:

           

Sales and marketing

  $ 74,356      $ (6,852   $ 67,504      $ 34,375      $ (1,373   $ 33,002   

Research and development

    26,098        (4,121     21,977        7,003        (524     6,479   

General and administrative

    24,441        (4,137     20,304        10,471        (1,652     8,819   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  $ 124,895      $ (15,110   $ 109,785      $ 51,849      $ (3,549   $ 48,300   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of income (loss) from operations, provision for income taxes, net income (loss), net income (loss) per share, and pro forma net income (loss) per share:

   

Income (loss) from operations

  $ (28,046   $ 18,588      $ (9,458   $ 6,412      $ 4,224      $ 10,636   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before provision for income taxes

  $ (26,898   $ 18,588      $ (8,310   $ 6,000      $ 4,224      $ 10,224   

Provision for income taxes

    519        4,353        4,872        852        1,135        1,987   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ (27,417   $ 14,235      $ (13,182   $ 5,148      $ 3,089      $ 8,237   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share attributable to common stockholders:

           

Basic

  $ (0.49   $ 0.25      $ (0.24   $ 0.05      $ 0.15      $ 0.20   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

  $ (0.49   $ 0.25      $ (0.24   $ 0.04      $ 0.10      $ 0.14   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares used to compute net income (loss) per share attributable to common stockholders:

           

Basic

    57,089,411          57,089,411        19,695,440          19,695,440   
 

 

 

     

 

 

   

 

 

     

 

 

 

Diluted

    57,089,411          57,089,411        30,612,539          30,612,539   
 

 

 

     

 

 

   

 

 

     

 

 

 

 

(1)

Adjustments include stock-based compensation and the related tax effect.


ServiceNow, Inc.

Non-GAAP Billings Reconciliation

(in thousands)

(Unaudited)

 

     Three Months Ended  
     September 30,
2012
     June 30,
2012
     September 30,
2011
 

Total revenues

   $ 64,345       $ 56,774       $ 34,197   

Deferred revenue, end of period

     147,946         131,069         81,877   

Less: deferred revenue, beginning of period

     131,069         115,757         74,646   
  

 

 

    

 

 

    

 

 

 

Billings

   $ 81,222       $ 72,086       $ 41,428   
  

 

 

    

 

 

    

 

 

 


ServiceNow, Inc.

Reconciliation of Non-GAAP Financial Guidance

The financial guidance provided below is an estimate based on information available as of October 24, 2012. The company’s future performance and financial results are subject to risks and uncertainties, and actual results could differ materially from the guidance set forth below. Some of the factors that could affect the company’s financial results are stated above in this press release. More information on potential factors that could affect the company’s financial results is included from time to time in the company’s public reports filed with the SEC, including the company’s prospectus filed on June 29, 2012, the company’s Form 10-Q for the quarter ended June 30, 2012 filed on August 10, 2012, and the company’s Form 10-Q for the quarter ended September 30, 2012 to be filed with the SEC. The company assumes no obligation to update any forward-looking statements or information, which speak as of their respective dates.

 

     Three Months
Ended
December 31, 2012

Non-GAAP subscription gross margin

   68% - 69%

Stock-based compensation expense

   (3%)
  

 

GAAP subscription gross margin

   65% - 66%
  

 

Non-GAAP professional services and other gross margin

   (5%) - (1%)

Stock-based compensation expense

   (10%)
  

 

GAAP professional services and other gross margin

   (15%) - (11%)
  

 

Non-GAAP total gross margin

   58% - 59%

Stock-based compensation expense

   (4%)
  

 

GAAP total gross margin

   54% - 55%
  

 

Non-GAAP operating margin

   (7%) - (5%)

Stock-based compensation expense

   (15%)
  

 

GAAP operating margin

   (22%) - (20%)
  

 

Non-GAAP basic and diluted net loss per share

   ($0.06) - ($0.05)

Stock-based compensation expense

   ($0.09)

Incremental non-GAAP tax expense (1)

   $0.02
  

 

GAAP basic and diluted net loss per share

   ($0.13) - ($0.12)
  

 

 

(1)

Incremental non-GAAP tax expense reflects the increase to GAAP tax expense related to the non-GAAP stock-based compensation expense adjustments.