NOV Reports Fourth Quarter and Full-Year 2024 Earnings
NOV Inc. reported its Q4 and full-year 2024 results, with Q4 net income of $160 million ($0.41 per diluted share) and full-year net income of $635 million ($1.60 per diluted share). Q4 revenues were $2.31 billion, down 1% year-over-year, while full-year revenues increased to $8.87 billion.
The company achieved Q4 Adjusted EBITDA of $302 million (13.1% of sales) and generated strong cash flows from operations of $591 million. Capital equipment orders reached $757 million in Q4, representing a book-to-bill ratio of 121%. The company returned $141 million to shareholders during Q4 and $337 million throughout 2024.
Energy Equipment segment showed resilience with $1.29 billion in Q4 revenue and a robust backlog of $4.43 billion. The Energy Products and Services segment generated $1.06 billion in Q4 revenue with operating profit of $112 million.
- Q4 operating profit increased 29% to $207 million
- Full-year operating profit rose 35% to $876 million
- Strong Q4 book-to-bill ratio of 121% with $757 million in new orders
- Generated substantial Q4 free cash flow of $473 million
- Equipment backlog increased 7% year-over-year to $4.43 billion
- Q4 revenues decreased 1% year-over-year to $2.31 billion
- Net income decreased $438 million year-over-year in Q4
- Company expects flat-to-lower global industry activity in 2025
- Energy Products and Services segment revenue declined 1% in Q4
Insights
NOV's Q4 2024 results reveal a compelling financial narrative marked by operational excellence and strategic positioning. The company achieved an impressive
- Exceptional cash flow conversion with
86% of Adjusted EBITDA converted to Free Cash Flow, demonstrating superior working capital management - Strong order momentum with
$757 million in new bookings and a121% book-to-bill ratio, indicating robust future revenue potential - Backlog growth to
$4.43 billion , up$279 million year-over-year, providing revenue visibility and operational stability
The Energy Equipment segment's performance is particularly noteworthy, achieving
Management's commitment to shareholder returns is substantial, with plans to supplement the
While management's outlook for 2025 indicates potential headwinds from macro conditions and geopolitical uncertainties, NOV's growing backlog of higher-margin projects and continued technology adoption provide meaningful offset to these challenges. The company's focus on technological advancement and operational efficiency positions it well to navigate market fluctuations while maintaining profitability growth.
-
Fourth quarter net income of
, or$160 million per diluted share$0.41 -
Fourth quarter Adjusted EBITDA* of
$302 million -
Fourth quarter cash flows from operations of
and Free Cash Flow* of$591 million $473 million -
Fourth quarter capital equipment orders of
, representing a book-to-bill of$757 million 121% -
Returned
to shareholders during the fourth quarter$141 million
-
Full-year net income of
, or$635 million per diluted share$1.60 -
Full-year Adjusted EBITDA* of
$1.11 billion -
Full-year cash flows from operations of
and Free Cash Flow* of$1.30 billion $953 million -
Full-year capital equipment orders of
, representing a book-to-bill of$2.75 billion 122% -
Returned
to shareholders during the year$337 million
* Free Cash Flow, Excess Free Cash Flow and Adjusted EBITDA are non-GAAP measures, see “Non-GAAP Financial Measures,” “Reconciliation of Cash Flows from Operating Activities to Free Cash Flow and Excess Free Cash Flow,” and “Reconciliation of Net Income to Adjusted EBITDA” below.
Revenues for the full-year 2024 were
“NOV’s fourth quarter rounded out a solid year during which we grew backlog and revenue, improved profitability, and generated substantial amounts of cash flow,” stated Clay Williams, Chairman, President and CEO. “Full-year revenues improved three percent with 38 percent Adjusted EBITDA flow through, and fully-diluted earnings were
“Higher levels of profitability combined with normalization of the global supply chain and working capital enabled us to convert 86 percent of our Adjusted EBITDA into Free Cash Flow, and allowed us to increase our cash balance by
“For 2025, we expect a more challenging macro environment and geopolitical uncertainties to result in flat-to-lower global industry activity. However, we expect that NOV’s growing backlog of higher margin offshore production-related capital equipment, along with continued market adoption of its new technologies, will enable NOV to continue to improve profitability and generate healthy levels of cash flow through the year.”
Energy Products and Services
Energy Products and Services generated revenues of
Energy Equipment
Energy Equipment generated revenues of
New orders booked during the quarter totaled
First Quarter 2025 Outlook
The Company is providing financial guidance for the first quarter of 2025. Guidance is based on current outlook and plans and is subject to a number of known and unknown uncertainties and risks and constitutes “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934 as further described under the Cautionary Statement below. Actual results may differ materially from the guidance set forth below.
For the first quarter of 2025 management expects year-over-year consolidated revenues to be down one to three percent with Adjusted EBITDA between
Corporate Information
NOV repurchased 7.5 million shares of common stock for
During the fourth quarter of 2024, NOV recorded
As of December 31, 2024, the Company had total debt of
Significant Achievements
NOV secured multiple orders for advanced gas processing and water treatment equipment packages on three newbuild floating production storage and offloading (FPSO) units destined for operations in
NOV secured a contract to supply a drilling equipment package for a new jack-up rig to be built in
NOV was awarded a contract to supply an offshore mooring and injection system for a pioneering Carbon Capture and Storage project offshore
NOV secured a contract to deliver Monoethylene Glycol (MEG) recovery and solids separation systems for a large-scale gas treatment facility in the
NOV secured contracts to supply its Bondstrand™ 2400-10C-ECP01 glass-reinforced epoxy (GRE) piping for the critical ballast piping systems across a major energy company’s Liquified Natural Gas (LNG) fleet expansion program. This includes 12 vessels, all of which will use the same innovative design. The order reflects NOV’s expertise in providing advanced composite solutions that enhance the performance and reliability of vessels, positioning the brand as a preferred partner among global LNG carriers.
NOV’s Max™ digital solutions continued to gain traction, with its Max Completions™ monitoring solution supporting frac operations for major operators in the Williston, Eagleford, and Haynesville Basins during the quarter, utilizing Remote Frac Monitoring (RFM) and frac valve positioning sensors to provide real-time well state information and operational visibility. Additionally, NOV secured initial deployments of its new Max Production™ optimization platform, which will leverage predictive analytics to optimize well performance and boost production efficiency. These milestones demonstrate NOV’s ability to deliver value with advanced digital technologies across completion and production operations.
NOV signed a tri-party Memorandum of Understanding (MoU) with the leading operator and a leading drilling contractor in
NOV has been awarded a contract to supply its proprietary static mixer heat transfer technology for a global chemical company’s polyethylene production project. This advanced technology significantly enhances heat exchanger efficiency across a range of applications. This award marks a continuation of a 20-year partnership, during which NOV has delivered a cumulative total of 50 miles of heat transfer inserts to support the customer’s polyethylene production projects.
NOV secured orders for three bespoke Arctic Mast coiled tubing units which will be deployed on the
NOV’s Fiber Glass Systems business unit secured multiple project awards from a major engineering, procurement, and construction company for the expansion of a large semiconductor fabrication site. This facility already uses a wide range of NOV’s composite pipes, fittings, and custom fiber-reinforced plastic equipment, including 40 dual laminate composite tanks and vessels NOV manufactured for the project in 2024. The additional awards signify NOV’s position as a trusted supplier of composite solutions for critical applications in the semiconductor industry.
NOV’s 3-1/8” TerraPULSE™ Agitator™ tool was successfully deployed for the first time in
NOV secured significant awards for Managed Pressure Drilling (MPD) equipment from two major independent offshore drilling contractors. These awards include the delivery of two RGH™ (Riser Gas Handling) systems, designed to safely divert wellbore flow away from the rig floor, enhancing safety and operational efficiency. The initial systems will operate in the Gulf of
Fourth Quarter Earnings Conference Call
NOV will hold a conference call to discuss its fourth quarter 2024 results on February 5, 2025 at 10:00 AM Central Time (11:00 AM Eastern Time). The call will be broadcast simultaneously at www.nov.com/investors. A replay will be available on the website for 30 days.
About NOV
NOV (NYSE: NOV) delivers technology-driven solutions to empower the global energy industry. For more than 150 years, NOV has pioneered innovations that enable its customers to safely produce abundant energy while minimizing environmental impact. The energy industry depends on NOV’s deep expertise and technology to continually improve oilfield operations and assist in efforts to advance the energy transition towards a more sustainable future. NOV powers the industry that powers the world.
Visit www.nov.com for more information.
Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures that management believes are useful tools for internal use and the investment community in evaluating NOV’s overall financial performance. These non-GAAP financial measures are broadly used to value and compare companies in the oilfield services and equipment industry. Not all companies define these measures in the same way. In addition, these non-GAAP financial measures are not a substitute for financial measures prepared in accordance with GAAP and should therefore be considered only as supplemental to such GAAP financial measures. Additionally, Free Cash Flow and Excess Free Cash Flow do not represent the Company’s residual cash flow available for discretionary expenditures, as the calculation of these measures does not account for certain debt service requirements or other non-discretionary expenditures. Please see the attached schedules for reconciliations of the differences between the non-GAAP financial measures used in this press release and the most directly comparable GAAP financial measures.
This press release contains certain forward-looking non-GAAP financial measures, including Adjusted EBITDA. The Company has not provided a reconciliation of projected Adjusted EBITDA. Management cannot predict with a reasonable degree of accuracy certain of the necessary components of net income, such as other income (expense), which includes fluctuations in foreign currencies. As such, a reconciliation of projected net income to projected Adjusted EBITDA is not available without unreasonable effort. The actual amount of other income (expense), provision (benefit) for income taxes, equity income (loss) in unconsolidated affiliates, depreciation and amortization, and other amounts excluded from Adjusted EBITDA could have a significant impact on net income.
Cautionary Statement for the Purpose of the “Safe Harbor” Provisions of the Private Securities Litigation Reform Act of 1995
Statements made in this press release that are forward-looking in nature are intended to be “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and may involve risks and uncertainties. Statements that are not historical facts, including statements about our beliefs and expectations, are forward-looking statements. Forward-looking statements typically are identified by use of terms such as “may,” “believe,” “plan,” “will,” “expect,” “anticipate,” “estimate,” “should,” “forecast,” and similar words, although some forward-looking statements are expressed differently. These statements may differ materially from the actual future events or results. Readers are referred to documents filed by NOV with the Securities and Exchange Commission, including the Annual Report on Form 10-K, which identify significant risk factors which could cause actual results to differ from those contained in the forward-looking statements. These statements speak only as of the date of this document, and we undertake no obligation to update or revise the statements, except as may be required by law.
Certain prior period amounts have been reclassified in this press release to be consistent with current period presentation.
NOV INC. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (In millions, except per share data)
|
||||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
December 31, |
|
September 30, |
|
December 31, |
||||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
1,060 |
|
|
$ |
1,073 |
|
|
$ |
1,003 |
|
|
$ |
4,130 |
|
|
$ |
4,077 |
|
Energy Equipment |
|
|
1,287 |
|
|
|
1,305 |
|
|
|
1,219 |
|
|
|
4,888 |
|
|
|
4,669 |
|
Eliminations |
|
|
(39 |
) |
|
|
(35 |
) |
|
|
(31 |
) |
|
|
(148 |
) |
|
|
(163 |
) |
Total revenue |
|
|
2,308 |
|
|
|
2,343 |
|
|
|
2,191 |
|
|
|
8,870 |
|
|
|
8,583 |
|
Gross profit |
|
|
493 |
|
|
|
497 |
|
|
|
469 |
|
|
|
2,010 |
|
|
|
1,833 |
|
Gross profit % |
|
|
21.4 |
% |
|
|
21.2 |
% |
|
|
21.4 |
% |
|
|
22.7 |
% |
|
|
21.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Selling, general, and administrative |
|
|
286 |
|
|
|
336 |
|
|
|
275 |
|
|
|
1,134 |
|
|
|
1,182 |
|
Operating profit |
|
|
207 |
|
|
|
161 |
|
|
|
194 |
|
|
|
876 |
|
|
|
651 |
|
Interest Expense, net |
|
|
(13 |
) |
|
|
(16 |
) |
|
|
(10 |
) |
|
|
(53 |
) |
|
|
(60 |
) |
Equity income (loss) in unconsolidated affiliates |
|
|
(1 |
) |
|
|
18 |
|
|
|
— |
|
|
|
36 |
|
|
|
119 |
|
Other income (expense), net |
|
|
6 |
|
|
|
(28 |
) |
|
|
(10 |
) |
|
|
(28 |
) |
|
|
(98 |
) |
Income before income taxes |
|
|
199 |
|
|
|
135 |
|
|
|
174 |
|
|
|
831 |
|
|
|
612 |
|
Provision (benefit) for income taxes |
|
|
38 |
|
|
|
(460 |
) |
|
|
44 |
|
|
|
196 |
|
|
|
(373 |
) |
Net income |
|
|
161 |
|
|
|
595 |
|
|
|
130 |
|
|
|
635 |
|
|
|
985 |
|
Net income (loss) attributable to noncontrolling interests |
|
|
1 |
|
|
|
(3 |
) |
|
|
— |
|
|
|
— |
|
|
|
(8 |
) |
Net income attributable to Company |
|
$ |
160 |
|
|
$ |
598 |
|
|
$ |
130 |
|
|
$ |
635 |
|
|
$ |
993 |
|
Per share data: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
$ |
0.41 |
|
|
$ |
1.52 |
|
|
$ |
0.33 |
|
|
$ |
1.62 |
|
|
$ |
2.53 |
|
Diluted |
|
$ |
0.41 |
|
|
$ |
1.51 |
|
|
$ |
0.33 |
|
|
$ |
1.60 |
|
|
$ |
2.50 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
|
388 |
|
|
|
393 |
|
|
|
392 |
|
|
|
392 |
|
|
|
393 |
|
Diluted |
|
|
390 |
|
|
|
397 |
|
|
|
395 |
|
|
|
396 |
|
|
|
397 |
|
NOV INC. CONSOLIDATED BALANCE SHEETS (Unaudited) (In millions)
|
||||||||
|
|
December 31, |
||||||
|
|
|
2024 |
|
|
|
2023 |
|
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
1,230 |
|
$ |
816 |
||
Receivables, net |
|
|
1,819 |
|
|
|
1,905 |
|
Inventories, net |
|
|
1,932 |
|
|
|
2,151 |
|
Contract assets |
|
|
577 |
|
|
|
739 |
|
Other current assets |
|
|
212 |
|
|
|
229 |
|
Total current assets |
|
|
5,770 |
|
|
|
5,840 |
|
|
|
|
|
|
||||
Property, plant and equipment, net |
|
|
1,922 |
|
|
|
1,865 |
|
Lease right-of-use assets |
|
|
549 |
|
|
|
544 |
|
Goodwill and intangibles, net |
|
|
2,138 |
|
|
|
2,012 |
|
Other assets |
|
|
982 |
|
|
|
1,033 |
|
Total assets |
|
$ |
11,361 |
|
|
$ |
11,294 |
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
837 |
|
|
$ |
904 |
|
Accrued liabilities |
|
|
861 |
|
|
|
870 |
|
Contract liabilities |
|
|
492 |
|
|
|
532 |
|
Current portion of lease liabilities |
|
|
102 |
|
|
|
94 |
|
Current portion of long-term debt |
|
|
37 |
|
|
|
13 |
|
Accrued income taxes |
|
|
18 |
|
|
|
22 |
|
Total current liabilities |
|
|
2,347 |
|
|
|
2,435 |
|
|
|
|
|
|
||||
Long-term debt |
|
|
1,703 |
|
|
|
1,712 |
|
Lease liabilities |
|
|
544 |
|
|
|
558 |
|
Other liabilities |
|
|
339 |
|
|
|
347 |
|
Total liabilities |
|
|
4,933 |
|
|
|
5,052 |
|
|
|
|
|
|
||||
Total stockholders’ equity |
|
|
6,428 |
|
|
|
6,242 |
|
Total liabilities and stockholders’ equity |
|
$ |
11,361 |
|
|
$ |
11,294 |
|
NOV INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In millions)
|
||||||||||||
|
|
Three Months Ended |
|
Years Ended |
||||||||
|
|
December 31, |
|
December 31, |
||||||||
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities: |
|
|
|
|
||||||||
Net income |
|
$ |
161 |
|
|
$ |
635 |
|
|
$ |
985 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
88 |
|
|
|
343 |
|
|
|
302 |
|
Deferred income taxes |
|
|
(4 |
) |
|
|
49 |
|
|
|
(489 |
) |
Working capital, net |
|
|
304 |
|
|
|
215 |
|
|
|
(584 |
) |
Other operating items, net |
|
|
42 |
|
|
|
62 |
|
|
|
(71 |
) |
Net cash provided by operating activities |
|
|
591 |
|
|
|
1,304 |
|
|
|
143 |
|
|
|
|
|
|
|
|
||||||
Cash flows from investing activities: |
|
|
|
|
|
|
||||||
Purchases of property, plant and equipment |
|
|
(118 |
) |
|
|
(351 |
) |
|
|
(283 |
) |
Business acquisitions, net of cash acquired |
|
|
(46 |
) |
|
|
(298 |
) |
|
|
(22 |
) |
Business divestitures, net of cash disposed |
|
|
— |
|
|
|
176 |
|
|
|
— |
|
Other |
|
|
1 |
|
|
|
2 |
|
|
|
12 |
|
Net cash used in investing activities |
|
|
(163 |
) |
|
|
(471 |
) |
|
|
(293 |
) |
|
|
|
|
|
|
|
||||||
Cash flows from financing activities: |
|
|
|
|
|
|
||||||
Borrowings against lines of credit and other debt |
|
|
1 |
|
|
|
420 |
|
|
|
184 |
|
Payments against lines of credit and other debt |
|
|
(9 |
) |
|
|
(431 |
) |
|
|
(192 |
) |
Cash dividends paid |
|
|
(29 |
) |
|
|
(108 |
) |
|
|
(79 |
) |
Share repurchases |
|
|
(112 |
) |
|
|
(229 |
) |
|
|
— |
|
Other |
|
|
(22 |
) |
|
|
(58 |
) |
|
|
(16 |
) |
Net cash used in financing activities |
|
|
(171 |
) |
|
|
(406 |
) |
|
|
(103 |
) |
Effect of exchange rates on cash |
|
|
(12 |
) |
|
|
(13 |
) |
|
|
— |
|
Increase (decrease) in cash and cash equivalents |
|
|
245 |
|
|
|
414 |
|
|
|
(253 |
) |
Cash and cash equivalents, beginning of period |
|
|
985 |
|
|
|
816 |
|
|
|
1,069 |
|
Cash and cash equivalents, end of period |
|
$ |
1,230 |
|
|
$ |
1,230 |
|
|
$ |
816 |
|
NOV INC. RECONCILIATION OF CASH FLOWS FROM OPERATING ACTIVITIES TO FREE CASH FLOW AND EXCESS FREE CASH FLOW (Unaudited) (In millions) |
Presented below is a reconciliation of cash flows from operating activities to “Free Cash Flow” and "Excess Free Cash Flow". The Company defines Free Cash Flow as cash flows from operating activities less purchases of property, plant and equipment, or “capital expenditures” and Excess Free Cash Flow as cash flows from operations less capital expenditures and other investments, including acquisitions and divestitures. Management believes this is important information to provide because it is used by management to evaluate the Company’s operational performance and trends between periods and manage the business. Management also believes this information may be useful to investors and analysts to gain a better understanding of the Company’s results of ongoing operations. Free Cash Flow and Excess Free Cash Flow are not intended to replace GAAP financial measures. |
|
|
Three Months Ended |
|
Years Ended |
||||||||
|
|
December 31, |
|
December 31, |
||||||||
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
||||||
Total cash flows provided by operating activities |
|
$ |
591 |
|
|
$ |
1,304 |
|
|
$ |
143 |
|
Capital expenditures |
|
|
(118 |
) |
|
|
(351 |
) |
|
|
(283 |
) |
Free Cash Flow |
|
$ |
473 |
|
|
$ |
953 |
|
|
$ |
(140 |
) |
Business acquisitions, net of cash acquired |
|
|
(46 |
) |
|
|
(298 |
) |
|
|
(22 |
) |
Business divestitures, net of cash disposed |
|
|
— |
|
|
|
176 |
|
|
|
— |
|
Excess Free Cash Flow |
|
$ |
427 |
|
|
$ |
831 |
|
|
$ |
(162 |
) |
NOV INC. RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA (Unaudited) (In millions) |
Presented below is a reconciliation of Net Income to Adjusted EBITDA. The Company defines Adjusted EBITDA as Operating Profit excluding Depreciation, Amortization, Gains and Losses on Sales of Fixed Assets, and, when applicable, Other Items. Adjusted EBITDA % is a ratio showing Adjusted EBITDA as a percentage of sales. Management believes this is important information to provide because it is used by management to evaluate the Company’s operational performance and trends between periods and manage the business. Management also believes this information may be useful to investors and analysts to gain a better understanding of the Company’s results of ongoing operations. Adjusted EBITDA and Adjusted EBITDA % are not intended to replace GAAP financial measures, such as Net Income and Operating Profit %. Other Items include gain on business divestiture, impairment, restructure, severance, facility closure costs and inventory charges and credits. |
|
Three Months Ended |
|
Year Ended |
|||||||||||||||||
|
|
December 31, |
|
September 30, |
|
December 31, |
||||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Operating profit: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
112 |
|
|
$ |
94 |
|
|
$ |
114 |
|
|
$ |
475 |
|
|
$ |
507 |
|
Energy Equipment |
|
|
152 |
|
|
|
121 |
|
|
|
129 |
|
|
|
608 |
|
|
|
371 |
|
Eliminations and corporate costs |
|
|
(57 |
) |
|
|
(54 |
) |
|
|
(49 |
) |
|
|
(207 |
) |
|
|
(227 |
) |
Total operating profit |
|
$ |
207 |
|
|
$ |
161 |
|
|
$ |
194 |
|
|
$ |
876 |
|
|
$ |
651 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit %: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
|
10.6 |
% |
|
|
8.8 |
% |
|
|
11.4 |
% |
|
|
11.5 |
% |
|
|
12.4 |
% |
Energy Equipment |
|
|
11.8 |
% |
|
|
9.3 |
% |
|
|
10.6 |
% |
|
|
12.4 |
% |
|
|
7.9 |
% |
Eliminations and corporate costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total operating profit % |
|
|
9.0 |
% |
|
|
6.9 |
% |
|
|
8.9 |
% |
|
|
9.9 |
% |
|
|
7.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Items, net: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
3 |
|
|
$ |
50 |
|
|
$ |
3 |
|
|
$ |
7 |
|
|
$ |
53 |
|
Energy Equipment |
|
|
4 |
|
|
|
(1 |
) |
|
|
1 |
|
|
|
(118 |
) |
|
|
(14 |
) |
Corporate |
|
|
— |
|
|
|
6 |
|
|
|
1 |
|
|
|
2 |
|
|
|
12 |
|
Total other items |
|
$ |
7 |
|
|
$ |
55 |
|
|
$ |
5 |
|
|
$ |
(109 |
) |
|
$ |
51 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Gain)/loss on sales of fixed assets |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
— |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
(1 |
) |
Energy Equipment |
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
|
|
— |
|
|
|
(4 |
) |
Corporate |
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Total (gain)/loss on sales of fixed assets |
|
$ |
— |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation & amortization: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
58 |
|
|
$ |
48 |
|
|
$ |
54 |
|
|
$ |
221 |
|
|
$ |
183 |
|
Energy Equipment |
|
|
29 |
|
|
|
28 |
|
|
|
29 |
|
|
|
115 |
|
|
|
111 |
|
Corporate |
|
|
1 |
|
|
|
1 |
|
|
|
3 |
|
|
|
7 |
|
|
|
8 |
|
Total depreciation & amortization |
|
$ |
88 |
|
|
$ |
77 |
|
|
$ |
86 |
|
|
$ |
343 |
|
|
$ |
302 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
173 |
|
|
$ |
193 |
|
|
$ |
172 |
|
|
$ |
703 |
|
|
$ |
742 |
|
Energy Equipment |
|
|
185 |
|
|
|
147 |
|
|
|
159 |
|
|
|
605 |
|
|
|
464 |
|
Eliminations and corporate costs |
|
|
(56 |
) |
|
|
(46 |
) |
|
|
(45 |
) |
|
|
(198 |
) |
|
|
(205 |
) |
Total Adjusted EBITDA |
|
$ |
302 |
|
|
$ |
294 |
|
|
$ |
286 |
|
|
$ |
1,110 |
|
|
$ |
1,001 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA %: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
|
16.3 |
% |
|
|
18.0 |
% |
|
|
17.1 |
% |
|
|
17.0 |
% |
|
|
18.2 |
% |
Energy Equipment |
|
|
14.4 |
% |
|
|
11.3 |
% |
|
|
13.0 |
% |
|
|
12.4 |
% |
|
|
9.9 |
% |
Eliminations and corporate costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total Adjusted EBITDA % |
|
|
13.1 |
% |
|
|
12.5 |
% |
|
|
13.1 |
% |
|
|
12.5 |
% |
|
|
11.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reconciliation of Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP net income attributable to Company |
|
$ |
160 |
|
|
$ |
598 |
|
|
$ |
130 |
|
|
$ |
635 |
|
|
$ |
993 |
|
Noncontrolling interests |
|
|
1 |
|
|
|
(3 |
) |
|
|
— |
|
|
|
— |
|
|
|
(8 |
) |
Provision (benefit) for income taxes |
|
|
38 |
|
|
|
(460 |
) |
|
|
44 |
|
|
|
196 |
|
|
|
(373 |
) |
Interest expense |
|
|
24 |
|
|
|
23 |
|
|
|
21 |
|
|
|
91 |
|
|
|
88 |
|
Interest income |
|
|
(11 |
) |
|
|
(7 |
) |
|
|
(11 |
) |
|
|
(38 |
) |
|
|
(28 |
) |
Equity (income) loss in unconsolidated affiliates |
|
|
1 |
|
|
|
(18 |
) |
|
|
— |
|
|
|
(36 |
) |
|
|
(119 |
) |
Other (income) expense, net |
|
|
(6 |
) |
|
|
28 |
|
|
|
10 |
|
|
|
28 |
|
|
|
98 |
|
(Gain)/loss on sales of fixed assets |
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
|
|
(3 |
) |
Depreciation and amortization |
|
|
88 |
|
|
|
77 |
|
|
|
86 |
|
|
|
343 |
|
|
|
302 |
|
Other Items, net: |
|
|
7 |
|
|
|
55 |
|
|
|
5 |
|
|
|
(109 |
) |
|
|
51 |
|
Total Adjusted EBITDA |
|
$ |
302 |
|
|
$ |
294 |
|
|
$ |
286 |
|
|
$ |
1,110 |
|
|
$ |
1,001 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250204269888/en/
Amie D'Ambrosio
Director, Investor Relations
(713) 375-3826
Amie.DAmbrosio@nov.com
Source: NOV Inc.
FAQ
What were NOV's Q4 2024 earnings per share?
How much cash did NOV return to shareholders in 2024?
What was NOV's backlog value at the end of 2024?
What is NOV's outlook for 2025?