NOV Reports Second Quarter 2024 Results
NOV Inc. (NYSE: NOV) reported strong Q2 2024 results, with revenue of $2.22 billion, up 6% year-over-year. Net income rose to $226 million ($0.57 per share), a $71 million increase from Q2 2023. Adjusted EBITDA grew 15% to $281 million, reaching 12.7% of sales, the highest margin since 2015. The company generated $432 million in operating cash flow and $350 million in free cash flow.
NOV's performance was driven by international and offshore market growth, offsetting declining North American activity. The company's backlog reached its highest level since 2015, with new orders of $977 million representing a 177% book-to-bill ratio. NOV accelerated capital return to shareholders, repurchasing 2.0 million shares for $37 million and increasing its dividend by 50%.
NOV Inc. (NYSE: NOV) ha riportato risultati positivi per il Q2 2024, con un fatturato di 2,22 miliardi di dollari, in aumento del 6% rispetto all'anno precedente. Il reddito netto è salito a 226 milioni di dollari (0,57 dollari per azione), con un incremento di 71 milioni rispetto al Q2 2023. EBITDA corretto è cresciuto del 15% a 281 milioni di dollari, raggiungendo il 12,7% delle vendite, il margine più alto dal 2015. L'azienda ha generato un flusso di cassa operativo di 432 milioni di dollari e un flusso di cassa libero di 350 milioni di dollari.
Le performance di NOV sono state guidate dalla crescita nei mercati internazionali e offshore, compensando il calo dell'attività in Nord America. L'ordine di lavoro dell'azienda ha raggiunto il livello più alto dal 2015, con nuovi ordini per 977 milioni di dollari che rappresentano un rapporto book-to-bill del 177%. NOV ha accelerato il ritorno di capitale agli azionisti, riacquistando 2,0 milioni di azioni per 37 milioni di dollari e aumentando il suo dividendo del 50%.
NOV Inc. (NYSE: NOV) reportó resultados sólidos para el Q2 2024, con ingresos de 2.22 mil millones de dólares, un aumento del 6% en comparación con el año anterior. El ingreso neto subió a 226 millones de dólares (0.57 dólares por acción), un aumento de 71 millones respecto al Q2 2023. El EBITDA ajustado creció un 15% hasta 281 millones de dólares, alcanzando el 12.7% de las ventas, el margen más alto desde 2015. La compañía generó 432 millones de dólares en flujo de caja operativo y 350 millones de dólares en flujo de caja libre.
El desempeño de NOV fue impulsado por el crecimiento en mercados internacionales y offshore, compensando la disminución de la actividad en América del Norte. La cartera de pedidos de la empresa alcanzó su nivel más alto desde 2015, con nuevos pedidos de 977 millones de dólares que representan una relación book-to-bill del 177%. NOV aceleró el retorno de capital a los accionistas, recomprando 2.0 millones de acciones por 37 millones de dólares y aumentando su dividendo en un 50%.
NOV Inc. (NYSE: NOV)는 2024년 2분기 결과를 발표하며 22억 2천만 달러의 매출을 기록했고, 이는 전년 대비 6% 증가한 수치입니다. 순이익은 2억 2천6백만 달러(주당 0.57달러)로 증가하였으며, 이는 2023년 2분기와 비교하여 7천1백만 달러 증가한 것입니다. 조정된 EBITDA는 15% 증가하여 2억 8천1백만 달러에 도달하였고, 매출의 12.7%를 차지하여 2015년 이후 가장 높은 마진을 기록했습니다. 회사는 4억 3천2백만 달러의 운영 현금흐름과 3억 5천만 달러의 자유 현금흐름을 창출했습니다.
NOV의 성과는 국제 및 해양 시장의 성장에 의해 주도되었으며, 북미의 활동 감소를 보완했습니다. 회사의 미수주 잔고는 2015년 이후 가장 높은 수준에 도달했고, 신규 주문이 9억 7천7백만 달러로서 177%의 주문-출하 비율을 기록했습니다. NOV는 주주에 대한 자본 반환을 가속화하여 3700만 달러에 200만 주를 재매입하고 배당금을 50% 증가시켰습니다.
NOV Inc. (NYSE: NOV) a annoncé de bons résultats pour le T2 2024, avec un chiffre d'affaires de 2,22 milliards de dollars, en hausse de 6 % par rapport à l'année précédente. Le bénéfice net a augmenté à 226 millions de dollars (0,57 dollar par action), soit une hausse de 71 millions par rapport au T2 2023. Le EBITDA ajusté a progressé de 15 % pour atteindre 281 millions de dollars, représentant 12,7 % des ventes, la marge la plus élevée depuis 2015. L'entreprise a généré un flux de trésorerie opérationnel de 432 millions de dollars et un flux de trésorerie libre de 350 millions de dollars.
La performance de NOV a été soutenue par la croissance sur les marchés internationaux et offshore, compensant ainsi le déclin de l'activité en Amérique du Nord. Le carnet de commandes de l'entreprise a atteint son niveau le plus élevé depuis 2015, avec de nouvelles commandes de 977 millions de dollars représentant un ratio book-to-bill de 177 %. NOV a accéléré le retour de capital aux actionnaires en rachetant 2,0 millions d'actions pour 37 millions de dollars et en augmentant son dividende de 50 %.
NOV Inc. (NYSE: NOV) meldete starke Ergebnisse für das 2. Quartal 2024 mit einem Umsatz von 2,22 Milliarden Dollar, was einem Anstieg von 6% im Vergleich zum Vorjahr entspricht. Der Nettogewinn stieg auf 226 Millionen Dollar (0,57 Dollar pro Aktie), was einen Anstieg von 71 Millionen im Vergleich zum 2. Quartal 2023 darstellt. Das bereinigte EBITDA wuchs um 15% auf 281 Millionen Dollar und erreichte 12,7% des Umsatzes, den höchsten Marge seit 2015. Das Unternehmen generierte einen operativen Cashflow von 432 Millionen Dollar und einen freien Cashflow von 350 Millionen Dollar.
Die Leistung von NOV wurde durch Wachstum auf internationalen und Offshore-Märkten getrieben, was den Rückgang der nordamerikanischen Aktivitäten ausglich. Der Auftragsbestand des Unternehmens erreichte den höchsten Stand seit 2015, mit neuen Aufträgen in Höhe von 977 Millionen Dollar, was einem Verhältnis von 177% zwischen Aufträgen und Umsatz entspricht. NOV beschleunigte die Rückführung von Kapital an die Aktionäre, indem es 2,0 Millionen Aktien für 37 Millionen Dollar zurückkaufte und die Dividende um 50% erhöhte.
- Revenue increased 6% year-over-year to $2.22 billion
- Net income rose by $71 million to $226 million ($0.57 per share)
- Adjusted EBITDA grew 15% to $281 million, with margins reaching 12.7%
- Free cash flow increased to $350 million
- New orders of $977 million, representing a 177% book-to-bill ratio
- Backlog for capital equipment orders reached $4,331 million, up $472 million year-over-year
- Accelerated return of capital to shareholders through share repurchases and a 50% dividend increase
- Declining activity in North American market
- Energy Products and Services segment experienced a decrease in operating profit and Adjusted EBITDA
Insights
NOV's Q2 2024 results demonstrate robust financial performance and strategic positioning in the energy sector. The company reported revenue of
The company's operational efficiency is evident in its adjusted EBITDA of
NOV's financial health is further underscored by its strong cash flow generation, with cash flow from operations at
The company's book-to-bill ratio of
NOV's Q2 2024 results reflect a shifting landscape in the energy sector. The company's performance indicates a strong pivot towards international and offshore markets, effectively counterbalancing the decline in North American activity. This strategic shift is important for long-term growth, as it diversifies revenue streams and reduces dependence on any single market.
The significant increase in bookings to
However, investors should be aware of the potential risks associated with this shift. International projects often come with longer lead times and can be subject to geopolitical risks. The company's ability to maintain its improved profitability will depend on successful execution of these projects and continued cost management.
The energy sector's ongoing transition towards cleaner technologies presents both challenges and opportunities for NOV. The company's focus on delivering new technologies that drive value for customers positions it well to adapt to changing market demands. However, the pace of this transition and its impact on traditional oil and gas projects remain key factors to watch.
-
Revenue of
, an increase of$2.22 billion 6% year-over-year -
Net Income of
, and$226 million per share, up$0.57 , or$71 million per share, year-over-year$0.18 -
Adjusted EBITDA* of
, an increase of$281 million year-over-year$36 million -
Cash flow from operations of
and free cash flow* of$432 million $350 million -
Bookings of
, representing a$977 million 177% book-to-bill -
Repurchased 2.0 million shares of common stock for
, at an average price of$37 million per share$18.50
* Adjusted EBITDA and Free Cash Flow are non-GAAP measures, see “Non-GAAP Financial Measures,” “Reconciliation of Cash Flows from Operating Activities to Free Cash Flow" and “Reconciliation of Adjusted EBITDA to Net Income” below.
“NOV delivered solid results during the second quarter of 2024,” stated Clay Williams, Chairman, President, and CEO. “Our execution around delivering technologies that drive value for our customers, optimizing our cost structure and improving our working capital efficiency resulted in improved profitability and cash flow. Adjusted EBITDA margin of 12.7 percent was the highest since 2015, and free cash flow was up both sequentially and year-over-year to
“Rising adoption of NOV’s new technologies and gains in market share are driving strong growth internationally and offsetting declining activity in
“We were pleased to accelerate our return of capital to shareholders to
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
Q3 and Full Year 2024 Outlook
The Company is providing financial guidance for the third quarter of 2024 and full year 2024. 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 third quarter management expects year-over-year consolidated revenues to be flat to up in the low- single digit percent range and Adjusted EBITDA to be between
Corporate Information
NOV repurchased 2.0 million shares of common stock at an average price of
During the second quarter of 2024, NOV recorded a
As of June 30, 2024, the Company had total debt of
Significant Achievements
NOV signed a framework agreement with a major Norwegian oil and gas operator associated with the two companies’ intent to deploy NOV’s Downhole Broadband Solutions (DBS) wired drill pipe technology and services across all of the operator’s rigs in the North Sea. NOV has been supporting the operator’s offshore drilling operations utilizing DBS wired drill pipe services to transmit real-time, broadband data from sensors across the bottom hole assembly, and along the drill string on a semisubmersible rig since 2019. The data has allowed the operator to make better informed decisions resulting in improved drilling performance, optimized well placement, reduced risks, and improved production. Under the new framework agreement, the operator will begin deploying NOV’s DBS technology on additional rigs in early 2025.
NOV’s Keystone Tower Systems operation received an order to produce 300 wind towers for a major wind turbine manufacturer. On achieving this significant milestone, NOV elected to buy out the remaining minority interest owners in the business, completing the transaction during the second quarter. The acquisition of the remaining stake will allow NOV to fully integrate the operation and leverage NOV’s capabilities to accelerate the commercialization of this proprietary manufacturing technology for the construction of wind towers.
NOV secured a follow-up order for its seventh proprietary NG-20000 wind turbine installation vessel (WTIV) design and jacking system for Europe’s largest owner of installation vessels in the offshore wind sector. This order reaffirms NOV’s position as the industry standard for global offshore wind installation solutions. The NG-20000 vessel is designed to support the installation of current-generation 15 MW offshore wind turbines and foundations, as well as larger, future 20+MW turbine models.
NOV’s WellSite Services team was awarded a significant project for its iNOVaTHERM™ system in
NOV Completion Tools continued to deliver solutions that reduce non-productive time (NPT) and enhance decision-making in completions operations worldwide. NOV introduced the i-Opener™ TD-II toe initiation sleeve into
NOV deployed a bottomhole assembly (BHA) utilizing a full complement of its latest technologies to assist a producer in setting a new Bakken record for a 3-mile lateral well. The customer incorporated NOV’s Vector™ Series 55 drilling motor with an ERT™ power section, PosiTrack™ torsional vibration mitigation tool, Dual Agitator™ system for friction reduction, and ReedHycalog™ Tektonic™ drill bits in the BHA to drill the well 8 percent faster than the previous basin record.
NOV won an order to supply Bondstrand™ glass-reinforced epoxy piping for a Malaysian multinational oil and gas company’s Carbon Capture and Sequestration (CCS) platform in eastern
NOV deployed its new TerraMAX™ coiled tubing BHA for the first time in
NOV secured a multi-year contract to supply 20-in. XCalibur™ large diameter casing for a major operator in
NOV’s PosiTrack™ torsional vibration mitigation tool was introduced across various regions this quarter. This expanded deployment includes horizontal drilling applications in diverse markets such as
NOV and Seismos announced an agreement to deploy Seismos Acoustic Friction Analysis (SAFA™) globally through the Max Completions™ data platform. The patented technology only requires surface sensors to output fluid and formation data in real-time without the need for costly downhole tools. SAFA can now leverage NOV’s Max Completions platform to integrate with NOV’s digital and hardware solutions. Combined, the system cost effectively provides a single contextualized data stream and real-time insights that can improve efficiencies and outcomes of hydraulic stimulation operations, resulting in lower costs and improve wellbore productivity.
Second Quarter Earnings Conference Call
NOV will hold a conference call to discuss its second quarter 2024 results on July 26, 2024 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 Adjusted EBITDA to projected net income is not available without unreasonable effort. The actual amount of other income (expense), provision (benefit) for income taxes, equity income 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 21E of the Securities Exchange Act of 1934 and may involve risks and uncertainties. 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 |
|
Six Months Ended |
||||||||||||||||
|
|
June 30, |
|
March 31, |
|
June 30, |
||||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2024 |
|
2023 |
||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Energy Products and Services |
|
$ |
1,050 |
|
|
$ |
1,029 |
|
|
$ |
1,017 |
|
|
$ |
2,067 |
|
|
$ |
1,970 |
|
Energy Equipment |
|
|
1,204 |
|
|
|
1,117 |
|
|
|
1,178 |
|
|
|
2,382 |
|
|
|
2,169 |
|
Eliminations |
|
|
(38 |
) |
|
|
(53 |
) |
|
|
(40 |
) |
|
|
(78 |
) |
|
|
(84 |
) |
Total revenue |
|
|
2,216 |
|
|
|
2,093 |
|
|
|
2,155 |
|
|
|
4,371 |
|
|
|
4,055 |
|
Gross profit |
|
|
590 |
|
|
|
457 |
|
|
|
458 |
|
|
|
1,048 |
|
|
|
868 |
|
Gross profit % |
|
|
26.6 |
% |
|
|
21.8 |
% |
|
|
21.3 |
% |
|
|
24.0 |
% |
|
|
21.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling, general, and administrative |
|
|
277 |
|
|
|
276 |
|
|
|
296 |
|
|
|
573 |
|
|
|
561 |
|
Operating profit |
|
|
313 |
|
|
|
181 |
|
|
|
162 |
|
|
|
475 |
|
|
|
307 |
|
Interest expense, net |
|
|
(14 |
) |
|
|
(13 |
) |
|
|
(16 |
) |
|
|
(30 |
) |
|
|
(26 |
) |
Equity income in unconsolidated affiliates |
|
|
8 |
|
|
|
37 |
|
|
|
29 |
|
|
|
37 |
|
|
|
85 |
|
Other expense, net |
|
|
(14 |
) |
|
|
(29 |
) |
|
|
(10 |
) |
|
|
(24 |
) |
|
|
(45 |
) |
Income before income taxes |
|
|
293 |
|
|
|
176 |
|
|
|
165 |
|
|
|
458 |
|
|
|
321 |
|
Provision for income taxes |
|
|
70 |
|
|
|
19 |
|
|
|
44 |
|
|
|
114 |
|
|
|
39 |
|
Net income |
|
|
223 |
|
|
|
157 |
|
|
|
121 |
|
|
|
344 |
|
|
|
282 |
|
Net income (loss) attributable to noncontrolling interests |
|
|
(3 |
) |
|
|
2 |
|
|
|
2 |
|
|
|
(1 |
) |
|
|
1 |
|
Net income attributable to Company |
|
$ |
226 |
|
|
$ |
155 |
|
|
$ |
119 |
|
|
$ |
345 |
|
|
$ |
281 |
|
Per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
0.57 |
|
|
$ |
0.39 |
|
|
$ |
0.30 |
|
|
$ |
0.88 |
|
|
$ |
0.72 |
|
Diluted |
|
$ |
0.57 |
|
|
$ |
0.39 |
|
|
$ |
0.30 |
|
|
$ |
0.87 |
|
|
$ |
0.71 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
|
395 |
|
|
|
393 |
|
|
|
394 |
|
|
|
394 |
|
|
|
392 |
|
Diluted |
|
|
397 |
|
|
|
395 |
|
|
|
397 |
|
|
|
398 |
|
|
|
396 |
|
NOV INC. CONSOLIDATED BALANCE SHEETS (In millions) |
|||||||
|
|
June 30, |
|
|
December 31, |
||
|
|
2024 |
|
|
2023 |
||
ASSETS |
|
(Unaudited) |
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
827 |
|
|
$ |
816 |
Receivables, net |
|
|
1,854 |
|
|
|
1,905 |
Inventories, net |
|
|
2,157 |
|
|
|
2,151 |
Contract assets |
|
|
772 |
|
|
|
739 |
Prepaid and other current assets |
|
|
234 |
|
|
|
229 |
Total current assets |
|
|
5,844 |
|
|
|
5,840 |
|
|
|
|
|
|
||
Property, plant and equipment, net |
|
|
1,882 |
|
|
|
1,865 |
Lease right-of-use assets |
|
|
551 |
|
|
|
544 |
Goodwill and intangibles, net |
|
|
2,116 |
|
|
|
2,012 |
Other assets |
|
|
904 |
|
|
|
1,033 |
Total assets |
|
$ |
11,297 |
|
|
$ |
11,294 |
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Accounts payable |
|
$ |
809 |
|
|
$ |
904 |
Accrued liabilities |
|
|
782 |
|
|
|
870 |
Contract liabilities |
|
|
508 |
|
|
|
532 |
Current portion of lease liabilities |
|
|
99 |
|
|
|
94 |
Current portion of long-term debt |
|
|
24 |
|
|
|
13 |
Accrued income taxes |
|
|
20 |
|
|
|
22 |
Total current liabilities |
|
|
2,242 |
|
|
|
2,435 |
|
|
|
|
|
|
||
Long-term debt |
|
|
1,724 |
|
|
|
1,712 |
Lease liabilities |
|
|
553 |
|
|
|
558 |
Other liabilities |
|
|
346 |
|
|
|
347 |
Total liabilities |
|
|
4,865 |
|
|
|
5,052 |
|
|
|
|
|
|
||
Total stockholders’ equity |
|
|
6,432 |
|
|
|
6,242 |
Total liabilities and stockholders’ equity |
|
$ |
11,297 |
|
|
$ |
11,294 |
NOV INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In millions) |
||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||
|
|
June 30, |
|
June 30, |
||||||||
|
|
2024 |
|
2024 |
|
2023 |
||||||
Cash flows from operating activities: |
|
|
|
|
|
|
||||||
Net income |
|
$ |
223 |
|
|
$ |
344 |
|
|
$ |
282 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
86 |
|
|
|
169 |
|
|
|
148 |
|
Working capital, net |
|
|
89 |
|
|
|
(222 |
) |
|
|
(673 |
) |
Other operating items, net |
|
|
34 |
|
|
|
63 |
|
|
|
(31 |
) |
Net cash provided by (used in) operating activities |
|
|
432 |
|
|
|
354 |
|
|
|
(274 |
) |
|
|
|
|
|
|
|
||||||
Cash flows from investing activities: |
|
|
|
|
|
|
||||||
Purchases of property, plant and equipment |
|
|
(82 |
) |
|
|
(151 |
) |
|
|
(133 |
) |
Business acquisitions, net of cash acquired |
|
|
(9 |
) |
|
|
(252 |
) |
|
|
— |
|
Business divestitures, net of cash disposed |
|
|
176 |
|
|
|
176 |
|
|
|
— |
|
Other |
|
|
— |
|
|
|
1 |
|
|
|
5 |
|
Net cash provided by (used in) investing activities |
|
|
85 |
|
|
|
(226 |
) |
|
|
(128 |
) |
|
|
|
|
|
|
|
||||||
Cash flows from financing activities: |
|
|
|
|
|
|
||||||
Borrowings against lines of credit and other debt |
|
|
86 |
|
|
|
419 |
|
|
|
2 |
|
Payments against lines of credit and other debt |
|
|
(172 |
) |
|
|
(422 |
) |
|
|
(5 |
) |
Cash dividends paid |
|
|
(30 |
) |
|
|
(50 |
) |
|
|
(40 |
) |
Share repurchases |
|
|
(37 |
) |
|
|
(37 |
) |
|
|
— |
|
Other |
|
|
(3 |
) |
|
|
(23 |
) |
|
|
(30 |
) |
Net cash used in financing activities |
|
|
(156 |
) |
|
|
(113 |
) |
|
|
(73 |
) |
Effect of exchange rates on cash |
|
|
(2 |
) |
|
|
(4 |
) |
|
|
(2 |
) |
Increase (decrease) in cash and cash equivalents |
|
|
359 |
|
|
|
11 |
|
|
|
(477 |
) |
Cash and cash equivalents, beginning of period |
|
|
468 |
|
|
|
816 |
|
|
|
1,069 |
|
Cash and cash equivalents, end of period |
|
$ |
827 |
|
|
$ |
827 |
|
|
$ |
592 |
|
NOV INC. |
RECONCILIATION OF CASH FLOWS FROM OPERATING ACTIVITIES TO FREE CASH FLOW (Unaudited) |
(In millions)
|
Presented below is a reconciliation of cash flow from operating activities to “free cash flow”. The Company defines free cash flow as cash flow from operating activities less purchases of property, plant and equipment, or “capital expenditures”. 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 is not intended to replace GAAP financial measures. |
|
|
Three Months Ended |
|
Six Months Ended |
||||||||
|
|
June 30, |
|
June 30, |
||||||||
|
|
2024 |
|
2024 |
|
2023 |
||||||
|
|
|
|
|
|
|
|
|
|
|||
Total cash flows provided by (used in) operating activities |
|
$ |
432 |
|
|
$ |
354 |
|
|
$ |
(274 |
) |
Capital expenditures |
|
|
(82 |
) |
|
|
(151 |
) |
|
|
(133 |
) |
Free cash flow |
|
$ |
350 |
|
|
$ |
203 |
|
|
$ |
(407 |
) |
NOV INC. |
RECONCILIATION OF ADJUSTED EBITDA TO NET INCOME (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 |
|
Six Months Ended |
||||||||||||||||
|
|
June 30, |
|
March 31, |
|
June 30, |
||||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2024 |
|
2023 |
||||||||||
Operating profit: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
128 |
|
|
$ |
156 |
|
|
$ |
121 |
|
|
$ |
249 |
|
|
$ |
268 |
|
Energy Equipment |
|
|
232 |
|
|
|
81 |
|
|
|
95 |
|
|
|
327 |
|
|
|
152 |
|
Eliminations and corporate costs |
|
|
(47 |
) |
|
|
(56 |
) |
|
|
(54 |
) |
|
|
(101 |
) |
|
|
(113 |
) |
Total operating profit |
|
$ |
313 |
|
|
$ |
181 |
|
|
$ |
162 |
|
|
$ |
475 |
|
|
$ |
307 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit %: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
|
12.2 |
% |
|
|
15.2 |
% |
|
|
11.9 |
% |
|
|
12.0 |
% |
|
|
13.6 |
% |
Energy Equipment |
|
|
19.3 |
% |
|
|
7.3 |
% |
|
|
8.1 |
% |
|
|
13.7 |
% |
|
|
7.0 |
% |
Eliminations and corporate costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total operating profit % |
|
|
14.1 |
% |
|
|
8.6 |
% |
|
|
7.5 |
% |
|
|
10.9 |
% |
|
|
7.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other items, net: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
1 |
|
|
$ |
(1 |
) |
|
$ |
— |
|
|
$ |
1 |
|
|
$ |
(1 |
) |
Energy Equipment |
|
|
(119 |
) |
|
|
(7 |
) |
|
|
(4 |
) |
|
|
(123 |
) |
|
|
(11 |
) |
Corporate |
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
Total other items |
|
$ |
(118 |
) |
|
$ |
(7 |
) |
|
$ |
(3 |
) |
|
$ |
(121 |
) |
|
$ |
(11 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Gain)/loss on sales of fixed assets: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(1 |
) |
|
$ |
(1 |
) |
|
$ |
(3 |
) |
Energy Equipment |
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
|
|
— |
|
|
|
(3 |
) |
Corporate |
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Total (gain)/loss on sales of fixed assets |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(1 |
) |
|
$ |
(1 |
) |
|
$ |
(4 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation & amortization: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
55 |
|
|
$ |
43 |
|
|
$ |
54 |
|
|
$ |
109 |
|
|
$ |
88 |
|
Energy Equipment |
|
|
29 |
|
|
|
26 |
|
|
|
28 |
|
|
|
57 |
|
|
|
55 |
|
Corporate |
|
|
2 |
|
|
|
2 |
|
|
|
1 |
|
|
|
3 |
|
|
|
5 |
|
Total depreciation & amortization |
|
$ |
86 |
|
|
$ |
71 |
|
|
$ |
83 |
|
|
$ |
169 |
|
|
$ |
148 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
$ |
184 |
|
|
$ |
198 |
|
|
$ |
174 |
|
|
$ |
358 |
|
|
$ |
352 |
|
Energy Equipment |
|
|
142 |
|
|
|
99 |
|
|
|
119 |
|
|
|
261 |
|
|
|
193 |
|
Eliminations and corporate costs |
|
|
(45 |
) |
|
|
(52 |
) |
|
|
(52 |
) |
|
|
(97 |
) |
|
|
(105 |
) |
Total Adjusted EBITDA |
|
$ |
281 |
|
|
$ |
245 |
|
|
$ |
241 |
|
|
$ |
522 |
|
|
$ |
440 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA %: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy Products and Services |
|
|
17.5 |
% |
|
|
19.2 |
% |
|
|
17.1 |
% |
|
|
17.3 |
% |
|
|
17.9 |
% |
Energy Equipment |
|
|
11.8 |
% |
|
|
8.9 |
% |
|
|
10.1 |
% |
|
|
11.0 |
% |
|
|
8.9 |
% |
Corporate |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total Adjusted EBITDA % |
|
|
12.7 |
% |
|
|
11.7 |
% |
|
|
11.2 |
% |
|
|
11.9 |
% |
|
|
10.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reconciliation of Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP net income attributable to Company |
|
$ |
226 |
|
|
$ |
155 |
|
|
$ |
119 |
|
|
$ |
345 |
|
|
$ |
281 |
|
Noncontrolling interests |
|
|
(3 |
) |
|
|
2 |
|
|
|
2 |
|
|
|
(1 |
) |
|
|
1 |
|
Provision for income taxes |
|
|
70 |
|
|
|
19 |
|
|
|
44 |
|
|
|
114 |
|
|
|
39 |
|
Interest expense |
|
|
22 |
|
|
|
21 |
|
|
|
24 |
|
|
|
46 |
|
|
|
42 |
|
Interest income |
|
|
(8 |
) |
|
|
(8 |
) |
|
|
(8 |
) |
|
|
(16 |
) |
|
|
(16 |
) |
Equity income in unconsolidated affiliates |
|
|
(8 |
) |
|
|
(37 |
) |
|
|
(29 |
) |
|
|
(37 |
) |
|
|
(85 |
) |
Other expense, net |
|
|
14 |
|
|
|
29 |
|
|
|
10 |
|
|
|
24 |
|
|
|
45 |
|
(Gain)/loss on sales of fixed assets |
|
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(4 |
) |
Depreciation and amortization |
|
|
86 |
|
|
|
71 |
|
|
|
83 |
|
|
|
169 |
|
|
|
148 |
|
Other items, net |
|
|
(118 |
) |
|
|
(7 |
) |
|
|
(3 |
) |
|
|
(121 |
) |
|
|
(11 |
) |
Total Adjusted EBITDA |
|
$ |
281 |
|
|
$ |
245 |
|
|
$ |
241 |
|
|
$ |
522 |
|
|
$ |
440 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240725144072/en/
Amie D'Ambrosio
Director, Investor Relations
(713) 375-3826
Amie.DAmbrosio@nov.com
Source: NOV Inc.
FAQ
What were NOV's Q2 2024 revenue and net income?
How much free cash flow did NOV generate in Q2 2024?
What was NOV's book-to-bill ratio in Q2 2024?