NOV Reports Second Quarter 2024 Results
-
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.