NOV Reports Third Quarter 2025 Results and Appointment of Jose Bayardo to Board of Directors
NOV (NYSE: NOV) reported Q3 2025 results: revenue $2.18B (down 1% YoY), net income $42M (-68% YoY, $0.11/share), and Adjusted EBITDA $258M (-10% YoY; 11.9% margin).
Bookings were $951M for a 141% book-to-bill; Energy Equipment backlog totaled $4.56B. Cash flow from operations was $352M and free cash flow $245M. The company returned $108M to shareholders and held $1.21B cash with $1.73B debt. Q4 guidance: revenues down 5–7% YoY and Adjusted EBITDA of $230–$260M.
NOV (NYSE: NOV) ha riportato i risultati del terzo trimestre 2025: ricavi 2,18 miliardi di dollari (in calo del 1% su base annua), utile netto 42 milioni di dollari (-68% YoY, 0,11 $ per azione), e EBITDA rettificato 258 milioni di dollari (-10% YoY; margine 11,9%).
Le ordini sono stati 951 milioni di dollari per un book-to-bill di 141%; l backlog di Equipment Energetico ammontava a 4,56 miliardi di dollari. Il flusso di cassa dalle attività operative è stato 352 milioni di dollari e il flusso di cassa libero 245 milioni di dollari. L'azienda ha restituito 108 milioni di dollari agli azionisti e deteneva 1,21 miliardo di dollari in contanti con 1,73 miliardo di dollari di debito. Previsioni per il Q4: ricavi in calo tra 5–7% su base annua e EBITDA rettificato compreso tra 230–260 milioni di dollari.
NOV (NYSE: NOV) informó resultados del tercer trimestre de 2025: ingresos 2.18 mil millones de dólares (caída del 1% interanual), utilidad neta 42 millones de dólares (-68% interanual, 0,11$/acción), y EBITDA ajustado 258 millones de dólares (-10% interanual; margen del 11,9%).
Las órdenes fueron 951 millones de dólares para un book-to-bill de 141%; el backlog de Equipment Energy (Energy Equipment) totalizó 4.56 mil millones de dólares. El flujo de caja operativo fue 352 millones de dólares y el flujo de caja libre 245 millones de dólares. La compañía devolvió 108 millones de dólares a los accionistas y sostuvo 1.21 mil millones de dólares en efectivo con 1.73 mil millones de dólares de deuda. Guía para el Q4: ingresos planean caer entre 5–7% interanual y EBITDA ajustado entre 230–260 millones de dólares.
NOV (NYSE: NOV)는 2025년 3분기 실적을 발표했습니다: 매출 218억 달러 (전년비 -1%), 순이익 4,200만 달러 (전년비 -68%, 주당 0.11달러), 그리고 조정된 EBITDA 2.58억 달러 (전년비 -10%; 마진 11.9%).
주문은 95.1억 달러로 book-to-bill 141%; Energy Equipment의 백로그는 총 45.6억 달러였다. 영업현금흐름은 35.2억 달러, 자유현금흐름은 24.5억 달러였다. 회사는 주주에게 10.8억 달러를 환원했고 현금 121억 달러를 보유했으며 빚은 173억 달러였다. Q4 가이던스: 매출은 전년비 5–7% 감소하고 조정된 EBITDA는 230–260백만 달러 사이가 될 것으로 예상됩니다.
NOV (NYSE: NOV) a publié les résultats du T3 2025 : chiffre d'affaires 2,18 milliards de dollars (en baisse de 1% sur un an), bénéfice net 42 millions de dollars (-68% YoY, 0,11 $/action), et EBITDA ajusté 258 millions de dollars (-10% YoY; marge de 11,9%).
Les commandes étaient 951 millions de dollars pour un book-to-bill de 141%; le backlog Energy Equipment s'élevait à 4,56 milliards de dollars. Le flux de trésorerie opérationnel était 352 millions de dollars et le flux de trésorerie libre 245 millions de dollars. L'entreprise a retourné 108 millions de dollars aux actionnaires et détenait 1,21 milliard de dollars en cash avec 1,73 milliard de dollars de dette. Prévisions T4 : les revenus devraient diminuer de 5–7% sur un an et l'EBITDA ajusté serait entre 230–260 millions de dollars.
NOV (NYSE: NOV) berichtete die Ergebnisse Q3 2025: Umsatz 2,18 Milliarden USD (um 1% YoY gesunken), Nettogewinn 42 Millionen USD (-68% YoY, 0,11 USD/Aktie) und angepasstes EBITDA 258 Millionen USD (-10% YoY; Marge 11,9%).
Aufträge betrugen 951 Millionen USD für eine Bookings-to-Bill von 141%; Energy Equipment-Backlog belief sich auf 4,56 Milliarden USD. Operativer Cashflow 352 Millionen USD und freier Cashflow 245 Millionen USD. Das Unternehmen hat 108 Millionen USD an Aktionäre zurückgezahlt und hielt 1,21 Milliarden USD Cash mit 1,73 Milliarden USD Schulden. Q4-Ausblick: Umsätze voraussichtlich um 5–7% YoY sinken und angepasste EBITDA zwischen 230–260 Millionen USD.
شركة NOV (NYSE: NOV) أعلنت عن نتائج الربع الثالث 2025: الإيرادات 2.18 مليار دولار (انخفاض 1% على أساس سنوي)، صافي الدخل 42 مليون دولار (-68% على أساس سنوي، 0.11 دولار/السهم)، و EBITDA المعدل 258 مليون دولار (-10% على أساس سنوي؛ الهامش 11.9%).
تم تسجيل طلبات بقيمة 951 مليون دولار لــ book-to-bill 141%؛ بلغ رصيد الأعمال المتأخرة لمعدات الطاقة 4.56 مليار دولار. كان التدفق النقدي من العمليات 352 مليون دولار والتدفق النقدي الحر 245 مليون دولار. عادت الشركة 108 ملايين دولار للمساهمين واحتفظت بــ 1.21 مليار دولار نقداً مع 1.73 مليار دولار ديون. التوجيه للربع الرابع: الإيرادات انخفاض 5–7% على أساس سنوي و EBITDA المعدل بين 230–260 مليون دولار.
诺沃(NOV) 公布了2025年第三季度业绩:营收218亿美元(同比下降1%),净利润4200万美元(同比-68%,每股0.11美元),以及经调整的EBITDA 2.58亿美元(同比-10%;利润率11.9%)。
订单为9.51亿美元,实现账单对账率(book-to-bill)141%;能源设备背靠 backlog 总计45.6亿美元。经营活动现金流为3.52亿美元,自由现金流为2.45亿美元。公司向股东回购资金1.08亿美元,持有现金12.1亿美元,负债为17.3亿美元。第四季度指引:收入将同比下降5–7%,经调整EBITDA在2.30–2.60亿美元之间。
- Bookings $951M; book-to-bill 141%
- Free cash flow $245M in Q3 2025
- Energy Equipment backlog $4.56B
- Adjusted EBITDA margin 11.9% (Q3 2025)
- Net income down 68% to $42M
- Operating profit down 45% to $107M
- Q4 2025 revenue guidance down 5–7% YoY
- Recorded $65M of Other Items (write-downs, severance)
Insights
NOV shows resilient cash generation and bookings despite sharply lower GAAP profits; mixed near-term signal for stakeholders.
NOV reported
Key financial trade-offs are clear: GAAP profitability weakened materially, driven by
Commercial momentum in offshore equipment contrasts with softer drilling and industrial demand, yielding a mixed operational picture.
Energy Equipment sales rose
Operational risk centers on timing of infrastructure projects and inflationary impacts on margin. Track backlog conversion rates, execution on offshore production awards (MEG, risers, automation upgrades), and the Q4 revenue/Adjusted EBITDA guidance over the next quarter to assess whether backlog and bookings translate to sustainable margin recovery within the next 3–12 months.
- Bookings of
$951 million , representing a book-to-bill of141% - Revenues of
$2.18 billion - Net Income of
$42 million , or$0.11 per share - Adjusted EBITDA* of
$258 million - Cash flow from operations of
$352 million and free cash flow* of$245 million - Returned
$108 million of capital to shareholders through share repurchases and dividends
*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.
HOUSTON, Oct. 27, 2025 (GLOBE NEWSWIRE) -- NOV Inc. (NYSE: NOV) today reported third quarter 2025 revenues of
“NOV's operational performance improved sequentially in the third quarter,” stated Clay Williams, Chairman and CEO. “Strong execution on our offshore production backlog, disciplined cost control efforts, and continued efficiency improvements helped NOV maintain steady revenue and margins sequentially despite lower activity in energy and industrial markets. These efforts, combined with improved working capital management, drove robust free cash flow of
“Demand for NOV’s production equipment remains strong as the offshore upcycle gains momentum and global natural gas development expands. Bookings more than doubled sequentially, resulting in a book-to-bill ratio of
“While near-term industry fundamentals remain challenged, and inflationary pressures are prompting reassessments of both energy and industrial projects, the breadth and resilience of NOV’s portfolio continue to underpin our performance. We are encouraged by the resurgence in offshore investment and the emergence of unconventional development in new regions as these trends will rely on NOV’s differentiated tools and technologies.
“Our longstanding commitment to technology leadership and our diverse portfolio provide strength through cycles and opportunities for growth. Along with ongoing actions to improve our cost structure and better leverage our global platform, NOV is positioned to increase profitability, generate strong cash flow, and unlock long-term shareholder value.”
As part of its long-term succession plan, the Company also announced that its board of directors (the “Board”) had increased its size by one and appointed Jose Bayardo, President and Chief Operating Officer, to the Board. Mr. Bayardo served as Senior Vice President and Chief Financial Officer since joining the Company in 2015, until his promotion to his current position earlier this year. Mr. Bayardo holds a Bachelor of Science in Chemical Engineering from the University of Texas at Austin, a Master of Engineering Management and Master of Business Administration from Northwestern University.
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
Q4 2025 Outlook
The Company is providing financial guidance for the fourth quarter of 2025, which constitutes “forward-looking statements” as described further below under “Cautionary Note Regarding Forward-Looking Statements.”
For the fourth quarter of 2025 management expects year-over-year consolidated revenues to decline between five to seven percent with Adjusted EBITDA expected to be between
Corporate Information
NOV repurchased approximately 6.2 million shares of common stock for
During the third quarter of 2025, NOV recorded
As of September 30, 2025, the Company had total debt of
Significant Achievements
NOV secured a contract to supply a monoethylene glycol (MEG) reclamation system for operation in the Black Sea with a national oil and gas company. The system will be integrated into the production facilities of a newbuild FPSO under construction in Asia by a leading EPC contractor. This award follows a series of recent project wins supporting natural gas developments across the Middle East, Eastern Mediterranean, and Black Sea regions.
NOV’s success with offshore drilling automation continues to expand. A deepwater floater operating offshore Guyana with NOV’s latest NOVOS™ and Multi Machine Control (MMC) automation systems achieved more than
NOV’s ATOM™ RTX robotic technology was deployed on a land rig in the Permian Basin, marking the first installation of this system in the U.S. land market. Building on proven results from offshore operations as well as more than a year of operations onshore Canada, the system enhances safety by reducing manual work in the red zone while maintaining high levels of consistency and drilling performance. Results show improved connection and tripping efficiency, supporting faster and more predictable well delivery.
NOV secured several orders for flexible riser and flowline systems supporting deepwater production projects in the Black Sea, Guyana, and Brazil. The awards include a second contract for NOV’s Active Heated flexible riser system, which combines flexible pipe and heating technology to address flow assurance challenges in deepwater environments.
NOV secured a second order for its APL™ Submerged Swivel and Yoke (SSY) system to support a floating LNG (FLNG) project in the San Matías Gulf, Argentina. The project will allow LNG exports from a consortium of regional gas producers. An innovative offshore system, the APL SSY system enables safe mooring of an FLNG vessel and continuous gas transfer through a subsea pipeline while reducing topside infrastructure and project complexity.
NOV was selected to supply double-wall fiberglass-reinforced plastic fuel storage tanks for a major financial institution’s data center expansion in the Northeast United States. The project includes two 40,000-gallon tanks that will provide additional backup fuel capacity to support growing data storage and power resiliency requirements.
NOV supported drilling and completion of the first tight gas unconventional well drilled by an international operator in Bahrain with a suite of downhole drilling and completions technologies. Vector™ drilling motors with ERT™ power sections were used to drill multiple hole sections while a 7-inch by 9⅝-inch GSP liner hanger with a 7-inch PureFlow™ stage cementing tool was used to install and cement the intermediate liner string.
NOV secured an award to deploy its Max™ Platform technology stack in support of a next-generation remote operating center for a major U.S. operator. The implementation advances a “managed-by-exception” model designed to increase efficiency and performance across drilling operations. Powered by Max Platform Services and Max Drilling technology, the edge-to-cloud system leverages real-time data, smart alarms, and AI-driven insights to streamline oversight and focus expertise where it creates the most value.
NOV secured two major wireline intervention package orders in the Middle East. The awards include projects for an international service company operating offshore Qatar and a project supporting Abu Dhabi onshore development, and encompass crane winch trucks, masts, wireline pressure control equipment, and control modules, among other intervention equipment.
NOV achieved record drilling performance in Weld County, Colorado, where an integrated downhole assembly reached total depth in a single 19,000-ft run in the Wattenberg Field. The system combined a ReedHycalog™ TKC59 Tektonic™ drill bit, a DAYTONA 25 motor, and the new Agitator™ Rage tool, NOV’s most powerful friction reduction tool to date. Designed to harness higher downhole pressures, the Agitator Rage tool leverages high-specification rig capabilities to produce greater friction reduction energy for drilling longer, more consistent laterals in the most demanding environments.
NOV ReedHycalog’s 8½-inch RH63-A1 Pegasus™ drill bit delivered record performance for an operator drilling in Devonian-age formations in the Central Basin Platform of the Permian Basin. These deep, hard formations are known for challenging drilling conditions, where bit durability and efficiency are critical. The dual-diameter bit design eliminated multiple trips and achieved a
Third Quarter Earnings Conference Call
NOV will hold a conference call to discuss its third quarter 2025 results on October 28, 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 and efficiently produce abundant energy while minimizing environmental impact. 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 Note Regarding Forward-Looking Statements
This document contains, or has incorporated by reference, statements that are not historical facts, including estimates, projections, and statements relating to our business plans, objectives, and expected operating results that are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements often contain words such as “may,” “can,” “likely,” “believe,” “plan,” “predict,” “potential,” “will,” “intend,” “think,” “should,” “expect,” “anticipate,” “estimate,” “forecast,” “expectation,” “goal,” “outlook,” “projected,” “projections,” “target,” and other similar words, although some such statements are expressed differently. Other oral or written statements we release to the public may also contain forward-looking statements. Forward-looking statements involve risk and uncertainties and reflect our best judgment based on current information. You should be aware that our actual results could differ materially from results anticipated in such forward-looking statements due to a number of factors, including but not limited to changes in oil and gas prices, customer demand for our products, potential catastrophic events related to our operations, protection of intellectual property rights, compliance with laws, and worldwide economic activity, including matters related to recent Russian sanctions and changes in U.S. trade policies, including the imposition of tariffs and retaliatory tariffs and their related impacts on the economy. Given these uncertainties, current or prospective investors are cautioned not to place undue reliance on any such forward-looking statements. We undertake no obligation to update any such factors or forward-looking statements to reflect future events or developments. You should also consider carefully the statements under “Risk Factors,” as disclosed in our most recent Annual Report on Form 10-K, as updated in Part II, Item 1A of our most recent Quarterly Report on Form 10-Q, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our most recent Annual Report on Form 10-K, which address additional factors that could cause our actual results to differ from those set forth in such forward-looking statements, as well as additional disclosures we make in our press releases and other securities filings. We also suggest that you listen to our quarterly earnings release conference calls with financial analysts.
Certain prior period amounts have been reclassified in this press release to be consistent with current period presentation.
CONTACT:
Amie D'Ambrosio
Director, Investor Relations
(713) 375-3826
Amie.DAmbrosio@nov.com
| NOV INC. | |||||||||||||||||||
| CONSOLIDATED STATEMENTS OF INCOME (Unaudited) | |||||||||||||||||||
| (In millions, except per share data) | |||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| September 30, | June 30, | September 30, | |||||||||||||||||
| 2025 | 2024 | 2025 | 2025 | 2024 | |||||||||||||||
| Revenue: | |||||||||||||||||||
| Energy Products and Services | $ | 971 | $ | 1,003 | $ | 1,025 | $ | 2,988 | $ | 3,070 | |||||||||
| Energy Equipment | 1,247 | 1,219 | 1,207 | 3,600 | 3,601 | ||||||||||||||
| Eliminations | (42 | ) | (31 | ) | (44 | ) | (121 | ) | (109 | ) | |||||||||
| Total revenue | 2,176 | 2,191 | 2,188 | 6,467 | 6,562 | ||||||||||||||
| Gross profit | 412 | 469 | 446 | 1,305 | 1,517 | ||||||||||||||
| Gross profit % | 18.9 | % | 21.4 | % | 20.4 | % | 20.2 | % | 23.1 | % | |||||||||
| Selling, general, and administrative | 305 | 275 | 303 | 903 | 848 | ||||||||||||||
| Operating profit | 107 | 194 | 143 | 402 | 669 | ||||||||||||||
| Interest expense, net | (11 | ) | (10 | ) | (12 | ) | (34 | ) | (40 | ) | |||||||||
| Equity income (loss) in unconsolidated affiliates | (11 | ) | — | 1 | (10 | ) | 37 | ||||||||||||
| Other expense, net | (12 | ) | (10 | ) | (17 | ) | (49 | ) | (34 | ) | |||||||||
| Income before income taxes | 73 | 174 | 115 | 309 | 632 | ||||||||||||||
| Provision for income taxes | 29 | 44 | 1 | 77 | 158 | ||||||||||||||
| Net income | 44 | 130 | 114 | 232 | 474 | ||||||||||||||
| Net income (loss) attributable to noncontrolling interests | 2 | — | 6 | 9 | (1 | ) | |||||||||||||
| Net income attributable to Company | $ | 42 | $ | 130 | $ | 108 | $ | 223 | $ | 475 | |||||||||
| Per share data: | |||||||||||||||||||
| Basic | $ | 0.11 | $ | 0.33 | $ | 0.29 | $ | 0.59 | $ | 1.21 | |||||||||
| Diluted | $ | 0.11 | $ | 0.33 | $ | 0.29 | $ | 0.59 | $ | 1.20 | |||||||||
| Weighted average shares outstanding: | |||||||||||||||||||
| Basic | 370 | 392 | 375 | 375 | 394 | ||||||||||||||
| Diluted | 371 | 395 | 376 | 377 | 397 | ||||||||||||||
| NOV INC. | ||||||
| CONSOLIDATED BALANCE SHEETS | ||||||
| (In millions) | ||||||
| September 30, | December 31, | |||||
| 2025 | 2024 | |||||
| ASSETS | (Unaudited) | |||||
| Current assets: | ||||||
| Cash and cash equivalents | $ | 1,207 | $ | 1,230 | ||
| Receivables, net | 1,871 | 1,819 | ||||
| Inventories, net | 1,886 | 1,932 | ||||
| Contract assets | 576 | 577 | ||||
| Prepaid and other current assets | 222 | 212 | ||||
| Total current assets | 5,762 | 5,770 | ||||
| Property, plant and equipment, net | 2,025 | 1,922 | ||||
| Lease right-of-use assets | 532 | 549 | ||||
| Goodwill and intangibles, net | 2,089 | 2,138 | ||||
| Other assets | 930 | 982 | ||||
| Total assets | $ | 11,338 | $ | 11,361 | ||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||
| Current liabilities: | ||||||
| Accounts payable | $ | 798 | $ | 837 | ||
| Accrued liabilities | 760 | 861 | ||||
| Contract liabilities | 564 | 492 | ||||
| Current portion of lease liabilities | 101 | 102 | ||||
| Current portion of long-term debt | 34 | 37 | ||||
| Accrued income taxes | 7 | 18 | ||||
| Total current liabilities | 2,264 | 2,347 | ||||
| Long-term debt | 1,692 | 1,703 | ||||
| Lease liabilities | 528 | 544 | ||||
| Other liabilities | 342 | 339 | ||||
| Total liabilities | 4,826 | 4,933 | ||||
| Total stockholders’ equity | 6,512 | 6,428 | ||||
| Total liabilities and stockholders’ equity | $ | 11,338 | $ | 11,361 | ||
| NOV INC. | |||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | |||||||||||
| (In millions) | |||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||
| September 30, | September 30, | ||||||||||
| 2025 | 2025 | 2024 | |||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ | 44 | $ | 232 | $ | 474 | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization | 89 | 265 | 255 | ||||||||
| Working capital, net | 120 | (15 | ) | (89 | ) | ||||||
| Other operating items, net | 99 | 196 | 73 | ||||||||
| Net cash provided by operating activities | 352 | 678 | 713 | ||||||||
| Cash flows from investing activities: | |||||||||||
| Purchases of property, plant and equipment | (107 | ) | (274 | ) | (233 | ) | |||||
| Business acquisitions, net of cash acquired | — | — | (252 | ) | |||||||
| Business divestitures, net of cash disposed | — | — | 176 | ||||||||
| Other | 3 | 8 | 1 | ||||||||
| Net cash used in investing activities | (104 | ) | (266 | ) | (308 | ) | |||||
| Cash flows from financing activities: | |||||||||||
| Borrowings against lines of credit and other debt | 2 | 2 | 419 | ||||||||
| Payments against lines of credit and other debt | (4 | ) | (17 | ) | (422 | ) | |||||
| Cash dividends paid | (28 | ) | (163 | ) | (79 | ) | |||||
| Share repurchases | (80 | ) | (230 | ) | (117 | ) | |||||
| Other | (8 | ) | (43 | ) | (36 | ) | |||||
| Net cash used in financing activities | (118 | ) | (451 | ) | (235 | ) | |||||
| Effect of exchange rates on cash | (3 | ) | 16 | (1 | ) | ||||||
| Increase (decrease) in cash and cash equivalents | 127 | (23 | ) | 169 | |||||||
| Cash and cash equivalents, beginning of period | 1,080 | 1,230 | 816 | ||||||||
| Cash and cash equivalents, end of period | $ | 1,207 | $ | 1,207 | $ | 985 | |||||
| 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 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” 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 | Nine Months Ended | ||||||||||
| September 30, | September 30, | ||||||||||
| 2025 | 2025 | 2024 | |||||||||
| Total cash flows provided by operating activities | $ | 352 | $ | 678 | $ | 713 | |||||
| Capital expenditures | (107 | ) | (274 | ) | (233 | ) | |||||
| Free Cash Flow | $ | 245 | $ | 404 | $ | 480 | |||||
| Business acquisitions, net of cash acquired | — | — | (252 | ) | |||||||
| Business divestitures, net of cash disposed | — | — | 176 | ||||||||
| Excess Free Cash Flow | $ | 245 | $ | 404 | $ | 404 | |||||
| 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 | Nine Months Ended | ||||||||||||||||||
| September 30, | June 30, | September 30, | |||||||||||||||||
| 2025 | 2024 | 2025 | 2025 | 2024 | |||||||||||||||
| Operating profit: | |||||||||||||||||||
| Energy Products and Services | $ | 38 | $ | 114 | $ | 83 | $ | 204 | $ | 363 | |||||||||
| Energy Equipment | 130 | 129 | 122 | 386 | 456 | ||||||||||||||
| Eliminations and corporate costs | (61 | ) | (49 | ) | (62 | ) | (188 | ) | (150 | ) | |||||||||
| Total operating profit | $ | 107 | $ | 194 | $ | 143 | $ | 402 | $ | 669 | |||||||||
| Operating profit %: | |||||||||||||||||||
| Energy Products and Services | 3.9 | % | 11.4 | % | 8.1 | % | 6.8 | % | 11.8 | % | |||||||||
| Energy Equipment | 10.4 | % | 10.6 | % | 10.1 | % | 10.7 | % | 12.7 | % | |||||||||
| Eliminations and corporate costs | — | — | — | — | — | ||||||||||||||
| Total operating profit % | 4.9 | % | 8.9 | % | 6.5 | % | 6.2 | % | 10.2 | % | |||||||||
| Other items, net: | |||||||||||||||||||
| Energy Products and Services | $ | 41 | $ | 3 | $ | 6 | $ | 52 | $ | 4 | |||||||||
| Energy Equipment | 21 | 1 | 9 | 33 | (122 | ) | |||||||||||||
| Corporate | 3 | 1 | 4 | 12 | 2 | ||||||||||||||
| Total other items | $ | 65 | $ | 5 | $ | 19 | $ | 97 | $ | (116 | ) | ||||||||
| (Gain) loss on sales of fixed assets: | |||||||||||||||||||
| Energy Products and Services | $ | (2 | ) | $ | 1 | $ | — | $ | (4 | ) | $ | — | |||||||
| Energy Equipment | (1 | ) | — | (1 | ) | (2 | ) | — | |||||||||||
| Corporate | — | — | 4 | 4 | — | ||||||||||||||
| Total (gain) loss on sales of fixed assets | $ | (3 | ) | $ | 1 | $ | 3 | $ | (2 | ) | $ | — | |||||||
| Depreciation & amortization: | |||||||||||||||||||
| Energy Products and Services | $ | 58 | $ | 54 | $ | 57 | $ | 174 | $ | 163 | |||||||||
| Energy Equipment | 30 | 29 | 28 | 86 | 86 | ||||||||||||||
| Corporate | 1 | 3 | 2 | 5 | 6 | ||||||||||||||
| Total depreciation & amortization | $ | 89 | $ | 86 | $ | 87 | $ | 265 | $ | 255 | |||||||||
| Adjusted EBITDA: | |||||||||||||||||||
| Energy Products and Services | $ | 135 | $ | 172 | $ | 146 | $ | 426 | $ | 530 | |||||||||
| Energy Equipment | 180 | 159 | 158 | 503 | 420 | ||||||||||||||
| Eliminations and corporate costs | (57 | ) | (45 | ) | (52 | ) | (167 | ) | (142 | ) | |||||||||
| Total Adjusted EBITDA | $ | 258 | $ | 286 | $ | 252 | $ | 762 | $ | 808 | |||||||||
| Adjusted EBITDA %: | |||||||||||||||||||
| Energy Products and Services | 13.9 | % | 17.1 | % | 14.2 | % | 14.3 | % | 17.3 | % | |||||||||
| Energy Equipment | 14.4 | % | 13.0 | % | 13.1 | % | 14.0 | % | 11.7 | % | |||||||||
| Eliminations and corporate costs | — | — | — | — | — | ||||||||||||||
| Total Adjusted EBITDA % | 11.9 | % | 13.1 | % | 11.5 | % | 11.8 | % | 12.3 | % | |||||||||
| Reconciliation of Adjusted EBITDA: | |||||||||||||||||||
| GAAP net income attributable to Company | $ | 42 | $ | 130 | $ | 108 | $ | 223 | $ | 475 | |||||||||
| Noncontrolling interests | 2 | — | 6 | 9 | (1 | ) | |||||||||||||
| Provision for income taxes | 29 | 44 | 1 | 77 | 158 | ||||||||||||||
| Interest and financial costs | 22 | 21 | 22 | 66 | 67 | ||||||||||||||
| Interest income | (11 | ) | (11 | ) | (10 | ) | (32 | ) | (27 | ) | |||||||||
| Equity (income) loss in unconsolidated affiliates | 11 | — | (1 | ) | 10 | (37 | ) | ||||||||||||
| Other expense, net | 12 | 10 | 17 | 49 | 34 | ||||||||||||||
| (Gain) loss on sales of fixed assets | (3 | ) | 1 | 3 | (2 | ) | — | ||||||||||||
| Depreciation and amortization | 89 | 86 | 87 | 265 | 255 | ||||||||||||||
| Other items, net | 65 | 5 | 19 | 97 | (116 | ) | |||||||||||||
| Total Adjusted EBITDA | $ | 258 | $ | 286 | $ | 252 | $ | 762 | $ | 808 | |||||||||