NOV Reports First Quarter 2025 Results
-
Net Income of
$73 million , or$0.19 per share, down$46 million year-over-year -
Adjusted EBITDA* of
$252 million , an increase of$11 million year-over-year -
Cash flow from operations of
$135 million and free cash flow* of$51 million -
Returned
$109 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 Adjusted EBITDA to Net Income” below.
“NOV posted solid results in the first quarter of 2025, delivering higher cash flow and adjusted EBITDA compared to the prior year,” said
“The macroeconomic drama of the past few weeks, including global trade tensions, weakening economic outlook, and incremental OPEC+ production, are increasing uncertainty and caution among our customers. So far, we believe most intend to proceed with their strategic plans, but some shorter-cycle activity will likely start to soften. In the meantime, NOV remains focused on execution in support of our customers’ operations, including managing the impact of new tariffs. Our teams are working closely with suppliers and customers to adjust our global supply chain to mitigate the impact of new tariffs as much as possible.
“Looking ahead, we expect macroeconomic and geopolitical uncertainties to persist causing incrementally lower activity in the second half of the year. Nevertheless, NOV’s leading market positions, technology, global footprint, and customer-focus will enable us to navigate these challenges and post modest sequential revenue improvement in the second quarter of 2025.”
Energy Products and Services
Energy Products and Services generated revenues of
Energy Equipment
Energy Equipment generated revenues of
New orders totaled
Q2 2025 Outlook
The Company is providing financial guidance for the second quarter of 2025, which constitutes “forward-looking statements” as described further below under “Cautionary Note Regarding Forward-Looking Statements.”
For the second quarter of 2025 management expects year-over-year consolidated revenues to be down one to four percent with Adjusted EBITDA between
Corporate Information
NOV repurchased 5.4 million shares of common stock for
During the first quarter of 2025, NOV recorded
As of
Significant Achievements
NOV signed an agreement with Petrobras to develop state-of-the-art solutions for flexible pipes designed for high CO₂ deepwater applications. This collaboration focuses on creating stainless steel armoring to combat stress corrosion cracking caused by CO₂, a persistent challenge in subsea oil and gas operations. The agreement reinforces NOV’s position as a technology leader in subsea production infrastructure and strengthens its long-term partnership with Petrobras, while addressing a critical need for more reliable and cost-effective solutions in harsh offshore environments.
NOV was awarded a contract to supply an integrated cable-lay system for a new vessel commissioned by a Japanese customer. This award reinforces NOV’s position as a global leader in advanced cable-lay technology used for constructing the subsea infrastructure needed to transmit electricity from offshore wind farms.
NOV was awarded a Triethylene Glycol (TEG) gas dehydration project for a
NOV’s downhole technologies enabled two of the longest single-bottomhole assembly (BHA) runs in onshore
NOV received an award to supply XLW-S connectors for deepwater conductor casing for the GranMorgu development project in Block 58 offshore Suriname. This project will involve the development and delivery of 30 plus wells over several years. The initial phase of deploying conductor casing will set the foundation for further development activities in the region. The XLW-S connector eliminates the need for an anti-rotation feature, ensures faster running and compliance with HSE standards by keeping personnel out of the red zone, thereby enhancing operational safety.
NOV’s performance drill bits, drilling motors, and measurement-while-drilling technology are being supplied as an integrated BHA to a service company operating in a
NOV developed and delivered a custom choke solution to address production challenges for a major operator in the
NOV’s Drilling Beliefs & Analytics (DBA) solution continues to gain traction globally, leveraging artificial intelligence to deliver real-time insights into critical well conditions during the drilling process. To date, DBA has been applied across 20 million feet of drilling operations in the
NOV was awarded a contract to supply over 16 km (10 miles) of 16-in. STAR™ Super Seal
NOV successfully delivered the first four strings of Tuboscope’s TK™ Drakōn thermal insulating coating to two operators drilling in the high-pressure, high-temperature environments of the Haynesville and
NOV was awarded a contract to upgrade an existing well service rig in the
NOV was awarded a contract to deliver a customized solids control solution to support a geothermal drilling campaign in
First Quarter Earnings Conference Call
NOV will hold a conference call to discuss its first quarter 2025 results on
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 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
Certain prior period amounts have been reclassified in this press release to be consistent with current period presentation.
|
||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
||||||||||||
(In millions, except per share data) |
||||||||||||
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
||||||||
|
|
2025 |
|
2024 |
|
2024 |
||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|||
Energy Products and Services |
|
$ |
992 |
|
|
$ |
1,017 |
|
|
$ |
1,060 |
|
Energy Equipment |
|
|
1,146 |
|
|
|
1,178 |
|
|
|
1,287 |
|
Eliminations |
|
|
(35 |
) |
|
|
(40 |
) |
|
|
(39 |
) |
Total revenue |
|
|
2,103 |
|
|
|
2,155 |
|
|
|
2,308 |
|
Gross profit |
|
|
447 |
|
|
|
458 |
|
|
|
493 |
|
Gross profit % |
|
|
21.3 |
% |
|
|
21.3 |
% |
|
|
21.4 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Selling, general, and administrative |
|
|
295 |
|
|
|
296 |
|
|
|
286 |
|
Operating profit |
|
|
152 |
|
|
|
162 |
|
|
|
207 |
|
Interest expense, net |
|
|
(11 |
) |
|
|
(16 |
) |
|
|
(13 |
) |
Equity income (loss) in unconsolidated affiliates |
|
|
— |
|
|
|
29 |
|
|
|
(1 |
) |
Other income (expense), net |
|
|
(20 |
) |
|
|
(10 |
) |
|
|
6 |
|
Income before income taxes |
|
|
121 |
|
|
|
165 |
|
|
|
199 |
|
Provision for income taxes |
|
|
47 |
|
|
|
44 |
|
|
|
38 |
|
Net income |
|
|
74 |
|
|
|
121 |
|
|
|
161 |
|
Net income attributable to noncontrolling interests |
|
|
1 |
|
|
|
2 |
|
|
|
1 |
|
Net income attributable to Company |
|
$ |
73 |
|
|
$ |
119 |
|
|
$ |
160 |
|
Per share data: |
|
|
|
|
|
|
|
|
|
|||
Basic |
|
$ |
0.19 |
|
|
$ |
0.30 |
|
|
$ |
0.41 |
|
Diluted |
|
$ |
0.19 |
|
|
$ |
0.30 |
|
|
$ |
0.41 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|||
Basic |
|
|
381 |
|
|
|
394 |
|
|
|
388 |
|
Diluted |
|
|
383 |
|
|
|
397 |
|
|
|
390 |
|
|
||||||
CONSOLIDATED BALANCE SHEETS |
||||||
(In millions) |
||||||
|
|
|
|
|
||
|
|
2025 |
|
2024 |
||
ASSETS |
|
(Unaudited) |
|
|
||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,157 |
|
$ |
1,230 |
Receivables, net |
|
|
1,790 |
|
|
1,819 |
Inventories, net |
|
|
1,942 |
|
|
1,932 |
Contract assets |
|
|
680 |
|
|
577 |
Prepaid and other current assets |
|
|
215 |
|
|
212 |
Total current assets |
|
|
5,784 |
|
|
5,770 |
|
|
|
|
|
||
Property, plant and equipment, net |
|
|
1,953 |
|
|
1,922 |
Lease right-of-use assets |
|
|
540 |
|
|
549 |
|
|
|
2,127 |
|
|
2,138 |
Other assets |
|
|
869 |
|
|
982 |
Total assets |
|
$ |
11,273 |
|
$ |
11,361 |
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||
Current liabilities: |
|
|
|
|
||
Accounts payable |
|
$ |
796 |
|
$ |
837 |
Accrued liabilities |
|
|
685 |
|
|
861 |
Contract liabilities |
|
|
520 |
|
|
492 |
Current portion of lease liabilities |
|
|
102 |
|
|
102 |
Current portion of long-term debt |
|
|
38 |
|
|
37 |
Accrued income taxes |
|
|
41 |
|
|
18 |
Total current liabilities |
|
|
2,182 |
|
|
2,347 |
|
|
|
|
|
||
Long-term debt |
|
|
1,699 |
|
|
1,703 |
Lease liabilities |
|
|
534 |
|
|
544 |
Other liabilities |
|
|
364 |
|
|
339 |
Total liabilities |
|
|
4,779 |
|
|
4,933 |
|
|
|
|
|
||
Total stockholders’ equity |
|
|
6,494 |
|
|
6,428 |
Total liabilities and stockholders’ equity |
|
$ |
11,273 |
|
$ |
11,361 |
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||||||||
(In millions) |
||||||||
|
|
Three Months Ended |
||||||
|
|
|
||||||
|
|
2025 |
|
2024 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
74 |
|
|
$ |
121 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
89 |
|
|
|
83 |
|
Working capital, net |
|
|
(94 |
) |
|
|
(311 |
) |
Other operating items, net |
|
|
66 |
|
|
|
29 |
|
Net cash provided by (used in) operating activities |
|
|
135 |
|
|
|
(78 |
) |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of property, plant and equipment |
|
|
(84 |
) |
|
|
(69 |
) |
Business acquisitions, net of cash acquired |
|
|
— |
|
|
|
(243 |
) |
Other |
|
|
3 |
|
|
|
1 |
|
Net cash used in investing activities |
|
|
(81 |
) |
|
|
(311 |
) |
|
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
|
||||
Borrowings against lines of credit and other debt |
|
|
— |
|
|
|
333 |
|
Payments against lines of credit and other debt |
|
|
(4 |
) |
|
|
(250 |
) |
Cash dividends paid |
|
|
(28 |
) |
|
|
(20 |
) |
Share repurchases |
|
|
(81 |
) |
|
|
— |
|
Other |
|
|
(22 |
) |
|
|
(20 |
) |
Net cash provided by (used in) financing activities |
|
|
(135 |
) |
|
|
43 |
|
Effect of exchange rates on cash |
|
|
8 |
|
|
|
(2 |
) |
Decrease in cash and cash equivalents |
|
|
(73 |
) |
|
|
(348 |
) |
Cash and cash equivalents, beginning of period |
|
|
1,230 |
|
|
|
816 |
|
Cash and cash equivalents, end of period |
|
$ |
1,157 |
|
|
$ |
468 |
|
|
||||||||
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 |
||||||
|
|
|
||||||
|
|
2025 |
|
2024 |
||||
|
|
|
|
|
|
|
||
Total cash flows provided by (used in) operating activities |
|
$ |
135 |
|
|
$ |
(78 |
) |
Capital expenditures |
|
|
(84 |
) |
|
|
(69 |
) |
Free Cash Flow |
|
$ |
51 |
|
|
$ |
(147 |
) |
Business acquisitions, net of cash acquired |
|
|
— |
|
|
|
(243 |
) |
Excess Free Cash Flow |
|
$ |
51 |
|
|
$ |
(390 |
) |
|
||||||||||||
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 |
||||||||||
|
|
|
|
|
||||||||
|
|
2025 |
|
2024 |
|
2024 |
||||||
Operating profit: |
|
|
|
|
|
|
||||||
Energy Products and Services |
|
$ |
83 |
|
|
$ |
121 |
|
|
$ |
112 |
|
Energy Equipment |
|
|
134 |
|
|
|
95 |
|
|
|
152 |
|
Eliminations and corporate costs |
|
|
(65 |
) |
|
|
(54 |
) |
|
|
(57 |
) |
Total operating profit |
|
$ |
152 |
|
|
$ |
162 |
|
|
$ |
207 |
|
|
|
|
|
|
|
|
||||||
Operating profit %: |
|
|
|
|
|
|
||||||
Energy Products and Services |
|
|
8.4 |
% |
|
|
11.9 |
% |
|
|
10.6 |
% |
Energy Equipment |
|
|
11.7 |
% |
|
|
8.1 |
% |
|
|
11.8 |
% |
Eliminations and corporate costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total operating profit % |
|
|
7.2 |
% |
|
|
7.5 |
% |
|
|
9.0 |
% |
|
|
|
|
|
|
|
||||||
Other items, net: |
|
|
|
|
|
|
||||||
Energy Products and Services |
|
$ |
5 |
|
|
$ |
— |
|
|
$ |
3 |
|
Energy Equipment |
|
|
3 |
|
|
|
(4 |
) |
|
|
4 |
|
Corporate |
|
|
5 |
|
|
|
1 |
|
|
|
— |
|
Total other items |
|
$ |
13 |
|
|
$ |
(3 |
) |
|
$ |
7 |
|
|
|
|
|
|
|
|
||||||
Gain on sales of fixed assets: |
|
|
|
|
|
|
||||||
Energy Products and Services |
|
$ |
(2 |
) |
|
$ |
(1 |
) |
|
$ |
— |
|
Energy Equipment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Corporate |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total gain on sales of fixed assets |
|
$ |
(2 |
) |
|
$ |
(1 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
||||||
Depreciation & amortization: |
|
|
|
|
|
|
||||||
Energy Products and Services |
|
$ |
59 |
|
|
$ |
54 |
|
|
$ |
58 |
|
Energy Equipment |
|
|
28 |
|
|
|
28 |
|
|
|
29 |
|
Corporate |
|
|
2 |
|
|
|
1 |
|
|
|
1 |
|
Total depreciation & amortization |
|
$ |
89 |
|
|
$ |
83 |
|
|
$ |
88 |
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA: |
|
|
|
|
|
|
||||||
Energy Products and Services |
|
$ |
145 |
|
|
$ |
174 |
|
|
$ |
173 |
|
Energy Equipment |
|
|
165 |
|
|
|
119 |
|
|
|
185 |
|
Eliminations and corporate costs |
|
|
(58 |
) |
|
|
(52 |
) |
|
|
(56 |
) |
Total Adjusted EBITDA |
|
$ |
252 |
|
|
$ |
241 |
|
|
$ |
302 |
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA %: |
|
|
|
|
|
|
||||||
Energy Products and Services |
|
|
14.6 |
% |
|
|
17.1 |
% |
|
|
16.3 |
% |
Energy Equipment |
|
|
14.4 |
% |
|
|
10.1 |
% |
|
|
14.4 |
% |
Corporate |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total Adjusted EBITDA % |
|
|
12.0 |
% |
|
|
11.2 |
% |
|
|
13.1 |
% |
|
|
|
|
|
|
|
||||||
Reconciliation of Adjusted EBITDA: |
|
|
|
|
|
|
||||||
GAAP net income attributable to Company |
|
$ |
73 |
|
|
$ |
119 |
|
|
$ |
160 |
|
Noncontrolling interests |
|
|
1 |
|
|
|
2 |
|
|
|
1 |
|
Provision for income taxes |
|
|
47 |
|
|
|
44 |
|
|
|
38 |
|
Interest and financial costs |
|
|
22 |
|
|
|
24 |
|
|
|
24 |
|
Interest income |
|
|
(11 |
) |
|
|
(8 |
) |
|
|
(11 |
) |
Equity (income) loss in unconsolidated affiliates |
|
|
— |
|
|
|
(29 |
) |
|
|
1 |
|
Other (income) expense, net |
|
|
20 |
|
|
|
10 |
|
|
|
(6 |
) |
Gain on sales of fixed assets |
|
|
(2 |
) |
|
|
(1 |
) |
|
|
— |
|
Depreciation and amortization |
|
|
89 |
|
|
|
83 |
|
|
|
88 |
|
Other items, net |
|
|
13 |
|
|
|
(3 |
) |
|
|
7 |
|
Total Adjusted EBITDA |
|
$ |
252 |
|
|
$ |
241 |
|
|
$ |
302 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250428366553/en/
Director, Investor Relations
(713) 375-3826
Amie.DAmbrosio@nov.com
Source: