NOW Inc
NYSE:DNOW
Income Statement
Earnings Waterfall
NOW Inc
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
535m
USD
|
Operating Expenses
|
-395m
USD
|
Operating Income
|
140m
USD
|
Other Expenses
|
103m
USD
|
Net Income
|
243m
USD
|
Income Statement
NOW Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
3 260
N/A
|
3 142
-4%
|
3 099
-1%
|
4 105
+32%
|
3 891
-5%
|
3 689
-5%
|
3 372
-9%
|
3 010
-11%
|
2 695
-10%
|
2 446
-9%
|
2 213
-10%
|
2 107
-5%
|
2 190
+4%
|
2 340
+7%
|
2 517
+8%
|
2 648
+5%
|
2 781
+5%
|
2 907
+5%
|
3 032
+4%
|
3 127
+3%
|
3 148
+1%
|
3 147
0%
|
3 076
-2%
|
2 951
-4%
|
2 770
-6%
|
2 364
-15%
|
1 939
-18%
|
1 619
-17%
|
1 376
-15%
|
1 406
+2%
|
1 519
+8%
|
1 632
+7%
|
1 744
+7%
|
1 883
+8%
|
2 021
+7%
|
2 136
+6%
|
2 247
+5%
|
2 302
+2%
|
2 313
+0%
|
2 321
+0%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 650)
|
(2 535)
|
(2 485)
|
(3 286)
|
(3 125)
|
(2 992)
|
(2 771)
|
(2 508)
|
(2 261)
|
(2 053)
|
(1 850)
|
(1 762)
|
(1 818)
|
(1 927)
|
(2 056)
|
(2 147)
|
(2 246)
|
(2 339)
|
(2 431)
|
(2 497)
|
(2 508)
|
(2 511)
|
(2 458)
|
(2 365)
|
(2 225)
|
(1 904)
|
(1 567)
|
(1 327)
|
(1 126)
|
(1 139)
|
(1 218)
|
(1 275)
|
(1 355)
|
(1 451)
|
(1 546)
|
(1 630)
|
(1 711)
|
(1 760)
|
(1 776)
|
(1 786)
|
|
Gross Profit |
610
N/A
|
607
0%
|
614
+1%
|
819
+33%
|
766
-6%
|
697
-9%
|
601
-14%
|
502
-16%
|
434
-14%
|
393
-9%
|
363
-8%
|
345
-5%
|
372
+8%
|
413
+11%
|
461
+12%
|
501
+9%
|
535
+7%
|
568
+6%
|
601
+6%
|
630
+5%
|
640
+2%
|
636
-1%
|
618
-3%
|
586
-5%
|
545
-7%
|
460
-16%
|
372
-19%
|
292
-22%
|
250
-14%
|
267
+7%
|
301
+13%
|
357
+19%
|
389
+9%
|
432
+11%
|
475
+10%
|
506
+7%
|
536
+6%
|
542
+1%
|
537
-1%
|
535
0%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(432)
|
(439)
|
(459)
|
(638)
|
(655)
|
(656)
|
(646)
|
(619)
|
(1 001)
|
(990)
|
(584)
|
(567)
|
(550)
|
(548)
|
(549)
|
(542)
|
(548)
|
(549)
|
(550)
|
(557)
|
(551)
|
(548)
|
(542)
|
(541)
|
(536)
|
(497)
|
(444)
|
(391)
|
(340)
|
(328)
|
(331)
|
(341)
|
(346)
|
(350)
|
(359)
|
(365)
|
(393)
|
(392)
|
(394)
|
(395)
|
|
Selling, General & Administrative |
(432)
|
(439)
|
(459)
|
(638)
|
(655)
|
(656)
|
(646)
|
(619)
|
(608)
|
(597)
|
(584)
|
(567)
|
(550)
|
(548)
|
(549)
|
(542)
|
(548)
|
(549)
|
(550)
|
(557)
|
(550)
|
(546)
|
(539)
|
(536)
|
(532)
|
(494)
|
(442)
|
(385)
|
(340)
|
(328)
|
(331)
|
(336)
|
(346)
|
(350)
|
(359)
|
(361)
|
(383)
|
(392)
|
(394)
|
(389)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(393)
|
(393)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
|
Operating Income |
178
N/A
|
168
-6%
|
155
-8%
|
181
+17%
|
111
-39%
|
41
-63%
|
(45)
N/A
|
(117)
-160%
|
(567)
-385%
|
(597)
-5%
|
(221)
+63%
|
(222)
0%
|
(178)
+20%
|
(135)
+24%
|
(88)
+35%
|
(41)
+53%
|
(13)
+68%
|
19
N/A
|
51
+168%
|
73
+43%
|
89
+22%
|
88
-1%
|
76
-14%
|
45
-41%
|
9
-80%
|
(37)
N/A
|
(72)
-95%
|
(99)
-38%
|
(90)
+9%
|
(61)
+32%
|
(30)
+51%
|
16
N/A
|
43
+169%
|
82
+91%
|
116
+41%
|
141
+22%
|
143
+1%
|
150
+5%
|
143
-5%
|
140
-2%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(4)
|
(1)
|
(3)
|
(7)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(9)
|
(8)
|
(5)
|
(3)
|
(2)
|
(5)
|
(4)
|
(7)
|
(9)
|
(15)
|
(15)
|
(14)
|
(12)
|
(10)
|
(6)
|
(6)
|
(4)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(255)
|
(393)
|
0
|
0
|
(138)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(128)
|
(448)
|
(448)
|
(448)
|
(321)
|
(5)
|
(5)
|
(5)
|
(7)
|
(3)
|
(13)
|
(13)
|
(10)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(7)
|
(6)
|
(9)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(10)
|
(13)
|
3
|
14
|
14
|
17
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Pre-Tax Income |
176
N/A
|
164
-7%
|
154
-6%
|
178
+16%
|
104
-42%
|
32
-69%
|
(308)
N/A
|
(518)
-68%
|
(573)
-11%
|
(603)
-5%
|
(368)
+39%
|
(230)
+38%
|
(186)
+19%
|
(144)
+23%
|
(97)
+33%
|
(52)
+46%
|
(26)
+50%
|
6
N/A
|
37
+517%
|
58
+57%
|
74
+28%
|
74
N/A
|
64
-14%
|
(93)
N/A
|
(445)
-378%
|
(491)
-10%
|
(524)
-7%
|
(430)
+18%
|
(106)
+75%
|
(76)
+28%
|
(48)
+37%
|
12
N/A
|
54
+350%
|
83
+54%
|
120
+45%
|
139
+16%
|
141
+1%
|
148
+5%
|
141
-5%
|
138
-2%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(63)
|
(57)
|
(54)
|
(62)
|
(39)
|
(13)
|
71
|
16
|
18
|
23
|
(44)
|
(4)
|
(8)
|
(23)
|
(23)
|
33
|
41
|
40
|
38
|
(5)
|
(14)
|
(14)
|
(14)
|
(4)
|
(1)
|
1
|
2
|
3
|
0
|
(2)
|
(3)
|
(7)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
110
|
|
Income from Continuing Operations |
113
|
107
|
100
|
116
|
65
|
19
|
(237)
|
(502)
|
(555)
|
(580)
|
(412)
|
(234)
|
(194)
|
(167)
|
(120)
|
(19)
|
15
|
46
|
75
|
53
|
60
|
60
|
50
|
(97)
|
(446)
|
(490)
|
(522)
|
(427)
|
(106)
|
(78)
|
(51)
|
5
|
45
|
73
|
109
|
129
|
131
|
139
|
133
|
248
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Net Income (Common) |
113
N/A
|
107
-5%
|
100
-7%
|
116
+16%
|
65
-44%
|
19
-71%
|
(237)
N/A
|
(502)
-112%
|
(555)
-11%
|
(580)
-5%
|
(412)
+29%
|
(234)
+43%
|
(194)
+17%
|
(167)
+14%
|
(120)
+28%
|
(52)
+57%
|
(27)
+48%
|
4
N/A
|
33
+725%
|
52
+58%
|
68
+31%
|
68
N/A
|
58
-15%
|
(97)
N/A
|
(446)
-360%
|
(490)
-10%
|
(522)
-7%
|
(427)
+18%
|
(106)
+75%
|
(78)
+26%
|
(51)
+35%
|
5
N/A
|
45
+800%
|
73
+62%
|
108
+48%
|
128
+19%
|
129
+1%
|
136
+5%
|
130
-4%
|
243
+87%
|
|
EPS (Diluted) |
1.05
N/A
|
0.99
-6%
|
0.93
-6%
|
1.07
+15%
|
0.61
-43%
|
0.18
-70%
|
-2.21
N/A
|
-4.69
-112%
|
-5.19
-11%
|
-5.42
-4%
|
-3.85
+29%
|
-2.18
+43%
|
-1.8
+17%
|
-1.55
+14%
|
-1.11
+28%
|
-0.48
+57%
|
-0.24
+50%
|
0.03
N/A
|
0.3
+900%
|
0.49
+63%
|
0.62
+27%
|
0.62
N/A
|
0.53
-15%
|
-0.89
N/A
|
-4.1
-361%
|
-4.51
-10%
|
-4.8
-6%
|
-3.92
+18%
|
-0.97
+75%
|
-0.71
+27%
|
-0.46
+35%
|
0.05
N/A
|
0.41
+720%
|
0.66
+61%
|
0.97
+47%
|
1.15
+19%
|
1.16
+1%
|
1.24
+7%
|
1.19
-4%
|
2.25
+89%
|