Nov Inc
NYSE:NOV
Income Statement
Earnings Waterfall
Nov Inc
Revenue
|
8.8B
USD
|
Cost of Revenue
|
-6.9B
USD
|
Gross Profit
|
1.9B
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
687m
USD
|
Other Expenses
|
299m
USD
|
Net Income
|
986m
USD
|
Income Statement
Nov 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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
19 734
N/A
|
20 309
+3%
|
21 033
+4%
|
21 440
+2%
|
21 371
0%
|
20 025
-6%
|
17 744
-11%
|
14 757
-17%
|
12 126
-18%
|
9 941
-18%
|
8 281
-17%
|
7 251
-12%
|
6 803
-6%
|
6 838
+1%
|
7 027
+3%
|
7 304
+4%
|
7 358
+1%
|
7 705
+5%
|
8 024
+4%
|
8 453
+5%
|
8 598
+2%
|
8 624
+0%
|
8 596
0%
|
8 479
-1%
|
8 422
-1%
|
7 786
-8%
|
7 044
-10%
|
6 090
-14%
|
5 456
-10%
|
5 377
-1%
|
5 334
-1%
|
5 524
+4%
|
5 823
+5%
|
6 133
+5%
|
6 681
+9%
|
7 237
+8%
|
7 651
+6%
|
8 017
+5%
|
8 313
+4%
|
8 583
+3%
|
8 776
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 507)
|
(14 800)
|
(15 356)
|
(15 631)
|
(15 670)
|
(14 924)
|
(13 499)
|
(11 694)
|
(9 967)
|
(8 602)
|
(7 535)
|
(7 352)
|
(6 939)
|
(6 778)
|
(6 761)
|
(6 412)
|
(6 388)
|
(6 611)
|
(6 822)
|
(7 009)
|
(7 185)
|
(7 504)
|
(7 718)
|
(7 634)
|
(7 609)
|
(6 898)
|
(6 168)
|
(5 656)
|
(5 090)
|
(4 917)
|
(4 828)
|
(4 750)
|
(4 991)
|
(5 223)
|
(5 588)
|
(5 903)
|
(6 120)
|
(6 338)
|
(6 534)
|
(6 750)
|
(6 896)
|
|
Gross Profit |
5 227
N/A
|
5 509
+5%
|
5 677
+3%
|
5 809
+2%
|
5 701
-2%
|
5 101
-11%
|
4 245
-17%
|
3 063
-28%
|
2 159
-30%
|
1 339
-38%
|
746
-44%
|
(101)
N/A
|
(136)
-35%
|
60
N/A
|
266
+343%
|
892
+235%
|
970
+9%
|
1 094
+13%
|
1 202
+10%
|
1 444
+20%
|
1 413
-2%
|
1 120
-21%
|
878
-22%
|
845
-4%
|
813
-4%
|
888
+9%
|
876
-1%
|
434
-50%
|
366
-16%
|
460
+26%
|
506
+10%
|
774
+53%
|
832
+7%
|
910
+9%
|
1 093
+20%
|
1 334
+22%
|
1 531
+15%
|
1 679
+10%
|
1 779
+6%
|
1 833
+3%
|
1 880
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 922)
|
(2 004)
|
(2 068)
|
(2 092)
|
(2 317)
|
(2 192)
|
(1 931)
|
(1 764)
|
(3 308)
|
(3 196)
|
(1 417)
|
(1 338)
|
(2 183)
|
(2 171)
|
(1 198)
|
(1 169)
|
(1 151)
|
(1 161)
|
(1 189)
|
(1 233)
|
(1 249)
|
(1 363)
|
(1 336)
|
(1 303)
|
(1 282)
|
(1 102)
|
(1 022)
|
(968)
|
(929)
|
(911)
|
(926)
|
(908)
|
(899)
|
(921)
|
(1 006)
|
(1 070)
|
(1 120)
|
(1 155)
|
(1 127)
|
(1 182)
|
(1 193)
|
|
Selling, General & Administrative |
(1 922)
|
(2 004)
|
(2 068)
|
(2 092)
|
(2 213)
|
(2 088)
|
(1 931)
|
(1 764)
|
(1 619)
|
(1 507)
|
(1 417)
|
(1 338)
|
(1 211)
|
(1 199)
|
(1 198)
|
(1 169)
|
(1 151)
|
(1 161)
|
(1 189)
|
(1 233)
|
(1 249)
|
(1 363)
|
(1 336)
|
(1 303)
|
(1 282)
|
(1 102)
|
(1 022)
|
(968)
|
(929)
|
(911)
|
(926)
|
(908)
|
(899)
|
(921)
|
(1 006)
|
(1 070)
|
(1 120)
|
(1 155)
|
(1 127)
|
(1 182)
|
(1 193)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(104)
|
(104)
|
0
|
0
|
(1 689)
|
(1 689)
|
0
|
0
|
(972)
|
(972)
|
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
|
|
Operating Income |
3 305
N/A
|
3 505
+6%
|
3 609
+3%
|
3 717
+3%
|
3 384
-9%
|
2 909
-14%
|
2 314
-20%
|
1 299
-44%
|
(1 149)
N/A
|
(1 857)
-62%
|
(671)
+64%
|
(1 439)
-114%
|
(2 319)
-61%
|
(2 111)
+9%
|
(932)
+56%
|
(277)
+70%
|
(181)
+35%
|
(67)
+63%
|
13
N/A
|
211
+1 523%
|
164
-22%
|
(243)
N/A
|
(458)
-88%
|
(458)
N/A
|
(469)
-2%
|
(214)
+54%
|
(146)
+32%
|
(534)
-266%
|
(563)
-5%
|
(451)
+20%
|
(420)
+7%
|
(134)
+68%
|
(67)
+50%
|
(11)
+84%
|
87
N/A
|
264
+203%
|
411
+56%
|
524
+27%
|
652
+24%
|
651
0%
|
687
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(30)
|
(17)
|
(19)
|
6
|
6
|
(12)
|
(49)
|
(169)
|
(115)
|
(113)
|
(91)
|
(136)
|
(101)
|
(42)
|
(13)
|
(22)
|
11
|
(19)
|
(99)
|
(50)
|
(63)
|
(105)
|
(58)
|
(105)
|
(342)
|
(340)
|
(340)
|
(337)
|
(107)
|
(98)
|
(84)
|
(73)
|
(63)
|
(46)
|
(29)
|
9
|
56
|
80
|
79
|
59
|
37
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(104)
|
0
|
0
|
(159)
|
(1 689)
|
0
|
0
|
(2 606)
|
(972)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 373)
|
(5 385)
|
(5 821)
|
(7 712)
|
(2 339)
|
(2 327)
|
(1 891)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(28)
|
(60)
|
(39)
|
(125)
|
(181)
|
(190)
|
(191)
|
(30)
|
(63)
|
(86)
|
(124)
|
(76)
|
(96)
|
(113)
|
(117)
|
(93)
|
(166)
|
(132)
|
(59)
|
(120)
|
(82)
|
(47)
|
(89)
|
(78)
|
(59)
|
(66)
|
(71)
|
(17)
|
(24)
|
(32)
|
(23)
|
(23)
|
(15)
|
1
|
10
|
(35)
|
(49)
|
(78)
|
(113)
|
(98)
|
(92)
|
|
Pre-Tax Income |
3 247
N/A
|
3 428
+6%
|
3 551
+4%
|
3 494
-2%
|
3 209
-8%
|
2 707
-16%
|
1 915
-29%
|
(589)
N/A
|
(1 327)
-125%
|
(2 056)
-55%
|
(3 492)
-70%
|
(2 623)
+25%
|
(2 516)
+4%
|
(2 266)
+10%
|
(1 062)
+53%
|
(392)
+63%
|
(336)
+14%
|
(218)
+35%
|
(145)
+33%
|
41
N/A
|
19
-54%
|
(5 768)
N/A
|
(5 990)
-4%
|
(6 462)
-8%
|
(8 582)
-33%
|
(2 959)
+66%
|
(2 884)
+3%
|
(2 779)
+4%
|
(694)
+75%
|
(581)
+16%
|
(527)
+9%
|
(230)
+56%
|
(145)
+37%
|
(56)
+61%
|
68
N/A
|
238
+250%
|
418
+76%
|
526
+26%
|
618
+17%
|
612
-1%
|
632
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(977)
|
(1 043)
|
(1 063)
|
(1 039)
|
(989)
|
(810)
|
(563)
|
(178)
|
129
|
355
|
271
|
207
|
98
|
(9)
|
124
|
(86)
|
(88)
|
(107)
|
(149)
|
(63)
|
(50)
|
328
|
297
|
369
|
392
|
89
|
104
|
(45)
|
(72)
|
(144)
|
(104)
|
(15)
|
(35)
|
(31)
|
(55)
|
(83)
|
(89)
|
(110)
|
(129)
|
373
|
349
|
|
Income from Continuing Operations |
2 270
|
2 385
|
2 488
|
2 455
|
2 220
|
1 897
|
1 352
|
(767)
|
(1 198)
|
(1 701)
|
(3 221)
|
(2 416)
|
(2 418)
|
(2 275)
|
(938)
|
(478)
|
(424)
|
(325)
|
(294)
|
(22)
|
(31)
|
(5 440)
|
(5 693)
|
(6 093)
|
(8 190)
|
(2 870)
|
(2 780)
|
(2 824)
|
(766)
|
(725)
|
(631)
|
(245)
|
(180)
|
(87)
|
13
|
155
|
329
|
416
|
489
|
985
|
981
|
|
Income to Minority Interest |
(3)
|
(4)
|
(6)
|
(5)
|
(8)
|
(4)
|
(3)
|
(2)
|
0
|
(3)
|
0
|
4
|
3
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(5)
|
(9)
|
(9)
|
(13)
|
(5)
|
(2)
|
2
|
1
|
(6)
|
(5)
|
(8)
|
(5)
|
(7)
|
(5)
|
(5)
|
(3)
|
(2)
|
0
|
2
|
1
|
10
|
8
|
5
|
|
Net Income (Common) |
2 414
N/A
|
2 502
+4%
|
2 565
+3%
|
2 502
-2%
|
2 223
-11%
|
1 893
-15%
|
1 349
-29%
|
(769)
N/A
|
(1 198)
-56%
|
(1 704)
-42%
|
(3 221)
-89%
|
(2 412)
+25%
|
(2 415)
0%
|
(2 273)
+6%
|
(937)
+59%
|
(237)
+75%
|
(183)
+23%
|
(84)
+54%
|
(57)
+32%
|
(31)
+46%
|
(40)
-29%
|
(5 453)
-13 533%
|
(5 698)
-4%
|
(6 095)
-7%
|
(8 065)
-32%
|
(2 769)
+66%
|
(2 580)
+7%
|
(2 542)
+1%
|
(610)
+76%
|
(543)
+11%
|
(557)
-3%
|
(250)
+55%
|
(185)
+26%
|
(90)
+51%
|
11
N/A
|
155
+1 309%
|
331
+114%
|
417
+26%
|
499
+20%
|
993
+99%
|
986
-1%
|
|
EPS (Diluted) |
5.62
N/A
|
5.81
+3%
|
5.95
+2%
|
5.81
-2%
|
5.43
-7%
|
4.87
-10%
|
3.54
-27%
|
-1.99
N/A
|
-3.19
-60%
|
-4.54
-42%
|
-8.56
-89%
|
-6.41
+25%
|
-6.42
0%
|
-6.02
+6%
|
-2.47
+59%
|
-0.62
+75%
|
-0.48
+23%
|
-0.22
+54%
|
-0.14
+36%
|
-0.08
+43%
|
-0.11
-38%
|
-14.28
-12 882%
|
-14.92
-4%
|
-15.96
-7%
|
-21.05
-32%
|
-7.19
+66%
|
-6.7
+7%
|
-6.61
+1%
|
-1.58
+76%
|
-1.4
+11%
|
-1.43
-2%
|
-0.65
+55%
|
-0.48
+26%
|
-0.23
+52%
|
0.03
N/A
|
0.39
+1 200%
|
0.84
+115%
|
1.05
+25%
|
1.26
+20%
|
2.5
+98%
|
2.47
-1%
|