Financhill
Buy
55

NOV Quote, Financials, Valuation and Earnings

Last price:
$14.62
Seasonality move :
7.12%
Day range:
$14.60 - $15.04
52-week range:
$13.95 - $21.23
Dividend yield:
1.85%
P/E ratio:
5.49x
P/S ratio:
0.66x
P/B ratio:
0.91x
Volume:
2.4M
Avg. volume:
4.4M
1-year change:
-27.68%
Market cap:
$5.9B
Revenue:
$8.6B
EPS (TTM):
$2.71
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $8.5B $6.1B $5.5B $7.2B $8.6B
Revenue Growth (YoY) 0.31% -28.18% -9.29% 31.01% 18.6%
 
Cost of Revenues $7.6B $5.7B $4.8B $5.9B $6.8B
Gross Profit $845M $434M $774M $1.3B $1.8B
Gross Profit Margin 9.97% 7.13% 14.01% 18.43% 21.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $968M $908M $1.1B $1.2B
Other Inc / (Exp) -$5.9B -$2.2B -$28M $33M $21M
Operating Expenses $1.3B $968M $908M $1.1B $1.2B
Operating Income -$458M -$534M -$134M $264M $651M
 
Net Interest Expenses $80M $77M $68M $59M $60M
EBT. Incl. Unusual Items -$6.5B -$2.8B -$230M $238M $612M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$369M -$242M $15M $83M -$373M
Net Income to Company -$6.1B -$2.5B -$245M $155M $985M
 
Minority Interest in Earnings -$2M -$5M -$5M -- $8M
Net Income to Common Excl Extra Items -$6.1B -$2.5B -$250M $155M $993M
 
Basic EPS (Cont. Ops) -$15.96 -$6.62 -$0.65 $0.40 $2.53
Diluted EPS (Cont. Ops) -$15.96 -$6.62 -$0.65 $0.39 $2.50
Weighted Average Basic Share $382M $384M $386M $390M $393M
Weighted Average Diluted Share $382M $384M $386M $394M $397M
 
EBITDA -$5.8B -$2.3B $153M $617M $1B
EBIT -$6.4B -$2.7B -$153M $316M $700M
 
Revenue (Reported) $8.5B $6.1B $5.5B $7.2B $8.6B
Operating Income (Reported) -$458M -$534M -$134M $264M $651M
Operating Income (Adjusted) -$6.4B -$2.7B -$153M $316M $700M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.3B $1.9B $2.2B $2.2B
Revenue Growth (YoY) -34.9% -3.11% 40.87% 15.67% 0.28%
 
Cost of Revenues $1.2B $1.2B $1.5B $1.7B $1.7B
Gross Profit $139M $185M $368M $468M $469M
Gross Profit Margin 10.04% 13.8% 19.48% 21.42% 21.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $213M $228M $313M $285M $275M
Other Inc / (Exp) -$19M -$1M $22M -$9M -$10M
Operating Expenses $213M $228M $313M $285M $275M
Operating Income -$74M -$43M $55M $183M $194M
 
Net Interest Expenses $21M $16M $13M $18M $10M
EBT. Incl. Unusual Items -$114M -$60M $64M $156M $174M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$61M $5M $29M $48M $44M
Net Income to Company -$53M -$65M $35M $108M $130M
 
Minority Interest in Earnings -$2M -$4M -$3M $6M --
Net Income to Common Excl Extra Items -$55M -$69M $32M $114M $130M
 
Basic EPS (Cont. Ops) -$0.14 -$0.18 $0.08 $0.29 $0.33
Diluted EPS (Cont. Ops) -$0.14 -$0.18 $0.08 $0.29 $0.33
Weighted Average Basic Share $385M $387M $391M $393M $392M
Weighted Average Diluted Share $385M $387M $393M $396M $395M
 
EBITDA -$10M $34M $159M $256M $281M
EBIT -$93M -$41M $83M $179M $195M
 
Revenue (Reported) $1.4B $1.3B $1.9B $2.2B $2.2B
Operating Income (Reported) -$74M -$43M $55M $183M $194M
Operating Income (Adjusted) -$93M -$41M $83M $179M $195M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7B $5.3B $6.7B $8.3B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $4.8B $5.6B $6.5B $6.9B
Gross Profit $876M $506M $1.1B $1.8B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $926M $1B $1.1B $1.2B
Other Inc / (Exp) -$2.7B -$39M $43M $24M -$7M
Operating Expenses $1B $926M $1B $1.1B $1.2B
Operating Income -$146M -$420M $87M $652M $830M
 
Net Interest Expenses $81M $68M $62M $58M $56M
EBT. Incl. Unusual Items -$2.9B -$527M $68M $618M $767M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$310M $23M $55M $129M -$302M
Net Income to Company -$2.6B -$550M $13M $489M $1.1B
 
Minority Interest in Earnings -$6M -$7M -$2M $10M $4M
Net Income to Common Excl Extra Items -$2.6B -$557M $11M $499M $1.1B
 
Basic EPS (Cont. Ops) -$6.73 -$1.45 $0.03 $1.27 $2.72
Diluted EPS (Cont. Ops) -$6.73 -$1.45 $0.03 $1.26 $2.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.4B -$137M $444M $1B $1.2B
EBIT -$2.8B -$450M $144M $704M $857M
 
Revenue (Reported) $7B $5.3B $6.7B $8.3B $8.9B
Operating Income (Reported) -$146M -$420M $87M $652M $830M
Operating Income (Adjusted) -$2.8B -$450M $144M $704M $857M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.8B $4B $5.2B $6.2B $6.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $3.4B $4.3B $4.9B $5B
Gross Profit $500M $572M $891M $1.3B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $733M $691M $789M $846M $848M
Other Inc / (Exp) -$2.2B -$31M $40M $31M $3M
Operating Expenses $733M $691M $789M $846M $848M
Operating Income -$233M -$119M $102M $490M $669M
 
Net Interest Expenses $60M $51M $45M $44M $40M
EBT. Incl. Unusual Items -$2.5B -$201M $97M $477M $632M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$264M $1M $41M $87M $158M
Net Income to Company -$2.2B -$202M $56M $390M $474M
 
Minority Interest in Earnings -$6M -$8M -$5M $5M $1M
Net Income to Common Excl Extra Items -$2.2B -$210M $51M $395M $475M
 
Basic EPS (Cont. Ops) -$5.72 -$0.55 $0.13 $1.00 $1.20
Diluted EPS (Cont. Ops) -$5.72 -$0.55 $0.13 $1.00 $1.20
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA -$2.1B $88M $379M $767M $954M
EBIT -$2.4B -$143M $154M $542M $699M
 
Revenue (Reported) $4.8B $4B $5.2B $6.2B $6.6B
Operating Income (Reported) -$233M -$119M $102M $490M $669M
Operating Income (Adjusted) -$2.4B -$143M $154M $542M $699M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.2B $1.7B $1.6B $1.1B $816M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9B $1.3B $1.3B $1.7B $1.9B
Inventory $2.2B $1.4B $1.3B $1.8B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $247M $224M $198M $187M $229M
Total Current Assets $6.1B $5.2B $4.9B $5.5B $5.8B
 
Property Plant And Equipment $3B $2.5B $2.4B $2.3B $2.4B
Long-Term Investments $282M $51M $50M $117M $211M
Goodwill $2.8B $1.5B $1.5B $1.5B $1.6B
Other Intangibles $852M $527M $503M $490M $450M
Other Long-Term Assets $67M $156M $208M $232M $334M
Total Assets $13.1B $9.9B $9.6B $10.1B $11.3B
 
Accounts Payable $715M $489M $612M $906M $904M
Accrued Expenses $543M $494M $442M $510M $445M
Current Portion Of Long-Term Debt -- -- $5M $13M $13M
Current Portion Of Capital Lease Obligations $114M $110M $99M $87M $94M
Other Current Liabilities $24M $15M $8M $13M $19M
Total Current Liabilities $2.2B $1.9B $1.9B $2.4B $2.4B
 
Long-Term Debt $2B $1.8B $1.7B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $4.7B $4.5B $5B $5.1B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$1.4B -$1.5B -$1.5B -$1.6B -$1.5B
Common Equity $7.8B $5.2B $5B $5.1B $6.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $68M $69M $67M $38M $74M
Total Equity $7.8B $5.3B $5.1B $5.1B $6.2B
 
Total Liabilities and Equity $13.1B $9.9B $9.6B $10.1B $11.3B
Cash and Short Terms $1.2B $1.7B $1.6B $1.1B $816M
Total Debt $2B $1.8B $1.7B $1.7B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $1.7B $998M $513M $985M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.3B $1.6B $2B $1.9B
Inventory $1.7B $1.3B $1.8B $2.3B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $209M $200M $212M $211M $230M
Total Current Assets $5.4B $4.9B $5.2B $5.7B $5.9B
 
Property Plant And Equipment $2.6B $2.4B $2.3B $2.4B $2.5B
Long-Term Investments $59M $50M $82M $198M $170M
Goodwill $1.5B $1.5B $1.5B $1.6B $1.6B
Other Intangibles $516M $497M $501M $459M $493M
Other Long-Term Assets $155M $208M $222M $239M $364M
Total Assets $10.2B $9.6B $9.8B $10.5B $11.4B
 
Accounts Payable $476M $519M $774M $925M $835M
Accrued Expenses $522M $447M $500M $462M $475M
Current Portion Of Long-Term Debt -- -- $10M $13M $28M
Current Portion Of Capital Lease Obligations $111M $102M $85M $93M $101M
Other Current Liabilities $31M $10M $53M $26M $5M
Total Current Liabilities $1.9B $1.9B $2.2B $2.4B $2.3B
 
Long-Term Debt $1.8B $1.7B $1.7B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.5B $4.8B $4.9B $4.9B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$7M -$1.5B -$1.7B -$1.5B -$1.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $75M $68M $62M $46M $52M
Total Equity $5.5B $5.1B $4.9B $5.6B $6.5B
 
Total Liabilities and Equity $10.2B $9.6B $9.8B $10.5B $11.4B
Cash and Short Terms $1.5B $1.7B $998M $513M $985M
Total Debt $1.8B $1.7B $1.7B $1.7B $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$6.1B -$2.5B -$245M $155M $985M
Depreciation & Amoritzation $533M $352M $306M $301M $302M
Stock-Based Compensation $130M $105M $78M $67M $66M
Change in Accounts Receivable $205M $604M $98M -$660M -$324M
Change in Inventories $104M $429M $17M -$480M -$361M
Cash From Operations $714M $926M $291M -$179M $143M
 
Capital Expenditures $233M $226M $201M $214M $283M
Cash Acquisitions -$180M -$14M -$52M -$49M -$22M
Cash From Investing -$315M -$144M -$196M -$238M -$293M
 
Dividends Paid (Ex Special Dividend) -$77M -$19M -$20M -$78M -$79M
Special Dividend Paid
Long-Term Debt Issued $511M $36M $60M $20M $2M
Long-Term Debt Repaid -$1B -$217M -$183M -$4M -$10M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$49M -$28M -$20M -$10M $7M
Cash From Financing -$647M -$259M -$189M -$96M -$103M
 
Beginning Cash (CF) $1.4B $1.2B $1.7B $1.6B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$248M $523M -$94M -$513M -$253M
Ending Cash (CF) $1.2B $1.7B $1.6B $1.1B $816M
 
Levered Free Cash Flow $481M $700M $90M -$393M -$140M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$348M -$43M $99M $595M --
Depreciation & Amoritzation $82M $75M $76M $77M --
Stock-Based Compensation -- $19M $17M $17M --
Change in Accounts Receivable $49M -$26M -$214M -$77M --
Change in Inventories $141M -$41M -$50M $118M --
Cash From Operations $186M $36M $154M $377M --
 
Capital Expenditures $53M $64M $66M $76M --
Cash Acquisitions -- -- -- -$8M --
Cash From Investing $16M -$94M -$65M -$82M --
 
Dividends Paid (Ex Special Dividend) -- -$20M -$19M -$19M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9M $4M -$60M --
Long-Term Debt Repaid -- $20M $14M $72M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $28M -- $1M $33M --
Cash From Financing -$3M -$17M -$24M $3M --
 
Beginning Cash (CF) $1.5B $1.7B $998M $513M --
Foreign Exchange Rate Adjustment $8M -$2M $6M $5M --
Additions / Reductions $199M -$75M $65M $298M --
Ending Cash (CF) $1.7B $1.6B $1.1B $816M --
 
Levered Free Cash Flow $133M -$28M $88M $301M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.6B -$550M $13M $489M $1.1B
Depreciation & Amoritzation $370M $313M $300M $301M $332M
Stock-Based Compensation -- $59M $69M $66M $70M
Change in Accounts Receivable $464M $173M -$472M -$461M -$10M
Change in Inventories $561M $199M -$471M -$529M $199M
Cash From Operations $1.2B $441M -$297M -$80M $1.1B
 
Capital Expenditures $240M $190M $212M $273M $309M
Cash Acquisitions -- -- -- -$14M -$84M
Cash From Investing -$207M -$86M -$267M -$276M -$390M
 
Dividends Paid (Ex Special Dividend) -$38M -- -$79M -$79M -$98M
Special Dividend Paid
Long-Term Debt Issued $547M $51M $25M -- --
Long-Term Debt Repaid -$1.2B -$203M $2M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$90M $8M -$11M -$25M $16M
Cash From Financing -$830M -$175M -$89M -$130M -$232M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $176M $180M -$653M -$486M $468M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $973M $251M -$509M -$353M $781M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.5B -$245M $155M $985M $474M
Depreciation & Amoritzation $352M $306M $301M $302M $255M
Stock-Based Compensation -- $78M $67M $66M $53M
Change in Accounts Receivable $604M $98M -$660M -$324M $67M
Change in Inventories $429M $17M -$480M -$361M $81M
Cash From Operations $926M $291M -$179M $143M $713M
 
Capital Expenditures $226M $201M $214M $283M $233M
Cash Acquisitions -- -- -- -$22M -$76M
Cash From Investing -$144M -$196M -$238M -$293M -$308M
 
Dividends Paid (Ex Special Dividend) -$19M -$20M -$78M -$79M -$79M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $36M $60M $20M $2M $419M
Long-Term Debt Repaid -$217M -$183M -$4M -$10M -$441M
Repurchase of Common Stock -- -- -- -- -$117M
Other Financing Activities -$28M -$20M -$10M $7M -$17M
Cash From Financing -$259M -$189M -$96M -$103M -$235M
 
Beginning Cash (CF) $5.2B $6.5B $5.2B $2.9B $2.1B
Foreign Exchange Rate Adjustment -$2M -$7M -$9M -- -$1M
Additions / Reductions $523M -$94M -$513M -$253M $170M
Ending Cash (CF) $5.7B $6.4B $4.7B $2.7B $2.3B
 
Levered Free Cash Flow $700M $90M -$393M -$140M $480M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock