NOV Inc. Financial Ratios — NOV.MX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	24.3	24.31	18.83	18.87	-6.65	-28.01	-3.32	-0.45	-161.24	- -	- -	- -	- -	- -	- -
Return on Assets (%)	8.21	8.74	7.02	7.32	-2.58	-10.24	-1.15	-0.15	-37	-22.03	-2.57	1.57	9.27	5.61	1.28
Return on Capital (%)	22.52	20.79	15.39	15.58	- -	- -	- -	-0.93	- -	- -	- -	63.13	- -	45.25	9.86
Return on Invested Capital (%)	10.77	11.05	8.78	10.16	- -	- -	- -	-0.67	- -	- -	- -	2.28	- -	7.62	2.57
Gross Margin (%)	30.68	29.33	26.55	27.09	20.76	-1.39	12.21	17.08	9.97	7.13	14.01	18.43	21.36	22.66	20.21
EBITDA Margin (%)	23.82	23.29	20.48	20.97	13.86	-10.15	5.76	10.66	0.88	-2.99	3.11	7.81	11.1	13.74	10.51
Operating Margin (%)	20.04	19.71	16.64	17.34	8.8	-19.85	-3.79	2.5	-5.4	-8.77	-2.43	3.65	7.58	9.88	6.45
Incremental Operating Margin (%)	19.58	17.82	-9.37	23.34	36.18	- -	- -	42.47	- -	- -	- -	23.23	28.75	78.4	247.62
Pretax Margin (%)	19.93	19.43	16.25	16.3	-3.99	-36.17	-5.37	0.49	-76.21	-45.63	-4.16	3.29	7.13	9.37	4.29
Profit Margin (%)	13.6	14.49	12.11	11.67	-5.21	-33.26	-3.24	-0.37	-71.88	-41.74	-4.53	2.14	11.57	7.16	1.66
Net Income to Common Margin (%)	13.6	14.49	12.11	11.67	-5.21	-33.26	-3.24	-0.37	-71.88	-41.74	-4.53	2.14	11.57	7.16	1.66
Effective Tax Rate (%)	32.07	28.89	30.19	29.74	- -	- -	- -	153.66	- -	- -	- -	34.87	- -	23.59	59.73
Dvd Payout Ratio (%)	9.67	8.83	17.83	28.58	-92.81	-9.5	-32.34	-584.62	-1.26	-0.75	-8.33	50.32	8.09	17.01	121.02
Sustainable Growth Rate (%)	21.95	22.16	15.47	13.48	-12.83	-30.68	-4.4	-3.07	-163.28	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	510	3,149	3,150	3,166	3,909	3,214	2,712	2,711	2,777	2,556	2,388	2,366	2,377	2,386	2,340
ST Debt	351	1	1	152	2	506	6	7	114	110	104	100	107	139	131
LT Debt	159	3,148	3,149	3,014	3,907	2,708	2,706	2,704	2,663	2,446	2,284	2,266	2,270	2,247	2,209
Total Debt/EBITDA	0.15	0.79	0.8	0.7	1.91	-4.37	6.44	3.01	37.03	-14.04	13.88	4.19	2.49	1.96	2.55
Net Debt/EBITDA	-0.87	-0.04	-0.07	-0.08	0.89	-2.45	3.03	1.18	10.91	-0.78	0.71	1.17	0.95	0.42	0.18
Total Debt/EBIT	0.17	0.93	0.98	0.85	3.01	-2.23	-9.79	12.85	-6.06	-4.79	-17.82	8.96	3.65	2.72	4.15
Net Debt/EBIT	-1.03	-0.05	-0.09	-0.1	1.41	-1.26	-4.6	5.03	-1.79	-0.27	-0.91	2.5	1.4	0.58	0.29
EBITDA to Interest Expense	87.3	81.73	35.47	42.81	19.86	-7.01	4.13	9.69	0.75	-2.17	2.23	7.24	10.83	13.4	10.44
EBITDA-CapEx/Interest Expense	75.22	70.12	29.94	36.15	15.47	-9.71	2.25	7.06	-1.58	-4.86	-0.38	4.5	7.61	9.54	6.18
EBIT to Interest Expense	73.42	69.16	28.82	35.4	12.61	-13.7	-2.72	2.27	-4.58	-6.36	-1.74	3.38	7.4	9.63	6.41
Interest Expense	40	49	111	105	103	105	102	93	100	84	77	78	88	91	88
Common Equity/Total Assets	35.69	36.17	38.28	39.29	38.24	34.48	34.49	34.68	5.28	-18.85	-22.43	-20.37	-10.19	-5.49	-5.93
Long-Term Debt/Equity (%)	0.9	15.46	14.1	14.51	23.74	19.34	19.11	19.47	33.94	46.33	45.1	44.14	36.37	34.96	34.94
Long-Term Debt/Capital (%)	1.63	21.48	19	18.34	28.07	25.63	27.76	28.03	75.25	324.83	729.71	668.44	174.62	123.87	128.06
Long-Term Debt/Total Assets (%)	0.62	10	9.05	8.98	15.04	12.81	13.39	13.66	20.25	24.63	23.92	22.36	20.1	19.78	19.56
Total Debt/Equity (%)	2.88	15.47	14.11	15.24	23.75	22.95	19.15	19.52	35.39	48.42	47.16	46.08	38.08	37.12	37.01
Total Debt/Capital (%)	5.24	21.49	19	19.27	28.09	30.42	27.82	28.1	78.47	339.44	762.94	697.94	182.85	131.53	135.65
Total Debt/Total Assets (%)	2	10	9.05	9.43	15.05	15.2	13.42	13.69	21.12	25.74	25.01	23.34	21.05	21	20.72
Net Debt to Equity	-17.06	-0.84	-1.28	-1.78	11.11	12.9	9	7.65	10.43	2.69	2.41	12.87	14.56	7.93	2.63
Net Debt/Capital (%)	-48.86	-1.5	-2.18	-2.87	15.45	19.72	15.34	12.92	34.54	-15.12	-9.55	-90.55	187.81	87.33	95.95
EBITDA	3,492	4,005	3,937	4,495	2,046	-736	421	901	75	-182	172	565	953	1,219	919
EBITDA-CapEx	3,009	3,436	3,323	3,796	1,593	-1,020	229	657	-158	-408	-29	351	670	868	544
Operating Income (Loss)	2,937	3,389	3,199	3,717	1,299	-1,439	-277	211	-458	-534	-134	264	651	876	564

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.65	0.59	0.51	0.48	0.53	0.46	0.61	0.61	0.52	0.91	0.83	0.44	0.34	0.52	0.65
Current Ratio	2.24	2.78	2.46	2.19	2.89	2.58	3.07	3.11	2.72	2.79	2.57	2.25	2.4	2.46	2.42
Quick Ratio	1.37	1.57	1.48	1.33	1.58	1.36	1.68	1.75	1.63	1.92	1.77	1.43	1.42	1.54	1.6
CFO/Avg Current Liab	0.43	0.11	0.55	0.37	0.24	0.27	0.31	0.22	0.31	0.45	0.15	-0.08	0.06	0.55	0.53
Common Equity/Total Assets	35.69	36.17	38.28	39.29	38.24	34.48	34.49	34.68	5.28	-18.85	-22.43	-20.37	-10.19	-5.49	-5.93
Long-Term Debt/Equity (%)	0.9	15.46	14.1	14.51	23.74	19.34	19.11	19.47	33.94	46.33	45.1	44.14	36.37	34.96	34.94
Long-Term Debt/Capital (%)	1.63	21.48	19	18.34	28.07	25.63	27.76	28.03	75.25	324.83	729.71	668.44	174.62	123.87	128.06
Long-Term Debt/Total Assets (%)	0.62	10	9.05	8.98	15.04	12.81	13.39	13.66	20.25	24.63	23.92	22.36	20.1	19.78	19.56
Total Debt/Equity (%)	2.88	15.47	14.11	15.24	23.75	22.95	19.15	19.52	35.39	48.42	47.16	46.08	38.08	37.12	37.01
Total Debt/Capital (%)	5.24	21.49	19	19.27	28.09	30.42	27.82	28.1	78.47	339.44	762.94	697.94	182.85	131.53	135.65
Total Debt/Total Assets (%)	2	10	9.05	9.43	15.05	15.2	13.42	13.69	21.12	25.74	25.01	23.34	21.05	21	20.72
CFO/Total Liabilities	27.52	5.57	27.22	20.44	14.01	13.45	13.76	8.82	13.46	19.91	6.49	-3.58	2.83	26.43	25.18
CFO/CapEx	4.44	1.09	5.53	3.74	2.94	3.38	4.33	2.14	3.06	4.1	1.45	-0.84	0.51	3.72	3.34
Altman's Z-Score	2.95	4.45	4.51	4.26	3.64	2.77	3.4	4.12	2.38	1.41	1.54	1.96	2.31	2.36	2.11

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	5.13	4.52	4.17	4.6	4.02	2.9	3.56	4.11	4.29	3.89	4.26	4.73	4.71	4.76	4.97
Days Sales Outstanding	71.17	80.78	87.5	79.26	90.8	126.07	102.39	88.86	85.15	93.77	85.73	77.17	77.48	76.62	73.47
Inventory Turnover	2.74	2.45	2.46	2.87	2.35	1.84	2.03	2.34	2.95	3.14	3.47	3.76	3.41	3.36	3.74
Days Inventory Outstanding	133.23	149.01	148.59	127.08	155.42	198.66	180.11	155.94	123.91	116.32	105.24	97.2	107.17	108.62	97.59
Accounts Payable Turnover	14.13	13.34	11.17	12.43	12.24	11.57	13.18	11.35	9.53	8.08	8.49	8.41	7.83	7.63	8.21
Accounts Payable Turnover Days	25.83	27.36	32.66	29.37	29.82	31.55	27.69	32.16	38.31	45.15	43	43.39	46.6	47.84	44.48
Cash Conversion Cycle	178.57	202.43	203.43	176.97	216.41	293.18	254.81	212.65	170.74	164.94	147.97	130.98	138.05	137.4	126.58
Inventory to Cash Days	-62.07	-68.22	-61.09	-47.81	-64.62	-72.59	-77.72	-67.08	-38.76	-22.55	-19.5	-20.04	-29.69	-32	-24.13
Inventories	4,030	5,891	5,603	5,281	4,678	3,325	3,003	2,986	2,197	1,408	1,331	1,813	2,151	1,932	1,799
Raw Materials	907	1,268	1,175	1,255	1,069	961	656	614	577	373	350	479	479	394	456
Work In Process	852	905	798	1,027	632	561	513	501	364	189	218	308	230	181	217
Finished Goods	2,271	3,718	3,630	2,999	2,977	1,803	1,834	2,515	2,099	1,423	1,207	1,404	1,796	1,643	1,387
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	29,202	33,490	25,777	13,805	13,861	13,558	17,474	9,318	5,306	5,846	7,237	7,461	6,062	5,139
- Cash & Cash Equivalents	3,535	3,319	3,436	3,536	2,080	1,408	1,437	1,427	1,171	1,692	1,591	1,069	816	1,230	1,552
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	109	117	100	80	77	63	66	70	68	69	67	38	74	52	54
+ Total Debt	510	3,149	3,150	3,166	3,909	3,214	2,712	2,711	2,777	2,556	2,388	2,366	2,377	2,386	2,340
Enterprise Value	-2,916	29,149	33,304	25,487	15,711	15,730	14,899	18,828	10,992	6,239	6,710	8,572	9,096	7,270	5,981
Total Capital	9,726	14,655	16,577	16,431	13,917	10,566	9,748	9,647	3,539	753	313	339	1,300	1,814	1,725
Total Debt/Capital (%)	5.24	21.49	19	19.27	28.09	30.42	27.82	28.1	78.47	339.44	762.94	697.94	182.85	131.53	135.65
Total Debt / EV	-0.17	0.11	0.09	0.12	0.25	0.2	0.18	0.14	0.25	0.41	0.36	0.28	0.26	0.33	0.39
EV/Sales	- -	1.7	1.73	1.19	1.06	2.17	2.04	2.23	1.3	1.02	1.21	1.18	1.06	0.82	0.68
EV/EBITDA	- -	7.28	8.46	5.67	7.68	- -	35.39	20.9	146.56	- -	39.01	15.17	9.54	5.96	6.51
EV/EBIT	- -	8.6	10.41	6.86	12.09	- -	- -	89.23	- -	- -	- -	32.47	13.97	8.3	10.6
EV/Cash Flow to Firm	- -	44.51	9.59	9.48	10.72	14.89	16.68	39.97	13.6	6.22	17.99	- -	31.96	5.29	4.65
EV/Free Cash Flow to Firm	- -	23.82	8.15	7.53	8.19	11.73	13.73	26.33	10.56	5.08	11.69	99.91	16.02	4.22	3.6
Diluted Market Cap	- -	29,339	33,647	25,898	13,805	13,861	13,558	17,474	9,318	5,306	5,846	7,312	7,537	6,124	5,180
Diluted Enterprise Value	-2,916	29,286	33,461	25,608	15,711	15,730	14,899	18,828	10,992	6,239	6,710	8,647	9,172	7,332	6,022
EV per Share	- -	68.59	78.18	59.55	40.6	41.84	39.52	49.81	28.78	16.25	17.38	21.98	23.14	18.55	16.08
TTM Sales	14,658	17,194	19,221	21,440	14,757	7,251	7,304	8,453	8,479	6,090	5,524	7,237	8,583	8,870	8,744
TTM EBITDA	3,492	4,005	3,937	4,495	2,046	-736	421	901	75	-182	172	565	953	1,219	919
TTM Operating Income	2,937	3,389	3,199	3,717	1,299	-1,439	-277	211	-458	-534	-134	264	651	876	564
TTM Cash Flow to Firm	2,170	655	3,474	2,688	1,466	1,057	893	471	808	1,003	373	-128	285	1,374	1,286
TTM Free Cash Flow to Firm	2,653	1,224	4,088	3,387	1,919	1,341	1,085	715	1,041	1,229	574	86	568	1,725	1,661

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	24.68	8.39	7.82	7.73	11.14	13.24	22.84	9.84	4.61	11.88	208.91	17.69	3.7	3.19
EV/EBIT	- -	8.6	10.41	6.86	12.09	- -	- -	89.23	- -	- -	- -	32.47	13.97	8.3	10.6
Enterprise Value	-2,916	29,149	33,304	25,487	15,711	15,730	14,899	18,828	10,992	6,239	6,710	8,572	9,096	7,270	5,981
Low Price	- -	63.8	66.35	60.05	35.3	26.59	30.41	33.45	19.46	8.31	12.59	14.94	18.44	15.47	11.34
EV/Sales	- -	1.7	1.73	1.19	1.06	2.17	2.04	2.23	1.3	1.02	1.21	1.18	1.06	0.82	0.68
EV/EBITDA	- -	7.28	8.46	5.67	7.68	- -	35.39	20.9	146.56	- -	39.01	15.17	9.54	5.96	6.51
Price/Earnings	- -	11.72	14.39	10.3	- -	- -	- -	- -	- -	- -	- -	46.69	7.51	9.55	35.44
Price/Earnings Average	- -	12.16	13.42	13.15	-23.13	-5.17	-55.94	-516.21	-1.53	-2.19	-23.61	45.36	9.09	10.91	35.48
Price/Earnings High	- -	13.61	15.41	14.94	-30.85	-6.31	-66.08	-598.09	-2.97	-3.71	-27.18	50.69	10.8	12.18	40.84
Price/Earnings Low	- -	10.89	12.15	10.27	-17.76	-4.14	-48.37	-407.91	-1.22	-1.26	-19.44	37.58	7.3	9.55	29.1
Price/Book Value	- -	2.56	2.51	1.96	1.39	1.9	1.95	2.55	13.43	-2.83	-2.73	-3.5	-6.48	-9.72	-7.68
Price/Book Value Average	- -	2.66	2.34	2.5	1.79	1.71	1.9	2.33	13.45	-2.97	-2.76	-3.4	-7.84	-11.11	-7.69
Price/Book Value High	- -	2.98	2.69	2.83	2.39	2.09	2.25	2.7	26.13	-5.04	-3.17	-3.8	-9.32	-12.4	-8.85
Price/Book Value Low	- -	2.38	2.12	1.95	1.38	1.37	1.64	1.84	10.71	-1.7	-2.27	-2.82	-6.3	-9.72	-6.31
Price/Tangible Book Value	- -	3.46	4.07	3.31	2.45	3.15	2.93	3.79	2.23	1.63	1.93	2.31	1.76	1.41	1.2
Price/Tangible Book Value Average	- -	3.59	3.8	4.23	3.16	2.83	2.86	3.48	2.23	1.71	1.95	2.24	2.13	1.62	1.2
Price/Tangible Book Value High	- -	4.02	4.36	4.8	4.21	3.45	3.38	4.03	4.33	2.9	2.24	2.5	2.54	1.8	1.38
Price/Tangible Book Value Low	- -	3.21	3.44	3.3	2.43	2.27	2.48	2.75	1.78	0.98	1.6	1.86	1.71	1.41	0.98
Price/Sales	- -	1.7	1.74	1.2	0.94	1.91	1.86	2.07	1.1	0.87	1.06	1	0.87	0.68	0.59
Price/Sales Average	- -	1.76	1.62	1.53	1.21	1.72	1.82	1.89	1.1	0.91	1.07	0.97	1.05	0.78	0.59
Price/Sales High	- -	1.97	1.87	1.74	1.61	2.1	2.14	2.19	2.14	1.55	1.23	1.09	1.25	0.87	0.68
Price/Sales Low	- -	1.58	1.47	1.2	0.93	1.38	1.57	1.5	0.88	0.52	0.88	0.8	0.84	0.68	0.48
Price/Cash Flow	- -	47.1	9.86	9.86	10.36	14.44	16.3	33.54	13.05	5.73	20.09	-40.43	52.17	4.65	4.11
Price/Cash Flow Average	- -	48.85	9.19	12.59	13.35	12.99	15.93	30.72	13.08	6	20.28	-39.28	63.14	5.31	4.11
Price/Cash Flow High	- -	54.69	10.56	14.3	17.81	15.85	18.82	35.59	25.39	10.19	23.35	-43.89	75.01	5.93	4.73
Price/Cash Flow Low	- -	43.74	8.32	9.83	10.26	10.41	13.78	24.27	10.41	3.45	16.7	-32.54	50.69	4.65	3.37
Price/Free Cash Flow Average	- -	25.59	7.82	9.98	9.96	10.03	12.95	20.92	9.86	4.82	11.99	202.94	21.41	4.23	3.19
Price/Free Cash Flow High	- -	28.65	8.98	11.33	13.29	12.23	15.29	24.24	19.15	8.19	13.81	226.78	25.43	4.72	3.67
Price/Free Cash Flow Low	- -	22.91	7.08	7.79	7.65	8.04	11.2	16.53	7.85	2.77	9.88	168.14	17.19	3.7	2.62
EV/Sales Average	- -	1.76	1.61	1.52	1.33	1.98	2	2.05	1.3	1.07	1.22	1.16	1.24	0.92	0.68
EV/Sales High	- -	1.97	1.86	1.73	1.74	2.36	2.33	2.35	2.34	1.7	1.39	1.27	1.44	1.01	0.77
EV/Sales Low	- -	1.57	1.46	1.19	1.05	1.64	1.75	1.66	1.07	0.68	1.04	0.99	1.04	0.82	0.58
EV/EBITDA Average	-0.84	7.55	7.88	7.26	9.62	-19.49	34.67	19.26	146.81	-35.66	39.33	14.81	11.19	6.68	6.51
EV/EBITDA High	-0.84	8.45	9.06	8.25	12.53	-23.21	40.38	22.08	264.07	-56.98	44.52	16.27	12.97	7.34	7.36
EV/EBITDA Low	-0.84	6.76	7.13	5.65	7.61	-16.12	30.42	15.54	121.42	-22.66	33.28	12.67	9.32	5.96	5.51
EV/EBIT Average	-0.99	8.92	9.7	8.78	15.16	-9.97	-52.7	82.26	-24.04	-12.16	-50.49	31.69	16.38	9.29	10.62
EV/EBIT High	-0.99	9.99	11.15	9.98	19.73	-11.87	-61.38	94.29	-43.24	-19.42	-57.15	34.82	18.99	10.21	11.99
EV/EBIT Low	-0.99	7.99	8.78	6.84	11.98	-8.25	-46.23	66.35	-19.88	-7.72	-42.72	27.12	13.65	8.3	8.98
Last Price	- -	68.71	78.62	60.23	35.67	36.87	35.96	46.23	24.39	13.82	15.15	18.56	18.98	15.47	13.81
High Price	- -	79.78	84.19	87.32	61.29	40.46	41.54	49.05	47.46	24.58	17.6	20.15	27.29	19.73	15.92
Enterprise Value Average	-2,916	30,236	31,036	32,619	19,690	14,343	14,598	17,357	11,011	6,491	6,765	8,366	10,664	8,138	5,987
Enterprise Value High	-2,916	33,853	35,680	37,085	25,627	17,081	17,001	19,895	19,805	10,371	7,658	9,192	12,361	8,944	6,763
Enterprise Value Low	-2,916	27,063	28,079	25,411	15,567	11,866	12,805	13,999	9,106	4,124	5,724	7,160	8,884	7,270	5,062

Shares Outstanding	424	427	428	419	376	379	380	383	386	388	393	393	394	382	361
Diluted Weighted Avg Shares	424	427	428	430	387	376	377	378	382	384	386	394	397	396	375
Basic Weighted Avg Shares	422	425	426	428	387	376	377	378	382	384	386	390	393	392	372
Revenue per Share	34.73	40.46	45.12	50.09	38.13	19.28	19.37	22.36	22.2	15.86	14.31	18.56	21.84	22.63	23.51
EBITDA per Share	8.27	9.42	9.24	10.5	5.29	-1.96	1.12	2.38	0.2	-0.47	0.45	1.45	2.42	3.11	2.47
Operating Income per Share	6.96	7.97	7.51	8.68	3.36	-3.83	-0.73	0.56	-1.2	-1.39	-0.35	0.68	1.66	2.23	1.52
Basic EPS, GAAP	4.73	5.86	5.46	5.85	-1.99	-6.41	-0.63	-0.08	-15.96	-6.62	-0.65	0.4	2.53	1.62	0.39
Basic EPS from Cont Ops	4.7	5.59	5.12	5.74	-1.98	-6.43	-0.63	-0.06	-15.95	-6.61	-0.63	0.4	2.51	1.62	0.41
Diluted EPS, GAAP	4.7	5.83	5.44	5.82	-1.99	-6.41	-0.63	-0.08	-15.96	-6.62	-0.65	0.39	2.5	1.6	0.39
Diluted EPS from Cont Ops	4.68	5.56	5.1	5.71	-1.98	-6.43	-0.63	-0.06	-15.95	-6.61	-0.63	0.39	2.48	1.6	0.4
Dividend per Share	0.45	0.49	0.91	1.64	1.83	0.61	0.2	0.2	0.2	0.05	0.05	0.2	0.2	0.28	0.51
Cash Flow per Share	5.08	1.46	7.97	6.11	3.44	2.55	2.21	1.38	1.87	2.41	0.75	-0.46	0.36	3.33	3.36
Free Cash Flow per Basic Share	3.93	0.12	6.53	4.47	2.27	1.8	1.7	0.73	1.26	1.82	0.23	-1.01	-0.36	2.43	2.35
Cash & Equivalents per Share	8.38	7.81	8.07	8.26	5.37	3.74	3.81	3.78	3.07	4.41	4.12	2.74	2.08	3.14	4.17
Book Value per Share	21.58	26.8	31.28	30.81	25.66	19.39	18.49	18.16	1.82	-4.88	-5.55	-5.29	-2.93	-1.59	-1.8
Tangible Book Value per Share	17.78	19.86	19.31	18.2	14.55	11.72	12.29	12.18	10.96	8.49	7.86	8.05	10.76	10.94	11.52

NOV Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)