Stock Analysis on Net

National Oilwell Varco Inc. (NYSE:NOV)

This company has been moved to the archive! The financial data has not been updated since August 3, 2016.

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

National Oilwell Varco Inc., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012 Dec 31, 2011 Sep 30, 2011 Jun 30, 2011 Mar 31, 2011
Net income (loss) (217) (118) (1,522) 156 286 313 597 701 609 548 661 636 531 500 668 609 602 604 573 528 480 404
Depreciation and amortization 178 175 183 184 190 190 199 198 190 191 200 191 190 174 166 157 157 148 142 140 138 135
Deferred income taxes (153) (135) (136) (148) 33 (7) (264) 21 (102) 45 (242) 24 (82) (33) (137) (11) (68) 119 (173) (170) (104) 95
Equity (income) loss in unconsolidated affiliates 7 6 3 (7) (9) (16) (9) (23) (10) (16) (13) (15) (19) (15) (7) (19) (17) (12) (11) (10) (13)
Dividend from unconsolidated affiliate 6 34 73 66 61 45
Goodwill and intangible asset impairment 1,634 55 104
Other, net 112 83 130 74 71 91 87 53 63 64 63 56 19 18 63 33 43 50 37 21 12
Receivables 152 706 46 138 538 369 48 (78) 202 (325) (104) (393) (204) 208 (266) (89) (122) (40) (50) (267) (58) (321)
Inventories 208 112 416 186 (66) (126) 107 (301) (415) (101) 443 (34) (13) 91 (367) (293) (492) (61) (167) (163) (200)
Costs in excess of billings 250 210 339 141 115 (47) (186) (48) (48) 20 101 (193) (114) (108) (160) (112) (143) (217) (62) (32) 246 70
Prepaid and other current assets 81 (11) 39 32 7 34 13 (25) 85 (133) 48 (42) (106) 130 30 (86) (69) (99) 34 32 (59) (51)
Accounts payable (33) (157) (110) (117) (142) (201) (91) 85 34 67 (37) 84 (30) (8) (184) 58 5 102 59 58 73 15
Accrued liabilities (283) (231)
Billings in excess of costs (51) (81) (91) (88) (229) (278) (97) (367) 98 307 218 394 67 (97) 151 (37) 110 100 (252) 339 207 60
Income taxes payable (125) (65) 151 88 (407) 1 165 6 (216) (79) 304 12 (156) 51 160 (12) (557) 303 225 (245)
Other assets/liabilities, net (4) 127 (468) (291) (229) (216) 70 283 235 (109) (121) 287 198 (297) 233 1 40 (272) 71 (78) 341 (231)
Change in operating assets and liabilities, net of acquisitions 195 610 322 89 (413) (464) 29 (445) (25) (353) 852 115 (345) (134) 55 (644) (1,029) (918) 42 110 342 (658)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 345 739 2,136 254 (92) (199) 139 (182) 176 (63) 857 373 (167) 6 132 (472) (855) (668) 49 106 432 (429)
Net cash provided by (used in) operating activities 128 621 614 410 194 114 736 519 785 485 1,518 1,009 364 506 800 137 (253) (64) 622 634 912 (25)
Purchases of property, plant and equipment (77) (84) (121) (98) (104) (130) (231) (168) (175) (125) (185) (164) (152) (168) (201) (129) (140) (113) (166) (125) (113) (79)
Business acquisitions, net of cash acquired (15) (21) (16) (26) (21) (23) (110) (79) (100) (2) (7) (15) (2,375) (575) (291) (1,956) (58) (723) (56) (208) (51)
Cash distributed in spin-off (253)
Dividend from unconsolidated affiliate 13
Other 1 2 1 18 2 4 34 104 6 7 33 23 38 8 11 7 6 11 7 29 7 7
Net cash used in investing activities (91) (103) (136) (106) (123) (149) (307) (143) (522) (120) (152) (148) (129) (2,535) (765) (413) (2,090) (160) (882) (152) (301) (123)
Borrowings against lines of credit and other debt 595 2,368 2,193 4,433 2,880 1,871 20 2 151 252 801 170 1,386 4,556 80 939
Payments against lines of credit and other debt (696) (3,052) (2,246) (4,757) (2,820) (792) (4) (150) (1) (852) (1,172) (400) (186) (2,935) (1) (1) (1) (17) (2) (202) (170)
Cash dividends paid (19) (173) (173) (174) (178) (185) (196) (198) (198) (111) (111) (111) (111) (56) (56) (51) (51) (51) (51) (47) (47) (46)
Share repurchases (444) (447) (1,330) (779)
Proceeds from stock options exercised 1 1 1 2 3 1 73 29 5 33 13 7 5 2 18 5 88 2 23 13 58
Other (9) (5) 1 (1) 2 (3) 4 (3) 10 2 10 4 13 11 4 5 22 6 2 14
Net cash provided by (used in) financing activities (129) (861) (224) (942) (561) (436) (950) (130) (158) (105) (668) (465) (334) 1,162 1,578 50 897 58 (66) (20) (234) (144)
Net cash provided by discontinued operating activities 86 3
Net cash used in discontinued investing activities (6) (6)
Discontinued operations 80 (3)
Effect of exchange rates on cash (6) 22 (20) (60) 10 (41) (34) (40) 12 (5) (3) 18 (15) (11) 4 11 (27) 21 (9) (32) 3 19
Increase (decrease) in cash and cash equivalents (98) (321) 234 (698) (480) (512) (555) 206 197 252 695 414 (114) (878) 1,617 (215) (1,473) (145) (335) 430 380 (273)

Based on: 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31), 10-K (reporting date: 2011-12-31), 10-Q (reporting date: 2011-09-30), 10-Q (reporting date: 2011-06-30), 10-Q (reporting date: 2011-03-31).

Cash flow statement item Description The company
Net cash provided by (used in) operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. National Oilwell Varco Inc. net cash provided by (used in) operating activities increased from Q4 2015 to Q1 2016 but then decreased significantly from Q1 2016 to Q2 2016.
Net cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. National Oilwell Varco Inc. net cash used in investing activities increased from Q4 2015 to Q1 2016 and from Q1 2016 to Q2 2016.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. National Oilwell Varco Inc. net cash provided by (used in) financing activities decreased from Q4 2015 to Q1 2016 but then increased from Q1 2016 to Q2 2016 exceeding Q4 2015 level.