AI Tokens
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.

Common-Size Income Statement

National Oilwell Varco Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Sales 79.33 80.10 83.68 83.03 80.79
Services 20.67 19.90 16.32 16.97 19.21
Revenue 100.00% 100.00% 100.00% 100.00% 100.00%
Cost of sales -63.44 -57.87 -62.84 -59.31 -54.83
Cost of services -15.80 -15.04 -13.16 -14.05 -14.49
Cost of revenue -79.24% -72.91% -76.00% -73.36% -69.32%
Gross profit 20.76% 27.09% 24.00% 26.64% 30.68%
Selling, general and administrative -11.95 -9.76 -9.03 -8.89 -10.64
Goodwill and intangible asset impairment -11.45 -0.49 0.00 0.00 0.00
Operating profit (loss) -2.64% 16.85% 14.97% 17.75% 20.04%
Interest and financial costs -0.70 -0.49 -0.49 -0.24 -0.27
Interest income 0.09 0.08 0.05 0.05 0.12
Equity income in unconsolidated affiliates 0.09 0.27 0.28 0.29 0.31
Other income (expense), net -0.83 -0.42 -0.18 -0.35 -0.27
Income (loss) from continuing operations before income taxes -3.99% 16.30% 14.63% 17.49% 19.93%
Provision for income taxes -1.21 -4.85 -4.45 -5.10 -6.39
Income (loss) from continuing operations -5.20% 11.45% 10.18% 12.39% 13.54%
Income from discontinued operations 0.00 0.24 0.00 0.00 0.00
Net income (loss) -5.20% 11.69% 10.18% 12.39% 13.54%
Net (income) loss attributable to noncontrolling interests -0.01 -0.02 0.00 0.04 0.06
Net income (loss) attributable to Company -5.21% 11.67% 10.18% 12.43% 13.60%

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).


The financial performance from 2011 to 2015 is characterized by a steady erosion of profitability, culminating in a significant operational deficit in the final year of the period. While revenue streams remained relatively stable in their composition, the cost of delivering that revenue increased substantially, leading to a compression of gross and operating margins.

Revenue Composition
The mix between product sales and services remained consistent throughout the five-year period. Sales typically accounted for approximately 80% to 83% of total revenue, while services contributed between 16% and 20%. This indicates a stable business model in terms of revenue sourcing despite fluctuating market conditions.
Gross Profitability and Cost Trends
A clear downward trend in gross profit is observed, falling from 30.68% in 2011 to 20.76% in 2015. This decline was primarily driven by an increase in the cost of sales, which rose from 54.83% to 63.44% of revenue. Although a temporary recovery in gross profit occurred in 2014, the overall trajectory reflects a diminishing ability to maintain margins against rising production costs.
Operating Expenses and Impairments
Operating profit margins declined from 20.04% in 2011 to a negative 2.64% in 2015. While selling, general, and administrative expenses remained relatively stable around 9% to 12% of revenue, the 2015 fiscal year was severely impacted by goodwill and intangible asset impairments, which spiked to 11.45% of revenue. This impairment charge served as a primary driver for the shift into operating losses.
Net Income and Bottom-Line Performance
Net income attributable to the company followed a general decline, starting at 13.60% in 2011 and falling to 10.18% by 2013. A slight recovery to 11.67% was noted in 2014, followed by a sharp reversal to a net loss of 5.21% in 2015. The volatility in the final year highlights the combined impact of compressed gross margins and substantial non-cash impairment charges.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?