National Oilwell Varco, Inc.【NOV】 業績推移・財務諸表

(単位:百万ドル) 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25
現金同等物 2,608 2,688 3,070 3,333 3,060 3,440 3,870 3,535 3,390 1,917 1,702 3,319 2,441 2,327 2,741 3,436 3,688 3,885 4,091 3,536 3,024 2,544 1,846 2,080 1,759 1,661 1,510 1,408 1,479 1,530 1,722 1,437 1,236 1,137 1,293 1,427 1,270 1,121 1,313 1,171 1,115 1,447 1,485 1,692 1,607 1,572 1,668 1,591 1,406 1,218 998 1,069 774 592 513 816 468 827 985 1,230 1,157 1,080
現金 + 有価証券 2,608 2,688 3,070 3,333 3,060 3,440 3,870 3,535 3,390 1,917 1,702 3,319 2,441 2,327 2,741 3,436 3,688 3,885 4,091 3,536 3,024 2,544 1,846 2,080 1,759 1,661 1,510 1,408 1,479 1,530 1,722 1,437 1,236 1,137 1,293 1,427 1,270 1,121 1,313 1,171 1,115 1,447 1,485 1,692 1,607 1,572 1,668 1,591 1,406 1,218 998 1,069 774 592 513 816 468 827 985 1,230 1,157 1,080
商品及び製品 3,423 3,443 3,562 3,388 3,570 3,756 3,907 4,030 4,528 5,501 5,989 5,891 6,135 6,083 6,078 5,603 5,659 5,198 5,464 5,281 5,378 5,394 5,172 4,678 4,534 4,287 4,161 3,325 3,254 3,207 3,219 3,003 3,146 3,158 3,177 2,986 3,131 2,858 2,537 2,197 2,032 1,929 1,745 1,408 1,357 1,322 1,325 1,331 1,440 1,591 1,755 1,813 2,036 2,199 2,277 2,151 2,278 2,157 2,123 1,932 1,942 1,929
流動資産合計 9,545 9,826 10,326 10,535 10,739 11,226 12,038 12,110 12,836 13,014 13,667 15,678 14,994 15,221 16,255 16,423 17,211 16,003 16,670 16,162 15,299 14,167 12,933 11,801 10,048 9,204 8,711 7,876 7,744 7,741 7,825 7,217 7,186 7,008 7,221 7,279 6,938 6,766 6,515 6,113 5,902 5,590 5,376 5,209 4,996 4,908 4,939 4,902 4,949 5,093 5,179 5,493 5,422 5,610 5,658 5,840 5,688 5,844 5,918 5,770 5,784 5,781
有形固定資産 1,810 1,792 1,808 1,840 1,861 1,921 1,967 2,445 2,531 2,700 2,818 2,945 3,215 3,210 3,333 3,408 3,437 3,440 3,377 3,362 3,216 3,250 3,122 3,124 3,303 3,277 3,261 3,150 3,108 3,052 3,031 3,002 2,926 2,859 2,813 2,797 2,605 2,356 2,361 2,354 2,003 2,010 1,994 1,927 1,894 1,871 1,825 1,823 1,806 1,761 1,757 1,781 1,814 1,839 1,843 1,865 1,878 1,882 1,908 1,922 1,953 1,990
固定資産合計 11,921 11,822 11,905 12,515 12,417 12,530 12,506 13,405 13,451 14,819 14,995 15,806 18,562 18,372 18,418 18,389 18,269 17,824 17,600 17,400 17,125 17,058 16,695 14,924 14,706 14,580 13,483 13,264 13,160 13,146 13,109 12,989 12,824 12,750 12,672 12,517 13,064 7,583 7,490 7,036 4,788 4,857 4,792 4,720 4,676 4,693 4,628 4,648 4,604 4,607 4,582 4,642 4,755 4,836 4,840 5,454 5,617 5,453 5,504 5,591 5,489 5,582
総資産 21,466 21,648 22,231 23,050 23,156 23,756 24,544 25,515 26,287 27,833 28,662 31,484 33,556 33,593 34,673 34,812 35,480 33,827 34,270 33,562 32,424 31,225 29,628 26,725 24,754 23,784 22,194 21,140 20,904 20,887 20,934 20,206 20,010 19,758 19,893 19,796 20,002 14,349 14,005 13,149 10,690 10,447 10,168 9,929 9,672 9,601 9,567 9,550 9,553 9,700 9,761 10,135 10,177 10,446 10,498 11,294 11,305 11,297 11,422 11,361 11,273 11,363
買掛金 538 598 585 628 656 745 802 901 1,009 1,265 1,365 1,200 1,283 1,232 1,312 1,275 1,391 1,178 1,259 1,189 988 847 731 623 467 434 396 414 388 448 447 510 528 616 675 722 679 695 716 715 662 556 476 489 467 526 519 612 643 754 774 906 961 1,007 925 904 823 809 835 837 796 823
一年内返済予定の長期借入金 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 182 - - 5 5 10 10 13 13 13 13 13 44 24 28 37 38 38
流動負債合計 3,744 3,937 3,872 4,536 4,132 4,250 4,744 5,416 5,445 6,481 5,681 5,649 5,546 5,619 6,317 6,678 7,098 6,915 7,201 7,374 6,667 5,672 5,193 4,249 3,435 2,947 2,615 3,047 2,852 2,851 2,842 2,354 2,132 2,194 2,276 2,341 2,103 2,221 2,276 2,247 2,163 1,954 1,884 1,867 1,934 1,810 1,853 1,910 1,979 2,171 2,247 2,437 2,308 2,385 2,369 2,435 2,272 2,242 2,300 2,347 2,182 2,239
長期借入金 724 519 516 514 512 511 510 159 159 159 1,175 3,148 4,349 4,120 3,749 3,149 3,149 3,148 2,995 3,014 4,094 4,154 3,981 3,928 3,372 3,268 3,210 2,708 2,707 2,708 2,707 2,706 2,707 2,707 2,706 2,704 2,483 2,483 2,484 1,989 2,002 2,029 1,824 1,834 1,669 1,686 1,704 1,708 1,709 1,714 1,720 1,717 1,719 1,715 1,716 1,712 1,764 1,724 1,721 1,703 1,699 1,690
固定負債合計 3,142 2,874 2,955 2,652 2,623 2,601 2,561 2,371 2,322 2,421 3,298 5,479 7,331 7,023 6,631 5,804 5,590 5,494 5,450 5,416 6,635 6,548 6,229 6,016 4,886 4,651 4,691 4,090 4,067 4,014 3,941 3,692 3,727 3,596 3,641 3,566 4,059 3,641 3,600 3,056 2,973 2,960 2,744 2,783 2,588 2,613 2,636 2,576 2,564 2,557 2,584 2,564 2,561 2,564 2,562 2,617 2,712 2,623 2,606 2,586 2,597 2,566
総負債 6,886 6,811 6,827 7,188 6,755 6,851 7,305 7,787 7,767 8,902 8,979 11,128 12,877 12,642 12,948 12,482 12,688 12,409 12,651 12,790 13,302 12,220 11,422 10,265 8,321 7,598 7,306 7,137 6,919 6,865 6,783 6,046 5,859 5,790 5,917 5,907 6,162 5,862 5,876 5,303 5,136 4,914 4,628 4,650 4,522 4,423 4,489 4,486 4,543 4,728 4,831 5,001 4,869 4,949 4,931 5,052 4,984 4,865 4,906 4,933 4,779 4,805
資本金及び資本剰余金 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
利益剰余金 6,185 6,544 6,906 7,300 7,661 8,095 8,580 9,103 9,658 10,212 10,773 11,385 11,831 12,251 12,776 13,323 13,801 12,281 12,782 13,181 13,306 13,417 13,398 9,927 9,635 9,399 8,018 7,285 7,138 7,044 6,999 6,966 6,883 6,888 6,869 6,862 6,766 1,358 1,094 690 -1,381 -1,474 -1,529 -1,876 -1,991 -2,017 -2,086 -2,146 -2,216 -2,166 -2,154 -2,069 -1,963 -1,828 -1,734 -1,155 -1,056 -860 -759 -628 -583 -582
株主資本 14,580 14,837 15,404 15,862 16,401 16,905 17,239 17,728 18,520 18,931 19,683 20,356 20,679 20,951 21,725 22,330 22,792 21,418 21,619 20,772 19,122 19,005 18,206 16,460 16,433 16,186 14,888 14,003 13,985 14,022 14,151 14,160 14,151 13,968 13,976 13,889 13,840 8,487 8,129 7,846 5,554 5,533 5,540 5,279 5,150 5,178 5,078 5,064 5,010 4,972 4,930 5,134 5,308 5,497 5,567 6,242 6,321 6,432 6,516 6,428 6,494 6,558
有利子負債合計 724 519 516 514 512 511 510 159 159 159 1,175 3,148 4,349 4,120 3,749 3,149 3,149 3,148 2,995 3,014 4,094 4,154 3,981 3,907 3,372 3,268 3,210 2,708 2,707 2,708 2,707 2,706 2,707 2,707 2,706 2,482 2,483 2,483 2,484 1,989 2,002 2,029 1,824 1,834 1,851 1,686 1,704 1,713 1,714 1,724 1,730 1,730 1,732 1,728 1,729 1,725 1,808 1,748 1,749 1,740 1,737 1,728
純有利子負債 -1,884 -2,169 -2,554 -2,819 -2,548 -2,929 -3,360 -3,376 -3,231 -1,758 -527 -171 1,908 1,793 1,008 -287 -539 -737 -1,096 -522 1,070 1,610 2,135 1,827 1,613 1,607 1,700 1,300 1,228 1,178 985 1,269 1,471 1,570 1,413 1,055 1,213 1,362 1,171 818 887 582 339 142 244 114 36 122 308 506 732 661 958 1,136 1,216 909 1,340 921 764 510 580 648
DEレシオ(%) 4.97 3.5 3.35 3.24 3.12 3.02 2.96 0.9 0.86 0.84 5.97 15.46 21.03 19.66 17.26 14.1 13.82 14.7 13.85 14.51 21.41 21.86 21.87 23.74 20.52 20.19 21.56 19.34 19.36 19.31 19.13 19.11 19.13 19.38 19.36 17.87 17.94 29.26 30.56 25.35 36.05 36.67 32.92 34.74 35.94 32.56 33.56 33.83 34.21 34.67 35.09 33.7 32.63 31.44 31.06 27.64 28.6 27.18 26.84 27.07 26.75 26.35