Release Details

DNOW Reports Fourth Quarter and Full-Year 2024 Results

February 13, 2025

Earnings Conference Call 
February 13, 2025 
8:00 a.m. CT 
1 (800) 715-9871 (within North America) 
1 (646) 307-1963 (outside North America) 
Access Code: 7372055 
Webcast: ir.dnow.com

HOUSTON--(BUSINESS WIRE)--Feb. 13, 2025-- DNOW Inc. (NYSE: DNOW) announced results for the fourth quarter and full-year ended December 31, 2024.

Recent Capital Allocation Actions

  • Announced a new $160 million share repurchase authorization, double the size of the share repurchase program successfully completed in 2024
  • Completed acquisition of Trojan Rentals, LLC in the fourth quarter of 2024, for $114 million in cash, enhancing our pump rental offering and industrial automation capabilities in the water transfer and management space

Financial Highlights

  • Cash provided by operating activities was $122 million for the fourth quarter of 2024 and $298 million for the full-year 2024
  • Revenue was $571 million for the fourth quarter of 2024 and $2,373 million for the full-year 2024
  • Net income attributable to DNOW Inc. was $23 million, or $0.21 per diluted share, for the fourth quarter of 2024 and $81 million, or $0.74 per diluted share, for the full-year 2024
  • Non-GAAP net income attributable to DNOW Inc. excluding other costs was $27 million, or $0.25 per diluted share, for the fourth quarter of 2024 and $100 million, or $0.91 per diluted share, for the full-year 2024
  • EBITDA excluding other costs was $45 million or 7.9% of revenue for the fourth quarter of 2024 and $176 million or 7.4% of revenue for the full-year 2024
  • Cash and cash equivalents was $256 million and long-term debt was zero at December 31, 2024 with total liquidity of approximately $556 million

David Cherechinsky, President and CEO of DNOW, added, “I am proud of the strong results we achieved in 2024, accentuated by $289 million in free cash flow, nearly twice our projections from last February. I am also pleased that fourth quarter EBITDA was markedly higher than expectations, at $45 million, or 7.9% of revenue, thanks to expanded gross margins and implemented cost control initiatives.

The recently announced $160 million share repurchase authorization, which is double in size from our previous program, demonstrates confidence in the strength of our business. This substantial increase signals our strong conviction in DNOW's cash generation capabilities and future earnings potential. Our commitment to maintain an acquisition focus alongside share buybacks provides multiple avenues for shareholder value creation.

I am honored to represent the talented women and men of DNOW who work creatively and enthusiastically to win in the market. Your determination and dedication give me great confidence in our bright future as we lay the groundwork for a successful 2025, a year that could mark the fifth consecutive year of growth for DNOW.”

Prior to the earnings conference call a presentation titled “DNOW Fourth Quarter and Full-Year 2024 Key Takeaways” will be available on the Company’s Investor Relations website.

About DNOW

DNOW is a supplier of energy and industrial products and packaged, engineered process and production equipment with a legacy of over 160 years. Headquartered in Houston, Texas, with approximately 2,575 employees and a network of locations, we offer a broad set of supply chain solutions combined with a suite of digital offerings branded as DigitalNOW® that provide customers access to highly complementary digital commerce, data and information management channels. Our locations provide products and solutions to exploration and production, midstream transmission and storage companies, refineries, chemical companies, utilities, mining, municipal water, manufacturers, engineering and construction as well as companies operating in the decarbonization, energy evolution and renewables end markets.

Statements made in this press release that are forward-looking in nature are intended to be "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934 and may involve risks and uncertainties. These statements may differ materially from actual future events or results. Readers are referred to documents filed by DNOW Inc. with the U.S. Securities and Exchange Commission, which identify significant risk factors which could cause actual results to differ from those contained in the forward-looking statements.

  

DNOW INC.

CONSOLIDATED BALANCE SHEETS

(In millions, except share data)

  
  

,

 

 

2024

 

 

 

2023

 

ASSETS
Current assets:   
Cash and cash equivalents

$

256

 

 

$

299

 

Receivables, net

 

388

 

 

 

384

 

Inventories, net

 

352

 

 

 

366

 

Prepaid and other current assets

 

32

 

 

 

19

 

Total current assets

 

1,028

 

 

 

1,068

 

Property, plant and equipment, net

 

157

 

 

 

131

 

Deferred income taxes

 

93

 

 

 

118

 

 

Goodwill

 

230

 

 

 

139

 

Intangibles, net

 

65

 

 

 

28

 

Other assets

 

48

 

 

 

45

 

Total assets

$

1,621

 

 

$

1,529

 

    
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:   
Accounts payable

$

300

 

 

$

288

 

Accrued liabilities

 

130

 

 

 

120

 

Other current liabilities

 

12

 

 

 

10

 

Total current liabilities

 

442

 

 

 

418

 

Long-term operating lease liabilities

 

29

 

 

 

30

 

Other long-term liabilities

 

22

 

 

 

18

 

Total liabilities

 

493

 

 

 

466

 

Commitments and contingencies   
Stockholders' equity:   
Preferred stock - par value $0.01; 20 million shares authorized; no shares issued and outstanding

 

−

 

 

 

−

 

Common stock - par value $0.01; 330 million shares authorized; 105,652,963 and 106,257,565 shares issued and outstanding at December 31, 2024 and 2023, respectively

 

1

 

 

 

1

 

Additional paid-in capital

 

2,023

 

 

 

2,032

 

Accumulated deficit

 

(747

)

 

 

(828

)

Accumulated other comprehensive loss

 

(153

)

 

 

(145

)

DNOW Inc.

 stockholders' equity

 

1,124

 

 

 

1,060

 

Noncontrolling interest

 

4

 

 

 

3

 

Total stockholders' equity

 

1,128

 

 

 

1,063

 

Total liabilities and stockholders' equity

$

1,621

 

 

$

1,529

 

    

DNOW INC.

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(In millions, except per share data)

    
 Three Months Ended Year Ended
  

,

  

,

  

,

 

2024

 

2023

 

2024

 

2024

 

 

2023

 

Revenue

$

571

  

$

555

 

 

$

606

 

 

$

2,373

  

$

2,321

 

Operating expenses:           
Cost of products

 

438

  

 

425

 

 

 

471

 

 

 

1,838

  

 

1,786

 

Warehousing, selling and administrative

 

103

  

 

98

 

 

 

107

 

 

 

416

  

 

395

 

Impairment and other charges

 

1

  

 

−

 

 

 

5

 

 

 

6

  

 

−

 

Operating profit

 

29

  

 

32

 

 

 

23

 

 

 

113

  

 

140

 

Other income (expense)

 

1

  

 

(1

)

 

 

(1

)

 

 

1

  

 

(2

)

Income before income taxes

 

30

  

 

31

 

 

 

22

 

 

 

114

  

 

138

 

Income tax provision (benefit)

 

7

  

 

(116

)

 

 

9

 

 

 

32

  

 

(110

)

Net income

 

23

  

 

147

 

 

 

13

 

 

 

82

  

 

248

 

Net income attributable to noncontrolling interest

 

−

  

 

−

 

 

 

−

 

 

 

1

  

 

1

 

Net income attributable to DNOW Inc.

$

23

  

$

147

 

 

$

13

 

 

$

81

  

$

247

 

Earnings per share attributable to DNOW Inc. stockholders:           
Basic

$

0.22

  

$

1.36

 

 

$

0.12

 

 

$

0.75

  

$

2.26

 

Diluted

$

0.21

  

$

1.35

 

 

$

0.12

 

 

$

0.74

  

$

2.24

 

Weighted-average common shares outstanding, basic

 

106

  

 

106

 

 

 

106

 

 

 

106

  

 

107

 

Weighted-average common shares outstanding, diluted

 

107

  

 

107

 

 

 

107

 

 

 

107

  

 

108

 

      

DNOW INC.

SUPPLEMENTAL INFORMATION

 

BUSINESS SEGMENTS (UNAUDITED)

(In millions)

      
 Three Months Ended Year Ended
  

,

  

,

  

,

 

2024

 

2023

 

2024

 

2024

 

2023

Revenue:              
United States

$

451

  

$

418

  

$

482

  

$

1,880

  

$

1,749

 
Canada

 

66

  

 

65

  

 

65

  

 

253

  

 

282

 
International

 

54

  

 

72

  

 

59

  

 

240

  

 

290

 
Total revenue

$

571

  

$

555

  

$

606

  

$

2,373

  

$

2,321

 

DNOW INC. 
SUPPLEMENTAL INFORMATION (CONTINUED)

  GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (GAAP) TO NON-GAAP RECONCILIATIONS

In an effort to provide investors with additional information regarding our results as determined by GAAP, we disclose various non-GAAP financial measures in our quarterly earnings press releases and other public disclosures. The non-GAAP financial measures include: (i) earnings before interest, taxes, depreciation and amortization (EBITDA) excluding other costs, (ii) EBITDA excluding other costs as a percentage of revenue, (iii) net income attributable to DNOW Inc. excluding other costs, (iv) diluted earnings per share attributable to DNOW Inc. stockholders excluding other costs, and (v) free cash flow. We use these non-GAAP financial measures to evaluate and manage the Company’s operations because we believe they provide useful supplemental information regarding the financial performance of our business. These non-GAAP financial measures are not intended to replace the GAAP financial measures. Free cash flow is net cash provided by (used in) operating activities adjusted for purchases of property, plant and equipment, and the remaining non-GAAP financial measures exclude the impact of certain other items. A reconciliation of each of these non-GAAP financial measures to its most comparable GAAP financial measure is included in the schedules herein. Totals in the schedules herein may not foot due to rounding.

    

NET INCOME ATTRIBUTABLE TO DNOW INC. TO NON-GAAP EBITDA EXCLUDING OTHER COSTS 
RECONCILIATION (UNAUDITED)

(In millions)

    
 Three Months Ended Year Ended
  

,

  

,

  

,

 

 

2024

 

 As a % of
revenue		 

 

2023

 

 As a % of
revenue		 

 

2024

 

 As a % of
revenue		 

 

2024

 

 As a % of
revenue		 

 

2023

 

 As a % of revenue
GAAP net income attributable to DNOW Inc.

$

23

 

 

4.0

%

 

$

147

 

 

26.5

%

 

$

13

 

 

2.1

%

 

$

81

 

 

3.4

%

 

$

247

 

 

10.6

%

Net income attributable to noncontrolling interest (1)

 

−

 

   

 

−

 

   

 

−

 

   

 

1

 

   

 

1

 

  
Interest expense (income), net

 

(2

)

   

 

(1

)

   

 

(1

)

   

 

(6

)

   

 

(4

)

  
Income tax provision (benefit)

 

7

 

   

 

(116

)

   

 

9

 

   

 

32

 

   

 

(110

)

  
Depreciation and amortization

 

10

 

   

 

7

 

   

 

8

 

   

 

34

 

   

 

26

 

  
Other costs:                   
Stock-based compensation

 

4

 

   

 

4

 

   

 

3

 

   

 

13

 

   

 

15

 

  
Other (2)

 

3

 

   

 

3

 

   

 

10

 

   

 

21

 

   

 

9

 

  
EBITDA excluding other costs

$

45

 

 

7.9

%

 

$

44

 

 

7.9

%

 

$

42

 

 

6.9

%

 

$

176

 

 

7.4

%

 

$

184

 

 

7.9

%

     

NET INCOME ATTRIBUTABLE TO DNOW INC. TO NON-GAAP NET INCOME ATTRIBUTABLE TO DNOW INC. 
EXCLUDING OTHER COSTS RECONCILIATION (UNAUDITED)

(In millions)

     
 Three Months Ended Year Ended
  

,

 

 ,

  

,

 

2024

 

2023

 

2024

 

 

2024

 

 

 

2023

 

GAAP net income attributable to DNOW Inc.

$

23

  

$

147

 

 

$

13

  

$

81

 

 

$

247

 

Other (2)

 

3

  

 

3

 

 

 

10

  

 

21

 

 

 

9

 

Other tax expense (benefit) (3)

 

−

  

 

(126

)

 

 

−

  

 

(2

)

 

 

(149

)

Other, net of tax (4)*

 

4

  

 

(123

)

 

 

9

  

 

19

 

 

 

(140

)

Net income attributable to DNOW Inc. excluding other costs

$

27

  

$

24

 

 

$

22

  

$

100

 

 

$

107

 

                    

* Totals may not foot due to rounding.

     

DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO DNOW INC. STOCKHOLDERS TO NON-GAAP DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO DNOW INC. STOCKHOLDERS EXCLUDING OTHER COSTS RECONCILIATION (UNAUDITED)

     
 Three Months Ended Year Ended
  

,

  

,

  

,

 

2024

 

 

2023

 

 

2024

 

 

2024

  

 

2023

 

GAAP diluted earnings per share attributable to DNOW Inc. stockholders

$

0.21

  

$

1.35

 

 

$

0.12

  

$

0.74

  

$

2.24

 

Other, net of tax (4)

 

0.04

  

 

(1.13

)

 

 

0.09

  

 

0.17

  

 

(1.27

)

Diluted earnings per share attributable to DNOW Inc. stockholders excluding other costs

$

0.25

  

$

0.22

 

 

$

0.21

  

$

0.91

  

$

0.97

 

    

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES TO FREE CASH FLOW RECONCILIATION (UNAUDITED)

    
 Three Months Ended Year Ended
  

,

  

,

  

,

  

,

  

,

  

,

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net cash provided by (used in) operating activities

$

122

 

 

$

74

 

 

$

21

 

 

$

81

 

 

$

105

 

 

$

298

 

 

$

188

 

Less: Purchases of property, plant and equipment

 

(3

)

 

 

(2

)

 

 

(3

)

 

 

(1

)

 

 

(2

)

 

 

(9

)

 

 

(17

)

Free cash flow

$

119

 

 

$

72

 

 

$

18

 

 

$

80

 

 

$

103

 

 

$

289

 

 

$

171

 

(1)

Net income attributable to noncontrolling interest represents the income retained by the noncontrolling party of a joint venture in our international segment which we consolidate into our financials as we are the primary beneficiary and controlling member.

 

 

(2)

Other includes certain income and expenses not included in stock-based compensation.

 

 

 

For the three months ended December 31, 2024, Other included transaction-related charges of approximately $2 million included in warehousing, selling and administrative, and International restructuring charges of approximately $1 million related to foreign currency translation losses included in impairment and other charges.

 

 

 

For the three months ended December 31, 2023, Other of $3 million included approximately $2 million (included in warehousing, selling and administrative) related to legal fees for litigation matters that were not ordinary or routine to the operations of the business where the Company is seeking damages and transaction-related charges, as well as approximately $1 million (included in other income (expense)) related to settlements of the plan assets and benefit obligations of the Company’s defined benefit pension plans.

 

 

 

For the three months ended September 30, 2024, Other was primarily related to International restructuring charges of $8 million, of which approximately $5 million of foreign currency translation losses included in impairment and other charges, approximately $2 million of inventory write-downs included in cost of products and $1 million of other exit costs included in warehousing, selling and administrative; additionally, Other also included transaction-related charges of approximately $2 million recorded in warehousing, selling and administrative.

 

 

 

For the year ended December 31, 2024, Other included International restructuring charges of $9 million of which approximately $6 million of foreign currency translation losses included in impairment and other charges, approximately $2 million of inventory write-downs included in cost of products and $1 million of other exit costs included in warehousing, selling and administrative. Additionally, Other also included transaction-related charges of approximately $12 million, of which approximately $5 million were included in cost of products and approximately $7 million were included in warehousing, selling and administrative. Transaction-related charges include transaction costs, inventory fair value step-up, retention bonus accruals and integration expenses associated with acquisitions.

 

 

 

For the year ended December 31, 2023, Other of $9 million included approximately $5 million (included in warehousing, selling and administrative) related to legal fees for litigation matters that were not ordinary or routine to the operations of the business where the Company is seeking damages and approximately $3 million (included in warehousing, selling and administrative) related to separation and transaction-related charges; as well as approximately $1 million (included in other income and expense) related to settlements of the plan assets and benefit obligations of the Company's defined benefit pension plans.

 

 

(3)

For the three months ended December 31, 2024, Other tax expense (benefit) represents tax benefit of less than $1 million related to Other. The tax effect of Other is calculated based on the nature of the item and/or the tax jurisdiction in which the item has been incurred and applying the specific tax rate or tax treatment to each item included in Other.

 

 

 

For the three months ended December 31, 2023, Other tax expense (benefit) represents tax benefit of $126 million from the release of valuation allowances recorded against the Company's deferred tax assets.

 

 

 

For the three months ended September 30, 2024, Other tax expense (benefit) represents tax benefit of less than $1 million related to Other. The tax effect of Other is calculated based on the nature of the item and/or the tax jurisdiction in which the item has been incurred and applying the Company's estimated annual effective tax rate to each item included in Other.

 

 

 

For the year ended December 31, 2024, Other tax expense (benefit) represents tax benefit of $2 million related to Other. The tax effect of Other is calculated based on the nature of the item and/or the tax jurisdiction in which the item has been incurred and applying the specific tax rate or tax treatment to each item included in Other.

 

 

 

For the year ended December 31, 2023, Other tax expense (benefit) represents tax benefit of $149 million from the release of valuation allowances recorded against the Company's deferred tax assets.

 

 

(4)

Other, net of tax comprises Other and Other tax expense (benefit). See footnotes (2) and (3) for details.

 

Mark Johnson 
Senior Vice President and Chief Financial Officer 
(281) 823-4754

Source: DNOW Inc.