DNOWDnow Inc.

$1B

FY 2013 Earnings

Energy Oil & Gas Equipment & Services

Income Statement

Revenue

$4.3B+25.8% YoY

Gross Profit

$797M18.6% margin

Operating Income

$224M5.2% margin

Net Income

$147M3.4% margin

EPS (Diluted)

$1.37

Cash Flow

Operating Cash Flow

$317M

Free Cash Flow

$262M

Stock-Based Comp.

$6M

Balance Sheet

Total Assets

$2.2B

Total Liabilities

$381M

Stockholders' Equity

$1.8B

Cash & Equivalents

$101M

Year-over-Year Comparison

Metric	Current	Year Ago	Change
Revenue	$4.3B	$3.4B	+25.8%
Gross Profit	$797M	$611M	+30.4%
Operating Income	$224M	$168M	+33.3%
Net Income	$147M	$108M	+36.1%

DNOW FY 2013 Earnings — Dnow Inc. Revenue & Financial Results | Market Cap Arena