================================================================================
                                    FORM 10-K
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

================================================================================
(MARK ONE)

       [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934 FOR THE YEAR ENDED DECEMBER 31, 2001 OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                         Commission file number 1-12317

                             NATIONAL-OILWELL, INC.
             (Exact name of registrant as specified in its charter)



            DELAWARE                                    76-0475815
- ---------------------------------                   -------------------
  (State or other jurisdiction                        (IRS Employer
of incorporation or organization)                   Identification No.)


                              10000 RICHMOND AVENUE
                                    4TH FLOOR
                                 HOUSTON, TEXAS
                                   77042-4200
                    ----------------------------------------
                    (Address of principal executive offices)

                                 (713) 346-7500
              ----------------------------------------------------
              (Registrant's telephone number, including area code)


           Securities registered pursuant to Section 12(b) of the Act:

    COMMON STOCK, PAR VALUE $.01               NEW YORK STOCK EXCHANGE
    ----------------------------               -----------------------
         (Title of Class)                   (Exchange on which registered)

        Securities registered pursuant to Section 12(g) of the Act: NONE

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                                   YES  X    NO
                                       ---       ---

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

As of March 22, 2002, 80,947,105 common shares were outstanding. Based upon the
closing price of these shares on the New York Stock Exchange and, excluding
solely for purposes of this calculation 5,798,591 shares beneficially owned by
directors and executive officers, the aggregate market value of the common
shares of National-Oilwell, Inc. held by non-affiliates was approximately $1.8
billion.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement in connection with the 2002 Annual Meeting of
Stockholders are incorporated in Part III of this report.



ITEM 1. BUSINESS

GENERAL

National Oilwell is a worldwide leader in the design, manufacture and sale of
comprehensive systems and components used in oil and gas drilling and
production, as well as in providing supply chain integration services to the
upstream oil and gas industry.

National Oilwell manufactures and assembles drilling machinery, including
drawworks, mud pumps and top drives, which are the major mechanical components
of drilling rigs, as well as masts, derricks, cranes and substructures. Many of
these components are designed specifically for more demanding applications,
which include offshore, extended reach and deep land drilling. We also provide
electrical power systems, computer control systems and automation systems for
drilling rigs. Our systems are used in many of the industry's most
technologically demanding applications. In addition, we provide engineering and
fabrication services to integrate our drilling products and deliver complete
land drilling and workover rigs as well as drilling modules for mobile offshore
drilling rigs or offshore drilling platforms.

Our Products and Technology segment also designs and manufactures drilling
motors and specialized downhole tools for rent and sale. Drilling motors are
essential components of systems for horizontal, directional, extended reach and
performance drilling. Downhole tools include fishing tools, drilling jars, shock
tools and other specialized products.

Our Distribution Services segment offers comprehensive supply chain integration
services to the drilling and production segments. Our network of service centers
located in the United States and Canada and near other major drilling and
production activity worldwide use state of the art information technology
platforms to provide procurement, inventory management and logistics services.
These service centers stock and sell a variety of expendable items for oilfield
applications and spare parts for equipment manufactured by National Oilwell.

BUSINESS STRATEGY

National Oilwell's business strategy is to enhance its market positions and
operating performance by:

Leveraging our Installed Base of Drilling Machinery and Equipment

We believe our market position and comprehensive product offering present
substantial opportunities to capture a significant portion of expenditures for
the construction of new drilling rigs and equipment as well as the upgrade and
refurbishment of existing drilling rigs and equipment. Over the next few years,
the advanced age of the existing fleet of drilling rigs, coupled with drilling
activity involving greater depths and extended reach, is expected to generate
demand for new equipment. National Oilwell's automation and control systems
offer the potential to improve the performance of new and existing drilling
rigs. The large installed base of our equipment also provides recurring demand
for spare parts and expendable products necessary for proper and efficient
operation.

Expanding our Downhole Products Business

We believe economic opportunities for directional, horizontal, extended reach
and other value-added drilling applications will increase, providing an
opportunity for growth in the rental and sale of high-performance drilling
motors and downhole tools.

Furthering our Information Technology and Process Improvement Strategy

National Oilwell has developed an integrated information technology and process
improvement strategy to enhance procurement, inventory management and logistics
activities. As a result of the need to improve industry efficiency, oil and gas
companies and drilling contractors are frequently seeking alliances with
suppliers, manufacturers and



                                       1


service providers to achieve cost and capital improvements. We believe we are
well positioned to provide these services as a result of our:

     -    large and geographically diverse network of distribution service
          centers in major oil and gas producing areas;

     -    strong relationship with a large community of industry suppliers;

     -    knowledge of customers procurement processes, suppliers capabilities
          and products performance; and

     -    information systems that offer customers and suppliers enhanced
          e-commerce capabilities.

In addition, the integration of our distribution expertise, extensive network
and growing base of customer alliances provides an increased opportunity for
cost-effective marketing of our manufactured parts and equipment.

Continuing our Acquisitions Strategy

We believe the oilfield service and equipment industry will continue to
experience consolidation as businesses seek to align themselves with other
market participants in order to gain access to broader markets and integrated
product offerings. From 1997 through January 2002, National Oilwell has made a
total of twenty-seven acquisitions and plans to continue to participate in this
trend.

OPERATIONS

Products and Technology

National Oilwell designs, manufactures and sells drilling systems and components
for both land and offshore drilling rigs as well as complete land drilling and
well servicing rigs. The major mechanical components include drawworks, mud
pumps, top drives, SCR houses, solids control equipment, traveling equipment and
rotary tables. These components are essential to the pumping of fluids and
hoisting, supporting and rotating of the drill string. Many of these components
are designed specifically for applications in offshore, extended reach and deep
land drilling. This equipment is installed on new rigs and often replaced during
the upgrade and refurbishment of existing rigs.

Masts, derricks and substructures are designed and manufactured for use on land
rigs and on fixed and mobile offshore platforms, and are suitable for drilling
applications to depths of up to 30,000 feet or more. Other products include
pedestal cranes, reciprocating and centrifugal pumps and fluid end expendables
for all major manufacturers' pumps. Our business includes the sale of
replacement parts for our own manufactured machinery and equipment.

We also design and produce control and data acquisition systems for drilling
related operations and automated and remotely controlled machinery for drilling
rigs. Products include the Cyberbase(TM) operator system which incorporates
computer software, keypads and joysticks rather than traditional gauges, lights
and switches. The Cyberbase(TM) system forms the basis for the state-of-the-art
driller's cabin. Another product is the automated pipe handling system that
provides an efficient and cost effective method of joining lengths of drill pipe
or casing.

While offering a complete line of conventional rigs, National Oilwell has
extensive experience in providing rig designs to satisfy requirements for harsh
or specialized environments. Such products include drilling and well servicing
rigs designed for the Arctic, highly mobile drilling and well servicing rigs for
jungle and desert use, modular well servicing rigs for offshore platforms and
modular drilling facilities for North Sea platforms. We also design and produce
fully integrated drilling solutions for the topside of offshore rigs.

National Oilwell designs and manufactures drilling motors, drilling jars and
specialized drilling tools for rent and sale. We also design and manufacture a
complete line of fishing tools used to remove objects stuck in the wellbore.




                                       2



Distribution Services

National Oilwell provides distribution services through its network of
approximately 150 distribution service centers. These distribution service
centers stock and sell a variety of expendable items for oilfield applications
and spare parts for our proprietary equipment. As oil and gas companies and
drilling contractors have refocused on their core competencies and emphasized
efficiency initiatives to reduce costs and capital requirements, our
distribution services have expanded to offer outsourcing and alliance
arrangements that include comprehensive procurement, inventory management and
logistics support. In addition, we believe we have a competitive advantage in
the distribution services business by distributing market-leading products
manufactured by us.

The supplies and equipment stocked by our distribution service centers vary by
location. Each distribution point generally offers a large line of oilfield
products including valves, fittings, flanges, spare parts for oilfield equipment
and miscellaneous expendable items.

Most drilling contractors and oil and gas companies typically buy supplies and
equipment pursuant to non-exclusive contracts, which normally specify a discount
from list price for each product or product category. Strategic alliances are
also significant to the Distribution Services business and differ from standard
agreements for supplies and equipment in that we become the customer's primary
supplier of those items. In certain cases, we assume responsibility for
procurement, inventory management and product delivery for the customer,
occasionally by working directly out of the customer's facilities.

We believe e-commerce brings a significant advantage to larger companies that
are technologically proficient. During the last few years, we have invested over
$20 million to improve our information technology systems. Our e-commerce system
can interface directly with customers' systems to maximize efficiencies for us
and for our customers. We believe we have an advantage in this effort due to our
investment in technology, geographic size, knowledge of the industry and
customers, existing relationships with vendors and existing means of product
delivery.

Marketing

Substantially all of our capital equipment and spare parts sales, and a large
portion of our smaller pumps and parts sales, are made through our direct sales
force and distribution service centers. Sales to foreign state-owned oil
companies are typically made in conjunction with agent or representative
arrangements. Our downhole products are generally rented and sold worldwide
through our own sales force and through commissioned representatives.
Distribution sales are made through our network of distribution service centers.
Customers for our products and services include drilling and other service
contractors, exploration and production companies, supply companies and
nationally owned or controlled drilling and production companies.

Competition

The oilfield services and equipment industry is highly competitive and our
revenues and earnings can be affected by price changes, introduction of new
technologies and products and improved availability and delivery. We compete
with a large number of companies, none of which are dominant.

Manufacturing and Backlog

National Oilwell has manufacturing facilities located in the United States,
Canada and Norway. The manufacture of parts or purchase of components is
sometimes outsourced to qualified subcontractors. The manufacturing operations
require a variety of components, parts and raw materials which we purchase from
multiple commercial sources. We have not experienced and do not expect any
significant delays in obtaining deliveries of materials.




                                       3


Sales of products are made on the basis of written orders and oral commitments.
Our backlog for equipment at recent year ends has been:

<Table>
                                           
             December 31, 2001                $385 million
             December 31, 2000                 282 million
             December 31, 1999                 114 million
             December 31, 1998                  83 million
</Table>

Distribution Suppliers

National Oilwell obtains products sold by its Distribution Services business
from a number of suppliers, including our own Products and Technology segment.
No single supplier of products is significant to our operations. We have not
experienced and do not expect a shortage of products that we sell.

Engineering

National Oilwell maintains a staff of engineers and technicians to:

     -    design and test new products, components and systems for use in
          drilling and pumping applications;

     -    enhance the capabilities of existing products; and

     -    assist our sales organization and customers with special projects.

Our product engineering efforts focus on developing technology to improve the
economics and safety of drilling and pumping processes, and to emphasize
technology and complete drilling solutions.

Patents and Trademarks

National Oilwell owns or has a license to use a number of patents covering a
variety of products. Although in the aggregate these patents are of importance,
we do not consider any single patent to be of a critical or essential nature. In
general, our business has historically relied upon technological capabilities,
quality products and application of expertise rather than patented technology.

Employees

As of December 31, 2001, we had a total of 6,200 employees, 3,400 of whom were
salaried and 2,800 of whom were paid on an hourly basis. Of this workforce,
1,365 employees are employed in Canada and 574 are employed in other locations
outside the United States.

RISK FACTORS

Before purchasing any shares of National Oilwell common stock, you should
consider carefully the following factors, in addition to the other information
contained or incorporated by reference herein.

National Oilwell Depends on the Oil and Gas Industry

National Oilwell is dependent upon the oil and gas industry and its willingness
to explore for and produce oil and gas. The industry's willingness to explore
and produce depends upon the prevailing view of future product prices. Many
factors affect the supply and demand for oil and gas and therefore influence
product prices, including:




                                       4

     -    level of production from known reserves;

     -    cost of producing oil and gas;

     -    level of drilling activity;

     -    worldwide economic activity;

     -    national government political requirements;

     -    development of alternate energy sources; and

     -    environmental regulation.

If there is a significant reduction in demand for drilling services, in cash
flows of drilling contractors or production companies or in drilling or well
servicing rig utilization rates, then demand for our products will decline.

Oil and Gas Prices Are Volatile

Oil and gas prices have been volatile over the last ten years, ranging from $10
- - $40 per barrel. Oil prices were low in 1998, generally ranging from $11 to $16
per barrel. In 1999, oil prices recovered to more normal historical levels, and
were generally in the $25-$30 per barrel range during 2000. Prices once again
declined in the second half of 2001, generally ranging between $18 and $22. Spot
gas prices have also been volatile over the last ten years, ranging from less
than $1.00 per mmbtu to above $10.00. Gas prices were moderate in 1998 and 1999,
generally ranging from $1.80 to $2.50 per mmbtu. Gas prices strengthened
throughout 2000, generally ranging from $4-$8 per mmbtu. Since the second
quarter of 2001, gas prices have been under pressure again, and have generally
ranged from $2.20 to $3.00 per mmbtu.

These price changes have caused many shifts in the strategies and expenditure
levels of oil and gas companies and drilling contractors, particularly with
respect to decisions to purchase major capital equipment of the type we
manufacture. In the second half of 1998, lower oil prices slowed production and
new drilling, particularly in areas with high per barrel cost of production.
This slowdown quickly affected our Distribution Services segment and
subsequently negatively impacted our Products and Technology segment. While
activity increased in 2000 and 2001, demand again declined in the fourth quarter
of 2001. We cannot predict future oil and gas prices or the effect prices will
have on exploration and production levels.

National Oilwell's Industry Is Highly Competitive

The oilfield products and services industry is highly competitive. The following
competitive actions can each affect our revenues and earnings:

     -    price changes;

     -    new product and technology introductions; and

     -    improvements in availability and delivery.

We compete with many companies and there are low barriers to entry in many of
our businesses. Some of the companies with which we now or may in the future
compete may possess greater financial resources or offer certain products that
we do not have.



                                       5


National Oilwell Faces Potential Product Liability and Warranty Claims

Customers use some of our products in potentially hazardous drilling, completion
and production applications that can cause:

     -    injury or loss of life;

     -    damage to property, equipment or the environment; and

     -    suspension of operations.

We maintain amounts and types of insurance coverage that we believe are
consistent with normal industry practice. We cannot guarantee that insurance
will be adequate to cover all liabilities we may incur. We also may not be able
to maintain insurance in the future at levels we believe are necessary and at
rates we consider reasonable.

National Oilwell may be named as a defendant in product liability or other
lawsuits asserting potentially large claims if an accident occurs at a location
where our equipment and services have been used. We are currently party to
various legal and administrative proceedings. We cannot predict the outcome of
these proceedings, nor can we guarantee any negative outcomes will not be
significant to us.

Instability of Foreign Markets Could Have a Negative Impact on the Revenues of
National Oilwell

Some of our revenues depend upon customers in the Middle East, Africa, Southeast
Asia, South America and other international markets. These revenues are subject
to risks of instability of foreign economies and governments. Laws and
regulations limiting exports to particular countries can affect our sales, and
sometimes export laws and regulations of one jurisdiction contradict those of
another.

National Oilwell is exposed to the risks of changes in exchange rates between
the U.S. dollar and foreign currencies. We do not currently engage in or plan to
engage in any significant hedging or currency trading transactions designed to
compensate for adverse currency fluctuations.

National Oilwell May Not Be Able to Successfully Manage Its Growth

National Oilwell has acquired 26 companies during the past five years, including
nine in 2001. We also made one acquisition in January 2002 and intend to acquire
additional companies in the future. We cannot predict whether suitable
acquisition candidates will be available on reasonable terms or if we will have
access to adequate funds to complete any desired acquisition. Once acquired, we
cannot guarantee that we will successfully integrate the operations of the
acquired companies. Combining organizations could interrupt the activities of
some or all of our businesses and have a negative impact on operations.

National Oilwell Has Debt

In 1998, National Oilwell issued $150 million of 6 7/8% unsecured senior notes
due July 1, 2005. In 2001, we issued an additional $150 million of 6 3/4%
unsecured senior notes due March 15, 2011. As a result of these issuances, we
became more leveraged. It is also possible that we will incur additional debt in
the future in connection with acquisitions, operations or other matters. As of
December 31, 2001, we had a total of $310 million of debt and a total of $868
million of stockholders' equity. Our leverage requires us to use some of our
cash flow from operations for payment of interest on our debt. Our leverage may
also make it more difficult to obtain additional financing in the future.
Further, our leverage could make us more vulnerable to economic downturns and
competitive pressures.



                                       6

ITEM 2. PROPERTIES

National Oilwell owned or leased approximately 240 facilities worldwide as of
December 31, 2001, including the following principal manufacturing and
administrative facilities:

<Table>
<Caption>
                                          APPROXIMATE
                                         BUILDING SPACE
     LOCATION                            (SQUARE FOOT)       DESCRIPTION                                              STATUS
     --------                            --------------      -----------                                              ------
                                                                                                             
     Pampa, Texas                             548,000        Manufactures drilling machinery and equipment            Owned

     Houston, Texas                           540,000        Manufactures downhole tools and mobile rigs              Owned

     Houston, Texas                           260,000        Manufactures and services drilling machinery and         Leased
                                                             equipment

     Sugarland, Texas                         190,000        Manufactures braking systems and generators              Owned

     Galena Park, Texas                       188,000        Fabricates drilling components and rigs                  Owned

     Houston, Texas                           178,000        Manufactures SCR systems                                 Owned

     Edmonton, Alberta, Canada                162,000        Manufactures downhole tools                              Owned

     Tulsa, Oklahoma                          140,000        Manufactures pumps and expendable parts                  Owned

     McAlester, Oklahoma                      117,000        Manufactures pumps and expendable parts                  Owned

     Houston, Texas                           100,000        Administrative offices                                   Leased

     Stavanger, Norway                         87,000        Engineering and manufacturing of drilling components     Leased
                                                             and systems

     Calgary, Alberta, Canada                  76,000        Engineering, fabrication and assembly of coiled          Owned
                                                             tubing units and wireline trucks

     Victoria, Texas                           71,000        Manufactures and services mobile rigs                    Owned

     Marble Falls, Texas                       65,000        Manufactures drilling expendable parts                   Owned

     Nisku, Alberta, Canada                    59,000        Manufactures drilling machinery and equipment            Owned

     Stavanger, Norway                         62,000        Engineering and manufacturing of drilling components     Owned
                                                             and systems

     Edmonton, Alberta, Canada                 57,000        Manufactures drilling machinery and equipment            Owned
</Table>


We own or lease 61 satellite repair and manufacturing facilities that refurbish
and manufacture new equipment and parts and approximately 150 distribution
service centers worldwide. We believe the capacity of our facilities is adequate
to meet demand currently anticipated for 2002.

ITEM 3. LEGAL PROCEEDINGS

National Oilwell has various claims, lawsuits and administrative proceedings
that are pending or threatened, all arising in the ordinary course of business,
with respect to commercial, product liability and employee matters. Although no
assurance can be given with respect to the outcome of these or any other pending
legal and administrative proceedings and the effect such outcomes may have, we
believe any ultimate liability resulting from the outcome of such proceedings
will not have a material adverse effect on our consolidated financial
statements.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were submitted to a vote of security holders during the quarter ended
December 31, 2001.



                                       7






                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Market Information

National Oilwell common stock is listed on the New York Stock Exchange (ticker
symbol: NOI). The following table sets forth the stock price range during the
past three years:

<Table>
<Caption>

                           2001                           2000                            1999
                  -----------------------        -----------------------         -----------------------
 Quarter           High             Low           High             Low            High             Low
- ---------         ------          -------        -------         -------         ------           ------
                                                                                
First             $40.50          $ 33.65        $ 31.38         $ 14.25         $13.69           $ 8.50

Second             39.55            26.80          32.89           22.94          14.13            10.00

Third              25.74            12.91          37.50           27.25          18.50            13.00

Fourth             20.86            13.85          39.19           28.25          16.50            12.00
</Table>


As of March 22, 2002, there were 506 holders of record of National Oilwell
common stock. Many stockholders choose to own shares through brokerage accounts
and other intermediaries rather than as holders of record so the actual number
is unknown but significantly higher. National Oilwell has never paid cash
dividends, and none are anticipated during 2002.


                                       8



ITEM 6. SELECTED FINANCIAL DATA

Data for all periods shown below is restated to combine IRI International,
Dupre' and Dreco results pursuant to pooling-of-interests accounting.


<Table>
<Caption>

                                                                              YEAR ENDED DECEMBER 31,
                                                          ----------------------------------------------------------------
                                                             2001         2000         1999           1998        1997(1)
                                                          ----------   ----------   -----------    ----------   ----------
                                                              (in thousands of U.S. dollars, except per share amounts)
                                                                                                 
OPERATING DATA:
  Revenues                                                $1,747,455   $1,149,920   $   839,648    $1,449,248   $1,282,772
  Operating income(2)                                        189,277       48,456         1,325       139,815      114,405
  Income (loss) before taxes and extraordinary loss(3)       168,017       27,037       (14,859)      125,021      101,466
  Income (loss) before extraordinary loss(3)                 104,063       13,136        (9,385)       81,336       67,362
  Net income (loss)                                          104,063       13,136        (9,385)       81,336       65,227
  Income (loss) per share before extraordinary loss(3)
    Basic                                                       1.29         0.17         (0.13)         1.19         1.01
    Diluted                                                     1.27         0.16         (0.13)         1.19         1.00
  Net income (loss) per share
    Basic                                                       1.29         0.17         (0.13)         1.19         0.98
    Diluted                                                     1.27         0.16         (0.13)         1.19         0.97

OTHER DATA:
  Depreciation and amortization                               38,873       35,034        25,541        20,518       21,194
  Capital expenditures                                        27,358       24,561        17,547        39,246       40,538

BALANCE SHEET DATA:
  Working capital                                            631,257      480,321       452,015       529,937      417,731
  Total assets                                             1,471,696    1,278,894     1,005,715     1,091,028      844,674
  Long-term debt, less current maturities                    300,000      222,477       196,053       222,209       61,813
  Stockholders' equity                                       867,540      767,206       596,375       603,568      482,614
</Table>


(1)  In order to conform Dreco's fiscal year end to match National Oilwell's
     year end, the results of operations for the month of June 1997 have been
     included directly in stockholders' equity. Dreco's revenues and net income
     were $13.4 million and $0.9 million for the month.

(2)  In connection with the IRI International Corporation merger in 2000, we
     recorded charges of $14,500,000 related to direct merger costs, personnel
     reductions, and facility closures and inventory write-offs of $15,684,000
     due to product line rationalization. A credit of $418,000 was also recorded
     in 2000 related to previous charges. In 1999, a $1,779,000 charge was
     recorded by IRI prior to the merger which related to personnel reductions
     resulting from consolidating our manufacturing operations. In 1998, a
     $17,023,000 charge was recorded related to personnel reductions and
     facility closures and a $5,600,000 charge related to the write-down of
     certain tubular inventories. In 1997, we recorded a $10,660,000 charge
     related to merger expenses incurred in connection with the combination with
     Dreco.

(3)  National Oilwell recorded an extraordinary loss in 1997 of $2,135,000, net
     of income tax benefits, due to the write-off of deferred debt issuance
     costs.



                                       9

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

INTRODUCTION

National Oilwell is a worldwide leader in the design, manufacture and sale of
drilling systems, drilling equipment and downhole products as well as the
distribution to the oil and gas industry of maintenance, repair and operating
products. Our revenues are directly related to the level of worldwide oil and
gas drilling and production activities and the profitability and cash flow of
oil and gas companies and drilling contractors, which in turn are affected by
current and anticipated prices of oil and gas. Oil and gas prices have been
volatile over the last ten years, ranging from $10 - $40 per barrel. Oil prices
were low in 1998, generally ranging from $11 to $16 per barrel. In 1999, oil
prices recovered to more normal historical levels, and were generally in the
$25-$30 per barrel range during 2000. Prices once again declined in the second
half of 2001, generally ranging between $18 and $22. Spot gas prices have also
been volatile over the last ten years, ranging from less than $1.00 per mmbtu to
above $10.00. Gas prices were moderate in 1998 and 1999, generally ranging from
$1.80 to $2.50 per mmbtu. Gas prices strengthened throughout 2000, generally
ranging from $4-$8 per mmbtu. Since the second quarter of 2001, gas prices have
been under pressure again, and have generally ranged from $2.20 to $3.00 per
mmbtu. We expect our revenues to increase if our customers gain confidence in
sustained commodity prices and as their cash flows from operations improve. See
"Risk Factors".

We conduct our operations through the following segments:

Products and Technology

The Products and Technology segment designs and manufactures a large line of
proprietary products, including drawworks, mud pumps, top drives, automated pipe
handling, electrical control systems and downhole motors and tools, as well as
complete land drilling and well servicing rigs, and structural components such
as cranes, masts, derricks and substructures for offshore rigs. A substantial
installed base of these products results in a recurring replacement parts and
maintenance business. Sales of new capital equipment can result in large
fluctuations in volume between periods depending on the size and timing of the
shipment of orders. In addition, the segment provides drilling pump expendable
products for maintenance of National Oilwell's and other manufacturers'
equipment.

Distribution Services

Distribution Services revenues result primarily from the sale of maintenance,
repair and operating supplies ("MRO") from our network of distribution service
centers. These products are purchased from numerous manufacturers and vendors,
including our Products and Technology segment.

RESULTS OF OPERATIONS

Operating results by segment, which have been restated to reflect a business
combination accounted for under the pooling-of-interests method during 2000, are
as follows (in millions):

<Table>
<Caption>
                                                    YEAR ENDED DECEMBER 31,
                                         --------------------------------------------
                                             2001            2000            1999
                                         ------------    ------------    ------------
                                                                
Revenues:
  Products and Technology                $    1,120.9    $      683.5    $      460.0
  Distribution Services                         707.8           521.3           410.3
  Eliminations                                  (81.3)          (54.8)          (30.7)
                                         ------------    ------------    ------------
        Total                            $    1,747.4    $    1,150.0    $      839.6
                                         ============    ============    ============

Operating Income:
  Products and Technology                $      171.0    $       61.0    $       23.6
  Distribution Services                          28.5            12.9            (6.0)
  Corporate                                     (10.2)          (11.3)          (14.5)
                                         ------------    ------------    ------------
                                                189.3            62.6             3.1
  Special Charge                                   --            14.1             1.8
                                         ------------    ------------    ------------
        Total                            $      189.3    $       48.5    $        1.3
                                         ============    ============    ============
</Table>


                                       10


Products and Technology

Revenues for the Products and Technology segment in 2001 increased by $437.4
million (64%) from 2000 as virtually all products experienced significant
revenue growth. Capital equipment revenues were up $285 million, drilling spares
up $35 million, expendable pumps and parts were higher by $47 million and
downhole tools increased $75 million. As a result of this robust revenue growth,
operating income in 2001 increased by $110.0 million from the prior year.
Revenues from acquisitions completed in 2001 under the purchase method of
accounting accounted for $34 million in incremental revenues.

Revenues for the Products and Technology segment in 2000 increased by $223.5
million (49%) from 1999 primarily due to increased sales of major capital
equipment and drilling spares of $110 million, expendable pumps and pump parts
of $35 million and downhole tools of $52 million. Operating income in 2000
increased by $37.4 million from the prior year due primarily to this substantial
revenue increase. Revenues from acquisitions completed in 2000 under the
purchase method of accounting accounted for $56 million in incremental revenues.

Backlog of the Products and Technology capital products was $385 million at
December 31, 2001, $282 million at December 31, 2000 and $114 million at
December 31, 1999. Substantially all of the current backlog is expected to be
shipped by the end of 2002.

Distribution Services

Distribution Services revenues in 2001 increased $186.5 million from the 2000
level with all areas and products participating in the upswing that lasted until
the middle of the 4th quarter 2001. U.S. revenues of maintenance, repair and
operating ("MRO") supplies were up 44% while Canadian revenues were 13% higher
than the prior year. Operating income in 2001 increased by $15.6 million from
the prior year due to the higher revenue volume and cost efficiencies linked to
the new global operating system. Revenues from acquisitions completed in 2001
under the purchase method of accounting accounted for $24 million in incremental
revenues.

Distribution Services revenues in 2000 increased $111.0 million from the 1999
level, reflecting the enhanced drilling activity driven primarily by higher,
more stable oil and gas prices. Revenues of maintenance, repair and operating
("MRO") supplies in the United States were 26% greater while Canadian revenues
were 30% higher than the prior year. Operating income of $12.9 million in 2000
reflects an $18.9 million improvement from 1999. The margin increase resulting
from the higher revenues and the absence of startup costs associated with the
installation of a new operating system were the primary contributors to this
significant improvement.

Corporate

Corporate charges represent the unallocated portion of centralized and executive
management costs. Year 2001 costs of $10.2 million represents a 10% reduction
from the prior year as various e-strategy and e-commerce initiatives became
operational. A reduction of $3.2 million in 2000 as compared to 1999 reflects
the elimination of the IRI corporate operations as a result of the merger. Year
2002 corporate charges are expected to approximate the year 2001 level.

Special Charges

During 2000, the Company recorded a special charge, net of a $0.4 million credit
from previous special charges, of $14.1 million ($11.0 million after tax, or
$0.14 per share) related to the merger with IRI International. Components of the
charge were (in millions):

<Table>
                                                    
Direct transaction costs                               $      6.6
Severance                                                     6.4
Facility closures                                             1.5
                                                       ----------
                                                             14.5
Prior year reversal                                          (0.4)
                                                       ----------
                                                       $     14.1
                                                       ----------
</Table>



                                       11

The cash and non-cash elements of the charge approximate $13 million and $1.1
million, respectively. Approximately $11 million of the direct cash outlays were
spent by the end of 2000, and essentially all of the remainder had been spent at
December 31, 2001. Facility closure costs consist of lease cancellation costs
and impairment of a closed manufacturing facility that is classified with
"Property held for sale" on our balance sheet. All of this charge is applicable
to the Products and Technology business segment.

During 1999 and prior to the merger with National Oilwell, a $1.8 million charge
was recorded by IRI related to additional severance costs resulting from
consolidating our manufacturing operations.

Interest Expense

Despite continual borrowing rate declines during 2001, interest expense
increased approximately $5.5 million over 2000 due to our higher debt level to
support the working capital associated with the robust business climate. In
March 2001, we sold $150 million of 6 1/2% unsecured senior notes which
increased our total senior debt to $300 million. Year 2001 average monthly debt,
including the senior notes, was $334 million or $118 million (54%) greater than
the 2000 level.

Interest expense was greater in 2000 than the prior year due to an average
borrowing rate increase of 0.25 basis points and a higher debt level throughout
the year.

Income Taxes

National Oilwell is subject to U.S. federal, state and foreign taxes and
recorded a combined tax rate of 38% in 2001, 51% in 2000 and 37% in 1999. The
2000 effective tax rate was impacted by certain transaction costs associated
with the IRI merger and the inclusion of pre-merger IRI capital losses due to
pooling-of-interests accounting that may not be deductible. Excluding the impact
of merger-related costs and capital losses, our combined effective tax rate for
2000 was 36% compared to 43% in 1999.

We have net operating loss carryforwards in the United States, which expire at
various dates through 2009, that could reduce future tax expense by up to $4.5
million. Additional loss carryforwards in Europe generally would reduce goodwill
if realized in the future. Due to the uncertainty of future utilization, most of
the potential benefits described above have been fully reserved. We realized a
tax benefit of $0.9 million during 2001, 2000 and 1999 from our U.S.
carryforwards.

LIQUIDITY AND CAPITAL RESOURCES

At December 31, 2001, National Oilwell had working capital of $631.3 million, an
increase of $150.9 million from December 31, 2000. During 2001, accounts
receivable and inventory increased by $87 million and $80 million, respectively.
Current portion of long-term debt increased approximately $10 million due to the
classification of our revolving credit agreement as a current liability due to
its expiration in September 2002. We have entered negotiations to secure a
revolving credit facility of a similar size prior to the expiration of the
current facility.

Total capital expenditures were $27.4 million during 2001, $24.6 million in 2000
and $17.5 million in 1999. Additions and enhancements to the downhole rental
tool fleet and information management and inventory control systems represent
the majority of these capital expenditures. Capital expenditures are expected to
approximate $30 million in 2002. We believe we have sufficient existing
manufacturing capacity to meet currently anticipated demand through 2002 for our
products and services.

In September 1997, we entered into a five-year unsecured $125 million revolving
credit facility. The credit facility is available for acquisitions and general
corporate purposes. The credit facility provides for interest at prime or LIBOR
plus 0.5 %, subject to downward adjustment based on our Capitalization Ratio, as
defined. It also contains financial covenants and ratios regarding minimum
tangible net worth, maximum debt to capital and minimum interest coverage. We
have not violated any financial covenants during the term of this credit
facility.

We believe cash generated from operations and amounts available under the credit
facility and from other sources of debt will be sufficient to fund operations,
working capital needs, capital expenditure requirements and financing



                                       12


obligations. We also believe any significant increase in capital expenditures
caused by any need to increase manufacturing capacity can be funded from
operations or through debt financing.

We have not entered into any transactions, arrangements, or relationships with
unconsolidated entities or other persons which would materially affect
liquidity, or the availability of or requirements for capital resources. A
summary of our outstanding contractual obligations and other commercial
commitments at December 31, 2001 is as follows (in thousands):

<Table>
<Caption>

                                                                         PAYMENTS DUE BY PERIOD
                                                       -------------------------------------------------------------
                                                        LESS THAN 1
CONTRACTUAL OBLIGATIONS                   TOTAL            YEAR         1-3 YEARS       4-5 YEARS      AFTER 5 YEARS
- -----------------------                ------------    ------------    ------------    ------------    -------------
                                                                                        
     Long Term Debt                    $    310,213    $     10,213    $    150,000    $         --    $    150,000
     Operating Leases                        47,418          14,265          25,748           5,950           1,455
                                       ------------    ------------    ------------    ------------    ------------

Total contractual obligations          $    357,631    $     24,478    $    175,748    $      5,950    $    151,455
                                       ============    ============    ============    ============    ============
</Table>



<Table>
<Caption>
                                                           AMOUNT OF COMMITMENT EXPIRATION PER PERIOD
                                                -------------------------------------------------------------
                                                 LESS THAN 1
COMMERCIAL COMMITMENTS              TOTAL           YEAR         1-3 YEARS        4-5 YEARS     AFTER 5 YEARS
- ----------------------          ------------    ------------    ------------    ------------    -------------
                                                                                 
   Line of Credit               $    125,000    $    125,000              --              --              --

   Standby Letters of Credit    $     23,152          20,663           2,489              --              --
                                ------------    ------------    ------------    ------------    ------------

Total commercial commitments    $    148,152    $    145,663    $      2,489    $         --    $         --
                                ============    ============    ============    ============    ============
</Table>

We intend to pursue additional acquisition candidates, but the timing, size or
success of any acquisition effort and the related potential capital commitments
cannot be predicted. We expect to fund future cash acquisitions primarily with
cash flow from operations and borrowings, including the unborrowed portion of
the credit facility or new debt issuances, but may also issue additional equity
either directly or in connection with acquisitions. There can be no assurance
that acquisition funds will be available at terms acceptable to us.

Inflation has not had a significant impact on National Oilwell's operating
results or financial condition in recent years.

MARKET RISK DISCLOSURE

We are subject to market risk exposure related to changes in interest rates on
our credit facility which is comprised of revolving credit notes in the United
States and Canada. A portion of the borrowings are denominated in Canadian funds
which could expose us to market risk with exchange rate movements, although such
is mitigated by our substantial operations in Canada. These instruments carry
interest at a pre-agreed upon percentage point spread from either the prime
interest rate or LIBOR. Under our credit facility, we may, at our option, fix
the interest rate for certain borrowings based on a spread over LIBOR for 30
days to 6 months. At December 31, 2001 and December 31, 2000, we had $10.2
million and $72.5 million outstanding under our credit facilities. Based on
these balances, an immediate change of one percent in the interest rate would
cause a change in annual interest expense of approximately $0.1 million in 2001
and $0.7 million in 2000. Our objective in maintaining a portion of our debt in
variable rate borrowings is the flexibility obtained regarding early repayment
without penalties and lower overall cost as compared with fixed-rate borrowings.



                                       13


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of our financial statements requires us to make certain
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Our estimation process generally relates to
potential bad debts, obsolete and slow moving inventory, value of intangible
assets, and deferred income tax accounting. Note 3 to the consolidated financial
statements contains the accounting policies governing each of these matters. Our
estimates are based on historical experience and on our future expectations that
we believe to be reasonable under the circumstances. The combination of these
factors result in the amounts shown as carrying values of assets and liabilities
in the financial statements and accompanying notes. Actual results could differ
from our current estimates and those differences may be material.

We believe the following accounting policies are the most critical in the
preparation of our consolidated financial statements:

We maintain an allowance for doubtful accounts for accounts receivables by
providing for specifically identified accounts where collectibility is doubtful
and a general allowance based on the aging of the receivables compared to past
experience and current trends. A majority of our revenues come from drilling
contractors, independent oil companies, international oil companies and
government-owned or government-controlled oil companies, and we have
receivables, some denominated in local currency, in many foreign countries. If,
due to changes in worldwide oil and gas drilling activity or changes in economic
conditions in certain foreign countries, our customers were unable to repay
these receivables, additional allowances would be required.

Reserves for inventory obsolescence are determined based on our historical usage
of inventory on-hand as well as our future expectations related to our
substantial installed base and the development of new products. The amount
reserved is the recorded cost of the inventory minus its estimated realizable
value. Changes in worldwide oil and gas drilling activity and the development of
new technologies associated with the drilling industry could require additional
allowances to reduce the value of inventory to the lower of its cost or net
realizable value.

Business acquisitions are accounted for using the purchase method of accounting.
The cost of the acquired company is allocated to identifiable tangible and
intangible assets based on estimated fair value, with the excess allocated to
goodwill. The determination of impairment on long-lived assets, including
goodwill, is conducted as indicators of impairment are present. If such
indicators were present, the determination of the amount of impairment would be
based on our judgments as to the future operating cash flows to be generated
from these assets throughout their estimated useful lives. Our industry is
highly cyclical and our estimates of the period over which future cash flows
will be generated, as well as the predictability of these cash flows, can have a
significant impact on the carrying value of these assets. In periods of
prolonged down cycles, impairment charges may result.

Our net deferred tax assets and liabilities are recorded at the amount that is
more likely than not to be realized or paid. Should we determine that we would
not be able to realize all or part of the net deferred tax asset in the future,
an adjustment to the deferred tax assets would be charged to income in the
period of such determination.

SUBSEQUENT EVENT

On January 10, 2002, we completed the acquisition of the assets and business of
HAL Oilfield Pump & Equipment Company for approximately $16 million. This
business, which designs, manufactures and distributes centrifugal pumps, pump
packages and expendable parts, is complementary to our Mission pump product
line. The acquisition was accounted for as a purchase with goodwill
approximating $10 million.



                                       14


RECENTLY ISSUED ACCOUNTING STANDARDS

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement
No. 142, Goodwill and Other Intangible Assets, effective for fiscal years
beginning after December 15, 2001. Under the new rules, goodwill and intangible
assets deemed to have indefinite lives will no longer be amortized but will be
subject to annual impairment tests in accordance with the statement. Other
intangible assets will continue to be amortized over their useful lives. In
addition, accounting for acquisitions under the pooling-of-interests method is
no longer permitted. We will adopt the new rules on accounting for goodwill and
other intangible assets beginning in the first quarter of 2002. Application of
the non-amortization provisions of the statement for 2001 would have resulted in
an increase in net income of $11 million ($0.13 per diluted share). Pursuant to
SFAS 142, we will test goodwill for impairment upon adoption and, if impairment
is indicated, record such impairment as a cumulative effect of an accounting
change. We are currently evaluating the effect that the adoption may have on our
consolidated results of operations and financial position.

In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets. This statement supercedes SFAS No. 121,
Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of, and the accounting and reporting provisions of Accounting
Principles Board Opinion ("APB") No. 30, Reporting the Results of Extraordinary,
Unusual, and Infrequently Occurring Events and Transactions. This statement
retains the fundamental provisions of SFAS No. 121 and the basic requirements of
APB No. 30; however, it establishes a single accounting model to be used for
long-lived assets to be disposed of by sale and it expands the presentation of
discontinued operations to include more disposal transactions. The provisions of
this statement are effective for financial statements issued for fiscal years
beginning after December 15, 2001. We do not anticipate that the statement will
have a material impact on our financial position or results of operations.

FORWARD-LOOKING STATEMENTS

Some of the information in this document contains, or has incorporated by
reference, forward-looking statements. Statements that are not historical facts,
including statements about our beliefs and expectations, are forward-looking
statements. Forward-looking statements typically are identified by use of terms
such as "may," "will," "expect," "anticipate," "estimate," and similar words,
although some forward-looking statements are expressed differently. You should
be aware that our actual results could differ materially from results
anticipated in the forward-looking statements due to a number of factors,
including changes in oil and gas prices, customer demand for our products and
worldwide economic activity. You should also consider carefully the statements
under "Risk Factors" which address additional factors that could cause our
actual results to differ from those set forth in the forward-looking statements.
Given these uncertainties, current or prospective investors are cautioned not to
place undue reliance on any such forward-looking statements. We disclaim any
obligation or intent to update any such factors or forward-looking statement to
reflect future events or developments.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Incorporated by reference to Item 7 above, "Market Risk Disclosure."

ITEM 8.  FINANCIAL STATEMENT AND SUPPLEMENTARY DATA

         Attached hereto and a part of this report are financial statements and
         supplementary data listed in Item 14.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

         None.



                                       15

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         Incorporated by reference to the definitive Proxy Statement for the
         2002 Annual Meeting of Stockholders.

ITEM 11. EXECUTIVE COMPENSATION

         Incorporated by reference to the definitive Proxy Statement for the
         2002 Annual Meeting of Stockholders.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         Incorporated by reference to the definitive Proxy Statement for the
         2002 Annual Meeting of Stockholders.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Incorporated by reference to the definitive Proxy Statement for the
         2002 Annual Meeting of Stockholders .



                                       16


                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 10-K

a)       Financial Statements and Exhibits

1. Financial Statements

         The following financial statements are presented in response to Part
         II, Item 8: Page(s) in This Report

<Table>
                                                                                                                   
         Consolidated Balance Sheets...................................................................................21

         Consolidated Statements of Operations.........................................................................22

         Consolidated Statements of Cash Flows.........................................................................23

         Consolidated Statements of Stockholders' Equity...............................................................24

         Notes to Consolidated Financial Statements....................................................................25
</Table>

2. Financial Statement Schedules

         All schedules are omitted because they are not applicable, not required
         or the information is included in the financial statements or notes
         thereto.

3. Exhibits

     3.1  Amended and Restated Certificate of Incorporation of National-Oilwell,
          Inc. (Exhibit 3.1) (5)

     3.2  By-laws of National-Oilwell, Inc. (Exhibit 3.2) (1)

     10.1 Employment Agreement dated as of January 1, 2002 between Merrill A.
          Miller, Jr. and National Oilwell, with a similar agreement with Steven
          W. Krablin

     10.2 Employment Agreement dated as of January 1, 2002 between Dwight W.
          Rettig and National Oilwell, with similar agreements with Robert L.
          Bloom, Kevin Neveu, Mark A. Reese and Robert R. Workman

     10.3 Employment Agreement dated as of June 28, 2000 between Gary W.
          Stratulate and IRI International, Inc., which has now merged into
          National Oilwell

     10.4 Amended and Restated Stock Award and Long-Term Incentive Plan (Exhibit
          10.6) (2)*

     10.5 Loan Agreement dated September 25, 1997 (Exhibit 10.1) (4)

     10.6 Amendment to Loan Agreement dated as of December 31, 1999 (Exhibit
          10.9) (6)

     10.7 Employment Agreement dated as of March 1, 2000 between Jon Gjedebo and
          a National Oilwell subsidiary (Exhibit 10.8) (3)

     10.8 Non-competition Agreement dated as of June 28, 2000 between Hushang
          Ansary and National Oilwell (Exhibit 10.9) (3)

     21.1 Subsidiaries of the Company

     23.1 Consent of Ernst & Young LLP

     23.2 Consent of KPMG LLP

     24.1 Power of Attorney (included on signature page hereto)



                                       17


b) Reports on Form 8-K

     No reports on Form 8-K were filed during the quarter ended December 31,
     2001.


- ----------

     *    Compensatory plan or arrangement for management or others

     (1)  Filed as an Exhibit to Registration Statement No. 333-11051 on Form
          S-1, as amended, initially filed on August 29, 1996.

     (2)  Filed with the Proxy Statement for the 1999 Annual Meeting of
          Stockholders, filed on May 12, 1999.

     (3)  Filed as an Exhibit to our Annual Report on Form 10-K filed on March
          1, 2001.

     (4)  Filed as an Exhibit to our Quarterly Report on Form 10-Q filed on
          November 7, 1997.

     (5)  Filed as an Exhibit to our Quarterly Report on Form 10-Q filed on
          August 11, 2000.

     (6)  Filed as an Exhibit to our Quarterly Report on Form 10-Q filed on
          March 16, 2000.




                                       18

                                   SIGNATURES


PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE
ACT OF 1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON ITS
BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED.

                                                     NATIONAL-OILWELL, INC.


 DATE: MARCH 27, 2002                            BY: /s/ STEVEN W. KRABLIN
       ----------------                              ---------------------------
                                                         STEVEN W. KRABLIN
                                                         VICE PRESIDENT AND
                                                         CHIEF FINANCIAL OFFICER

PURSUANT TO THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934, THIS REPORT
HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS ON BEHALF OF THE REGISTRANT IN
THE CAPACITIES AND ON THE DATES INDICATED.

EACH PERSON WHOSE SIGNATURE APPEARS BELOW IN SO SIGNING, CONSTITUTES AND
APPOINTS STEVEN W. KRABLIN AND M. GAY MATHER, AND EACH OF THEM ACTING ALONE, HIS
TRUE AND LAWFUL ATTORNEY-IN-FACT AND AGENT, WITH FULL POWER OF SUBSTITUTION, FOR
HIM AND IN HIS NAME, PLACE AND STEAD, IN ANY AND ALL CAPACITIES, TO EXECUTE AND
CAUSE TO BE FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ANY AND ALL
AMENDMENTS TO THIS REPORT, AND IN EACH CASE TO FILE THE SAME, WITH ALL EXHIBITS
THERETO AND OTHER DOCUMENTS IN CONNECTION THEREWITH, AND HEREBY RATIFIES AND
CONFIRMS ALL THAT SAID ATTORNEY-IN-FACT OR HIS SUBSTITUTE OR SUBSTITUTES MAY DO
OR CAUSE TO BE DONE BY VIRTUE HEREOF.

<Table>
<Caption>

              SIGNATURE                                       TITLE                                DATE
              ---------                                       -----                                ----
                                                                                        
 /s/     MERRILL A. MILLER, JR.
 ---------------------------------       PRESIDENT AND CHIEF EXECUTIVE OFFICER                MARCH 27, 2002
         MERRILL A. MILLER, JR.          (PRINCIPAL EXECUTIVE OFFICER)

 /s/     STEVEN W. KRABLIN               VICE PRESIDENT AND CHIEF FINANCIAL OFFICER
 ---------------------------------       (PRINCIPAL FINANCIAL OFFICER AND PRINCIPAL           MARCH 27, 2002
         STEVEN W. KRABLIN               ACCOUNTING OFFICER)

 /s/       JOEL V. STAFF
 ---------------------------------       CHAIRMAN OF THE BOARD                                MARCH 27, 2002
           JOEL V. STAFF

 /s/      HUSHANG ANSARY
 ---------------------------------       DIRECTOR                                             MARCH 27, 2002
          HUSHANG ANSARY

 /s/     W. MCCOMB DUNWOODY
 ---------------------------------       DIRECTOR                                             MARCH 27, 2002
         W. MCCOMB DUNWOODY

 /s/         JON GJEDEBO
 ---------------------------------       DIRECTOR                                             MARCH 27, 2002
             JON GJEDEBO

 /s/         BEN A. GUILL
 ---------------------------------       DIRECTOR                                             MARCH 27, 2002
             BEN A. GUILL

 /s/       ROGER L. JARVIS
 ---------------------------------       DIRECTOR                                             MARCH 27, 2002
           ROGER L. JARVIS

 /s/     WILLIAM E. MACAULAY
 ---------------------------------       DIRECTOR                                             MARCH 27, 2002
         WILLIAM E. MACAULAY

 /s/     FREDERICK W. PHEASEY
 ---------------------------------       DIRECTOR                                             MARCH 27, 2002
         FREDERICK W. PHEASEY
</Table>



                                       19


                        REPORTS OF INDEPENDENT AUDITORS

To the Stockholders and Board of Directors
National-Oilwell, Inc.

     We have audited the accompanying consolidated balance sheets of
National-Oilwell, Inc., as of December 31, 2001 and 2000, and the related
consolidated statements of operations, cash flows, and stockholders' equity for
each of the three years in the period ended December 31, 2001. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits. We did not audit, in 1999, the financial statements of IRI
International Corporation, a wholly-owned subsidiary, which statements reflect
revenues of $92,190,000 for the year ended December 31, 1999. Those statements
were audited by other auditors whose report has been furnished to us, and our
opinion, insofar as it relates to data included for IRI International
Corporation, is based solely upon the report of the other auditors.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits and the report of other
auditors provide a reasonable basis for our opinion.

     In our opinion, based on our audits and the report of other auditors, the
financial statements referred to above present fairly, in all material respects,
the consolidated financial position of National-Oilwell, Inc., at December 31,
2001 and 2000, and the consolidated results of its operations and its cash flows
for each of the three years in the period ended December 31, 2001, in conformity
with accounting principles generally accepted in the United States.

                                        /s/ ERNST & YOUNG LLP
Houston, Texas
February 8, 2002



To the Shareholders and Board of Directors
of IRI International Corporation:

     We have audited the consolidated statements of operations, shareholders'
equity and comprehensive income, and cash flows of IRI International Corporation
and Subsidiaries for the year ended December 31,1999. (not presented separately
herein) These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the results of operations and cash
flows of IRI International Corporation and Subsidiaries for the year ended
December 31, 1999, in conformity with accounting principles generally accepted
in the United States of America.


/s/ KPMG LLP

Houston, Texas
March 8, 2000




                                       20


                             NATIONAL-OILWELL, INC.
                           CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT SHARE DATA)

<Table>
<Caption>

                                                                            December 31,      December 31,
                                                                                2001               2000
                                                                            ------------      ------------
                                                                                        
                                  ASSETS

Current assets:
  Cash and cash equivalents                                                 $     43,220      $     42,459
  Receivables, less allowance of $9,094 and $5,885                               382,153           295,163
  Inventories                                                                    455,934           375,734
  Deferred income taxes                                                           16,825            17,105
  Prepaid and other current assets                                                10,434            12,642
                                                                            ------------      ------------
          Total current assets                                                   908,566           743,103

Property, plant and equipment, net                                               168,951           173,646
Deferred income taxes                                                             16,663            19,919
Goodwill, net                                                                    352,094           329,340
Property held for sale                                                            12,144             8,271
Other assets                                                                      13,278             4,615
                                                                            ------------      ------------
                                                                            $  1,471,696      $  1,278,894
                                                                            ============      ============

                   LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Current portion of long-term debt                                               10,213                --
  Accounts payable                                                               161,277           165,801
  Customer prepayments                                                             9,843            19,371
  Accrued compensation                                                            23,661            10,996
  Other accrued liabilities                                                       72,315            66,614
                                                                            ------------      ------------
          Total current liabilities                                              277,309           262,782

Long-term debt                                                                   300,000           222,477
Deferred income taxes                                                             20,380            16,030
Other liabilities                                                                  6,467            10,399
                                                                            ------------      ------------
          Total liabilities                                                      604,156           511,688

Commitments and contingencies

Stockholders' equity:

  Common stock - par value $.01; 80,902,882 and 80,508,535 shares
      issued and outstanding at December 31, 2001 and December 31, 2000              809               805
  Additional paid-in capital                                                     592,507           583,225
  Accumulated other comprehensive loss                                           (34,873)          (21,858)
  Retained earnings                                                              309,097           205,034
                                                                            ------------      ------------
                                                                                 867,540           767,206
                                                                            ------------      ------------
                                                                            $  1,471,696      $  1,278,894
                                                                            ============      ============
</Table>

        The accompanying notes are an integral part of these statements.




                                       21


                             NATIONAL-OILWELL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)


<Table>
<Caption>

                                                      Year Ended December 31,
                                             ---------------------------------------------
                                                2001             2000              1999
                                             -----------      -----------      -----------
                                                                      
Revenues                                     $ 1,747,455      $ 1,149,920      $   839,648

Cost of revenues:
     Cost of products and services sold        1,319,621          884,774          686,510
     Merger related inventory write-offs              --           15,684               --
                                             -----------      -----------      -----------

Gross profit                                     427,834          249,462          153,138

Selling, general, and administrative             238,557          186,924          150,034
Special charge                                        --           14,082            1,779
                                             -----------      -----------      -----------

Operating income                                 189,277           48,456            1,325

Interest and financial costs                     (24,929)         (19,069)         (15,872)
Interest income                                    1,775            2,908            2,276
Other income (expense), net                        1,894           (5,258)          (2,588)
                                             -----------      -----------      -----------

Income (loss) before income taxes                168,017           27,037          (14,859)

Provision/(benefit) for income taxes              63,954           13,901           (5,474)
                                             -----------      -----------      -----------

Net income (loss)                            $   104,063      $    13,136      $    (9,385)
                                             ===========      ===========      ===========

Net income (loss) per share:

   Basic                                     $      1.29      $      0.17      $     (0.13)
                                             ===========      ===========      ===========

   Diluted                                   $      1.27      $      0.16      $     (0.13)
                                             ===========      ===========      ===========

Weighted average shares outstanding:
  Basic                                           80,813           79,325           71,672
                                             ===========      ===========      ===========

  Diluted                                         81,733           80,760           71,672
                                             ===========      ===========      ===========
</Table>

        The accompanying notes are an integral part of these statements.





                                       22

                             NATIONAL-OILWELL, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)


<Table>
<Caption>

                                                                                  Year Ended December 31,
                                                                         ---------------------------------------
                                                                            2001          2000            1999
                                                                         ---------      ---------      ---------

                                                                                              
Cash flow from operating activities:
  Net income (loss)                                                      $ 104,063      $  13,136      $  (9,385)
  Adjustments to reconcile net income (loss) to net cash
  provided (used) by operating activities:
    Depreciation and amortization                                           38,873         35,034         25,541
    Provision for losses on receivables                                      3,897          1,589          3,055
    Provision for deferred income taxes                                      7,847         (5,881)         2,528
    Gain on sale of assets                                                  (2,878)        (3,522)        (2,939)
    Foreign currency transaction (gain) loss                                   573         (1,397)           464
    Special charge                                                              --         14,082          1,779
    Merger related inventory write-offs                                         --         15,684             --
  Changes in assets and liabilities, net of acquisitions:
    Marketable securities                                                       --         14,686        (11,686)
    Receivables                                                            (74,700)       (65,619)       131,962
    Inventories                                                            (71,906)       (27,219)        10,616
    Income taxes receivable                                                     --         12,888         (2,717)
    Prepaid and other current assets                                         2,411         (4,802)         3,309
    Accounts payable                                                       (23,357)        47,345        (46,003)
    Other assets/liabilities, net                                          (20,199)       (19,391)       (21,971)
                                                                         ---------      ---------      ---------

          Net cash provided (used) by operating activities                 (35,376)        26,613         84,553
                                                                         ---------      ---------      ---------

Cash flow from investing activities:
  Purchases of property, plant and equipment                               (27,358)       (24,561)       (17,547)
  Proceeds from sale of assets                                               7,927          8,227          6,280
  Proceeds from product line dispositions                                       --             --         26,599
  Businesses acquired and investments in joint ventures, net of cash       (38,517)       (48,208)       (67,029)
                                                                         ---------      ---------      ---------

          Net cash used by investing activities                            (57,948)       (64,542)       (51,697)
                                                                         ---------      ---------      ---------

Cash flow from financing activities:
  Borrowings (payments) on line of credit                                  (60,226)        19,174        (33,597)
  Net proceeds from issuance of long-term debt                             146,631             --             --
  Proceeds from stock options exercised                                      9,286         14,247            164
  Other                                                                         --           (662)          (959)
                                                                         ---------      ---------      ---------

          Net cash provided (used) by financing activities                  95,691         32,759        (34,392)
                                                                         ---------      ---------      ---------

Effect of exchange rate losses on cash                                      (1,606)          (462)           189
                                                                         ---------      ---------      ---------

Increase (decrease) in cash and equivalents                                    761         (5,632)        (1,347)
Cash and cash equivalents, beginning of year                                42,459         48,091         49,438
                                                                         ---------      ---------      ---------
Cash and cash equivalents, end of year                                   $  43,220      $  42,459      $  48,091
                                                                         =========      =========      =========

Supplemental disclosures of cash flow information:
  Cash payments during the period for:
          Interest                                                       $  20,772      $  16,807      $  16,899
          Income taxes                                                      26,775          7,333         11,558
</Table>


        The accompanying notes are an integral part of these statements.



                                       23

                             NATIONAL-OILWELL, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                        (IN THOUSANDS, EXCEPT SHARE DATA)


<Table>
<Caption>

                                                                               ACCUMULATED
                                                              ADDITIONAL          OTHER
                                                 COMMON         PAID-IN       COMPREHENSIVE      RETAINED
                                                  STOCK         CAPITAL            LOSS          EARNINGS        TOTAL
                                                ---------     -----------     -------------    ------------   ------------
                                                                                              
Balance at December 31, 1998                   $      714     $  417,067      $    (15,783)   $    201,655   $    603,653
  Net income                                                                                        (9,385)        (9,385)
  Currency translation adjustments                                                   1,332                          1,332
  Marketable securities valuation adjustment                                           540                            540
  Change in minimum pension liability                                                1,988                          1,988
                                                                                                             ------------
      Comprehensive loss                                                                                           (5,525)

  Stock options exercised                               3            165                                              168
  Tax benefit of options exercised                                   217                                              217
  Reversal of 1997 option tax benefits                            (1,736)                                          (1,736)
  Other                                                              (12)                             (390)          (402)
                                               ------------   ------------    ------------    ------------   ------------

Balance at December 31, 1999                   $        717   $    415,701    $    (11,923)   $    191,880   $    596,375
                                               ------------   ------------    ------------    ------------   ------------

  Net income                                                                                        13,136         13,136
  Currency translation adjustments                                                 (10,684)                       (10,684)
  Marketable securities valuation adjustment                                           749                            749
                                                                                                             ------------
      Comprehensive income                                                                                          3,201

  Stock issued for acquisition                           79        153,948                                        154,027
  Stock options exercised                                 9          8,580                                          8,589
  Tax benefit of options exercised                                   4,901                                          4,901
  Other                                                                 95                              18            113
                                               ------------   ------------    ------------    ------------   ------------

Balance at December 31, 2000                   $        805   $    583,225    $    (21,858)   $    205,034   $    767,206
                                               ------------   ------------    ------------    ------------   ------------

  Net income                                                                                       104,063        104,063
  Currency translation adjustments                                                 (11,569)                       (11,569)
  Marketable securities valuation adjustment                                        (1,446)                        (1,446)
                                                                                                             ------------
      Comprehensive income                                                                                         91,048

  Stock options exercised                                 4          6,934                                          6,938
  Tax benefit of options exercised                                   2,348                                          2,348
                                               ------------   ------------    ------------    ------------   ------------

Balance at December 31, 2001                   $        809   $    592,507    $    (34,873)   $    309,097   $    867,540
                                               ============   ============    ============    ============   ============
</Table>

        The accompanying notes are an integral part of these statements.


                                       24


                             NATIONAL-OILWELL, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.   ORGANIZATION AND BASIS OF PRESENTATION

Information concerning common stock and per share data assumes the exchange of
all Exchangeable Shares issued in connection with the combination with Dreco
Energy Services Ltd. effective September 25, 1997. Each Exchangeable Share is
intended to have substantially identical economic and legal rights as, and are
expected to be exchanged during 2002 on a one-for-one basis for, a share of
National Oilwell common stock. The preparation of financial statements in
conformity with generally accepted accounting principles requires management to
make estimates and assumptions that affect reported and contingent amounts of
assets and liabilities as of the date of the financial statements and reported
amounts of revenues and expenses during the reporting period. Actual results
could differ from those estimates.

2.   ACQUISITIONS

Year 2001

We made nine acquisitions in 2001, ranging in value from $600,000 to a high of
$16.5 million, for a total cash outlay of $51.5 million. All of these
acquisitions were accounted for under the purchase method of accounting and
generated approximately $30 million in goodwill. Two of the larger acquisitions,
Integrated Power Systems and Maritime Hydraulics (Canada) Ltd., were acquired in
early January 2001 and their financial results were included in our consolidated
financial results for substantially the entire year. Pro-forma information
related to acquisitions has not been provided as such amounts are not material
individually or in the aggregate.

Year 2000

In February 2000, the merger with Hitec ASA was completed for approximately $158
million as we issued 7.9 million shares of common stock. This transaction was
accounted for as a purchase effective February 1, 2000 and generated goodwill of
approximately $150 million.

In June 2000, IRI International Corporation was merged with the Company and
accounted for as a pooling-of-interests. We issued 13.5 million shares of common
stock valued at approximately $447 million. All prior periods have been
restated.


                                       25


Revenues, net income before special charges, and net income of the separate
companies for the periods preceding the merger were as follows (in thousands):

<Table>
<Caption>

                                                        Six Months Ended      Year Ended
                                                          June 30, 2000     December 31, 1999
                                                        ----------------    -----------------
                                                                      
Revenues:
     National-Oilwell                                    $     461,925        $     745,215
     IRI International                                          72,271               94,433
                                                         -------------        -------------
                                                         $     534,196        $     839,648
Net income (loss) before special charges:
     National-Oilwell                                    $       8,048        $       1,520
     IRI International                                          (2,724)              (9,891)
                                                         -------------        -------------
                                                         $       5,324        $      (8,371)
Net income (loss):
     National-Oilwell                                    $      (2,256)       $       1,520
     IRI International                                          (2,724)             (10,905)
                                                         -------------        -------------
                                                         $      (4,980)       $      (9,385)
</Table>

There were no material transactions between the Company and IRI prior to the
merger. The effects of conforming IRI's accounting policies to those of the
Company were not material. Certain reclassifications were made to IRI's
historical amounts to conform with the Company's presentation.

During 2000 we also acquired four other businesses for approximately $48 million
in cash. The purchase method of accounting was used to account for these
acquisitions and generated approximately $9 million in goodwill. Pro-forma
information has not been provided as such amounts are not material.

Year 1999

During 1999 we made three acquisitions valued at approximately $92 million. The
purchase method of accounting was used to record two acquisitions and the other
acquisition was recorded under the pooling-of-interests accounting method.
Pro-forma information related to acquisitions has not been provided as such
amounts are not material individually or in the aggregate.

Subsequent Event

On January 10, 2002, we completed the acquisition of the assets and business of
HAL Oilfield Pump & Equipment Company for approximately $16 million. This
business, which designs, manufactures and distributes centrifugal pumps, pump
packages and expendable parts, is complementary to our Mission pump product
line. The acquisition was accounted for as a purchase with goodwill
approximating $10 million.



                                       26







3.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The consolidated financial statements include the accounts of National Oilwell
and its subsidiaries, all of which are wholly owned. All significant
intercompany transactions and balances have been eliminated in consolidation.

Fair Value of Financial Instruments

Financial instruments consist primarily of cash and cash equivalents,
receivables, payables and debt instruments. Cash equivalents include only those
investments having a maturity of three months or less at the time of purchase.
The carrying values of these financial instruments approximate their respective
fair values.

Inventories

Inventories consist of oilfield products, manufactured equipment, manufactured
specialized drilling products and downhole motors and spare parts for
manufactured equipment and drilling products. Inventories are stated at the
lower of cost or market using the first-in, first-out or average cost methods.

Property, Plant and Equipment

Property, plant and equipment are recorded at cost. Expenditures for major
improvements that extend the lives of property and equipment are capitalized
while minor replacements, maintenance and repairs are charged to operations as
incurred. Disposals are removed at cost less accumulated depreciation with any
resulting gain or loss reflected in operations. Depreciation is provided using
the straight-line method or declining balance method over the estimated useful
lives of individual items.

Investments in Affiliates

During 2001 we formed a joint venture with Lanzhou Petroleum & Chemical
Machinery Equipment & Engineering Group Corporation, a major manufacturer of
drilling equipment located in the People's Republic of China. We made an initial
capital contribution of $6.7 million to acquire a 60% ownership in the joint
venture. Due to substantive participating rights retained by the minority
partner and foreign exchange restriction concerns, we use the equity method to
account for this investment. The investment totaled $7.3 million at December 31,
2001.

Intangible Assets

Deferred financing costs are amortized on a straight-line basis over the life of
the related debt security and accumulated amortization was $1,366,000 and
$873,000 at December 31, 2001 and 2000, respectively. Through December 31, 2001,
goodwill was amortized on a straight-line basis over its estimated life of 10-40
years. Accumulated amortization at December 31, 2001 and 2000 was $31,612,000
and $19,559,000. On an annual basis, the Company estimates the future estimated
discounted cash flows of the business to which goodwill relates in order to
determine that the carrying value of the goodwill has not been impaired.



                                       27


Foreign Currency

The functional currency for National Oilwell's Canadian, United Kingdom,
Netherlands, German and Australian operations is the local currency. The
cumulative effects of translating the balance sheet accounts from the functional
currency into the U.S. dollar at current exchange rates are included in
accumulated other comprehensive income. The U.S. dollar is used as the
functional currency for the Singapore and Venezuelan operations. Accordingly,
certain assets are translated at historical exchange rates and all translation
adjustments are included in income. For all operations, gains or losses from
remeasuring foreign currency transactions into the functional currency are
included in income.

Revenue Recognition

Revenue from the sale and rental of products and delivery of services is
recognized upon passage of title, incurrence of rental charges or delivery of
services to the customer. Revenue is recognized on certain significant contracts
in the Products and Technology segment using the percentage of completion method
based on the percentage of total costs incurred to total costs expected.
Provision for estimated losses, if any, is made in the period such losses are
estimable.

Income Taxes

The liability method is used to account for income taxes. Deferred tax assets
and liabilities are determined based on differences between financial reporting
and tax bases of assets and liabilities and are measured using the enacted tax
rates and laws that will be in effect when the differences are expected to
reverse. Valuation allowances are established when necessary to reduce deferred
tax assets to amounts which are more likely than not to be realized.

Concentration of Credit Risk

National Oilwell grants credit to its customers, which operate primarily in the
oil and gas industry. National Oilwell performs periodic credit evaluations of
its customers' financial condition and generally does not require collateral,
but may require letters of credit for certain international sales. Reserves are
maintained for potential credit losses and such credit losses have historically
been within management's expectations.

Stock-Based Compensation

National Oilwell uses the intrinsic value method in accounting for its
stock-based employee compensation plans.

Recently Issued Accounting Standards

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement
No. 142, Goodwill and Other Intangible Assets, effective for fiscal years
beginning after December 15, 2001. Under the new rules, goodwill and intangible
assets deemed to have indefinite lives will no longer be amortized but will be
subject to annual impairment tests in accordance with the statement. Other
intangible assets will continue to be amortized over their useful lives. In
addition, accounting for acquisitions under the pooling-of-interests method is
no longer permitted. We will adopt the new rules on accounting for goodwill and
other intangible assets beginning in the first quarter of 2002. Application of
the non-amortization provisions of the statement for 2001 would have resulted in
an increase in net income of $11 million ($0.13 per diluted share). Pursuant to
SFAS 142, we will test goodwill for impairment upon adoption and, if impairment
is indicated, record such impairment as a cumulative effect of an accounting
change. We are currently evaluating the effect that the adoption may have on our
consolidated results of operation and financial position.




                                       28


In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets. This statement supercedes SFAS No. 121,
Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of, and the accounting and reporting provisions of Accounting
Principles Board Opinion ("APB") No. 30, Reporting the Results of
Extraordinary, Unusual, and Infrequently Occurring Events and Transactions. This
statement retains the fundamental provisions of SFAS No. 121 and the basic
requirements of APB No. 30; however, it establishes a single accounting model to
be used for long-lived assets to be disposed of by sale and it expands the
presentation of discontinued operations to include more disposal transactions.
The provisions of this statement are effective for financial statements issued
for fiscal years beginning after December 15, 2001. We do not anticipate that
the statement will have a material impact on our financial position or results
of operations.

Net Income Per Share

The following table sets forth the computation of weighted average basic and
diluted shares outstanding (in thousands):

<Table>
<Caption>
                                                       YEAR ENDED DECEMBER 31,
                                           -----------------------------------------------
                                              2001              2000              1999
                                           -----------       -----------       -----------

                                                                      
Denominator for basic earnings per
  share--weighted average shares                80,813            79,325            71,672

Effect of dilutive securities:
  Employee stock options                           920             1,435                --
                                           -----------       -----------       -----------

Denominator for diluted earnings per
  share--adjusted weighted average
  shares and assumed conversions                81,733            80,760            71,672
                                           ===========       ===========       ===========
</Table>


4.   INVENTORIES

     Inventories consist of (in thousands):

<Table>
<Caption>

                                            DECEMBER 31,       DECEMBER 31,
                                                2001               2000
                                            ------------       ------------
                                                         
Raw materials and supplies                  $     39,272       $     32,306
Work in process                                  101,376             63,758
Finished goods and purchased products            315,286            279,670
                                            ------------       ------------
                  Total                     $    455,934       $    375,734
                                            ============       ============
</Table>



                                       29


5.   PROPERTY, PLANT AND EQUIPMENT

        Property, plant and equipment consists of (in thousands):


<Table>
<Caption>

                                           ESTIMATED       DECEMBER 31,    DECEMBER 31,
                                          USEFUL LIVES         2001            2000
                                         --------------   --------------   --------------
                                                                  
Land and improvements                        2-20 Years   $        9,557   $       11,109
Buildings and improvements                   5-31 Years           53,268           55,640
Machinery and equipment                      5-12 Years           89,268           87,794
Computer and office equipment                3-10 Years           73,322           67,302
Rental equipment                              1-7 Years           63,971           63,315
                                                          --------------   --------------
                                                                 289,386          285,160
     Less accumulated depreciation                              (120,435)        (111,514)
                                                          --------------   --------------
                                                          $      168,951   $      173,646
                                                          ==============   ==============
</Table>


6.   LONG-TERM DEBT

       Long-term debt consists of (in thousands):

<Table>
<Caption>
                                  DECEMBER 31,   DECEMBER 31,
                                     2001           2000
                                  ------------   ------------
                                           
Revolving credit facilities       $     10,213   $     72,477
6 7/8% senior notes                    150,000        150,000
6 1/2% senior notes                    150,000             --
                                  ------------   ------------
                                       310,213        222,477
     Less current portion               10,213             --
                                  ------------   ------------
                                  $    300,000   $    222,477
                                  ============   ============
</Table>

In March 2001, we sold $150 million of 6 1/2 % unsecured senior notes due March
15, 2011. Proceeds were used to repay indebtedness under our existing revolving
credit facility and to fund working capital needs. Interest is payable on March
15 and September 15 of each year.

In June 1998, we sold $150 million of 6 7/8 % unsecured senior notes due July 1,
2005. Interest is payable on January 1 and July 1 of each year.

In 1997, National Oilwell entered into a five-year unsecured $125 million
revolving credit facility. The credit facility is available for acquisitions and
general corporate purposes and provides up to $50 million for letters of credit,
of which $20.7 million were outstanding at December 31, 2001. The credit
facility provides for interest at prime or LIBOR plus 0.5% (4.75% and 2.94% at
December 31, 2001) subject to adjustment based on National Oilwell's
Capitalization Ratio, as defined. Current portion of long-term debt increased
$10.2 million due to the classification of our revolving credit facility as a
current liability due to its expiration in September 2002. We have entered
negotiations to secure a revolving credit facility of a similar size prior to
the expiration of the current facility.

The senior notes contain reporting covenants and the credit facility contains
financial covenants and ratios regarding minimum tangible net worth, maximum
debt to capital and minimum interest




                                       30


coverage. At December 31, 2001, the Company was in compliance with all covenants
governing these facilities.

National Oilwell also has additional credit facilities totaling $50.4 million
used primarily for letters of credit, of which $2.5 million were outstanding at
December 31, 2001.

7.   PENSION PLANS

National Oilwell and its consolidated subsidiaries have pension plans covering
substantially all of its employees. Defined-contribution pension plans cover
most of the U.S. and Canadian employees and are based on years of service, a
percentage of current earnings and matching of employee contributions. For the
years ended December 31, 2001, 2000 and 1999, pension expense for
defined-contribution plans was $6.0 million, $4.2 million and $3.8 million, and
all funding is current.

Certain retired or terminated employees of predecessor or acquired companies
also participate in defined benefit plans in the United States which have been
retained by National Oilwell subsidiaries but which no longer accrue benefits.
Active employees are ineligible to participate in any of these defined benefit
plans. In addition, approximately 168 U.S. retirees and spouses participate in
defined benefit health care plans of predecessor or acquired companies that
provide postretirement medical and life insurance benefits.

The change in benefit obligation, plan assets and the funded status of defined
pension and postretirement plans in the United States follows:

<Table>
<Caption>

                                                        Pension benefits             Postretirement benefits
                                                 -----------------------------     -----------------------------
At year end                                          2001             2000            2001             2000
- --------------                                   ------------     ------------     ------------     ------------
(in thousands)

                                                                                         
Benefit obligation at beginning of year           $     15,695     $     15,293     $      3,107     $      3,122
  Service cost                                              --              108               21               16
  Interest cost                                          1,194            1,186              506              232
  Actuarial (gain) loss                                  1,199              726            4,079               17
  Benefits paid                                         (1,020)          (1,618)            (503)            (321)
  Retiree contributions                                     --               --               --               35
  Other                                                    279               --              206                6
                                                  ------------     ------------     ------------     ------------
BENEFIT OBLIGATION AT END OF YEAR                 $     17,347     $     15,695     $      7,416     $      3,107
                                                  ------------     ------------     ------------     ------------

Fair value of plan assets at beginning of year    $     14,494     $     16,091     $         --     $         --
  Actual return                                         (2,454)            (508)              --               --
  Benefits paid                                         (1,020)          (1,618)            (503)            (321)
  Contributions                                            351              529              503              321
  Other                                                    600               --               --               --
                                                  ------------     ------------     ------------     ------------
FAIR VALUE OF PLAN ASSETS AT END OF YEAR          $     11,971     $     14,494               --               --
                                                  ------------     ------------     ------------     ------------
  Funded status                                   $     (5,376)    $     (1,202)          (7,416)          (3,107)
  Unrecognized actuarial net loss/ (gain)                5,724            1,256            3,389             (551)
  Prior service costs not yet recognized                                     --              257               90
                                                  ------------     ------------     ------------     ------------
PREPAID (ACCRUED) BENEFIT COST                    $        348     $         54           (3,770)          (3,568)
                                                  ------------     ------------     ------------     ------------
</Table>


                                       31

Significant assumptions used for the plans follow:

<Table>
<Caption>

                                                     Pension benefits                       Postretirement benefits
                                          ----------------------------------------     --------------------------------------
For the year                                2001            2000           1999          2001          2000           1999
- ------------                              ----------     ----------     ----------     ----------    ----------    ----------
                                                                                                 
Weighted average assumptions:
     Discount rate                               6.9%           7.6%           8.0%           6.9%          7.6%          7.3%
     Expected long-term rate of return           8.0%           8.0%           8.0%           n/a           n/a           n/a
     Rate of compensation increase               n/a            n/a            n/a            n/a           n/a           n/a
</Table>

A 17% annual rate of increase in the per capita cost of covered health care
benefits was assumed for 2001, decreasing by approximately 3% points per year to
5.5% in 2006, with 5.5% increases per year thereafter.

Net periodic benefit cost (credit):

<Table>
<Caption>

                                                                Pension benefits                    Postretirement benefits
                                                      -------------------------------------     -----------------------------------
                      For the year                       2001         2000          1999          2001         2000         1999
                      ------------                    ---------     ---------     ---------     ---------    ---------    ---------
                   (in thousands)
                                                                                                        
  Service cost - benefits earned during the period    $      --     $     108     $     134     $      21    $      16    $      22
  Interest cost on projected benefit obligation           1,194         1,186           907           506          232          218
  Expected return on plan assets                         (1,183)       (1,280)         (944)           --           --           --
  Net amortization and deferral                              46            (8)           64           178          (13)          (4)
                                                      ---------     ---------     ---------     ---------    ---------    ---------
NET PERIODIC BENEFIT COST (CREDIT)                    $      57     $       6     $     161     $     705    $     235    $     236
                                                      =========     =========     =========     =========    =========    =========
</Table>


Assumed health care cost trend rates have a significant effect on the amounts
reported for the postretirement benefits. A one percentage point change in
assumed health care cost trend rates would have the following effects:

<Table>
<Caption>

                                                                     1% Point Increase        1% Point Decrease
                                                                     -----------------        -----------------
                       (in thousands)
                                                                                          
Effect on total of service and interest cost components in 2001         $     43                $    (37)

Effect on postretirement benefit obligation at year-end 2001            $    678                $   (577)
</Table>

         Our subsidiaries in the United Kingdom have a defined benefit pension
         plan whose participants are primarily retired and terminated employees
         who are no longer accruing benefits. The pension plan assets are
         invested primarily in equity securities, United Kingdom government
         securities, overseas bonds and cash deposits. At December 31, 2001, the
         plan assets at fair market value were $39.2 million and the projected
         benefit obligation was $32.3 million.






                                       32




8.   ACCUMULATED OTHER COMPREHENSIVE INCOME/(LOSS)

     The components of other comprehensive loss are as follows (in thousands):

<Table>
<Caption>

                                                                       CUMULATIVE        CUMULATIVE
                                                      CHANGE IN         CURRENCY         MARKETABLE
                                                       MINIMUM        TRANSLATION        SECURITIES
                                                 PENSION LIABILITY     ADJUSTMENT    VALUATION ADJUSTMENT      TOTAL
                                                 -----------------    ------------   --------------------   ------------
                                                                                                
Balance at December 31, 1998                        $     (1,988)     $    (13,971)      $        176       $    (15,783)

Currency translation adjustments                                             1,332                                 1,332
Unrealized gain on marketable
   securities, net of deferred taxes of ($275)                                                    540                540
Change in pension liability                                1,988                                                   1,988
                                                    ------------      ------------       ------------       ------------
Balance at December 31, 1999                                  --           (12,639)               716            (11,923)

Currency translation adjustments                                           (10,684)                              (10,684)
Unrealized gain on marketable
   securities, net of deferred taxes of ($387)                                                    749                749
                                                    ------------      ------------       ------------       ------------
Balance at December 31, 2000                                  --           (23,323)             1,465            (21,858)

Currency translation adjustments                                           (11,569)                              (11,569)
Realized gain on marketable
   securities, net of deferred taxes of $745                                                   (1,446)            (1,446)
                                                    ------------      ------------       ------------       ------------
Balance at December 31, 2001                        $         --      $    (34,892)      $         19       $    (34,873)
                                                    ============      ============       ============       ============
</Table>

9.   COMMITMENTS AND CONTINGENCIES

National Oilwell leases land, buildings and storage facilities, vehicles and
data processing equipment and software under operating leases expiring in
various years through 2009. Rent expense for the years ended December 31, 2001,
2000 and 1999 was $19.0 million, $12.6 million and $14.3 million. Our minimum
rental commitments for operating leases at December 31, 2001, excluding future
payments applicable to facilities closed as part of the 1998 and 2000 Special
Charge, were as follows: 2002 - $14.3 million; 2003 - $12.0 million; 2004 - $8.2
million; 2005 - $5.5 million; 2006 - $4.5 million and subsequent to 2006 - $2.9
million.

National Oilwell is involved in various claims, regulatory agency audits and
pending or threatened legal actions involving a variety of matters. The total
liability on these matters at December 31, 2001 cannot be determined; however,
in the opinion of management, any ultimate liability, to the extent not
otherwise provided for, should not materially affect our financial position,
liquidity or results of operations.

Our business is affected both directly and indirectly by governmental laws and
regulations relating to the oilfield service industry in general, as well as by
environmental and safety regulations that specifically apply to our business.
Although National Oilwell has not incurred material costs in connection with its
compliance with such laws, there can be no assurance that other developments,
such as stricter environmental laws, regulations and enforcement policies
thereunder could not result in additional, presently unquantifiable costs or
liabilities to National Oilwell.




                                       33


10.  COMMON STOCK

National Oilwell has authorized 150 million shares of $.01 par value common
stock. We also have authorized 10 million shares of $.01 par value preferred
stock, none of which is issued or outstanding.

Under the terms of National Oilwell's Stock Award and Long-Term Incentive Plan,
as amended, 4.5 million shares of common stock are authorized for the grant of
options to officers, key employees, non-employee directors and other persons.
Options granted under our stock option plan generally vest over a three-year
period starting one year from the date of grant and expire five or ten years
from the date of grant. The purchase price of options granted may not be less
than the market price of National Oilwell common stock on the date of grant. At
December 31, 2001, approximately 1.2 million shares were available for future
grants.

We also have inactive stock option plans that were acquired in connection with
the acquisitions of Dreco Energy Services, Ltd. in 1997, and of Hitec ASA and
IRI International Corporation in 2000. We converted the outstanding stock
options under these plans to options to acquire our common stock and no further
options are being issued under these plans. Stock option information summarized
below includes amounts for the National Oilwell Stock Award and Long-Term
Incentive Plan and stock plans of acquired companies.

Options outstanding at December 31, 2001 under the stock option plans have
exercise prices between $5.62 and $40.50 per share, and expire at various dates
from March 21, 2002 to February 14, 2011. The weighted average exercise price on
the 3,094,160 outstanding options at December 31, 2001 is $22.95.





                                       34

The following summarizes option activity:

<Table>
<Caption>

                                    WEIGHTED AVERAGE       TOTAL
                                      SHARE PRICE         OPTIONS
                                    ----------------    ------------
                                                  
OPTIONS OUTSTANDING:

Balance at December 31, 1998          $      21.74           904,511
Granted                                      10.43         1,357,255
Cancelled                                    20.73          (194,656)
Exercised                                     6.85           (25,906)
                                                        ------------

Balance at December 31, 1999          $      14.59         2,041,204
                                                        ------------
Granted                                      23.56           758,961
Options from Acquisitions                    10.52         1,006,342
Cancelled                                    14.10           (86,425)
Exercised                                    11.80          (927,497)
                                                        ------------

Balance at December 31, 2000          $      16.50         2,792,585
                                                        ------------
Granted                                      40.50           911,626
Cancelled                                    25.47          (218,086)
Exercised                                    16.39          (391,965)
                                                        ------------

Balance at December 31, 2001          $      22.95         3,094,160
                                                        ============

OPTIONS EXERCISABLE:


Exercisable at December 31, 1998      $      13.97           114,206
Vested                                       15.39           329,234
Cancelled                                    21.61           (37,073)
Exercised                                     6.85           (25,906)
                                                        ------------

Exercisable at December 31, 1999      $      15.31           380,461
                                                        ------------
Vested                                       12.21         1,697,123
Cancelled                                    10.12           (52,760)
Exercised                                    11.80          (927,497)
                                                        ------------

Exercisable at December 31, 2000      $      13.73         1,097,327
                                                        ------------
Vested                                       18.89           783,342
Cancelled                                    22.74           (13,871)
Exercised                                    16.39          (391,965)
                                                        ------------

Exercisable at December 31, 2001      $      15.68         1,474,833
                                                        ------------
</Table>

The weighted average fair value of options granted during 2001, 2000 and 1999
was approximately $22.04, $15.70, and $7.71 per share, respectively, as
determined using the Black-Scholes option-pricing model. Assuming that National
Oilwell had accounted for its stock-based compensation using the alternative
fair value method of accounting under FAS No. 123 and amortized the fair value
to expense over the option's vesting period, diluted earnings per share would
have been affected by $0.12, $0.09, and $0.07 for 2001, 2000 and 1999,
respectively, from the amounts reported. These pro forma results may not be
indicative of future effects.

The Company evaluates annually the grant of options to eligible participants and
in January 2002, 972,500 options to purchase shares of common stock were granted
at an exercise price of $18.53, the fair value of the common stock at the date
of grant.



                                       35


11.  INCOME TAXES

The domestic and foreign components of income before income taxes were as
follows (in thousands):

<Table>
<Caption>

                           DECEMBER 31,       DECEMBER 31,         DECEMBER 31,
                              2001               2000                 1999
                          -------------      -------------       -------------
                                                        
Domestic                  $     101,700      $     (10,555)      $     (28,549)
Foreign                          66,317             37,592              13,690
                          -------------      -------------       -------------
                          $     168,017      $      27,037       $     (14,859)
                          =============      =============       =============
</Table>

The components of the provision (benefit) for income taxes consisted of (in
thousands):

<Table>
<Caption>

                        DECEMBER 31,       DECEMBER 31,        DECEMBER 31,
                           2001                2000               1999
                        ------------       ------------       ------------
                                                     
Current:
    Federal             $     32,222       $      5,401       $    (11,777)
    State                        581                123               (745)
    Foreign                   23,304             14,258              4,520
                        ------------       ------------       ------------
                              56,107             19,782             (8,002)
                        ------------       ------------       ------------
Deferred:
    Federal                    4,925             (6,757)             1,028
    State                        391               (507)               572
    Foreign                    2,531              1,383                928
                        ------------       ------------       ------------
                               7,847             (5,881)             2,528
                        ------------       ------------       ------------
                        $     63,954       $     13,901       $     (5,474)
                        ============       ============       ============
</Table>


The difference between the effective tax rate reflected in the provision for
income taxes and the U.S. federal statutory rate was as follows (in thousands):


<Table>
<Caption>
                                                DECEMBER 31,       DECEMBER 31,       DECEMBER 31,
                                                   2001                 2000              1999
                                                ------------       ------------       ------------
                                                                             
Federal income tax at statutory rate            $     58,806       $      9,462       $     (5,200)
Foreign income tax rate differential                   1,405                781                (68)
State income tax, net of federal benefit                 299                336               (181)
S Corporation earnings                                    --                 --                824
Tax benefit of foreign sales corporation              (1,575)            (1,492)                --
Nondeductible expenses                                 2,423              4,626              2,243
Amortization of negative goodwill                         --                 --             (1,409)
Foreign dividends net of FTCs                         (1,967)            (1,046)                --
Net operating loss carryforwards                       2,948              1,744                990
Change in deferred tax valuation allowance             1,223               (606)            (2,787)
Other                                                    392                 96                114
                                                ------------       ------------       ------------
                                                $     63,954       $     13,901       $     (5,474)
                                                ============       ============       ============
</Table>


                                       36



     Significant components of National Oilwell's deferred tax assets and
liabilities were as follows (in thousands):

<Table>
<Caption>

                                                                DECEMBER 31,      DECEMBER 31,
                                                                    2001              2000
                                                                ------------      ------------
                                                                            
Deferred tax assets:
    Accrued liabilities                                         $      9,408      $      9,122
    Net operating loss carryforwards                                  16,107            21,265
    Foreign tax credit carryforwards                                  13,580            10,942
    Capital loss carryforward                                          3,527             3,594
    Other                                                             20,378            20,390
                                                                ------------      ------------
                Total deferred tax assets                             63,000            65,313
                Valuation allowance for deferred tax assets          (29,512)          (28,289)
                                                                ------------      ------------
                                                                      33,488            37,024
                                                                ------------      ------------
Deferred tax liabilities:
    Tax over book depreciation                                        10,366             8,594
    Other                                                             10,014             7,436
                                                                ------------      ------------
                Total deferred tax liabilities                        20,380            16,030
                                                                ------------      ------------
                Net deferred tax assets                         $     13,108      $     20,994
                                                                ============      ============
</Table>


In the United States, the Company has $13.0 million of net operating loss
carryforwards as of December 31, 2001, which expire at various dates through
2009. These operating losses were acquired in the combination with Dreco Energy
Services, Ltd. in 1997 and are associated with Dreco's US subsidiary. As a
result of share exchanges occurring since the date of the combination resulting
in a more than 50% aggregate change in the beneficial ownership of Dreco, the
availability of these loss carryforwards to reduce future United States federal
taxable income may have become subject to various limitations under Section 382
of the Internal Revenue Code of 1986, as amended. In addition, these net
operating losses can only be used to offset separate company taxable income of
Dreco's US subsidiary. Since the ultimate realization of these net operating
losses is uncertain, the related potential benefit of $4.5 million has been
recorded with a $3.7 million valuation allowance. Future income tax expense will
be reduced if the Company ultimately realizes the benefit of these net operating
losses.

Also in the United States, the Company has $9.1 million of capital loss
carryforwards as of December 31, 2001, which expire at various dates through
2005. These capital loss carryforwards can only be used to offset future capital
gains generated by the Company. Since the ultimate realization of these capital
loss carryforwards is uncertain, the related potential benefit of $3.5 million
has been recorded with a valuation allowance of $2.5 million. Future income tax
expense will be reduced if the Company ultimately realizes the benefit of these
capital loss carryforwards. In addition, the Company has $13.6 million of
foreign tax credit carryforwards as of December 31, 2001, which expire at
various dates through 2005. Since the ultimate realization of these credits is
uncertain, the related potential benefit has been recorded with a valuation
allowance of $12.6 million. Future income tax expense will be reduced if the
Company ultimately realizes the benefit of these foreign tax credits.




                                       37


Outside the United States, the company has $39.1 million of net operating loss
carryforwards as of December 31, 2001. Of this amount, $33.5 million will expire
at various dates through 2010 and $5.6 million is available indefinitely. The
related potential benefit available of $11.6 million has been recorded with a
valuation allowance of $9.8 million. If the Company ultimately realizes the
benefit of these net operating losses, $9.2 million would reduce goodwill and
other intangible assets and $0.6 million would reduce income tax expense.

The deferred tax valuation allowance increased $1.2 million for the period
ending December 31, 2001 resulting primarily from the addition of excess foreign
tax credits that may not be realized in the future. National Oilwell's deferred
tax assets are expected to be realized principally through future earnings.

Undistributed earnings of our foreign subsidiaries amounted to $149.2 million
and $113.0 million at December 31, 2001 and December 31, 2000, respectively.
Those earnings are considered to be permanently reinvested and no provision for
U.S. federal and state income taxes has been made. Distribution of these
earnings in the form of dividends or otherwise would result in both U.S. federal
taxes (subject to an adjustment for foreign tax credits) and withholding taxes
payable in various foreign countries. Determination of the amount of
unrecognized deferred U.S. income tax liability is not practical; however,
unrecognized foreign tax credit carryforwards would be available to reduce some
portion of the U.S. liability. Withholding taxes of approximately $10.4 million
would be payable upon remittance of all previously unremitted earnings at
December 31, 2001.

12.      SPECIAL CHARGES

During 2000, we recorded a special charge, net of a $0.4 million credit from
previous special charges, of $14.1 million ($11.0 million after tax, or $0.14
per share) related to the merger with IRI International. Components of the
charge were (in millions):

<Table>
                                           
Direct transaction costs                      $     6.6
Severance                                           6.4
Facility closures                                   1.5
                                              ---------
                                                   14.5
Prior year reversal                                (0.4)
                                              ---------
                                              $    14.1
                                              =========
</Table>

The cash and non-cash elements of the charge approximate $13 million and $1.1
million, respectively. Approximately $11 million of the direct cash outlays were
spent by the end of 2000, and essentially all of the remainder had been spent at
December 31, 2001. Facility closure costs consist of lease cancellation costs
and impairment of a closed manufacturing facility that is classified with
"Property held for sale" on our balance sheet. All of this charge is applicable
to the Products and Technology business segment.

During 1999 and prior to the merger with National Oilwell, a $1.8 million charge
was recorded by IRI related to additional severance costs resulting from
consolidating our manufacturing operations.



                                       38




13.  BUSINESS SEGMENTS AND GEOGRAPHIC AREAS

National Oilwell's operations consist of two segments: Products and Technology
and Distribution Services. The Products and Technology segment designs and
manufactures a variety of oilfield equipment for use in oil and gas drilling,
completion and production activities. The Distribution Services segment
distributes an extensive line of oilfield supplies and equipment. Intersegment
sales and transfers are accounted for at commercial prices and are eliminated in
consolidation. The accounting policies of the reportable segments are the same
as those described in the summary of significant accounting policies of the
Company. The Company evaluates performance of each reportable segment based upon
its operating income, excluding non-recurring items.

No single customer accounted for 10% or more of consolidated revenues during the
three years ended December 31, 2001.



                                       39


Summarized financial information is as follows (in thousands):

Business Segments

<Table>
<Caption>

                                  PRODUCTS AND        DISTRIBUTION       CORPORATE/
                                   TECHNOLOGY           SERVICES       ELIMINATIONS(1)        TOTAL
                                  ------------        ------------     ---------------    ------------
                                                                              
 DECEMBER 31, 2001
Revenues from:
    Unaffiliated customers        $  1,041,614        $    705,817      $         24      $  1,747,455
    Intersegment sales                  79,305               2,001           (81,306)               --
                                  ------------        ------------      ------------      ------------
        Total revenues               1,120,919             707,818           (81,282)        1,747,455
Operating income (loss)                171,013              28,473           (10,209)          189,277
Capital expenditures                    22,170               4,066             1,122            27,358
Depreciation and amortization           31,882               6,428               563            38,873
Identifiable assets                  1,178,118             260,212            33,366         1,471,696

 DECEMBER 31, 2000
Revenues from:
    Unaffiliated customers        $    629,967        $    519,911      $         42      $  1,149,920
    Intersegment sales                  53,500               1,362           (54,862)               --
                                  ------------        ------------      ------------      ------------
        Total revenues                 683,467             521,273           (54,820)        1,149,920
Operating income (loss)                 60,992(2)           12,884           (25,420)           48,456(2)
Capital expenditures                    14,960               7,387             2,214            24,561
Depreciation and amortization           28,712               5,985               337            35,034
Identifiable assets                  1,001,391             223,973            53,530         1,278,894

 DECEMBER 31, 1999
Revenues from:
    Unaffiliated customers        $    429,968        $    409,680      $         --      $    839,648
    Intersegment sales                  30,053                 674           (30,727)               --
                                  ------------        ------------      ------------      ------------
        Total revenues                 460,021             410,354           (30,727)          839,648
Operating income (loss)                 23,552              (5,959)          (16,268)            1,325
Capital expenditures                     7,472               9,968               107            17,547
Depreciation and amortization           24,964               4,269               334            29,567
Identifiable assets                    772,305             197,918            35,492         1,005,715
</Table>


(1)  Operating loss of Corporate includes a special charge of $14,082 for 2000
     related to the merger with IRI and $1,779 for 1999.

(2)  Includes $15,684 of inventory write-offs related to the merger with IRI.




                                       40

Geographic Areas:

<Table>
<Caption>

                               UNITED                                UNITED
                               STATES       CANADA       NORWAY      KINGDOM        OTHER    ELIMINATIONS      TOTAL
                             ----------   ----------   ----------   ----------   ----------  ------------   ----------
                                                                                       
 DECEMBER 31,2001

Revenues from:
    Unaffiliated customers   $1,280,598   $  337,447   $   38,171   $   42,978   $   48,261   $       --    $1,747,455
    Interarea sales             129,525       45,890       11,591        7,421          445     (194,872)           --
                             ----------   ----------   ----------   ----------   ----------   ----------    ----------
        Total revenues        1,410,123      383,337       49,762       50,399       48,706     (194,872)    1,747,455
Long-lived assets               768,160      379,976      223,747       49,750       50,063           --     1,471,696

 DECEMBER 31,2000

Revenues from:
    Unaffiliated customers   $  799,415   $  239,940   $   31,961   $   48,050   $   30,554   $       --    $1,149,920
    Interarea sales              43,521       28,302        3,786        4,796          737      (81,142)           --
                             ----------   ----------   ----------   ----------   ----------   ----------    ----------
        Total revenues          842,936      268,242       35,747       52,846       31,291      (81,142)    1,149,920
Long-lived assets               646,210      338,319      216,866       44,633       32,866           --     1,278,894

 DECEMBER 31,1999

Revenues from:
    Unaffiliated customers   $  613,724   $  163,597   $       --   $   35,723   $   26,604   $       --    $  839,648
    Interarea sales              31,249       22,577           --        2,441          619      (56,886)           --
                             ----------   ----------   ----------   ----------   ----------   ----------    ----------
        Total revenues          644,973      186,174           --       38,164       27,223      (56,886)      839,648
Long-lived assets               618,291      317,558           --       37,637       32,229           --     1,005,715
</Table>

14.  QUARTERLY FINANCIAL DATA (UNAUDITED)

Summarized quarterly results, as restated in the first and second quarters of
2000 to reflect the merger with IRI International, were as follows (in
thousands, except per share data):

<Table>
<Caption>

                                      1ST QUARTER  2ND QUARTER   3RD QUARTER  4TH QUARTER     TOTAL
                                      -----------  -----------   -----------  -----------  -----------
                                                                            
YEAR ENDED DECEMBER 31, 2001
Revenues                              $  360,272   $  434,628    $  486,812   $  465,743   $1,747,455
Gross Profit                              91,173      103,494       119,905      113,262      427,834
Income before taxes                       34,640       40,805        47,369       45,203      168,017
Net income                                21,478       25,299        28,938       28,348      104,063

Net income per diluted share                0.26         0.31          0.36         0.35         1.27

YEAR ENDED DECEMBER 31, 2000
Revenues                              $  263,891   $  270,305    $  286,325   $  329,399   $1,149,920
Gross Profit(1)                           57,714       58,184        64,285       69,279      249,462
Special charge                                --       13,000            --        1,082       14,082
Income (loss) before taxes                 7,229      (11,645)       19,207       12,246       27,037
Net income (loss)                          4,484       (9,464)       11,908        6,208       13,136

Net income (loss) per diluted share         0.06        (0.12)         0.15         0.08         0.16
</Table>

(1)  The 4th quarter includes $15,684 of inventory write-offs related to the
     merger with IRI.


                                       41

                               INDEX TO EXHIBITS

<Table>
<Caption>

EXHIBIT
NUMBER       DESCRIPTION
- ------       -----------

          
     3.1     Amended and Restated Certificate of Incorporation of
             National-Oilwell, Inc. (Exhibit 3.1) (5)

     3.2     By-laws of National-Oilwell, Inc. (Exhibit 3.2) (1)

     10.1    Employment Agreement dated as of January 1, 2002 between Merrill A.
             Miller, Jr. and National Oilwell, with a similar agreement with
             Steven W. Krablin

     10.2    Employment Agreement dated as of January 1, 2002 between Dwight W.
             Rettig and National Oilwell, with similar agreements with Robert L.
             Bloom, Kevin Neveu, Mark A. Reese and Robert R. Workman

     10.3    Employment Agreement dated as of June 28, 2000 between Gary W.
             Stratulate and IRI International, Inc., which has now merged into
             National Oilwell

     10.4    Amended and Restated Stock Award and Long-Term Incentive Plan
             (Exhibit 10.6) (2)*

     10.5    Loan Agreement dated September 25, 1997 (Exhibit 10.1) (4)

     10.6    Amendment to Loan Agreement dated as of December 31, 1999 (Exhibit
             10.9) (6)

     10.7    Employment Agreement dated as of March 1, 2000 between Jon Gjedebo
             and a National Oilwell subsidiary (Exhibit 10.8) (3)

     10.8    Non-competition Agreement dated as of June 28, 2000 between Hushang
             Ansary and National Oilwell (Exhibit 10.9) (3)

     21.1    Subsidiaries of the Company

     23.1    Consent of Ernst & Young LLP

     23.2    Consent of KPMG LLP

     24.1    Power of Attorney (included on signature page hereto)
</Table>

b)   Reports on Form 8-K

     No reports on Form 8-K were filed during the quarter ended December 31,
     2001.


- ----------

     *    Compensatory plan or arrangement for management or others

     (1)  Filed as an Exhibit to Registration Statement No. 333-11051 on Form
          S-1, as amended, initially filed on August 29, 1996.

     (2)  Filed with the Proxy Statement for the 1999 Annual Meeting of
          Stockholders, filed on May 12, 1999.

     (3)  Filed as an Exhibit to our Annual Report on Form 10-K filed on March
          1, 2001.

     (4)  Filed as an Exhibit to our Quarterly Report on Form 10-Q filed on
          November 7, 1997.

     (5)  Filed as an Exhibit to our Quarterly Report on Form 10-Q filed on
          August 11, 2000.

     (6)  Filed as an Exhibit to our Quarterly Report on Form 10-Q filed on
          March 16, 2000.