Income Statement

Revenue

-3%

-7%

10Y

Currency: USD

	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025
Revenue
Interest Expense	140	138	138	137	137	137	133	127	113	94	79	66	61	61	61	60	62	61	60	55	48	41	36	35	35	34	33	33	31	32	34	35	38	41	41	41	40	37	34	31	28	26	25	24	23	23	22	22	24	25	30	33	32	33	30	25	26	27	30
Revenue	3 846 N/A	3 979 +3%	4 220 +6%	4 561 +8%	4 832 +6%	5 223 +8%	5 486 +5%	5 571 +2%	5 571 +0%	5 493 -1%	5 331 -3%	5 193 -3%	5 231 +1%	5 231 +0%	5 461 +4%	5 765 +6%	5 933 +3%	5 920 0%	5 621 -5%	5 074 -10%	4 529 -11%	4 019 -11%	3 567 -11%	3 289 -8%	3 041 -8%	3 120 +3%	3 296 +6%	3 462 +5%	3 646 +5%	3 794 +4%	3 954 +4%	4 066 +3%	4 172 +3%	4 132 -1%	4 034 -2%	3 905 -3%	3 662 -6%	3 486 -5%	3 104 -11%	2 747 -12%	2 560 -7%	2 375 -7%	2 459 +4%	2 559 +4%	2 666 +4%	2 799 +5%	2 961 +6%	3 180 +7%	3 363 +6%	3 506 +4%	3 529 +1%	3 513 0%	3 266 -7%	3 333 +2%	3 294 -1%	3 203 -3%	3 011 -6%	2 917 -3%	2 883 -1%
Gross Profit
Cost of Revenue	(3 327)	(3 444)	(3 629)	(3 906)	(4 124)	(4 426)	(4 619)	(4 628)	(4 557)	(4 470)	(4 305)	(4 206)	(4 276)	(4 291)	(4 505)	(4 770)	(4 915)	(4 914)	(4 668)	(4 214)	(3 743)	(3 320)	(2 949)	(2 768)	(2 573)	(2 645)	(2 797)	(2 899)	(3 064)	(3 183)	(3 315)	(3 407)	(3 483)	(3 438)	(3 343)	(3 212)	(3 009)	(2 859)	(2 538)	(2 241)	(2 083)	(1 939)	(2 017)	(2 115)	(2 172)	(2 270)	(2 380)	(2 526)	(2 687)	(2 794)	(2 811)	(2 805)	(2 596)	(2 656)	(2 621)	(2 549)	(2 391)	(2 318)	(2 306)
Gross Profit	518 N/A	536 +3%	591 +10%	655 +11%	708 +8%	798 +13%	867 +9%	943 +9%	1 014 +8%	1 024 +1%	1 026 +0%	987 -4%	955 -3%	940 -2%	956 +2%	996 +4%	1 018 +2%	1 006 -1%	952 -5%	860 -10%	786 -9%	699 -11%	618 -12%	521 -16%	468 -10%	475 +1%	499 +5%	563 +13%	582 +3%	611 +5%	639 +5%	659 +3%	689 +5%	694 +1%	691 0%	693 +0%	653 -6%	627 -4%	566 -10%	506 -11%	477 -6%	436 -9%	442 +1%	444 +0%	494 +11%	529 +7%	581 +10%	654 +13%	676 +3%	712 +5%	718 +1%	708 -1%	670 -5%	677 +1%	673 -1%	654 -3%	620 -5%	599 -3%	577 -4%
Operating Income
Operating Expenses	(452)	(461)	(474)	(492)	(514)	(543)	(570)	(590)	(607)	(621)	(624)	(630)	(643)	(648)	(679)	(703)	(710)	(704)	(678)	(635)	(607)	(1 049)	(1 022)	(1 004)	(524)	(514)	(511)	(516)	(536)	(556)	(552)	(562)	(562)	(564)	(560)	(557)	(550)	(537)	(508)	(466)	(421)	(395)	(393)	(400)	(409)	(416)	(434)	(452)	(470)	(485)	(495)	(501)	(480)	(505)	(500)	(502)	(485)	(484)	(488)
Selling, General & Administrative	(452)	(461)	(474)	(493)	(514)	(543)	(570)	(590)	(607)	(621)	(624)	(630)	(643)	(648)	(679)	(703)	(710)	(704)	(678)	(635)	(607)	(584)	(560)	(542)	(524)	(513)	(510)	(516)	(536)	(548)	(552)	(562)	(562)	(563)	(560)	(557)	(550)	(537)	(508)	(466)	(421)	(395)	(393)	(400)	(409)	(416)	(434)	(452)	(470)	(485)	(495)	(501)	(482)	(506)	(502)	(499)	(485)	(484)	(488)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(465)	(462)	(462)	0	0	0	0	0	(8)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0
Operating Income	66 N/A	75 +13%	117 +57%	163 +39%	195 +20%	255 +31%	297 +16%	353 +19%	407 +15%	403 -1%	402 0%	357 -11%	312 -13%	293 -6%	277 -5%	293 +6%	308 +5%	302 -2%	275 -9%	225 -18%	180 -20%	(350) N/A	(404) -15%	(483) -20%	(56) +88%	(39) +30%	(12) +69%	47 N/A	46 -2%	55 +20%	87 +58%	97 +11%	127 +31%	130 +2%	131 +1%	136 +4%	103 -24%	90 -13%	58 -36%	40 -31%	56 +40%	41 -27%	49 +20%	44 -10%	85 +93%	113 +33%	147 +30%	202 +37%	206 +2%	227 +10%	223 -2%	207 -7%	190 -8%	172 -9%	173 +1%	152 -12%	135 -11%	115 -15%	89 -23%
Pre-Tax Income
Interest Income Expense	(145)	(137)	(134)	(130)	(130)	(130)	(129)	(124)	(110)	(93)	(89)	(79)	(56)	(70)	(59)	(54)	(62)	(59)	(57)	(53)	(48)	(40)	(35)	(36)	(35)	(34)	(33)	(33)	(31)	(30)	(32)	(33)	(38)	(41)	(41)	(41)	(40)	(37)	(34)	(31)	(28)	(26)	(25)	(24)	(23)	(23)	(22)	(22)	(24)	(25)	(30)	(33)	(32)	(33)	(30)	(25)	(26)	(27)	(30)
Non-Reccuring Items	0	0	(10)	(10)	(10)	(11)	(13)	(23)	(116)	(114)	(103)	(92)	(5)	(11)	(11)	(11)	(6)	0	(3)	(3)	(465)	0	0	0	(1)	0	0	(9)	(8)	0	(9)	(1)	(1)	0	0	0	0	0	(301)	(306)	(319)	(323)	(29)	(45)	(78)	(80)	(93)	(96)	(66)	(59)	(41)	(13)	(2)	(4)	(3)	(2)	0	0	0
Total Other Income	3	4	2	1	0	2	2	4	1	(1)	(2)	(3)	(14)	(9)	(7)	(12)	(15)	(11)	(14)	(8)	(9)	(7)	(7)	(5)	1	2	2	(1)	0	0	0	2	7	5	6	6	3	3	3	2	8	8	8	7	2	0	(5)	(10)	(6)	(9)	(4)	2	(2)	(2)	1	(1)	(4)	(1)	4
Pre-Tax Income	(75) N/A	(59) +22%	(24) +59%	24 N/A	56 +137%	116 +108%	157 +35%	210 +34%	182 -13%	194 +7%	210 +8%	184 -12%	237 +29%	202 -15%	199 -1%	216 +8%	226 +5%	231 +2%	201 -13%	160 -20%	(342) N/A	(398) -16%	(446) -12%	(524) -17%	(91) +83%	(71) +22%	(43) +39%	4 N/A	7 +75%	25 +257%	46 +84%	65 +41%	95 +46%	94 -1%	96 +2%	101 +5%	66 -35%	56 -15%	(274) N/A	(295) -8%	(283) +4%	(300) -6%	3 N/A	(18) N/A	(14) +22%	12 N/A	27 +125%	74 +174%	110 +49%	134 +22%	148 +10%	163 +10%	154 -6%	133 -14%	141 +6%	124 -12%	105 -15%	87 -17%	63 -28%
Net Income
Tax Provision	23	18	4	(12)	(27)	(49)	(63)	(82)	(64)	(68)	(71)	(61)	(85)	(73)	(75)	(79)	(82)	(82)	(74)	(68)	11	29	44	66	8	2	(3)	(7)	(7)	(13)	(18)	(16)	(24)	(23)	(23)	(31)	(21)	(20)	5	8	9	14	(4)	3	0	(7)	(12)	(24)	(35)	(41)	(45)	(49)	(39)	(34)	(36)	(25)	(27)	(20)	(13)
Income from Continuing Operations	(52)	(41)	(20)	12	29	68	94	128	118	127	139	123	152	130	125	136	144	150	127	93	(332)	(369)	(402)	(458)	(83)	(69)	(46)	(3)	0	12	28	49	71	71	73	70	45	36	(269)	(287)	(274)	(286)	(1)	(15)	(14)	5	15	50	75	93	103	114	115	99	105	99	78	67	50
Net Income (Common)	(52) N/A	(41) +21%	(20) +50%	12 N/A	29 +142%	68 +133%	94 +39%	128 +36%	118 -8%	127 +7%	139 +10%	123 -12%	152 +24%	130 -15%	125 -4%	136 +9%	144 +6%	150 +4%	125 -16%	85 -32%	(345) N/A	(388) -12%	(426) -10%	(482) -13%	(107) +78%	(93) +13%	(70) +25%	(27) +61%	26 N/A	38 +46%	54 +42%	75 +39%	50 -33%	50 N/A	52 +4%	49 -6%	15 -69%	6 -60%	(299) N/A	(317) -6%	(298) +6%	(310) -4%	(25) +92%	(39) -56%	(38) +3%	(19) +50%	(9) +53%	26 N/A	51 +96%	69 +35%	79 +14%	90 +14%	90 N/A	75 -17%	81 +8%	75 -7%	26 -65%	(9) N/A	(20) -122%
EPS (Diluted)	-0.61 N/A	-0.48 +21%	-0.23 +52%	0.15 N/A	0.34 +127%	0.8 +135%	0.95 +19%	1.25 +32%	1.22 -2%	1.25 +2%	1.36 +9%	1.2 -12%	1.48 +23%	1.27 -14%	1.22 -4%	1.33 +9%	1.4 +5%	1.45 +4%	1.22 -16%	0.83 -32%	-3.38 N/A	-3.85 -14%	-4.35 -13%	-5.02 -15%	-1.1 +78%	-0.97 +12%	-0.73 +25%	-0.28 +62%	0.27 N/A	0.41 +52%	0.58 +41%	0.81 +40%	0.54 -33%	0.58 +7%	0.61 +5%	0.58 -5%	0.17 -71%	0.07 -59%	-3.64 N/A	-3.86 -6%	-3.63 +6%	-3.78 -4%	-0.3 +92%	-0.47 -57%	-0.46 +2%	-0.23 +50%	-0.12 +48%	0.3 N/A	0.6 +100%	0.81 +35%	0.93 +15%	0.84 -10%	1.06 +26%	0.87 -18%	0.93 +7%	0.87 -6%	0.3 -66%	-0.1 N/A	-0.23 -130%

Income Statement Balance Sheet Cash Flow Statement

MRC Global Inc
NYSE:MRC

Income Statement

Earnings Waterfall
MRC Global Inc

Income Statement
MRC Global Inc

See Also

Company

Help

Tools

Stocks

MRC Global Inc NYSE:MRC

Income Statement

Earnings Waterfall MRC Global Inc

Income Statement MRC Global Inc

See Also

Company

Help

Tools

Stocks

MRC Global Inc
NYSE:MRC

Earnings Waterfall
MRC Global Inc

Income Statement
MRC Global Inc