MRC Global Inc
NYSE:MRC
Income Statement
Earnings Waterfall
MRC Global Inc
Revenue
|
3.4B
USD
|
Cost of Revenue
|
-2.7B
USD
|
Gross Profit
|
692m
USD
|
Operating Expenses
|
-503m
USD
|
Operating Income
|
189m
USD
|
Other Expenses
|
-99m
USD
|
Net Income
|
90m
USD
|
Income Statement
MRC Global Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 231
N/A
|
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%
|
3 412
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
(2 720)
|
|
Gross Profit |
955
N/A
|
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%
|
692
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(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)
|
(503)
|
|
Selling, General & Administrative |
(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)
|
(503)
|
|
Other Operating Expenses |
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
|
|
Operating Income |
312
N/A
|
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%
|
189
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(70)
|
(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)
|
|
Non-Reccuring Items |
(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)
|
|
Total Other Income |
(0)
|
(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)
|
|
Pre-Tax Income |
237
N/A
|
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%
|
153
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
|
Income from Continuing Operations |
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
|
114
|
|
Net Income (Common) |
152
N/A
|
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
|
|
EPS (Diluted) |
1.49
N/A
|
1.27
-15%
|
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%
|
1.05
+25%
|