US-listed companies
MRC GLOBAL INC.

MRC GLOBAL INC.MRC

Market cap

$1.1B

P/E ratio

10x

Income statement Balance sheet Cash flow

	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Sales	4,832	5,571	5,231	5,933	4,529	3,041	3,646	4,172	3,662	2,560	2,666	3,363	3,412
Cost of sales	4,124	4,557	4,276	4,915	3,743	2,573	3,064	3,483	3,009	2,129	2,249	2,753	2,722
Gross profit	708	1,014	955	1,018	786	468	582	689	653	431	417	610	690
Selling, general and administrative expenses	514	607	643	716	607	524	536	562	550	449	410	470	503
Goodwill and intangible asset impairment	-	-	-	-	-	-	-	-	-	242	-	-	-
Operating income	195	407	312	302	-282	-56	46	127	103	-260	7	140	187
Operating income	195	407	312	302	-282	-56	46	127	103	-260	7	140	187
Interest expense	137	113	61	62	48	35	31	38	40	28	23	24	32
Other, net	0	1	-14	-14	-9	1	-	7	3	5	2	-6	-2
Income (loss) before income taxes	56	182	237	226	-342	-91	7	95	66	-283	-14	110	153
Income tax expense	27	64	85	82	-11	-8	-43	21	27	-9	-	35	39
Net income (loss)	29	118	152	144	-332	-83	50	74	39	-274	-14	75	114
Series A preferred stock dividends	-	-	-	-	-	-	-	24	24	24	24	24	24
Net income (loss) attributable to common stockholders	-	-	-	-	-345	-107	26	50	15	-298	-38	51	90
Basic (in dollars per share)	0.34	1.22	1.5	1.41	-3.38	-1.1	0.28	0.55	0.18	-3.63	-0.46	0.61	1.07
Diluted (in dollars per share)	0.34	1.22	1.48	1.4	-3.38	-1.1	0.27	0.54	0.18	-3.63	-0.46	0.6	1.05
Interest expense	137	113	61	62	48	35	31	38	40	28	23	24	32
Other, net	0	1	-14	-14	-9	1	-	7	3	5	2	-6	-2
Income (loss) before income taxes	56	182	237	226	-342	-91	7	95	66	-283	-14	110	153
Income tax expense	27	64	85	82	-11	-8	-43	21	27	-9	-	35	39
Net income (loss)	29	118	152	144	-332	-83	50	74	39	-274	-14	75	114
Series A preferred stock dividends	-	-	-	-	-	-	-	24	24	24	24	24	24
Net income (loss) attributable to common stockholders	-	-	-	-	-345	-107	26	50	15	-298	-38	51	90
Basic (in dollars per share)	0.34	1.22	1.5	1.41	-3.38	-1.1	0.28	0.55	0.18	-3.63	-0.46	0.61	1.07
Diluted (in dollars per share)	0.34	1.22	1.48	1.4	-3.38	-1.1	0.27	0.54	0.18	-3.63	-0.46	0.6	1.05