MRC Global Inc.
Description
MRC Global Inc., through its subsidiaries, distributes pipes, valves, fittings, and other infrastructure products and services in the United States, Canada, and internationally. It offers ball, butterfly, gate, globe, check, diaphragm, needle, and plug valves; other products, such as lined corrosion resistant piping systems, control valves, valve automation, and top work components; and valve modification services, including valve control extensions, welding, hydrotesting, painting, coating, x-raying, and actuation assembly. The company also provides carbon steel fittings and flanges comprising carbon weld fittings, flanges, and piping components; stainless steel, alloy and corrosion resistant pipes, tubing, fittings, and flanges; and carbon line pipes. In addition, it offers natural gas distribution products, including risers, meters, polyethylene pipes and fittings, and various other components and industrial supplies; oilfield and industrial supplies and completion equipment, such as high density polyethylene pipes, fittings, and rods; and specialized production equipment comprising tanks and separators. Further, the company provides various services under the ValidTorque and FastTrack names. Its products are used in the construction, maintenance, repair, and overhaul of equipment used in extreme operating conditions, including high pressure, high/low temperature, and high corrosive and abrasive environments. The company was formerly known as McJunkin Red Man Holding Corporation and changed its name to MRC Global Inc. in January 2012. MRC Global Inc. was founded in 1921 and is headquartered in Houston, Texas.
About
Earnings
| Date | Estimate EPS | Actual EPS | Difference | % Surprise |
|---|---|---|---|---|
| Nov 3, 2025 | — | — | — | — |
| Aug 4, 2025 | — | — | — | — |
| May 6, 2025 | — | — | — | — |
| Feb 11, 2025 | 0.13 | — | — | — |
Earnings estimate
|
Next Quarter
(Mar 2025)
|
Next Year
(Dec 2025)
|
|||
|---|---|---|---|---|
| Number of analysts | — | 3 | — | 3 |
| Average estimate | — | 0.22 | — | 1.07 |
| Low estimate | — | 0.20 | — | 1.05 |
| High estimate | — | 0.26 | — | 1.10 |
| Last year EPS | — | 0.20 | — | 0.80 |
Growth estimates
Analyst Ratings
| Date | Firm | Action | Rating | Price Target |
|---|---|---|---|---|
| Nov 7, 2024 |
Susquehanna
Charles Minervino
|
Maintains | Positive | ▲ Raises $16 → $17 |
| Oct 15, 2024 |
Stifel
Nathan Jones
|
Maintains | Buy | ▲ Raises $14 → $15 |
| Jun 26, 2024 |
Susquehanna
Charles Minervino
|
Maintains | Positive | Maintains $16 |
| May 10, 2024 |
Susquehanna
Charles Minervino
|
Maintains | Positive | ▲ Raises $15 → $16 |
| Apr 8, 2024 |
Susquehanna
Charles Minervino
|
Maintains | Positive | ▲ Raises $13 → $15 |
| Feb 14, 2024 |
Stephens & Co.
Tommy Moll
|
Reiterates | Overweight | Maintains $17 |
| Nov 9, 2023 |
Susquehanna
Charles Minervino
|
Maintains | Positive | ▲ Raises $12 → $13 |
| Oct 3, 2023 |
Loop Capital
Chris Dankert
|
Initiates | Buy | Announces $14 |
| Aug 8, 2023 |
Stephens & Co.
Blake Hirschman
|
Reiterates | Overweight | Maintains $17 |
| May 10, 2023 |
Susquehanna
Charles Minervino
|
Maintains | Positive | ▼ Lowers $15 → $12 |
| Apr 17, 2023 |
Stifel
Nathan Jones
|
Maintains | Buy | ▼ Lowers $17 → $15 |
| Mar 14, 2023 |
Susquehanna
Charles Minervino
|
Reiterates | Positive | Maintains $16 |
| Nov 4, 2022 |
RBC Capital
Pammi Bir
|
Maintains | Sector Perform | ▼ Lowers $175 → $150 |
| Jul 8, 2022 |
Benchmark
Douglas Becker
|
Initiates | Buy | Announces $14 |
| Nov 10, 2021 |
Susquehanna
Charles Minervino
|
Maintains | Positive | ▲ Raises $11 → $12 |
| Feb 19, 2021 |
JP Morgan
|
Downgrade | Neutral | — |
| Jul 30, 2020 |
Stifel
|
Maintains | Buy | ▲ Raises $7 → $8 |
| Jun 24, 2020 |
Northland Capital Markets
|
Initiates | Outperform | — |
| Apr 30, 2020 |
Susquehanna
|
Maintains | Positive | ▲ Raises $6 → $8 |
| Apr 3, 2020 |
Stephens & Co.
Blake Hirschman
|
Reiterates | Overweight | ▼ Lowers $14 → $6.5 |
| Mar 11, 2020 |
Stifel
Nathan Jones
|
Upgrade | Buy | ▼ Lowers $12 → $7 |
| Feb 18, 2020 |
Stephens & Co.
|
Maintains | Overweight | ▼ Lowers $17 → $14 |
| Feb 18, 2020 |
Stifel Nicolaus
|
Maintains | Hold | — |
| Feb 18, 2020 |
Stifel
|
Maintains | Hold | ▼ Lowers $14 → $12 |
| Feb 10, 2020 |
Raymond James
|
Downgrade | Market Perform | — |
| Jan 6, 2020 |
Scotiabank
|
Upgrade | Sector Outperform | — |
| Jan 6, 2020 |
ScotiaBank
|
Upgrade | Sector Outperform | — |
| Oct 17, 2019 |
Raymond James
|
Maintains | Outperform | ▼ Lowers $16 → $15 |
| Sep 24, 2019 |
Stifel
|
Maintains | Hold | ▲ Raises $11 → $12 |
| Sep 24, 2019 |
Stifel Nicolaus
|
Maintains | Hold | — |
Income statement
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total reported revenue | 3.41B | 3.36B | 2.67B | 2.56B | 3.66B |
| Cost of revenue | 2.72B | 2.75B | 2.25B | 2.13B | 3.01B |
| Gross profit | 690.00M | 610.00M | 417.00M | 431.00M | 653.00M |
| Operating expense | |||||
| Research & development | — | — | — | — | — |
| Selling general and admin | 503.00M | 470.00M | 410.00M | 449.00M | 550.00M |
| Other operating expenses | — | — | — | — | — |
| Operating income | 187.00M | 140.00M | 7.00M | -18.00M | 103.00M |
| Non operating interest income | |||||
| Income | — | — | — | — | — |
| Expense | 32.00M | 24.00M | 23.00M | 28.00M | 40.00M |
| Other income expense | -2.00M | -6.00M | 2.00M | -237.00M | 3.00M |
| Pretax income | 153.00M | 110.00M | -14.00M | -283.00M | 66.00M |
| Tax provision | 39.00M | 35.00M | — | -9.00M | 27.00M |
| Net income | 114.00M | 75.00M | -14.00M | -274.00M | 39.00M |
| Basic EPS | 1.07 | 0.61 | -0.46 | -3.63 | 0.18 |
| Diluted EPS | 1.05 | 0.60 | -0.46 | -3.63 | 0.18 |
| Basic average shares | 84.20M | 83.50M | 82.50M | 82.00M | 83.00M |
| Diluted average shares | 84.20M | 83.50M | 82.50M | 82.00M | 83.00M |
| EBITDA | 225.00M | 173.00M | 52.00M | 33.00M | 169.00M |
| Net income from continuing op. | 114.00M | 75.00M | -14.00M | -274.00M | 39.00M |
| Minority interests | — | — | — | — | — |
| Preferred stock dividends | — | — | — | — | — |
Balance sheet
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 1.89B | 1.90B | 1.67B | 1.78B | 2.33B |
| Current assets | |||||
| Cash | 131.00M | 32.00M | 48.00M | 119.00M | 32.00M |
| Cash equivalents | — | — | — | — | — |
| Cash and cash equivalents | 131.00M | 32.00M | 48.00M | 119.00M | 32.00M |
| Other short term investments | — | — | — | — | — |
| Accounts receivable | 430.00M | 501.00M | 379.00M | 319.00M | 459.00M |
| Other receivables | — | — | — | — | — |
| Inventory | 560.00M | 578.00M | 453.00M | 509.00M | 701.00M |
| Prepaid assets | — | — | — | — | — |
| Restricted cash | — | — | — | — | — |
| Assets held for sale | — | — | — | — | — |
| Hedging assets | — | — | — | — | — |
| Other current assets | 34.00M | 31.00M | 19.00M | 19.00M | 26.00M |
| Non current assets | |||||
| Properties | 205.00M | 202.00M | 191.00M | 200.00M | 186.00M |
| Land and improvements | 2.00M | 2.00M | 2.00M | 3.00M | 12.00M |
| Machinery furniture equipment | 209.00M | 199.00M | 196.00M | 192.00M | 211.00M |
| Construction in progress | — | — | — | — | — |
| Leases | — | — | — | — | — |
| Accumulated depreciation | -179.00M | -161.00M | -149.00M | -137.00M | -155.00M |
| Goodwill | 691.00M | 711.00M | 732.00M | 757.00M | 1.25B |
| Investment properties | — | — | — | — | — |
| Financial assets | — | — | — | — | — |
| Intangible assets | 163.00M | 183.00M | 204.00M | 229.00M | 281.00M |
| Investments and advances | — | — | — | — | — |
| Other non current assets | 21.00M | 22.00M | 22.00M | 19.00M | 19.00M |
| Total liabilities | 1.04B | 1.15B | 993.00M | 1.08B | 1.33B |
| Current liabilities | |||||
| Accounts payable | 355.00M | 410.00M | 321.00M | 264.00M | 357.00M |
| Accrued expenses | 102.00M | 115.00M | 80.00M | 94.00M | 91.00M |
| Short term debt | 326.00M | 39.00M | 35.00M | 41.00M | 38.00M |
| Deferred revenue | — | — | — | — | — |
| Tax payable | — | — | — | — | — |
| Pensions | — | — | — | — | — |
| Other current liabilities | — | — | — | — | — |
| Non current liabilities | |||||
| Long term debt | 195.00M | 519.00M | 472.00M | 566.00M | 714.00M |
| Provision for risks and charges | — | — | — | — | — |
| Deferred liabilities | 45.00M | 49.00M | 53.00M | 70.00M | 91.00M |
| Derivative product liabilities | — | — | — | — | — |
| Other non current liabilities | 20.00M | 22.00M | 32.00M | 41.00M | 37.00M |
| Shareholders equity | |||||
| Common stock | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
| Retained earnings | -678.00M | -768.00M | -819.00M | -781.00M | -483.00M |
| Other shareholders equity | -228.00M | -230.00M | -231.00M | -234.00M | -232.00M |
| Total shareholders equity | 843.00M | 741.00M | 678.00M | 705.00M | 997.00M |
| Additional paid in capital | 1.77B | 1.76B | 1.75B | 1.74B | 1.73B |
| Treasury stock | 375.00M | 375.00M | 375.00M | 375.00M | 375.00M |
| Minority interest | — | — | — | — | — |
Cash flow statement
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Net Income | 114.00M | 75.00M | -14.00M | -274.00M | 39.00M | 74.00M | 50.00M | -83.00M | -331.00M | 144.00M | 152.10M | 117.96M | 28.98M | -51.82M | — |
| Depreciation | 40.00M | 39.00M | 43.00M | 46.00M | 63.00M | 68.00M | 67.00M | 69.00M | 81.00M | 90.00M | 74.41M | 68.05M | 67.70M | 70.43M | 61.09M |
| Deferred Taxes | -7.00M | -7.00M | -15.00M | -21.00M | -5.00M | -9.00M | -78.00M | -23.00M | -87.00M | -34.00M | -19.82M | -20.43M | -16.36M | 2.67M | -49.24M |
| Stock-Based Compensation | 14.00M | 13.00M | 12.00M | 12.00M | 16.00M | 14.00M | 16.00M | 12.00M | 10.00M | 9.00M | 15.49M | 8.48M | 8.39M | 3.74M | 7.83M |
| Other Non-Cash Items | 7.00M | 4.00M | 1.00M | 58.00M | 11.00M | 11.00M | 19.00M | 58.00M | 16.00M | 13.00M | 9.78M | 18.19M | 24.54M | 12.42M | -418.40M |
| Accounts Receivable | 72.00M | -128.00M | -61.00M | 141.00M | 127.00M | -74.00M | -118.00M | 128.00M | 412.00M | -132.00M | 2.07M | 22.40M | -177.74M | -83.65M | 311.61M |
| Accounts Payable | -58.00M | 90.00M | 60.00M | -98.00M | -79.00M | 27.00M | 93.00M | -13.00M | -198.00M | -30.00M | 117.32M | -84.38M | 36.55M | 85.07M | -193.83M |
| Other Assets & Liabilities | 13.00M | -205.00M | -29.00M | 180.00M | 103.00M | -105.00M | -132.00M | 103.00M | 372.00M | -195.00M | -24.44M | 10.48M | -195.85M | 17.14M | 512.50M |
| Operating Cash Flow | 195.00M | -119.00M | -3.00M | 44.00M | 275.00M | 6.00M | -83.00M | 251.00M | 275.00M | -135.00M | 326.90M | 140.74M | -223.80M | 56.01M | 231.58M |
| Investing Activities | |||||||||||||||
| Capital Expenditures | -14.00M | -11.00M | -7.00M | 19.00M | -17.00M | -14.00M | -27.00M | -32.00M | -38.00M | -19.00M | -17.49M | -23.92M | -14.97M | -11.25M | -10.18M |
| Net Intangibles | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Acquisitions | — | — | — | — | — | — | — | 48.00M | — | -344.00M | -46.79M | -152.37M | -39.87M | -12.39M | -55.49M |
| Purchase of Investments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Sale of Investments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing Cash Flow | -14.00M | -11.00M | -7.00M | 19.00M | -16.00M | -14.00M | -27.00M | 16.00M | -41.00M | -362.00M | -69.41M | -183.04M | -44.24M | -19.59M | -66.94M |
| Financing Activities | |||||||||||||||
| Long-Term Debt Issuance | — | — | — | 658.00M | 1.02B | 1.28B | 825.00M | 41.00M | 670.00M | 1.98B | 1.89B | 3.22B | 2.39B | 47.90M | 975.33M |
| Long-Term Debt Payments | -885.00M | -781.00M | -476.00M | -819.00M | -1.15B | -1.12B | -696.00M | -41.00M | -1.34B | -1.50B | -2.15B | -3.56B | -2.24B | -141.90M | -997.36M |
| Other Financing Charges | -1.00M | -2.00M | -3.00M | -6.00M | -4.00M | -5.00M | -26.00M | -108.00M | -259.00M | -12.00M | -6.30M | -52.49M | -9.84M | -4.19M | -26.38M |
| Financing Cash Flow | -949.00M | -764.00M | -507.00M | -356.00M | -367.00M | 3.00M | 8.00M | -227.00M | -599.00M | 464.00M | -268.28M | -61.17M | 140.59M | -240.09M | -393.85M |
| Other Cash Details | |||||||||||||||
| End Cash Position | 131.00M | 32.00M | 48.00M | 119.00M | 32.00M | 43.00M | 48.00M | 109.00M | 69.00M | 25.00M | 25.19M | 37.09M | 46.13M | 56.20M | 56.24M |
| Income Tax Paid | 55.00M | 35.00M | 15.00M | 3.00M | 34.00M | 39.00M | 35.00M | 11.00M | 90.00M | 103.00M | 110.10M | 96.53M | 1.05M | 10.25M | 112.62M |
| Interest Paid | 33.00M | 21.00M | 21.00M | 27.00M | 39.00M | 37.00M | 27.00M | 30.00M | 43.00M | 57.00M | 55.48M | 104.85M | 124.04M | 125.42M | 78.40M |
| Free Cash Flow | 166.00M | -31.00M | 46.00M | 250.00M | 224.00M | -31.00M | -78.00M | 220.00M | 651.00M | -126.00M | 301.52M | 213.88M | -120.95M | 98.40M | 488.79M |
Article
Article
Article