- 米国企業
- MRC GLOBAL INC.
MRC GLOBAL INC.MRC
時価総額
$11.4億
PER
10倍
2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
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 |