Wall Street Experts
ver. ZuMIgo(08/25)
MRC Global Inc.
Rachunek Zysków i Strat
Przychody TTM (mln): 3 203
EBIT TTM (mln): 148
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
Rok finansowy |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
3,662 |
3,846 |
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 |
3,011 |
Przychód Δ r/r |
0.0% |
5.0% |
25.7% |
15.3% |
-6.1% |
13.4% |
-23.7% |
-32.8% |
19.9% |
14.4% |
-12.2% |
-30.1% |
4.1% |
26.1% |
1.5% |
-11.8% |
Marża brutto |
15.0% |
13.5% |
14.7% |
18.2% |
18.3% |
17.2% |
17.4% |
15.4% |
16.0% |
16.5% |
17.8% |
16.8% |
15.6% |
18.1% |
20.2% |
20.6% |
EBIT (mln) |
-247 |
70 |
195 |
407 |
312 |
302 |
-282 |
-56 |
46 |
127 |
103 |
-13 |
7 |
140 |
187 |
135 |
EBIT Δ r/r |
0.0% |
-128.5% |
176.8% |
109.2% |
-23.4% |
-3.1% |
-193.4% |
-80.2% |
-182.1% |
176.1% |
-18.9% |
-112.6% |
-153.8% |
1900.0% |
33.6% |
-27.8% |
EBIT (%) |
-6.7% |
1.8% |
4.0% |
7.3% |
6.0% |
5.1% |
-6.2% |
-1.8% |
1.3% |
3.0% |
2.8% |
-0.5% |
0.3% |
4.2% |
5.5% |
4.5% |
Koszty finansowe (mln) |
117 |
140 |
137 |
113 |
61 |
62 |
48 |
35 |
31 |
38 |
40 |
28 |
23 |
24 |
32 |
26 |
EBITDA (mln) |
201 |
141 |
262 |
476 |
367 |
378 |
251 |
14 |
113 |
202 |
169 |
33 |
52 |
173 |
227 |
171 |
EBITDA(%) |
5.5% |
3.7% |
5.4% |
8.5% |
7.0% |
6.4% |
5.5% |
0.5% |
3.1% |
4.8% |
4.6% |
1.3% |
2.0% |
5.1% |
6.7% |
5.7% |
Podatek (mln) |
-15 |
-23 |
27 |
64 |
85 |
82 |
-11 |
-8 |
-43 |
21 |
27 |
-9 |
25 |
35 |
39 |
27 |
Zysk Netto (mln) |
-340 |
-52 |
29 |
118 |
152 |
144 |
-332 |
-83 |
50 |
74 |
39 |
-274 |
-39 |
75 |
114 |
78 |
Zysk netto Δ r/r |
0.0% |
-84.7% |
-155.9% |
307.0% |
28.9% |
-5.3% |
-330.1% |
-75.0% |
-160.2% |
48.0% |
-47.3% |
-802.6% |
-85.8% |
-292.3% |
52.0% |
-31.6% |
Zysk netto (%) |
-9.3% |
-1.3% |
0.6% |
2.1% |
2.9% |
2.4% |
-7.3% |
-2.7% |
1.4% |
1.8% |
1.1% |
-10.7% |
-1.5% |
2.2% |
3.3% |
2.6% |
EPS |
-4.02 |
-0.61 |
0.34 |
1.22 |
1.5 |
1.41 |
-3.25 |
-0.85 |
0.28 |
0.82 |
0.18 |
-3.34 |
-0.47 |
0.61 |
1.07 |
0.31 |
EPS (rozwodnione) |
-4.01 |
-0.61 |
0.34 |
1.22 |
1.48 |
1.4 |
-3.25 |
-0.85 |
0.27 |
0.81 |
0.18 |
-3.34 |
-0.47 |
0.6 |
1.05 |
0.3 |
Ilośc akcji (mln) |
84 |
84 |
84 |
96 |
102 |
102 |
102 |
97 |
94 |
90 |
83 |
82 |
82 |
84 |
84 |
85 |
Ważona ilośc akcji (mln) |
85 |
85 |
85 |
97 |
103 |
103 |
102 |
97 |
96 |
92 |
84 |
82 |
82 |
85 |
86 |
87 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |