MRC Global Inc.

Rachunek Zysków i Strat


Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 1,512 1,292 1,198 1,071 967 783 746 793 719 862 922 959 903 1,010 1,082 1,071 1,009 970 984 942 766 794 602 585 579 609 686 685 686 742 848 904 869 885 871 888 768 806 832 797 576 712
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -36.04% -39.41% -37.73% -25.97% -25.65% 10.1% 23.6% 20.9% 25.6% 17.2% 17.4% 11.7% 11.7% -3.96% -9.06% -12.04% -24.08% -18.14% -38.82% -37.90% -24.41% -23.30% 14.0% 17.1% 18.5% 21.8% 23.6% 32.0% 26.7% 19.3% 2.7% -1.77% -11.62% -8.93% -4.48% -10.25% -25.00% -11.66%
Marża brutto 16.4% 17.0% 17.2% 17.3% 18.1% 17.0% 16.8% 11.1% 17.0% 16.2% 16.2% 15.8% 15.6% 16.7% 16.4% 16.1% 16.9% 17.9% 17.7% 18.5% 17.1% 18.6% 13.1% 19.5% 15.5% 16.9% 16.3% 13.9% 15.6% 18.3% 17.8% 18.3% 18.2% 20.2% 20.1% 20.6% 19.9% 20.2% 20.8% 20.1% 21.5% 19.9%
Koszty i Wydatki (mln) 1,438 1,232 1,151 1,028 938 787 756 829 725 848 905 937 910 979 1,041 1,039 986 935 943 905 776 772 649 571 586 606 676 692 685 713 817 859 834 828 826 831 740 768 785 760 563 694
EBIT (mln) 74 60 47 43 -433 -4 -10 -36 -6 14 17 22 -7 31 41 32 23 35 41 37 -10 22 -289 14 -7 3 10 -7 1 29 31 45 35 57 45 57 28 38 47 37 13 18
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -684.52% -106.61% -121.27% -183.51% -98.61% 450.0% 270.0% 161.1% 16.7% 121.4% 141.2% 45.5% 428.6% 12.9% 0.0% 15.6% -143.48% -37.14% -804.88% -62.16% -30.00% -86.36% 103.5% -150.00% 114.3% 866.7% 210.0% 742.9% 3400.0% 96.6% 45.2% 26.7% -20.00% -33.33% 4.4% -35.09% -53.57% -52.63%
EBIT (%) 4.9% 4.7% 3.9% 4.0% -44.77% -0.51% -1.34% -4.54% -0.83% 1.6% 1.8% 2.3% -0.78% 3.1% 3.8% 3.0% 2.3% 3.6% 4.2% 3.9% -1.31% 2.8% -48.01% 2.4% -1.21% 0.5% 1.5% -1.02% 0.1% 3.9% 3.7% 5.0% 4.0% 6.4% 5.2% 6.4% 3.6% 4.7% 5.6% 4.6% 2.3% 2.5%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 6 7 7 10 9 0 0 0 0 0 0
Koszty finansowe (mln) 16 15 14 10 9 8 9 9 9 7 8 9 7 8 10 10 10 11 10 10 9 8 7 7 6 6 6 6 5 6 5 6 7 7 10 9 6 8 7 4 7 9
Amortyzacja (mln) 20 21 20 20 20 17 16 18 18 16 17 17 17 17 17 17 17 16 17 16 14 12 11 12 11 11 11 10 11 10 10 9 10 10 10 10 10 10 10 11 9 10
EBITDA (mln) 94 84 74 63 -207 12 6 -15 10 30 34 39 10 50 58 51 44 51 59 58 4 34 -280 27 10 14 22 3 13 39 35 49 40 64 54 68 37 48 57 47 20 28
EBITDA(%) 5.9% 6.0% 3.9% 6.0% 4.3% 1.5% 0.8% -1.89% 1.5% 3.5% 1.8% 4.1% -0.78% 5.0% 5.4% 4.8% 2.6% 5.3% 6.0% 4.1% 0.5% 4.3% -6.31% 4.6% 1.7% 2.3% 3.2% 0.4% 0.3% 5.3% 4.1% 5.4% 4.6% 7.2% 6.2% 7.7% 4.9% 6.0% 6.9% 5.9% 3.5% 3.9%
NOPLAT (mln) 53 42 29 36 -449 -13 -19 -42 -17 7 9 5 -14 25 30 24 16 24 32 29 -19 14 -298 8 -7 -3 5 -13 -3 23 20 34 33 47 34 49 23 27 42 32 4 9
Podatek (mln) 22 13 13 20 -57 -5 -2 -2 1 1 3 2 -49 7 8 6 6 6 8 8 5 5 -17 5 -2 6 1 -2 1 7 6 10 12 13 10 14 2 8 12 3 4 1
Zysk Netto (mln) 31 29 15 16 -393 -8 -17 -40 -18 6 6 3 29 18 22 18 10 18 18 21 -24 9 -281 3 -5 -3 4 -11 -4 16 8 18 21 34 18 35 21 19 30 29 -23 -22
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -1361.20% -127.59% -213.33% -349.70% -95.42% 175.0% 135.3% 107.5% 261.1% 200.0% 266.7% 500.0% -65.52% 0.0% -18.18% 16.7% -340.00% -50.00% -1661.11% -85.71% -79.17% -133.33% 101.4% -466.67% -20.00% 633.3% 100.0% 263.6% 625.0% 112.5% 125.0% 94.4% 0.0% -44.12% 66.7% -17.14% -209.52% -215.79%
Zysk netto (%) 2.1% 2.2% 1.3% 1.5% -40.63% -1.02% -2.28% -5.04% -2.50% 0.7% 0.7% 0.3% 3.2% 1.8% 2.0% 1.7% 1.0% 1.9% 1.8% 2.2% -3.13% 1.1% -46.68% 0.5% -0.86% -0.49% 0.6% -1.61% -0.58% 2.2% 0.9% 2.0% 2.4% 3.8% 2.1% 3.9% 2.7% 2.4% 3.6% 3.6% -3.99% -3.09%
EPS 0.31 0.28 0.15 0.16 -3.87 -0.08 -0.18 -0.42 -0.19 0.0633 0.0635 0.0317 0.31 0.2 0.24 0.2 0.11 0.21 0.22 0.25 -0.29 0.11 -3.43 0.0365 -0.061 -0.0367 0.0484 -0.14 -0.0485 0.19 0.1 0.29 0.18 0.33 0.21 0.34 0.25 0.22 0.28 0.27 -0.4 -0.26
EPS (rozwodnione) 0.3 0.28 0.15 0.16 -3.86 -0.0794 -0.17 -0.42 -0.19 0.0633 0.0628 0.0317 0.3 0.19 0.24 0.2 0.11 0.21 0.21 0.25 -0.29 0.11 -3.43 0.0365 -0.0609 -0.0365 0.0484 -0.13 -0.0485 0.19 0.09 0.28 0.18 0.33 0.21 0.27 0.24 0.22 0.28 0.27 -0.39 -0.26
Ilośc akcji (mln) 102 102 102 102 101 100 96 96 95 95 94 94 93 91 90 90 89 84 83 83 82 82 82 82 82 82 83 81 82 83 84 84 84 84 84 84 84 85 85 85 85 86
Ważona ilośc akcji (mln) 102 102 103 103 102 101 98 96 95 95 96 94 95 92 92 92 90 85 84 83 82 82 82 82 82 82 83 83 82 84 85 85 85 85 85 106 86 86 86 86 87 86
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD