MRC Global Announces Third Quarter 2018 Results and $150 Million Share Repurchase Program

HOUSTON, Oct. 31, 2018 /PRNewswire/ -- MRC Global Inc. (NYSE: MRC), the largest global distributor, based on sales, of pipe, valves and fittings and related products and services to the energy industry, today announced third quarter 2018 results.

The company's sales were $1.07 billion for the third quarter of 2018, which were 12% higher than the third quarter of 2017. Net income attributable to common stockholders for the third quarter of 2018 was $18 million, or $0.20 per diluted share, compared to net loss attributable to common stockholders of $(3) million, or $(0.03) per diluted share for the third quarter of 2017.

Andrew R. Lane, MRC Global's president and chief executive officer stated, "I am very pleased with the quarterly results. This is the third quarter in a row where the Company delivered over $1 billion in sales and increasing amounts of adjusted EBITDA as increased customer base spending plays out as expected in the second year of the oil and gas recovery. While business remains strong, we expect a typical seasonal decline in the fourth quarter, partially offset by project deliveries that have been pushed to the fourth quarter from the third."

"The adjusted gross profit percentage in the third quarter in excess of 20% was the best quarterly percentage since the first quarter of 2013. Our gross margin and inventory management strategies have contributed to the improvement in our gross profit percentage. Our revenue growth and improved profitability were led by our United States segment with its third quarter adjusted EBITDA percentage of 8.5%, the highest since the third quarter of 2013. We also achieved total incremental adjusted EBITDA of 21% in the third quarter. Our business is performing very well as demand for our products increases and we are well positioned for future growth," Mr. Lane added.

MRC Global's third quarter 2018 gross profit was $172 million, or 16.1% of sales, an increase from third quarter 2017 gross profit of $152 million, or 15.8% of sales. Gross profit for the third quarter of 2018 and 2017 reflects an expense of $26 million and $13 million, respectively, in cost of sales relating to the use of the last-in, first out (LIFO) method of inventory cost accounting.

Selling, general and administrative (SG&A) expenses were 13.1% of sales, or $140 million, for the third quarter of 2018 compared to 13.6% of sales, or $130 million for the same period of 2017. SG&A as a percentage of sales declined due to continued growth in the business and disciplined cost control.

Adjusted EBITDA was $80 million in the third quarter of 2018 compared to $56 million for the same period in 2017. Please refer to the reconciliation of non-GAAP measures (adjusted gross profit, adjusted EBITDA) to GAAP measures (gross profit, net income) in this release.

The effective tax rate in the third quarter of 2018 and 2017 was 0% and 40%, respectively. The effective tax rate in the third quarter of 2018 differed from our forecasted rate of 28% primarily as a result of favorable one-time adjustments made during the current quarter to the provisional amounts originally recognized in the fourth quarter of 2017 upon the enactment of the Tax Cuts and Jobs Act of 2017.

Sales by Segment

U.S. sales in the third quarter of 2018 were $859 million, up $100 million, or 13%, from the same quarter in 2017 as our customer base continues to grow. Downstream led the increase with growth of $54 million, or 29%, driven primarily by large petrochemical project deliveries, followed by upstream, which increased $49 million, or 30%, due to increased drilling and completion activity, particularly in the Permian Basin. Midstream declined by $3 million or less than 1% due to non-recurring project work.

Canadian sales in the third quarter of 2018 were $78 million, up $1 million, or 1%, from the same quarter in 2017 due to growth in our upstream and downstream businesses partially offset by lower midstream revenue. A weaker Canadian dollar relative to the U.S. dollar had an unfavorable impact of approximately $3 million.

International sales in the third quarter of 2018 were $134 million, up $11 million, or 9%, from the same period in 2017. Our global market reach continues to improve. The increase was primarily due to upstream project activity in Kazakhstan partially offset by non-recurring midstream pipeline project sales in Australia in 2017. Weaker foreign currencies relative to the U.S. dollar had an unfavorable impact of approximately $3 million.

Sales by Sector

Upstream sales in the third quarter of 2018 increased 26% over the third quarter of 2017 to $338 million, or 32% of total sales. The increase in upstream sales was primarily in our U.S. and International segments.

Midstream sales in the third quarter of 2018 decreased 3% from the third quarter of 2017 to $422 million, or 39% of total sales. Sales to gas utility customers were lower by 3% while sales to transmission and gathering customers were down 4% over the same quarter in 2017.

Downstream sales in the third quarter of 2018 increased 23% from the third quarter of 2017 to $311 million, or 29% of total sales. The increase was across all segments but primarily in the U.S. segment.

Balance Sheet

As of September 30, 2018, cash balances were $29 million. Debt, net of cash, was $690 million and excess availability under our asset-based lending facility was $418 million. Our liquidity of $447 million is adequate to support our current business and capital needs.

Share Repurchase Program

In October 2018, the board of directors authorized a share repurchase program for common stock of up to $150 million. The program is scheduled to expire on December 31, 2019. The shares may be repurchased at management's discretion in the open market. Depending on market conditions and other factors, these repurchases may be commenced or suspended from time to time without prior notice.

Mr. Lane commented, "With the recovery in the oil and gas markets continuing, our leading market position and the attractive stock price, the Board has authorized an opportunistic share repurchase program. This will be the third program the Board has authorized since 2015, having previously repurchased $225 million of shares. The latest $150 million authorization reflects the Board's confidence in MRC Global's ability to continue to grow as well as return cash to shareholders."

Conference Call

The Company will hold a conference call to discuss its third quarter 2018 results at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) on November 1, 2018. To participate in the call, please dial 412?902-0003 and ask for the MRC Global conference call at least 10 minutes prior to the start time. To access the conference call live over the Internet, please log onto the web at http://www.mrcglobal.com and go to the "Investor Relations" page of the company's website at least fifteen minutes early to register, download and install any necessary audio software. For those who cannot listen to the live call, a replay will be available through November 15, 2018 and can be accessed by dialing 201-612-7415 and using pass code 13683112#. Also, an archive of the webcast will be available shortly after the call at www.mrcglobal.com for 90 days.

About MRC Global Inc.

Headquartered in Houston, Texas, MRC Global, is the largest global distributor, based on sales, of pipe, valves and fittings (PVF) and related products and services to the energy industry and supplies these products and services across each of the upstream, midstream and downstream sectors. More information about MRC Global can be found on our website mrcglobal.com.

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Words such as "will," "expect," "expected", "looking forward", "guidance" and similar expressions are intended to identify forward-looking statements.

Statements about the company's business, including its strategy, its industry, the company's future profitability, the company's guidance on its sales, adjusted EBITDA, tax rate, capital expenditures and cash flow, growth in the company's various markets and the company's expectations, beliefs, plans, strategies, objectives, prospects and assumptions are not guarantees of future performance. These statements are based on management's expectations that involve a number of business risks and uncertainties, any of which could cause actual results to differ materially from those expressed in or implied by the forward-looking statements. These statements involve known and unknown risks, uncertainties and other factors, most of which are difficult to predict and many of which are beyond our control, including the factors described in the company's SEC filings that may cause our actual results and performance to be materially different from any future results or performance expressed or implied by these forward-looking statements.

These risks and uncertainties include (among others) decreases in oil and natural gas prices; decreases in oil and natural gas industry expenditure levels, which may result from decreased oil and natural gas prices or other factors; increased usage of alternative fuels, which may negatively affect oil and natural gas industry expenditure levels; U.S. and international general economic conditions; the company's ability to compete successfully with other companies in MRC Global's industry; the risk that manufacturers of the products the company distributes will sell a substantial amount of goods directly to end users in the industry sectors the company serves; unexpected supply shortages; cost increases by the company's suppliers; the company's lack of long-term contracts with most of its suppliers; suppliers' price reductions of products that the company sells, which could cause the value of the company's inventory to decline; decreases in steel prices, which could significantly lower MRC Global's profit; increases in steel prices, which the company may be unable to pass along to its customers which could significantly lower its profit; the company's lack of long-term contracts with many of its customers and the company's lack of contracts with customers that require minimum purchase volumes; changes in the company's customer and product mix; risks related to the company's customers' creditworthiness; the success of the company's acquisition strategies; the potential adverse effects associated with integrating acquisitions into the company's business and whether these acquisitions will yield their intended benefits; the company's significant indebtedness; the dependence on the company's subsidiaries for cash to meet its debt obligations; changes in the company's credit profile; a decline in demand for or adverse change in the value of certain of the products the company distributes if tariffs and duties on these products are imposed or lifted; environmental, health and safety laws and regulations and the interpretation or implementation thereof; the sufficiency of the company's insurance policies to cover losses, including liabilities arising from litigation; product liability claims against the company; pending or future asbestos-related claims against the company; the potential loss of key personnel; interruption in the proper functioning of the company's information systems and the occurrence of cyber security incidents; loss of third-party transportation providers; potential inability to obtain necessary capital; risks related to adverse weather events or natural disasters; impairment of our goodwill or other intangible assets; adverse changes in political or economic conditions in the countries in which the company operates; exposure to U.S. and international laws and regulations, including the U.S. Foreign Corrupt Practices Act and the U.K. Bribery Act and other economic sanction programs; risks associated with international stability and geopolitical developments; risks relating to ongoing evaluations of internal controls required by Section 404 of the Sarbanes-Oxley Act; risks related to the company's intention not to pay dividends; and risks arising from compliance with and changes in laws and regulations in the countries in which we operate, including (among others) changes in tax laws, tax rates, interpretation in tax laws and the recently implemented General Data Protection Regulation.

For a discussion of key risk factors, please see the risk factors disclosed in the company's SEC filings, which are available on the SEC's website at www.sec.gov and on the company's website, www.mrcglobal.com. Our filings and other important information are also available on the Investor Relations page of our website at www.mrcglobal.com.

Undue reliance should not be placed on the company's forward-looking statements. Although forward-looking statements reflect the company's good faith beliefs, reliance should not be placed on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, which may cause the company's actual results, performance or achievements or future events to differ materially from anticipated future results, performance or achievements or future events expressed or implied by such forward-looking statements. The company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, changed circumstances or otherwise, except to the extent required by law.

Contact:

Monica Broughton
Investor Relations
MRC Global Inc.
Monica.Broughton@mrcglobal.com
832-308-2847

                                                           
            
              MRC Global Inc.

                                             
            
           Condensed Consolidated Balance Sheets (Unaudited)

                                                       
         
              (in millions, except shares)






                                                                          September 30,                              December 31,


                                                                                   2018                                       2017

                                                                                                                              ---




     
              Assets



     Current assets:



     Cash                                                                                   $
            
              29                  $
           48



     Accounts receivable, net                                                                                 674                          522



     Inventories, net                                                                                         849                          701



     Other current assets                                                                                      44                           47




     Total current assets                                                                                   1,596                        1,318





     Other assets                                                                                              24                           21





     Property, plant and equipment, net                                                                       142                          147





     Intangible assets:



     Goodwill, net                                                                                            485                          486



     Other intangible assets, net                                                                             334                          368




                                                                                          $
            
              2,581               $
           2,340

                                                                                                                                             ===



                 Liabilities and stockholders' equity



     Current liabilities:



     Trade accounts payable                                                                $
            
              470                 $
           415


      Accrued expenses and other current liabilities                                                           131                          143



     Current portion of long-term debt                                                                          4                            4




     Total current liabilities                                                                                605                          562





     Long-term obligations:



     Long-term debt, net                                                                                      715                          522



     Deferred income taxes                                                                                     99                          106



     Other liabilities                                                                                         34                           36





     Commitments and contingencies




      6.5% Series A Convertible Perpetual Preferred Stock,
       $0.01 par value; authorized 363,000 shares; 363,000
       shares issued and outstanding                                                                           355                          355





     Stockholders' equity:


      Common stock, $0.01 par value per share: 500 million
       shares authorized, 104,947,759 and 103,099,692
       issued, respectively                                                                                      1                            1



     Additional paid-in capital                                                                             1,717                        1,691



     Retained deficit                                                                                       (502)                       (548)


      Less: Treasury stock at cost: 14,622,930 and
       11,751,726 shares, respectively                                                                       (225)                       (175)



     Accumulated other comprehensive loss                                                                   (218)                       (210)



                                                                                                               773                          759



                                                                                          $
            
              2,581               $
           2,340

                                                                                                                                             ===


                                                                                      
              
                MRC Global Inc.

                                                                        
              
        Condensed Consolidated Statements of Operations (Unaudited)

                                                                                  
      
                (in millions, except per share amounts)






                                                               Three Months Ended                                                                                        Nine Months Ended

                                                                                                                                                                     ---

                                       September 30,                                            September 30,                                           September 30,                      September 30,


                                                2018                                                      2017                                                     2018                                2017

                                                                                                                                                                                                     ---




     Sales                                          $
        
                1,071                                                                          $
              959                                      $
       
          3,163         $
          2,743



     Cost of sales                                                     899                                                                                      807                                                  2,645                 2,302




     Gross profit                                                      172                                                                                      152                                                    518                   441


      Selling, general and
       administrative expenses                                          140                                                                                      130                                                    414                   388




     Operating income                                                   32                                                                                       22                                                    104                    53



     Other expense:



     Interest expense                                                 (10)                                                                                     (9)                                                  (28)                 (24)


      Write off of debt issuance costs                                                                                    (8)                                                                        (1)                      (8)



     Other, net                                   2                                                                                                                                                    4





      Income before income taxes                                         24                                                                                        5                                                     79                    21



     Income tax expense                                                                                                    2                                                                          15                         6




     Net income                                                         24                                                                                        3                                                     64                    15


      Series A preferred stock
       dividends                                                          6                                                                                        6                                                     18                    18



      Net income (loss)
       attributable to
       common
       stockholders                                     $
        
                18                                                                          $
              (3)                                        $
       
          46           $
          (3)

                                                                                                                                                                                                                                             ===





      Basic income (loss)
       per common share                               $
        
                0.20                                                                       $
              (0.03)                                      $
       
          0.51        $
          (0.03)


      Diluted income
       (loss) per common
       share                                          $
        
                0.20                                                                       $
              (0.03)                                      $
       
          0.50        $
          (0.03)


      Weighted-average common shares,
       basic                                                           90.3                                                                                     94.5                                                   90.6                  94.6


      Weighted-average common shares,
       diluted                                                         91.7                                                                                     94.5                                                   92.4                  94.6


                                                                          
              
                MRC Global Inc.

                                                     
              
               Condensed Consolidated Statements of Cash Flows (Unaudited)

                                                                           
              
                (in millions)






                                                                                                                                    Nine Months Ended



                                                                                                     September 30,                                    September 30,


                                                                                                              2018                                              2017

                                                                                                                                                                ---




     
                Operating activities



     Net income                                                                                                     $
              
                64                     $
           15


      Adjustments to reconcile net income to net cash used in operations:



     Depreciation and amortization                                                                                                         17                              16



     Amortization of intangibles                                                                                                           34                              34



     Equity-based compensation expense                                                                                                     11                              12



     Deferred income tax benefit                                                                                                          (7)                           (13)



     Amortization of debt issuance costs                                                                                                    1                               3



     Write off of debt issuance costs                                                                                                       1                               8



     Increase in LIFO reserve                                                                                                              48                              19



     Other                                                                                                                                  2                               1



     Changes in operating assets and liabilities:



     Accounts receivable                                                                                                                (156)                          (165)



     Inventories                                                                                                                        (206)                          (100)



     Other current assets                                                                                                                   3                              15



     Accounts payable                                                                                                                      58                             127



     Accrued expenses and other current liabilities                                                                                      (16)                            (9)




     Net cash used in operations                                                                                                        (146)                           (37)






     
                Investing activities



     Purchases of property, plant and equipment                                                                                          (15)                           (23)



     Proceeds from the disposition of property, plant and equipment                                                                         6




     Net cash used in investing activities                                                                                                (9)                           (23)






     
                Financing activities



     Payments on revolving credit facilities                                                                                            (808)                          (468)



     Proceeds from revolving credit facilities                                                                                          1,004                             518



     Payments on long-term obligations                                                                                                    (3)                           (18)



     Debt issuance costs paid                                                                                                             (1)                            (7)



     Purchase of common stock                                                                                                            (50)                           (18)



     Dividends paid on preferred stock                                                                                                   (18)                           (18)



     Repurchases of shares to satisfy tax withholdings                                                                                    (5)                            (3)



     Proceeds from exercise of stock options                                                                                               21



     Other                                                                                                                                (1)




     Net cash provided by (used in) financing activities                                                                                  139                            (14)






     Decrease in cash                                                                                                                    (16)                           (74)



     Effect of foreign exchange rate on cash                                                                                              (3)                              5



     Cash -- beginning of period                                                                                                           48                             109




     Cash -- end of period                                                                                          $
              
                29                     $
           40

                                                                                                                                                                            ===

                                                                                        
              
                MRC Global Inc.

                                                                                    
        
                Supplemental Information (Unaudited)

                                                                           
          
       Reconciliation of Net Income to Adjusted EBITDA (a non-GAAP measure)

                                                                                         
              
                 (in millions)




                                                        Three Months Ended                                                                    Nine Months Ended

                                                                                                                                                                   ---

                                            September 30,                                        September 30,                                               September 30,   September 30,


                                                     2018                                                  2017                                                         2018             2017






     Net income                                            $
              
          24                                                                             $
              3                    $
      
       64        $
         15



     Income tax expense                                                                                                         2                                                       15                   6



     Interest expense                                                       10                                                                                         9                            28               24



     Depreciation and amortization                                           5                                                                                         5                            17               16



     Amortization of intangibles                                            12                                                                                        12                            34               34



     Increase in LIFO reserve                                               26                                                                                        13                            48               19


      Change in fair value of derivative
       instruments                                                                                                               1                                                      (1)                  1


      Equity-based compensation expense (1)                                   4                                                                                         3                            11               12


      Write off of debt issuance costs (2)                                                                                       8                                                        1                   8



     Litigation settlement (3)                                                                                                                                                                             3



     Foreign currency gains                          (1)                                                                                                                                                 (2)



      Adjusted EBITDA                                       $
              
          80                                                                            $
              56                   $
      
       217       $
         136

                                                                                                                                                                                                                    ===




                                           Notes to above:

    ---


              (1)   
              Recorded in SG&A



              (2)              Charge (pre-tax) to write off
                                  debt issuance costs related to
                                  refinancing our senior secured
                                  term loan in second quarter
                                  2018. Charge (pre-tax)
                                  related to refinancing of our
                                  senior secured term loan and
                                  our asset based lending
                                  facility in third quarter
                                  2017.



              (3)              Charge (pre-tax) related to
                                  the settlement of litigation
                                  with Weatherford Canada
                                  Partnership in the second
                                  quarter 2017 recorded in
                                  Other, net.




               The company defines Adjusted EBITDA as net
                income plus interest, income taxes,
                depreciation and amortization,
                amortization of intangibles, and certain
                other expenses, including non-cash
                expenses, (such as equity-based
                compensation, severance and restructuring,
                changes in the fair value of derivative
                instruments and asset impairments,
                including inventory) and plus or minus the
                impact of its LIFO inventory costing

                                                                
              
                MRC Global Inc.

                                                        
            
                Supplemental Information (Unaudited)

                                      
              
            Reconciliation of Gross Profit to Adjusted Gross Profit (a non-GAAP measure)

                                                                 
              
                 (in millions)




                                          
              
            Three Months Ended



                                   September 30,                                                      Percentage                       September 30,       Percentage


                                            2018                                                       of Revenue                                2017        of Revenue





     Gross profit, as
      reported                                     $
          
                172                         16.1%                                       $
         152               15.8%


     Depreciation and amortization                                      5                          0.5%                                                5                0.5%


     Amortization of intangibles                                       12                          1.1%                                               12                1.3%


     Increase in LIFO reserve                                          26                          2.4%                                               13                1.4%



     Adjusted Gross
      Profit                                       $
          
                215                         20.1%                                       $
         182               19.0%

                                                                                                                                                                         ===



                                           
              
            Nine Months Ended



                                   September 30,                                                      Percentage                       September 30,       Percentage


                                            2018                                                       of Revenue                                2017        of Revenue







     Gross profit, as
      reported                                     $
          
                518                         16.4%                                       $
         441               16.1%


     Depreciation and amortization                                     17                          0.5%                                               16                0.6%


     Amortization of intangibles                                       34                          1.1%                                               34                1.2%


     Increase in LIFO reserve                                          48                          1.5%                                               19                0.7%



     Adjusted Gross
      Profit                                       $
          
                617                         19.5%                                       $
         510               18.6%

                                                                                                                                                                         ===


                                           Notes to above:

    ---



               The company defines Adjusted Gross
                Profit as sales, less cost of
                sales, plus depreciation and
                amortization, plus amortization
                of intangibles, and plus or minus
                the impact of its LIFO inventory
                costing methodology. The company
                presents Adjusted Gross Profit
                because the company believes it
                is a useful indicator of the
                company's operating performance
                without regard to items, such as
                amortization of intangibles, that
                can vary substantially from
                company to company depending upon
                the nature and extent of
                acquisitions of which they have
                been involved. Similarly, the
                impact of the LIFO inventory
                costing method can cause results
                to vary substantially from
                company to company depending upon
                whether they elect to utilize
                LIFO and depending upon which
                method they may elect. The
                company uses Adjusted Gross
                Profit as a key performance
                indicator in managing its
                business. The company believes
                that gross profit is the
                financial measure calculated and
                presented in accordance with U.S.
                generally accepted accounting
                principles that is most directly
                comparable to Adjusted Gross
                Profit.

                                            
          
                MRC Global Inc.

                                  
          
            Supplemental Sales Information (Unaudited)

                                             
          
                (in millions)




                                    
              
            Disaggregated Sales by Segment

                                                          ---



                                          
          
                Three Months Ended


                                             
          
                September 30,

                                                          ---



                       U.S.                                       Canada                         International          Total

                                                                                                                        ---

                 2018:


      Upstream              $
     
            213                                              $
      
         59           $
      
            66   $
       
          338



     Midstream                       406                                                        11                         5               422



     Downstream                      240                                                         8                        63               311



                            $
     
            859                                              $
      
         78          $
      
            134 $
       
          1,071

                                                                                                                                           ===

                 2017:


      Upstream                  $
          164                                                   $
       58                $
          47         $
        269



     Midstream                       409                                                        14                        14               437



     Downstream                      186                                                         5                        62               253



                                $
          759                                                   $
       77               $
          123         $
        959

                                                                                                                                           ===



                                               
       
               Nine Months Ended


                                                 
       
               September 30,

                                                           ---



                       U.S.                            Canada                         International  Total

                                                                                                       ---

                 2018:


      Upstream                $
       
           580                                   $
     
                180       $
     
         187   $
       
           947



     Midstream                        1,253                                                    33                 18              1,304



     Downstream                         710                                                    23                179                912



                            $
       
           2,543                                   $
     
                236       $
     
         384 $
       
           3,163

                                                                                                                                    ===

                 2017:


      Upstream                      $
         463                                       $
              169           $
       140         $
         772



     Midstream                        1,134                                                    39                 55              1,228



     Downstream                         548                                                    15                180                743



                                  $
         2,145                                       $
              223           $
       375       $
         2,743

                                                                                                                                    ===

                                                                                       
        
                MRC Global Inc.

                                                                              
          
          Supplemental Sales Information (Unaudited)

                                                                                        
        
                (in millions)




                                                                                    
         
               Sales by Product Line

                                                                                                   ---

                                                                 Three Months Ended                                                                    Nine Months Ended



                                          September 30,                                         September 30,                           September 30,                    September 30,


      
              
                Type                 2018                                            2017   (1)                                     2018                       2017   (1)

                  ---


     Line pipe                                           $
       
                186                                                        $
              201                                    $
       
       556   $
       517


      Carbon steel fittings and flanges                                     182                                                                    143                                             531        405



        Total carbon steel pipe, fittings
         and flanges                                                        368                                                                    344                                           1,087        922


      Valves, automation, measurement
       and instrumentation                                                  393                                                                    338                                           1,146        987



     Gas products                                                          154                                                                    131                                             425        372


      Stainless steel and alloy pipe and
       fittings                                                              48                                                                     45                                             150        136


      General oilfield products                                             108                                                                    101                                             355        326



                                                        $
       
                1,071                                                        $
              959                                  $
       
       3,163 $
       2,743






                         Notes to above:

    ---


       (1) 
     $19 million and $55 million of sales for the three and nine months ended September 30, 2017, respectively, have been reclassified from gas products to general oilfield products to conform with the current year presentation.

                                                                           
              
                MRC Global Inc.

                                                                
              
                Supplemental Information (Unaudited)

                                                     
          
                Reconciliation of Net Income Attributable to Common Stockholders to

                                                   
       
                Adjusted Net Income Attributable to Common Stockholders (a non-GAAP measure)

                                                              
              
                 (in millions, except per share amounts)




                                                              
              
                 September 30, 2018



                                                            Three Months Ended                                                                 Nine Months Ended

                                                                                                                                          ---

                                           Amount                                                Per Share*                                        Amount        Per Share





      Net income attributable to common
       stockholders                               $
       
                18                                                       $
              
                0.20                 $
       
           46 $
        
            0.50



     Increase in LIFO reserve, net of tax                        20                                                                                0.22                              37                0.40



      Adjusted net income attributable to
       common stockholders                        $
       
                38                                                       $
              
                0.41                 $
       
           83 $
        
            0.90

                                                                                                                                                                                                        ===



                                                              
              
                 September 30, 2017



                                                            Three Months Ended                                                                 Nine Months Ended

                                                                                                                                          ---

                                           Amount                                                Per Share                                         Amount        Per Share





      Net income attributable to common
       stockholders                                    $
              (3)                                                                 $
              (0.03)                     $
         (3)      $
         (0.03)



     Increase in LIFO reserve, net of tax                         8                                                                                0.08                              12                0.13



      Adjusted net income attributable to
       common stockholders                               $
              5                                                                    $
              0.05                        $
         9        $
          0.10

                                                                                                                                                                                                        ===


                                           Notes to above:

    ---

               * Column does not foot due to rounding.




               The Company defines Adjusted Net Income
                Attributable to Common Stockholders (a
                non-GAAP measure) as Net Income
                Attributable to Common Stockholders plus
                or minus the after-tax impact of its
                LIFO inventory costing methodology. The
                Company presents Adjusted Net Income
                Attributable to Common Stockholders and
                related per share amounts because the
                Company believes it provides useful
                comparisons of the Company's operating
                results to other companies, including
                those companies with whom we compete in
                the distribution of pipe, valves and
                fittings to the energy industry, without
                regard to the LIFO inventory costing
                methodology. The impact of the LIFO
                inventory costing methodology can cause
                results to vary substantially from
                company to company depending upon whether
                they elect to utilize LIFO and depending
                upon which method they may elect.  The
                Company believes that Net Income
                Attributable to Common Stockholders is
                the financial measure calculated and
                presented in accordance with U.S.
                generally accepted accounting principles
                that is most directly compared to
                Adjusted Net Income Attributable to
                Common Stockholders.

View original content:http://www.prnewswire.com/news-releases/mrc-global-announces-third-quarter-2018-results-and-150-million-share-repurchase-program-300741473.html

SOURCE MRC Global Inc.