MRC Global (MRC) 8-K Regulation FD Disclosure

Exhibit 99.1

	Three months ended
	March 31 2012			June 30 2012			September 30 2012			December 31 2012
Sales
U.S.	$	1,052.7		$	1,119.6		$	1,111.9		$	954.2
Canada		208.2			159.5			185.6			211.9
International		121.7			151.3			153.6			140.6
Consolidated	$	1,382.6		$	1,430.4		$	1,451.1		$	1,306.7
Operating income
U.S.	$	75.2		$	81.4		$	108.5		$	93.3	(1)
Canada		9.6			2.2			5.7			9.6
International		5.4			6.9			8.0			1.2	(1)
Consolidated	$	90.2		$	90.5		$	122.2		$	104.1
Interest expense		(33.7	)		(30.7	)		(28.2	)		(19.9	)
Loss on early extinguishment of debt		—			(11.4	)		(10.3	)		(92.2	)
Write off of debt issuance costs		(1.7	)		—			—			—
Other, net		3.8			(0.7	)		2.1			(2.4	)
Income (loss) before taxes	$	58.6		$	47.7		$	85.8		$	(10.4	)
	March 31 2012			June 30 2012			September 30 2012			December 31 2012
Total assets
U.S.	$	2,860.8		$	2,917.2		$	2,887.1		$	2,732.4
Canada		205.7			192.5			211.4			249.1
International		412.0			387.4			404.7			388.2
Consolidated	$	3,478.5		$	3,497.1		$	3,503.2		$	3,369.7

(1) Fourth quarter 2012 operating income reflects a $2.4 million intercompany management fee charged by the U.S. to the International segment for services provided throughout the year.

	Three months ended
	March 31 2011			June 30 2011			September 30 2011			December 31 2011
Sales
U.S.	$	771.5		$	943.8		$	1,094.5		$	1,039.3
Canada		160.9			149.2			167.4			176.1
International		59.4			75.0			104.3			91.0
Consolidated	$	991.8		$	1,168.0		$	1,366.2		$	1,306.4
Operating income
U.S.	$	22.9		$	43.0		$	58.2		$	42.3
Canada		5.0			1.7			4.7			6.0
International		1.7			4.0			3.5			1.6
Consolidated	$	29.6		$	48.7		$	66.4		$	49.9
Interest expense		(33.5	)		(34.5	)		(34.3	)		(34.5	)
Write off of debt issuance costs		—			(9.5	)		—			—
Other, net		2.1			2.5			0.9			2.0
Income (loss) before taxes	$	(1.8	)	$	7.2		$	33.0		$	17.4
	March 31 2011			June 30 2011			September 30 2011			December 31 2011
Total assets
U.S.	$	2,419.4		$	2,522.1		$	2,799.0		$	2,749.4
Canada		294.7			288.0			159.3			176.1
International		255.4			347.2			309.1			304.4
Consolidated	$	2,969.5		$	3,157.3		$	3,267.4		$	3,229.9

	Three months ended
	March 31 2010			June 30 2010			September 30 2010			December 31 2010
Sales
U.S.	$	656.2		$	768.2		$	864.3		$	836.2
Canada		124.5			93.4			107.5			139.8
International		77.6			65.3			53.7			58.9
Consolidated	$	858.3		$	926.9		$	1,025.5		$	1,034.9
Operating income
U.S.	$	15.1		$	4.5		$	22.6		$	17.8
Canada		(2.2	)		(2.7	)		—			1.0
International		7.3			5.4			(1.7	)		(0.8	)
Consolidated	$	20.2		$	7.2		$	20.9		$	18.0
Interest expense		(35.3	)		(34.3	)		(35.0	)		(34.9	)
Other, net		(3.3	)		(0.2	)		(0.4	)		2.0
Loss before taxes	$	(18.4	)	$	(27.3	)	$	(14.5	)	$	(14.9	)
	March 31 2010			June 30 2010			September 30 2010			December 31 2010
Total assets
U.S.	$	2,486.6		$	2,534.7		$	2,566.3		$	2,486.6
Canada		269.7			222.3			229.9			262.1
International		268.1			244.1			252.4			242.5
Consolidated	$	3,024.4		$	3,001.1		$	3,048.6		$	2,991.2