EX-99.1 2 msm-20210707xex99_1.htm EX-99.1 Exhibit 991 to Press Release 05292021 FY21

 

Exhibit 99.1



 

 Picture 2

NEWS

MSC INDUSTRIAL REPORTS FISCAL 2021 THIRD QUARTER RESULTS



FISCAL 2021 Q3 HIGHLIGHTS



·

Net sales of $866.3 million, a 3.8% increase from the prior year quarter (2.2% on an average daily sales basis)

·

$20.8 million loss recovery related to the nitrile glove impairment originally recorded in the fiscal first quarter

·

Operating income of $128.6 million, or $109.5 million excluding loss recovery, restructuring and other costs1

·

Operating margin of 14.8%, or 12.6% excluding the adjustments described above1

·

Diluted EPS of $1.68 vs. $1.40 in the prior year quarter; Adjusted diluted EPS of $1.42, same as prior year1

·

Repurchased 507,000 shares during the quarter



MELVILLE, NY and DAVIDSON, NC, JULY 7, 2021 - MSC INDUSTRIAL DIRECT CO., INC. (NYSE: MSM),  "MSC Industrial" or the "Company", a leading North American distributor of metalworking and maintenance, repair and operations (MRO) products and services,  today reported financial results for its fiscal 2021 third quarter ended May 29, 2021.





 

 

 

 

 

 

 

 

 

 

 

 

Financial Highlights2

 

FY21 Q3

 

FY20 Q3

 

Change

 

FY21 YTD

 

FY20 YTD

 

Change

Net Sales

 

$866.3 

 

$835.0 

 

3.8% 

 

$2,412.2 

 

$2,444.7 

 

-1.3%

Income from Operations

 

$128.6 

 

$109.9 

 

17.1% 

 

$210.6 

 

$277.8 

 

-24.2%

Operating Margin

 

14.8% 

 

13.2% 

 

 

 

8.7% 

 

11.4% 

 

 

Net Income attributable to MSC Industrial

 

$94.4 

 

$77.7 

 

21.5% 

 

$151.0 

 

$198.6 

 

-24.0%

Diluted EPS

 

$1.68 

3

1.40 

4

20.0% 

 

$2.69 

3

$3.57 

4

-24.6%







 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Financial Highlights1,2

 

FY21 Q3

 

FY20 Q3

 

Change

 

FY21 YTD

 

FY20 YTD

 

Change

Unadjusted Net Sales

 

$866.3 

 

$835.0 

 

3.8% 

 

$2,412.2 

 

$2,444.7 

 

-1.3%

Adjusted Income from Operations

 

$109.5 

 

$111.2 

 

-1.5%

 

$274.9 

 

$283.7 

 

-3.1%

Adjusted Operating Margin

 

12.6% 

 

13.3% 

 

 

 

11.4% 

 

11.6% 

 

 

Adjusted Net Income attributable to MSC Industrial

 

$80.2 

 

$78.7 

 

1.8% 

 

$199.5 

 

$203.0 

 

-1.7%

Adjusted Diluted EPS

 

$1.42 

3

$1.42 

4

0.0% 

 

$3.55 

3

$3.65 

 4

-2.7%



1 Represents a non-GAAP financial measure. An explanation and a reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure are presented in schedules accompanying this press release.

2  In millions except percentages and per share data or as otherwise noted.

3  Based on 56.4 million and 56.1 million diluted shares outstanding for FY21 Q3 and FY21 YTD respectively.

4  Based on 55.6 million diluted shares outstanding for both FY20 Q3 and FY20 YTD.

 



Erik Gershwind, President and Chief Executive Officer, said, “The economic environment improved significantly and most of our manufacturing end markets turned positive during our fiscal third quarter. Total company sales returned to growth and, while muted by PPE-related comparisons, our non-safety and non-janitorial product lines grew 21 percent. Execution on our Mission Critical initiatives continued at a high level and we have lifted our expectations both in terms of gross and net savings for fiscal 2021.”



Kristen Actis-Grande, Executive Vice President and Chief Financial Officer, added, “Average daily sales growth turned positive during our fiscal third quarter and was 2.2 percent. Solid execution of our March price increase contributed to a lift in our gross margin sequentially to 42.3 percent. On our Mission Critical programs, we delivered another $12 million of gross savings, bringing our cumulative savings for fiscal 2021 to $29 million, against our original goal of $25 million. We also reinvested approximately $7 million into growth programs, bringing our cumulative investment for fiscal 2021 to roughly $15 million. In total, we now expect to drive gross savings of $40 million and to invest roughly $25 million in fiscal 2021, such that we will achieve net savings above our original goal of $10 million for the year. Finally, we continued to use our strong balance sheet to support our customers with higher inventory levels and our shareholders through our share buyback program.”



Gershwind concluded, “We are gaining steam internally and our end markets are strengthening. Strong execution on our Mission Critical initiatives will further support our share capture programs and deliver additional savings over the next two

 

 


 

Page 2

MSC INDUSTRIAL DIRECT CO., INC. REPORTS FISCAL 2021 THIRD QUARTER RESULTS

 

years and beyond. We remain on-track to achieve our goals of growing sales 400 basis points above the Industrial Production Index and returning ROIC to the high teens by the end of fiscal 2023.”



Conference Call Information 



MSC Industrial will host a conference call today at 8:30 a.m. EDT to review the Company’s fiscal 2021 third quarter results. The call, accompanying slides, and other operational statistics may be accessed at: http://investor.mscdirect.com. The conference call may also be accessed at 1-877-443-5575 (U.S.), 1-855-669-9657 (Canada) or 1-412-902-6618 (international).

 

An online archive of the broadcast will be available under the events section at http://investor.mscdirect.com for one year.

 

The Company’s reporting date for fiscal 2021 fourth quarter and full year results is scheduled for October 20, 2021.

 

Contact Information 

   

 



 

Investors:

Media:

John G. Chironna

Paul Mason

Vice President, Investor Relations and Treasurer

Director, Corporate Communications

(704) 987-5231

(704) 987-5313

 

About MSC Industrial Direct Co., Inc.

MSC Industrial Direct Co., Inc. (NYSE:MSM) is a leading North American distributor of metalworking and maintenance, repair and operations (MRO) products and services. We help our customers drive greater productivity, profitability and growth with approximately 1.9 million products, inventory management and other supply chain solutions, and deep expertise from 80 years of working with customers across industries. Our experienced team of more than 6,200 associates is dedicated to working side by side with our customers to help drive results for their businesses - from keeping operations running efficiently today to continuously rethinking, retooling, and optimizing for a more productive tomorrow. For more information on MSC Industrial, please visit mscdirect.com.

 

Cautionary Note Regarding Forward-Looking Statements 

Statements in this press release may constitute "forward-looking statements" under the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical fact, that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, including statements about the future impact of COVID-19 on our business operations, results of operations and financial condition, expected future results, expected benefits from our investment and strategic plans and other initiatives, and expected future growth, profitability and return on invested capital, are forward-looking statements. The words “will,”, “may,” “believes,” “anticipates,” “thinks,” “expects,” “estimates,” “plans,” “intends,” and similar expressions are intended to identify forward-looking statements. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those anticipated by these forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The inclusion of any statement in this press release does not constitute an admission by MSC Industrial or any other person that the events or circumstances described in such statement are material. Factors that could cause actual results to differ materially from those in forward-looking statements include the following, many of which are and will be amplified by the COVID-19 pandemic: the impact of the COVID-19 pandemic on our sales, operations and supply chain; general economic conditions in the markets in which we operate, including conditions resulting from the COVID-19 pandemic; changing customer and product mixes; competition, including the adoption by competitors of aggressive pricing strategies and sales methods; industry consolidation and other changes in the industrial distribution sector; our ability to realize the expected benefits from our investment and strategic plans, including our transition from being a spot-buy supplier to a mission-critical partner to our customers; our ability to realize the expected cost savings and benefits from our restructuring activities and structural cost reductions; the retention of key personnel; volatility in commodity and energy prices; the credit risk of our customers, including changes in credit risk as a result of the COVID-19 pandemic; the risk of customer cancellation or rescheduling of orders; difficulties in calibrating customer demand for our products, in particular personal protective equipment or “PPE” products, which could cause an inability to sell excess products ordered from manufacturers resulting in inventory write-downs or could conversely cause inventory shortages of such products; work stoppages, labor shortages or other business interruptions (including those due to extreme weather conditions or as a result of the COVID-19 pandemic) at transportation centers, shipping ports, our headquarters or our customer fulfillment centers; disruptions or breaches of our information systems, or violations of data privacy laws; the retention of qualified sales and customer service personnel and metalworking specialists; the risk of loss of key suppliers or key brands or supply chain disruptions, including due to import restrictions resulting from the COVID-19 pandemic; changes to governmental trade policies, including the impact from significant import restrictions or tariffs; risks related to opening or expanding our customer fulfillment centers; our ability to estimate the cost of healthcare claims incurred under our self-insurance plan; litigation risk due to the nature of our business; risks associated with the integration of acquired businesses or other strategic transactions; financial restrictions on outstanding borrowings; our ability to maintain our credit facilities; the interest rate uncertainty due to the London Interbank Offered Rate (“LIBOR”) reform; the failure to comply with applicable environmental, health and safety laws and regulations, including government action in response to the COVID-19 pandemic, and other laws applicable to our business; the outcome of government or regulatory proceedings or future litigation; goodwill and intangible assets recorded resulting from our acquisitions could be impaired; our common stock price may be volatile due to factors outside of our control; and our principal shareholders exercise significant control over us, which may result in our taking actions or failing to take actions that are in the best interests of other shareholders. Additional information concerning these and other risks is described under "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual and Quarterly Reports on Forms 10-K and 10-Q, respectively, and in the other reports and documents that we file with the U.S. Securities and Exchange Commission. We expressly disclaim any obligation to update any of these forward-looking statements, except to the extent required by applicable law.

 


 

Page 3

MSC INDUSTRIAL DIRECT CO., INC. REPORTS FISCAL 2021 THIRD QUARTER RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Condensed Consolidated Balance Sheets

(In thousands)







 

 

 

 

 



May 29,

 

August 29,



2021

 

2020

ASSETS

 

(Unaudited)

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

$

27,429 

 

$

125,211 

Accounts receivable, net of allowance for credit losses

 

564,963 

 

 

491,743 

Inventories

 

598,328 

 

 

543,106 

Prepaid expenses and other current assets

 

116,947 

 

 

77,710 

Total current assets

 

1,307,667 

 

 

1,237,770 

Property, plant and equipment, net

 

296,200 

 

 

301,979 

Goodwill

 

679,920 

 

 

677,579 

Identifiable intangibles, net

 

97,610 

 

 

104,873 

Operating lease assets

 

39,401 

 

 

56,173 

Other assets

 

3,520 

 

 

4,056 

Total assets

$

2,424,318 

 

$

2,382,430 



 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Current portion of debt including obligations under finance leases

$

412,547 

 

$

122,248 

Current portion of operating lease liabilities

 

14,570 

 

 

21,815 

Accounts payable

 

195,858 

 

 

125,775 

Accrued expenses and other current liabilities

 

145,841 

 

 

138,895 

Total current liabilities

 

768,816 

 

 

408,733 

Long-term debt including obligations under finance leases

 

346,458 

 

 

497,018 

Noncurrent operating lease liabilities

 

26,008 

 

 

34,379 

Deferred income taxes and tax uncertainties

 

121,715 

 

 

121,727 

Other noncurrent liabilities

 

9,443 

 

 

 —

Total liabilities

 

1,272,440 

 

 

1,061,857 

Commitments and Contingencies

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

Preferred Stock

 

 —

 

 

 —

Class A Common Stock

 

48 

 

 

47 

Class B Common Stock

 

 

 

10 

Additional paid-in capital

 

735,562 

 

 

690,739 

Retained earnings

 

528,766 

 

 

749,515 

Accumulated other comprehensive loss

 

(14,780)

 

 

(21,418)

Class A treasury stock, at cost

 

(104,951)

 

 

(103,948)

Total MSC Industrial shareholders’ equity

 

1,144,654 

 

 

1,314,945 

Noncontrolling interest

$

7,224 

 

$

5,628 

Total shareholders’ equity

 

1,151,878 

 

 

1,320,573 

Total liabilities and shareholders’ equity

$

2,424,318 

 

$

2,382,430 



 

 


 

Page 4

MSC INDUSTRIAL DIRECT CO., INC. REPORTS FISCAL 2021 THIRD QUARTER RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Condensed Consolidated Statements of Income

(In thousands, except per share data)

(Unaudited)





 

 

 

 

 

 

 

 

 

 

 



Thirteen Weeks Ended

 

Thirty-Nine Weeks Ended



May 29,

 

May 30,

 

May 29,

 

May 30,



2021

 

2020

 

2021

 

2020

Net sales

$

866,294 

 

$

834,972 

 

$

2,412,193 

 

$

2,444,667 

Cost of goods sold

 

499,823 

 

 

481,010 

 

 

1,427,653 

 

 

1,412,457 

Gross profit

 

366,471 

 

 

353,962 

 

 

984,540 

 

 

1,032,210 

Operating expenses

 

257,336 

 

 

242,751 

 

 

741,156 

 

 

748,519 

Impairment loss (loss recovery)

 

(20,840)

 

 

-

 

 

5,886 

 

 

 -

Restructuring costs

 

1,349 

 

 

1,359 

 

 

26,943 

 

 

5,871 

Income from operations

 

128,626 

 

 

109,852 

 

 

210,555 

 

 

277,820 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(3,696)

 

 

(5,451)

 

 

(10,632)

 

 

(12,117)

Interest income

 

15 

 

 

173 

 

 

52 

 

 

251 

Other income (expense), net

 

1,131 

 

 

(560)

 

 

1,724 

 

 

(509)

Total other expense

 

(2,550)

 

 

(5,838)

 

 

(8,856)

 

 

(12,375)

Income before provision for income taxes

 

126,076 

 

 

104,014 

 

 

201,699 

 

 

265,445 

Provision for income taxes

 

31,141 

 

 

25,900 

 

 

49,639 

 

 

66,323 

Net income

 

94,935 

 

 

78,114 

 

 

152,060 

 

 

199,122 

Less: Net income attributable to noncontrolling interest

 

501 

 

 

411 

 

 

1,087 

 

 

501 

Net income attributable to MSC Industrial

$

94,434 

 

$

77,703 

 

$

150,973 

 

$

198,621 

Per share data attributable to MSC Industrial:

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.69 

 

$

1.40 

 

$

2.70 

 

$

3.58 

Diluted

$

1.68 

 

$

1.40 

 

$

2.69 

 

$

3.57 

Weighted-average shares used in computing

   net income per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

55,944 

 

 

55,563 

 

 

55,814 

 

 

55,435 

Diluted

 

56,352 

 

 

55,599 

 

 

56,139 

 

 

55,581 



 

 


 

Page 5

MSC INDUSTRIAL DIRECT CO., INC. REPORTS FISCAL 2021 THIRD QUARTER RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Condensed Consolidated Statements of Comprehensive Income

(In thousands)

(Unaudited)









 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Thirteen Weeks Ended

 

Thirty-Nine Weeks Ended



May 29,

 

May 30,

 

May 29,

 

May 30,



2021

 

2020

 

2021

 

2020

Net income, as reported

$

94,935 

 

$

78,114 

 

$

152,060 

 

$

199,122 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

4,325 

 

 

(4,065)

 

 

7,147 

 

 

(3,247)

Comprehensive income

 

99,260 

 

 

74,049 

 

 

159,207 

 

 

195,875 

Comprehensive income attributable to noncontrolling interest:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

(501)

 

 

(411)

 

 

(1,087)

 

 

(501)

Foreign currency translation adjustments

 

(299)

 

 

536 

 

 

(509)

 

 

441 

Comprehensive income attributable to MSC Industrial

$

98,460 

 

$

74,174 

 

$

157,611 

 

$

195,815 

 


 

Page 6

MSC INDUSTRIAL DIRECT CO., INC. REPORTS FISCAL 2021 THIRD QUARTER RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)





 

 

 

 

 



Thirty-Nine Weeks Ended



May 29,

 

May 30,



2021

 

2020

Cash Flows from Operating Activities:

 

 

 

 

 

Net income

$

152,060 

 

$

199,122 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization    

 

51,575 

 

 

51,354 

Non-cash operating lease cost

 

11,650 

 

 

16,852 

Stock-based compensation

 

13,407 

 

 

12,463 

Loss on disposal of property, plant and equipment

 

460 

 

 

278 

Inventory write-down

 

30,091 

 

 

 —

Operating lease and fixed asset impairment due to restructuring

 

15,819 

 

 

 —

Provision for credit losses

 

5,303 

 

 

8,008 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(77,130)

 

 

(13,788)

Inventories

 

(82,864)

 

 

(17,049)

Prepaid expenses and other current assets

 

(38,658)

 

 

(17,082)

Operating lease liabilities

 

(25,576)

 

 

(16,634)

Other assets

 

585 

 

 

2,008 

Accounts payable and accrued liabilities

 

82,638 

 

 

(10,591)

Total adjustments

 

(12,700)

 

 

15,819 

Net cash provided by operating activities

 

139,360 

 

 

214,941 

Cash Flows from Investing Activities:

 

 

 

 

 

   Expenditures for property, plant and equipment

 

(37,598)

 

 

(35,920)

   Cash used in business acquisitions, net of cash acquired

 

 —

 

 

(2,286)

Net cash used in investing activities

 

(37,598)

 

 

(38,206)

Cash Flows from Financing Activities:

 

 

 

 

 

Repurchases of common stock

 

(50,700)

 

 

(3,236)

Payments of regular cash dividends

 

(125,707)

 

 

(124,851)

Payments of special cash dividends

 

(195,351)

 

 

(277,634)

Proceeds from sale of Class A Common Stock in connection with associate stock purchase plan

 

3,112 

 

 

3,287 

Proceeds from exercise of Class A Common Stock options

 

28,969 

 

 

13,530 

Borrowings under credit facilities

 

505,000 

 

 

1,012,200 

Payments under credit facilities

 

(365,000)

 

 

(578,000)

Proceeds from long-term debt

 

 —

 

 

100,000 

Payments on finance lease and financing obligations

 

(1,896)

 

 

(1,629)

Other, net

 

1,286 

 

 

1,162 

Net cash provided by (used in) financing activities

 

(200,287)

 

 

144,829 

Effect of foreign exchange rate changes on cash and cash equivalents

 

743 

 

 

(457)

Net increase (decrease) in cash and cash equivalents

 

(97,782)

 

 

321,107 

Cash and cash equivalents – beginning of period

 

125,211 

 

 

32,286 

Cash and cash equivalents – end of period

$

27,429 

 

$

353,393 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

     Cash paid for income taxes

$

60,903 

 

$

39,672 

     Cash paid for interest

$

8,776 

 

$

8,501 













 


 

Page 7

MSC INDUSTRIAL DIRECT CO., INC. REPORTS FISCAL 2021 THIRD QUARTER RESULTS

 



Non-GAAP Financial Measures



·

Results Excluding Impairment Loss (Loss Recovery), Restructuring Costs, Inventory Write-downs, and Other Charges



To supplement MSC Industrial’s unaudited selected financial data presented consistent with accounting principles generally accepted in the United States (“GAAP”), the Company discloses certain non-GAAP financial measures, including non-GAAP gross profit, non-GAAP operating expenses, non-GAAP income from operations, non-GAAP operating margin, non-GAAP provision for income taxes, non-GAAP net income and non-GAAP diluted earnings per share, that exclude impairment losses (loss recovery), restructuring costs, inventory write-downs related to certain PPE inventory, and other related costs and tax effects.



These non-GAAP financial measures are not presented in accordance with GAAP or an alternative for GAAP financial measures and may be different from similar non-GAAP financial measures used by other companies. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the most directly comparable GAAP financial measures and should only be used to evaluate MSC Industrial’s results of operations in conjunction with the corresponding GAAP financial measures.



In calculating non-GAAP financial measures, we exclude impairment losses (loss recovery), restructuring costs, inventory write-downs related to certain PPE inventory, and other related costs and tax effects.  Management makes these adjustments to facilitate a review of the Company’s operating performance on a comparable basis between periods, for comparison with forecasts and strategic plans, for identifying and analyzing trends in the Company’s underlying business and for benchmarking performance externally against competitors. We believe that investors benefit from seeing results from the perspective of management in addition to seeing results presented in accordance with GAAP for the same reasons and purposes for which management uses such non-GAAP financial measures.











































































 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Page 8

MSC INDUSTRIAL DIRECT CO., INC. REPORTS FISCAL 2021 THIRD QUARTER RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Reconciliation of GAAP and Non-GAAP Financial Information

Thirteen Weeks Ended May 29, 2021

(dollars in thousands, except percentages and per share data)



 

 

 

 

 

 

 

 

 

 

 

 

 

 



GAAP Financial Measure

 

 

Items Affecting Comparability

 

Non-GAAP Financial Measure



Total MSC Industrial

 

Impairment Loss (Loss Recovery)

 

Restructuring Costs

 

Legal Costs-impairment of prepaid for PPE

 

Adjusted Total MSC Industrial

Net Sales

$

866,294 

 

$

 -

 

$

 -

 

$

 -

 

$

866,294 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Goods Sold

 

499,823 

 

 

 -

 

 

 -

 

 

 -

 

 

499,823 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

366,471 

 

 

 -

 

 

 -

 

 

 -

 

 

366,471 

Gross Margin

 

42.3% 

 

 

 -

 

 

 -

 

 

 -

 

 

42.3% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

257,336 

 

 

 -

 

 

 -

 

 

401 

 

 

256,935 

Operating Exp as % of Sales

 

29.7% 

 

 

 -

 

 

 -

 

 

0.0% 

 

 

29.7% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment Loss (Loss Recovery)

 

(20,840)

 

 

(20,840)

 

 

 -

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring Costs

 

1,349 

 

 

 -

 

 

1,349 

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Operations

 

128,626 

 

 

20,840 

 

 

(1,349)

 

 

(401)

 

 

109,536 

Operating Margin

 

14.8% 

 

 

2.4% 

 

 

-0.2%

 

 

0.0% 

 

 

12.6% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Expense

 

(2,550)

 

 

 -

 

 

 -

 

 

 -

 

 

(2,550)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

126,076 

 

 

20,840 

 

 

(1,349)

 

 

(401)

 

 

106,986 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

31,141 

 

 

5,263 

 

 

(341)

 

 

(100)

 

 

26,319 

    Net income

 

94,935 

 

 

15,577 

 

 

(1,008)

 

 

(301)

 

 

80,667 

    Net income attributable to noncontrolling interest

 

501 

 

 

 -

 

 

 -

 

 

 -

 

 

501 

    Net income attributable to MSC Industrial

$

94,434 

 

$

15,577 

 

$

(1,008)

 

$

(301)

 

$

80,166 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Diluted

$

1.68 

 

$

0.28 

 

$

(0.02)

 

$

(0.01)

 

$

1.42 



























































 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Page 9

MSC INDUSTRIAL DIRECT CO., INC. REPORTS FISCAL 2021 THIRD QUARTER RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Reconciliation of GAAP and Non-GAAP Financial Information

Thirty-Nine Weeks Ended May 29, 2021

(dollars in thousands, except percentages and per share data)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



GAAP Financial Measure

 

Items Affecting Comparability

 

Non-GAAP Financial Measure



Total MSC Industrial

 

Inventory Write-down

 

Restructuring Costs

 

Impairment Loss

 

Legal Costs - impairment of prepaid for PPE

 

Adjusted Total MSC Industrial

Net Sales

$

2,412,193 

 

$

-

 

$

 -

 

$

-

 

$

-

 

$

2,412,193 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Goods Sold

 

1,427,653 

 

 

30,091 

 

 

 -

 

 

-

 

 

-

 

 

1,397,562 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

984,540 

 

 

(30,091)

 

 

 -

 

 

-

 

 

-

 

 

1,014,631 

Gross Margin

 

40.8% 

 

 

-1.2%

 

 

 -

 

 

-

 

 

-

 

 

42.1% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

741,156 

 

 

-

 

 

-

 

 

-

 

 

1,421 

 

 

739,735 

Operating Exp as % of Sales

 

30.7% 

 

 

-

 

 

-

 

 

-

 

 

0.1% 

 

 

30.7% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment Loss

 

5,886 

 

 

-

 

 

-

 

 

5,886 

 

 

-

 

 

-



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring Costs

 

26,943 

 

 

-

 

 

26,943 

 

 

-

 

 

-

 

 

-



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Operations

 

210,555 

 

 

(30,091)

 

 

(26,943)

 

 

(5,886)

 

 

(1,421)

 

 

274,896 

Operating Margin

 

8.7% 

 

 

-1.2%

 

 

-1.1%

 

 

-0.2%

 

 

-0.1%

 

 

11.4% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Expense

 

(8,856)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(8,856)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

201,699 

 

 

(30,091)

 

 

(26,943)

 

 

(5,886)

 

 

(1,421)

 

 

266,040 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

49,639 

 

 

(7,392)

 

 

(6,620)

 

 

(1,446)

 

 

(349)

 

 

65,446 

    Net income

 

152,060 

 

 

(22,699)

 

 

(20,323)

 

 

(4,440)

 

 

(1,072)

 

 

200,594 

    Net income attributable to noncontrolling interest

 

1,087 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

1,087 

    Net income attributable to MSC Industrial

$

150,973 

 

$

(22,699)

 

$

(20,323)

 

$

(4,440)

 

$

(1,072)

 

$

199,507 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Diluted

$

2.69 

 

$

(0.40)

 

$

(0.36)

 

$

(0.08)

 

$

(0.02)

 

$

3.55 

















































 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Page 10

MSC INDUSTRIAL DIRECT CO., INC. REPORTS FISCAL 2021 THIRD QUARTER RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Reconciliation of GAAP and Non-GAAP Financial Information

Thirteen and Thirty-Nine Weeks Ended May 30, 2020

(dollars in thousands, except percentages and per share data)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



GAAP Financial Measure

 

Items Affecting Comparability 1 

 

Non-GAAP Financial Measure



Total MSC Industrial

 

Restructuring Costs

 

MSC Industrial excluding Restructuring Costs



Thirteen
Weeks Ended

 

Thirty-Nine

Weeks Ended

 

Thirteen
Weeks Ended

 

Thirty-Nine

Weeks Ended

Thirteen
Weeks Ended

 

Thirty-Nine

Weeks Ended



May 30, 2020

May 30, 2020

May 30, 2020

Net Sales

$

834,972 

 

$

2,444,667 

 

$

 -

 

$

 -

 

$

834,972 

 

$

2,444,667 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Goods Sold

 

481,010 

 

 

1,412,457 

 

 

 -

 

 

 -

 

 

481,010 

 

 

1,412,457 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

353,962 

 

 

1,032,210 

 

 

-

 

 

-

 

 

353,962 

 

 

1,032,210 

Gross Margin

 

42.4% 

 

 

42.2% 

 

 

-

 

 

-

 

 

42.4% 

 

 

42.2% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

242,751 

 

 

748,519 

 

 

 

 

 

 

 

 

242,751 

 

 

748,519 

Operating Exp as % of Sales

 

29.1% 

 

 

30.6% 

 

 

-

 

 

-

 

 

29.1% 

 

 

30.6% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring Costs

 

1,359 

 

 

5,871 

 

 

1,359 

 

 

5,871 

 

 

-

 

 

-



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Operations

 

109,852 

 

 

277,820 

 

 

(1,359)

 

 

(5,871)

 

 

111,211 

 

 

283,691 

Operating Margin

 

13.2% 

 

 

11.4% 

 

 

-0.2%

 

 

-0.2%

 

 

13.3% 

 

 

11.6% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Expense

 

(5,838)

 

 

(12,375)

 

 

-

 

 

-

 

 

(5,838)

 

 

(12,375)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

104,014 

 

 

265,445 

 

 

(1,359)

 

 

(5,871)

 

 

105,373 

 

 

271,316 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

25,900 

 

 

66,323 

 

 

(338)

 

 

(1,468)

 

 

26,238 

 

 

67,791 

    Net income

 

78,114 

 

 

199,122 

 

 

(1,021)

 

 

(4,403)

 

 

79,135 

 

 

203,525 

    Net income attributable to noncontrolling interest

 

411 

 

 

501 

 

 

-

 

 

-

 

 

411 

 

 

501 

    Net income attributable to MSC Industrial

$

77,703 

 

$

198,621 

 

$

(1,021)

 

$

(4,403)

 

$

78,724 

 

$

203,024 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Diluted

$

1.40 

 

$

3.57 

 

$

(0.02)

 

$

(0.08)

 

$

1.42 

 

$

3.65 



1The thirteen and thirty-nine weeks ended May 30, 2020 include only restructuring costs. Items of note excluded from the current period results, including inventory write-downs, an impairment loss (loss recovery) and associated legal costs, did not occur in the prior year periods.