EX-99.1 2 msm-20211020xex99_1.htm EX-99.1 Exhibit 991 to Press Release 08282021

 

 

Exhibit 99.1

 



 

 Picture 3

NEWS

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2021 FOURTH QUARTER AND FULL YEAR RESULTS



FISCAL 2021 Q4 HIGHLIGHTS



·

Net sales of $831.0 million, an increase of 11.1% YoY (12.9% increase on an average daily sales basis)

·

Average daily sales growth of roughly 500 basis points above Industrial Production Index

·

Operating income of $91.2 million, or $96.9 million excluding restructuring and other charges1

·

Operating margin of 11.0%, or 11.7%  excluding restructuring and other charges1

·

Diluted EPS of $1.18 vs. $0.94 in the prior fiscal year quarter

·

Adjusted diluted EPS of $1.26 vs. $1.09 in the prior fiscal year quarter1

·

Repurchased 231,000 shares during the fiscal quarter



FISCAL 2021 HIGHLIGHTS



·

Net sales of $3.2 billion, an increase of 1.6% YoY

·

Operating income of $301.8 million, or $371.8 million excluding write-downs, restructuring and other charges1

·

Operating margin of 9.3%, or 11.5% excluding the adjustments described above1

·

Diluted EPS of $3.87 vs. $4.51 in the prior fiscal year

·

Adjusted diluted EPS of $4.81 vs. $4.74 in the prior fiscal year1



MELVILLE, NY and DAVIDSON, NC, OCTOBER 20, 2021 - MSC INDUSTRIAL SUPPLY CO. (NYSE: MSM), "MSC" 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 fourth quarter and full year ended August 28, 2021. The fiscal 2021 fourth quarter had one less selling day compared to the prior fiscal year quarter.





 

 

 

 

 

 

 

 

 

 

 

 

Financial Highlights2

 

FY21 Q4

 

FY20 Q4

 

Change

 

FY21

 

FY20

 

Change

Net Sales

 

$831.0 

 

$747.7 

 

11.1% 

 

$3,243.2 

 

$3,192.4 

 

1.6% 

Income from Operations

 

$91.2 

 

$72.9 

 

25.1% 

 

$301.8 

 

$350.7 

 

-14.0%

Operating Margin

 

11.0% 

 

9.8% 

 

 

 

9.3% 

 

11.0% 

 

 

Net Income attributable to MSC

 

$65.9 

 

$52.5 

 

25.6% 

 

$216.9 

 

$251.1 

 

-13.6%

Diluted EPS

 

$1.18 

3

$0.94 

4

25.5% 

 

$3.87 

3

$4.51 

4

-14.2%





 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Financial Highlights1,2

 

FY21 Q4

 

FY20 Q4

 

Change

 

FY21

 

FY20

 

Change

Net Sales

 

$831.0 

 

$747.7 

 

11.1% 

 

$3,243.2 

 

$3,192.4 

 

1.6% 

Income from Operations

 

$96.9 

 

$84.1 

 

15.2% 

 

$371.8 

 

$367.8 

 

1.1% 

Operating Margin

 

11.7% 

 

11.2% 

 

 

 

11.5% 

 

11.5% 

 

 

Net Income attributable to MSC

 

$70.4 

 

$61.0 

 

15.4% 

 

$269.9 

 

$263.9 

 

2.3% 

Diluted EPS

 

$1.26 

3

$1.09 

4

15.6% 

 

$4.81 

3

$4.74 

4

1.5% 



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 55.9 million and 56.1 million diluted shares outstanding for FY21 Q4 and FY21, respectively.

4 Based on 55.8 million and 55.6 million diluted shares outstanding for FY20 Q4 and FY20, respectively.



Erik Gershwind, President and Chief Executive Officer, said, “I am pleased with the progress against our long range targets. Our rate of market share capture continues to build. Our fiscal fourth quarter average daily sales growth rate of 12.9% was approximately 500 basis points above the Industrial Production Index.  Fueled by the execution of our five growth drivers, our non-safety and non-janitorial product lines grew 20% during our fiscal fourth quarter.”



Kristen Actis-Grande, Executive Vice President and Chief Financial Officer, added, "In addition to revenue growth, I am encouraged by several aspects of our fiscal fourth quarter performance. We responded to a robust inflationary environment with pricing actions that enabled us to largely offset the seasonal headwinds in gross margins. As a result, our gross margin was up 40 basis points over the prior fiscal year. In addition, strong execution of our Mission Critical initiatives resulted in additional savings of $11  million and investments of $8 million. All of that resulted in fiscal fourth quarter adjusted EPS of $1.26, reflecting 15.6% growth over the prior fiscal year.”


 

Page 2

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2021 FOURTH QUARTER AND FULL YEAR RESULTS

 



Gershwind concluded, “Looking ahead to fiscal 2022, we target growing at least 300 basis points above the Industrial Production Index and holding gross margins roughly flat once again. For our Mission Critical program, we expect to save an additional $25 million and invest an additional $15 million. Despite the additional supply chain and labor challenges, we still expect to achieve incremental margins of 20% in our likely growth scenarios. Furthermore, we remain on track to achieve our longer term 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 will host a conference call today at 8:30 a.m. EDT to review the Company’s fiscal 2021 fourth quarter and full year 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 until October 27, 2021.



The Company’s reporting date for fiscal 2022 first quarter results is scheduled for December 22, 2021. 



Contact Information



 

Investors:

Media:

John G. Chironna

Paul Mason

Vice President, Investor Relations and Treasurer

Director, Corporate Communications

(704) 987-5231

(336)  817-2131



About MSC Industrial Supply Co. 

MSC Industrial Supply Co. (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 6,500 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 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 technology 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 contractors 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 which our other shareholders do not prefer. 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 SUPPLY CO. REPORTS FISCAL 2021 FOURTH QUARTER AND FULL YEAR RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Consolidated Balance Sheets

(In thousands)







 

 

 

 

 



August 28,

 

August 29,



2021

 

2020

ASSETS

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

$

40,536 

 

$

125,211 

Accounts receivable, net of allowance for credit losses

 

560,373 

 

 

491,743 

Inventories

 

624,169 

 

 

543,106 

Prepaid expenses and other current assets

 

89,167 

 

 

77,710 

Total current assets

 

1,314,245 

 

 

1,237,770 

Property, plant and equipment, net

 

298,416 

 

 

301,979 

Goodwill

 

692,704 

 

 

677,579 

Identifiable intangibles, net

 

101,854 

 

 

104,873 

Operating lease assets

 

49,011 

 

 

56,173 

Other assets

 

5,885 

 

 

4,056 

Total assets

$

2,462,115 

 

$

2,382,430 



 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Current portion of debt including obligations under finance leases

$

202,433 

 

$

122,248 

Current portion of operating lease liabilities

 

13,927 

 

 

21,815 

Accounts payable

 

186,330 

 

 

125,775 

Accrued expenses and other current liabilities

 

159,238 

 

 

138,895 

Total current liabilities

 

561,928 

 

 

408,733 

Long-term debt including obligations under finance leases

 

583,616 

 

 

497,018 

Noncurrent operating lease liabilities

 

36,429 

 

 

34,379 

Deferred income taxes and tax uncertainties

 

108,827 

 

 

121,727 

Other noncurrent liabilities

 

9,443 

 

 

 —

Total liabilities

 

1,300,243 

 

 

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

 

740,867 

 

 

690,739 

Retained earnings

 

532,315 

 

 

749,515 

Accumulated other comprehensive loss

 

(17,984)

 

 

(21,418)

Class A treasury stock, at cost

 

(104,384)

 

 

(103,948)

Total MSC Industrial shareholders’ equity

 

1,150,871 

 

 

1,314,945 

Noncontrolling interest

 

11,001 

 

 

5,628 

Total shareholders' equity

 

1,161,872 

 

 

1,320,573 

Total liabilities and shareholders’ equity

$

2,462,115 

 

$

2,382,430 






















 

Page 4

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2021 FOURTH QUARTER AND FULL YEAR RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Consolidated Statements of Income

(In thousands, except per share data)

 





 

 

 

 

 

 

 

 

 

 

 



(Unaudited)

 

 

 

 

 

 



Quarters Ended

 

Fiscal Years Ended



August 28,

 

August 29,

 

August 28,

 

August 29,



2021

 

2020

 

2021

 

2020

Net sales

$

831,031 

 

$

747,732 

 

$

3,243,224 

 

$

3,192,399 

Cost of goods sold

 

482,056 

 

 

436,620 

 

 

1,909,709 

 

 

1,849,077 

Gross profit

 

348,975 

 

 

311,112 

 

 

1,333,515 

 

 

1,343,322 

Operating expenses

 

253,312 

 

 

227,034 

 

 

994,468 

 

 

975,553 

Impairment loss, net

 

 —

 

 

 —

 

 

5,886 

 

 

 —

Restructuring costs

 

4,449 

 

 

11,158 

 

 

31,392 

 

 

17,029 

Income from operations

 

91,214 

 

 

72,920 

 

 

301,769 

 

 

350,740 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(3,878)

 

 

(4,556)

 

 

(14,510)

 

 

(16,673)

Interest income

 

14 

 

 

82 

 

 

66 

 

 

333 

Other income (expense), net

 

(670)

 

 

359 

 

 

1,054 

 

 

(150)

Total other expense

 

(4,534)

 

 

(4,115)

 

 

(13,390)

 

 

(16,490)

Income before provision for income taxes

 

86,680 

 

 

68,805 

 

 

288,379 

 

 

334,250 

Provision for income taxes

 

20,803 

 

 

16,169 

 

 

70,442 

 

 

82,492 

Net income

 

65,877 

 

 

52,636 

 

 

217,937 

 

 

251,758 

Less: Net income (loss) attributable to noncontrolling interest

 

(57)

 

 

140 

 

 

1,030 

 

 

641 

Net income attributable to MSC

$

65,934 

 

$

52,496 

 

$

216,907 

 

$

251,117 

Per share data attributable to MSC:

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.19 

 

$

0.94 

 

$

3.89 

 

$

4.53 

Diluted

$

1.18 

 

$

0.94 

 

$

3.87 

 

$

4.51 

Weighted average shares used in computing
   net income per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

55,509 

 

 

55,585 

 

 

55,737 

 

 

55,472 

Diluted

 

55,903 

 

 

55,763 

 

 

56,093 

 

 

55,643 

 


 

Page 5

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2021 FOURTH QUARTER AND FULL YEAR RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Consolidated Statements of Comprehensive Income

(In thousands)









 

 

 

 

 



 

 

 

 

 



Fiscal Years Ended



August 28,

 

August 29,



2021

 

2020

Net income, as reported

$

217,937 

 

$

251,758 

   Other comprehensive income, net of tax:

 

 

 

 

 

 Foreign currency translation adjustments

 

3,852 

 

 

1,016 

Comprehensive income

 

221,789 

 

 

252,774 

Comprehensive income attributable to noncontrolling interest:

 

 

 

 

 

 Net (income) loss

 

(1,030)

 

 

(641)

 Foreign currency translation adjustments

 

(418)

 

 

342 

Comprehensive income attributable to MSC

$

220,341 

 

$

252,475 




 

Page 6

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2021 FOURTH QUARTER AND FULL YEAR RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Consolidated Statements of Cash Flows

(In thousands)





 

 

 

 

 



Fiscal Years Ended



August 28,

 

August 29,



2021

 

2020

Cash Flows from Operating Activities:

 

 

 

 

 

Net income

$

217,937 

 

$

251,758 

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

 

 

 

 

 

Depreciation and amortization    

 

68,846 

 

 

69,079 

Non-cash operating lease cost

 

18,578 

 

 

22,696 

Stock-based compensation

 

17,721 

 

 

16,932 

Loss on disposal of property, plant and equipment

 

563 

 

 

802 

Inventory write-down

 

30,091 

 

 

 —

Operating lease and fixed asset impairment due to restructuring

 

16,335 

 

 

 —

Provision for credit losses

 

8,181 

 

 

11,008 

Deferred income taxes

 

(13,611)

 

 

7,719 

Changes in operating assets and liabilities, net of amounts associated with business acquired:

 

 

 

 

 

Accounts receivable

 

(73,041)

 

 

36,772 

Inventories

 

(107,037)

 

 

16,462 

Prepaid expenses and other current assets

 

(10,141)

 

 

(11,540)

Operating lease liabilities

 

(33,312)

 

 

(22,184)

Other assets

 

(1,055)

 

 

2,809 

Accounts payable and accrued liabilities

 

84,407 

 

 

(5,574)

Total adjustments

 

6,525 

 

 

144,981 

Net cash provided by operating activities

 

224,462 

 

 

396,739 

Cash Flows from Investing Activities:

 

 

 

 

 

   Expenditures for property, plant and equipment

 

(53,746)

 

 

(46,991)

   Cash used in business acquisitions, net of cash acquired

 

(22,000)

 

 

(2,286)

Net cash used in investing activities

 

(75,746)

 

 

(49,277)

Cash Flows from Financing Activities:

 

 

 

 

 

Repurchases of common stock

 

(71,261)

 

 

(3,444)

Payments of regular cash dividends

 

(167,299)

 

 

(166,537)

Payment of special cash dividend

 

(195,351)

 

 

(277,634)

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

 

4,136 

 

 

4,140 

Proceeds from exercise of Class A Common Stock options

 

29,667 

 

 

13,687 

Borrowings under credit facilities

 

583,500 

 

 

1,012,200 

Payments under credit facilities

 

(399,200)

 

 

(916,000)

Contributions from noncontrolling interest

 

100 

 

 

104 

Proceeds from other long-term debt

 

4,750 

 

 

100,000 

Payments under Shelf Facility Agreements and Private Placement Debt

 

(20,000)

 

 

(20,000)

Payments on finance lease and financing obligations

 

(2,584)

 

 

(2,189)

Other, net

 

(205)

 

 

1,055 

Net cash used in financing activities

 

(233,747)

 

 

(254,618)

Effect of foreign exchange rate changes on cash and cash equivalents

 

356 

 

 

81 

Net increase (decrease) in cash and cash equivalents

 

(84,675)

 

 

92,925 

Cash and cash equivalents – beginning of period

 

125,211 

 

 

32,286 

Cash and cash equivalents – end of period

$

40,536 

 

$

125,211 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

Cash paid for income taxes

$

73,116 

 

$

68,929 

Cash paid for interest

$

13,995 

 

$

14,973 












 

Page 7

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2021 FOURTH QUARTER AND FULL YEAR RESULTS

 

Non-GAAP Financial Measures

·

Results Excluding Impairment Loss (Loss Recovery), Restructuring Costs, Inventory Write-downs Relating to Certain PPE Inventory, Legal and Acquisition Costs, and Other Related Costs and Tax Effects



To supplement MSC’s unaudited and audited 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, legal and acquisition costs, 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’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, legal and acquisition costs, 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 SUPPLY CO. REPORTS FISCAL 2021 FOURTH QUARTER AND FULL YEAR RESULTS

 







 

 

 

 

 

 

 

 

 

 

 

MSC INDUSTRIAL DIRECT CO., INC.

Reconciliation of GAAP and Non-GAAP Financial Information

Thirteen Weeks Ended August 28, 2021

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



 

 

 

 

 

 

 

 

 

 

 



GAAP Financial Measure

 

 

Items Affecting Comparability

 

Non-GAAP Financial Measure



Total MSC

 

Restructuring Costs

 

Legal and Acquisition Costs(1)

 

Adjusted Total MSC

Net Sales

$

831,031 

 

$

 -

 

$

 -

 

$

831,031 



 

 

 

 

 

 

 

 

 

 

 

Cost of Goods Sold

 

482,056 

 

 

 -

 

 

 -

 

 

482,056 



 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

348,975 

 

 

 -

 

 

 -

 

 

348,975 

Gross Margin

 

42.0% 

 

 

 -

 

 

 -

 

 

42.0% 



 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

253,312 

 

 

 -

 

 

1,199 

 

 

252,113 

Operating Exp as % of Sales

 

30.5% 

 

 

 -

 

 

0.1% 

 

 

30.3% 



 

 

 

 

 

 

 

 

 

 

 

Restructuring Costs

 

4,449 

 

 

4,449 

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

Income from Operations

 

91,214 

 

 

(4,449)

 

 

(1,199)

 

 

96,862 

Operating Margin

 

11.0% 

 

 

-0.5%

 

 

-0.1%

 

 

11.7% 



 

 

 

 

 

 

 

 

 

 

 

Total Other Expense

 

(4,534)

 

 

 -

 

 

 -

 

 

(4,534)



 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

86,680 

 

 

(4,449)

 

 

(1,199)

 

 

92,328 



 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

20,803 

 

 

(922)

 

 

(249)

 

 

21,974 

    Net income

 

65,877 

 

 

(3,527)

 

 

(950)

 

 

70,354 

    Net income attributable to noncontrolling interest

 

(57)

 

 

 -

 

 

 -

 

 

(57)

    Net income attributable to MSC

$

65,934 

 

$

(3,527)

 

$

(950)

 

$

70,411 



 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

    Diluted

$

1.18 

 

$

(0.06)

 

$

(0.02)

 

$

1.26 



 

 

 

 

 

 

 

 

 

 

 

(1)Legal and acquisition costs incurred during the fourth fiscal quarter includes $180 related to the impairment of prepaid PPE and 1,019 related to the acquisitions of Wm. F. Hurst Co., LLC and the outsourcing and logistics business of TAC Insumos Industriales, S. de R.L. de C.V. and certain of its affiliates.  

*Individual amounts may not agree to the total due to rounding

 

 

 

 

 

 

 

 

 

 

 

































































 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Page 9

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2021 FOURTH QUARTER AND FULL YEAR RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Reconciliation of GAAP and Non-GAAP Financial Information

Year Ended August 28, 2021

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



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



GAAP Financial Measure

 

Items Affecting Comparability

 

Non-GAAP Financial Measure



Total MSC

 

Inventory Write-down

 

Restructuring Costs

 

Impairment Loss, net

 

Legal and Acquisition Costs(1)

 

Adjusted Total MSC

Net Sales

$

3,243,224 

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

3,243,224 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Goods Sold

 

1,909,709 

 

 

30,091 

 

 

 -

 

 

 -

 

 

 -

 

 

1,879,618 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

1,333,515 

 

 

(30,091)

 

 

 -

 

 

 -

 

 

 -

 

 

1,363,606 

Gross Margin

 

41.1% 

 

 

-0.9%

 

 

 -

 

 

 -

 

 

 -

 

 

42.0% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

994,468 

 

 

 -

 

 

 -

 

 

 -

 

 

2,620 

 

 

991,848 

Operating Exp as % of Sales

 

30.7% 

 

 

 -

 

 

 -

 

 

 -

 

 

0.1% 

 

 

30.6% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment Loss, net

 

5,886 

 

 

 -

 

 

 -

 

 

5,886 

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring Costs

 

31,392 

 

 

 -

 

 

31,392 

 

 

 -

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Operations

 

301,769 

 

 

(30,091)

 

 

(31,392)

 

 

(5,886)

 

 

(2,620)

 

 

371,758 

Operating Margin

 

9.3% 

 

 

-0.9%

 

 

-1.0%

 

 

-0.2%

 

 

-0.1%

 

 

11.5% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Expense

 

(13,390)

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(13,390)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

288,379 

 

 

(30,091)

 

 

(31,392)

 

 

(5,886)

 

 

(2,620)

 

 

358,368 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 -

Provision for income taxes

 

70,442 

 

 

(7,309)

 

 

(7,625)

 

 

(1,430)

 

 

(636)

 

 

87,442 

    Net income

 

217,937 

 

 

(22,782)

 

 

(23,767)

 

 

(4,456)

 

 

(1,984)

 

 

270,926 

    Net income attributable to noncontrolling interest

 

1,030 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

1,030 

    Net income attributable to MSC

$

216,907 

 

$

(22,782)

 

$

(23,767)

 

$

(4,456)

 

$

(1,984)

 

$

269,896 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Diluted

$

3.87 

 

$

(0.41)

 

$

(0.42)

 

$

(0.08)

 

$

(0.04)

 

$

4.81 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Legal and acquisition costs incurred during fiscal year 2021 include $1,601 related to the impairment of prepaid PPE and $1,019 related to the acquisitions of Wm. F. Hurst Co., LLC and the outsourcing and logistics business of TAC Insumos Industriales, S. de R.L. de C.V. and certain of its affiliates.    

*Individual amounts may not agree to the total due to rounding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

























































 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Page 10

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2021 FOURTH QUARTER AND FULL YEAR RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Reconciliation of GAAP and Non-GAAP Financial Information

Thirteen Weeks and Year Ended August 29, 2020

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



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



GAAP Financial Measure

 

Items Affecting Comparability

 

Non-GAAP Financial Measure



Total MSC 

 

Restructuring Costs

 

Adjusted Total MSC 



Thirteen
Weeks Ended

 

Year
Ended

 

Thirteen
Weeks Ended

 

Year
Ended

 

Thirteen
Weeks Ended

 

Year
Ended



August 29, 2020

 

August 29, 2020

 

August 29, 2020

 

August 29, 2020

 

August 29, 2020

 

August 29, 2020

Net Sales

$

747,732 

 

$

3,192,399 

 

$

 

 

$

 

 

$

747,732 

 

$

3,192,399 

ADS Growth %

 

(12.7)%

 

 

(5.1)%

 

 

 -

 

 

 -

 

 

(12.7)%

 

 

(5.1)%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Goods Sold

 

436,620 

 

 

1,849,077 

 

 

 -

 

 

 -

 

 

436,620 

 

 

1,849,077 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

311,112 

 

 

1,343,322 

 

 

 -

 

 

 -

 

 

311,112 

 

 

1,343,322 

Gross Margin

 

41.6% 

 

 

42.1% 

 

 

 -

 

 

 -

 

 

41.6% 

 

 

42.1% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

227,034 

 

 

975,553 

 

 

 -

 

 

 -

 

 

227,034 

 

 

975,553 

Operating Exp as % of Sales

 

30.4% 

 

 

30.6% 

 

 

 -

 

 

 -

 

 

30.4% 

 

 

30.6% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring Costs

 

11,158 

 

 

17,029 

(1)

 

11,158 

 

 

17,029 

(1)

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Operations

 

72,920 

 

 

350,740 

 

 

(11,158)

 

 

(17,029)

 

 

84,078 

 

 

367,769 

Operating Margin

 

9.8% 

 

 

11.0% 

 

 

-1.5%

 

 

-0.5%

 

 

11.2% 

 

 

11.5% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Expense

 

(4,115)

 

 

(16,490)

 

 

 -

 

 

 -

 

 

(4,115)

 

 

(16,490)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

68,805 

 

 

334,250 

 

 

(11,158)

 

 

(17,029)

 

 

79,963 

 

 

351,279 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

16,169 

 

 

82,492 

 

 

(2,622)

 

 

(4,206)

 

 

18,791 

 

 

86,698 

    Net income

 

52,636 

 

 

251,758 

 

 

(8,536)

 

 

(12,823)

 

 

61,172 

 

 

264,581 

    Net income attributable to noncontrolling interest

 

140 

 

 

641 

 

 

 -

 

 

 -

 

 

140 

 

 

641 

    Net income attributable to MSC

$

52,496 

 

$

251,117 

 

$

(8,536)

 

$

(12,823)

 

$

61,032 

 

$

263,940 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Diluted

$

0.94 

 

$

4.51 

 

$

(0.15)

 

$

(0.23)

 

$

1.09 

 

$

4.74 



(1)Restructuring costs were incurred in each fiscal quarter as follows: $2,571 in fiscal Q1, $1,941 in fiscal Q2, $1,359 in fiscal Q3, and $11,158 in fiscal Q4.

*Individual amounts may not agree to the total due to rounding