EX-99.1 2 msm-20220629xex99_1.htm EX-99.1 Exhibit 991 to Press Release Q3 FY22

 

 

Exhibit 99.1

 



 

 Picture 1

NEWS

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2022 THIRD QUARTER RESULTS



FISCAL 2022 Q3 HIGHLIGHTS



·

Net sales of $958.6 million, an increase of 10.7%, compared to the prior fiscal year quarter

·

Gross margin of 42.9% vs. 42.3% in the prior fiscal year quarter

·

Strong operating margin of 14.3%, or 14.6% excluding restructuring,  acquisition-related and other costs1,2

·

Diluted EPS of $1.78 vs. $1.68 in the prior fiscal year quarter, a 6.0% increase

·

Adjusted diluted EPS of $1.82 vs. $1.42 in the prior fiscal year quarter, a 28.2% increase1

·

Company expects double digit average daily sales growth to continue in fiscal Q4



MELVILLE, NY and DAVIDSON, NC, JUNE 29, 2022 - MSC INDUSTRIAL SUPPLY CO. (NYSE: MSM), "MSC,"  “MSC Industrial” or the "Company," a leading North American distributor of a broad range of metalworking and maintenance, repair and operations (MRO) products and services, today reported financial results for its fiscal 2022 third quarter ended May  28, 2022.  







 

 

 

 

 

 

 

 

 

 

 

 

Financial Highlights3

 

FY22 Q3

 

FY21 Q3

 

Change

 

FY22 YTD

 

FY21 YTD

 

Change

Net Sales

 

$958.6 

 

$866.3 

 

10.7% 

 

$2,669.6 

 

$2,412.2 

 

10.7% 

Income from Operations

 

$136.8 

 

$128.6 

 

6.4% 

 

$324.7 

 

$210.6 

 

54.2% 

Operating Margin

 

14.3% 

 

14.8% 

 

 

 

12.2% 

 

8.7% 

 

 

Net Income Attributable to MSC Industrial

 

$99.7 

 

$94.4 

 

5.5% 

 

$235.7 

 

$151.0 

 

56.1% 

Diluted EPS

 

$1.78 

4

$1.68 

5

6.0% 

 

$4.21 

4

$2.69 

5

56.5% 





 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Financial Highlights1,3

 

FY22 Q3

 

FY21 Q3

 

Change

 

FY22 YTD

 

FY21 YTD

 

Change

Net Sales

 

$958.6 

 

$866.3 

 

10.7% 

 

$2,669.6 

 

$2,412.2 

 

10.7% 

Income from Operations

 

$140.3 

 

$109.5 

 

28.1% 

 

$336.6 

 

$274.9 

 

22.5% 

Operating Margin

 

14.6% 

 

12.6% 

 

 

 

12.6% 

 

11.4% 

 

 

Net Income Attributable to MSC Industrial

 

$102.2 

 

$80.2 

 

27.5% 

 

$244.5 

 

$199.5 

 

22.5% 

Diluted EPS

 

$1.82 

4

$1.42 

5

28.2% 

 

$4.36 

4

$3.55 

5

22.8% 



1  Represents a non-GAAP financial measure and a reconciliation to the most directly comparable GAAP financial measure is presented in the schedules accompanying this press release.

2 Reflects severance and separation costs, consulting costs and exit-related costs to better align our strategy.

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

4 Based on 56.1 million and 56.0 million weighted-average diluted shares outstanding for FY22  Q3 and FY22 YTD respectively.

5 Based on 56.4 million and 56.1 million weighted-average diluted shares outstanding for FY21 Q3 and FY21 YTD respectively.



Erik Gershwind, President and Chief Executive Officer, said, “Our fiscal third quarter is another proof point of the building momentum inside of our Company. We achieved double-digit average daily sales growth, roughly 500 basis points above the Industrial Production (“IP”) index. We grew gross margins sequentially and year over year thanks to strong price realization in an inflationary environment. Finally, and most notably, we translated top line growth into significant operating leverage and adjusted operating margin expansion.”



Kristen Actis-Grande, Executive Vice President and Chief Financial Officer, added, “Double-digit sales growth, gross margin execution and productivity all combined to expand adjusted operating margin by 200 basis in the fiscal third quarter with an adjusted incremental margin in the thirties. Looking to the fiscal fourth quarter, we expect double-digit average daily sales growth to continue and to finish the year in the top scenario of our fiscal 2022 annual framework.”



Gershwind concluded, “We are encouraged with progress on our Mission Critical journey and, in fact, are ahead of schedule against our primary goals for fiscal 2023 - to grow revenues at least 400 basis points above the IP index and to restore ROIC into the high teens. At the same time, we are not satisfied. We will look to build on recent momentum and to set our sights even higher in terms of market share capture and profitability improvements.”





 


 

Page 2

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2022 THIRD QUARTER RESULTS

 



Conference Call Information

MSC will host a conference call today at 8:30 a.m. EDT to review the Company’s fiscal 2022 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 until July 6, 2022.



The Company’s reporting date for fiscal 2022 fourth quarter and full year results is scheduled for October 20, 2022. 



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 a broad range of metalworking and maintenance, repair and operations (MRO) products and services. We help our customers drive greater productivity, profitability and growth with approximately 2.0 million products, inventory management and other supply chain solutions, and deep expertise from over 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. In addition, any statements which refer to expectations, projections or other characterizations of future events or circumstances, statements involving a discussion of strategy, plans or intentions, statements about management’s assumptions, projections or predictions of future events or market outlook and any other statement other than a statement of present or historical fact are forward-looking statements. 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. In addition, new risks may emerge from time to time and it is not possible for management to predict such risks or to assess the impact of such risks on our business or financial results. Accordingly, future results may differ materially from historical results or from those discussed or implied by these forward-looking statements. Given these risks and uncertainties, the reader should not place undue reliance on these forward-looking statements. These risks and uncertainties include, but are not limited to, the following:  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; volatility in commodity and energy prices, the impact of prolonged periods of low, high, and rapid inflation, and fluctuations in interest rates; 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; the credit risk of our customers, including changes in credit risk as a result of the COVID-19 pandemic, higher inflation and fluctuations in interest rates; 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 or global geopolitical conditions; changes to governmental trade or sanctions policies, including the impact from significant import restrictions or tariffs or moratoriums on economic activity with certain countries or regions; 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 or incur additional borrowings on terms that we deem attractive; 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 United States 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 2022 THIRD QUARTER RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Condensed Consolidated Balance Sheets

(In thousands)







 

 

 

 

 



May 28,

 

August 28,



2022

 

2021

ASSETS

 

(unaudited)

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

$

28,847 

 

$

40,536 

Accounts receivable, net of allowance for credit losses

 

667,019 

 

 

560,373 

Inventories

 

679,516 

 

 

624,169 

Prepaid expenses and other current assets

 

92,178 

 

 

89,167 

Total current assets

 

1,467,560 

 

 

1,314,245 

Property, plant and equipment, net

 

299,143 

 

 

298,416 

Goodwill

 

692,668 

 

 

692,704 

Identifiable intangibles, net

 

93,422 

 

 

101,854 

Operating lease assets

 

58,854 

 

 

49,011 

Other assets

 

7,671 

 

 

5,885 

Total assets

$

2,619,318 

 

$

2,462,115 



 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Current portion of debt including obligations under finance leases

$

250,904 

 

$

202,433 

Current portion of operating lease liabilities

 

16,464 

 

 

13,927 

Accounts payable

 

199,477 

 

 

186,330 

Accrued expenses and other current liabilities

 

152,961 

 

 

159,238 

Total current liabilities

 

619,806 

 

 

561,928 

Long-term debt including obligations under finance leases

 

539,050 

 

 

583,616 

Noncurrent operating lease liabilities

 

43,648 

 

 

36,429 

Deferred income taxes and tax uncertainties

 

108,849 

 

 

108,827 

Other noncurrent liabilities

 

 —

 

 

9,443 

Total liabilities

 

1,311,353 

 

 

1,300,243 

Commitments and Contingencies

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

Preferred Stock

 

 —

 

 

 —

Class A Common Stock

 

48 

 

 

48 

Class B Common Stock

 

 

 

Additional paid-in capital

 

780,311 

 

 

740,867 

Retained earnings

 

641,444 

 

 

532,315 

Accumulated other comprehensive loss

 

(19,032)

 

 

(17,984)

Class A treasury stock, at cost

 

(106,655)

 

 

(104,384)

Total MSC shareholders’ equity

 

1,296,125 

 

 

1,150,871 

Noncontrolling interest

$

11,840 

 

$

11,001 

Total shareholders’ equity

 

1,307,965 

 

 

1,161,872 

Total liabilities and shareholders’ equity

$

2,619,318 

 

$

2,462,115 


























 

Page 4

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2022 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 28,

 

May 29,

 

May 28,

 

May 29,



2022

 

2021

 

2022

 

2021

Net sales

$

958,579 

 

$

866,294 

 

$

2,669,648 

 

$

2,412,193 

Cost of goods sold

 

547,430 

 

 

499,823 

 

 

1,539,628 

 

 

1,427,653 

Gross profit

 

411,149 

 

 

366,471 

 

 

1,130,020 

 

 

984,540 

Operating expenses

 

271,046 

 

 

257,336 

 

 

793,600 

 

 

741,156 

Impairment loss (loss recovery), net

 

 —

 

 

(20,840)

 

 

 —

 

 

5,886 

Restructuring and other costs

 

3,267 

 

 

1,349 

 

 

11,684 

 

 

26,943 

Income from operations

 

136,836 

 

 

128,626 

 

 

324,736 

 

 

210,555 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(4,277)

 

 

(3,696)

 

 

(11,622)

 

 

(10,632)

Interest income

 

17 

 

 

15 

 

 

57 

 

 

52 

Other income, net

 

558 

 

 

1,131 

 

 

236 

 

 

1,724 

Total other expense

 

(3,702)

 

 

(2,550)

 

 

(11,329)

 

 

(8,856)

Income before provision for income taxes

 

133,134 

 

 

126,076 

 

 

313,407 

 

 

201,699 

Provision for income taxes

 

33,417 

 

 

31,141 

 

 

77,279 

 

 

49,639 

Net income

 

99,717 

 

 

94,935 

 

 

236,128 

 

 

152,060 

Less: Net income attributable to noncontrolling interest

 

60 

 

 

501 

 

 

473 

 

 

1,087 

Net income attributable to MSC Industrial

$

99,657 

 

$

94,434 

 

$

235,655 

 

$

150,973 

Per share data attributable to MSC Industrial:

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.78 

 

$

1.69 

 

$

4.23 

 

$

2.70 

Diluted

$

1.78 

 

$

1.68 

 

$

4.21 

 

$

2.69 

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

 

 

 

 

 

 

 

 

 

 

 

Basic

 

55,914 

 

 

55,944 

 

 

55,748 

 

 

55,814 

Diluted

 

56,106 

 

 

56,352 

 

 

56,019 

 

 

56,139 











 

 

 

 

 


 

Page 5

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2022 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 28,

 

May 29,

 

May 28,

 

May 29,



2022

 

2021

 

2022

 

2021

Net income, as reported

$

99,717 

 

$

94,935 

 

$

236,128 

 

$

152,060 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

  Foreign currency translation adjustments

 

542 

 

 

4,325 

 

 

(682)

 

 

7,147 

Comprehensive income (1)

 

100,259 

 

 

99,260 

 

 

235,446 

 

 

159,207 

Comprehensive income attributable to noncontrolling interest:

 

 

 

 

 

 

 

 

 

 

 

  Net income

 

(60)

 

 

(501)

 

 

(473)

 

 

(1,087)

  Foreign currency translation adjustments

 

(453)

 

 

(299)

 

 

(366)

 

 

(509)

Comprehensive income attributable to MSC Industrial

$

99,746 

 

$

98,460 

 

$

234,607 

 

$

157,611 



(1) There were no material taxes associated with other comprehensive income during the thirteen- and thirty-nine-week periods ended May 28, 2022 and May 29, 2021.





 

 

 

 

 



 

 

 

 

 


 

Page 6

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2022 THIRD QUARTER RESULTS

 

MSC INDUSTRIAL DIRECT CO., INC.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)







 

 

 

 

 



Thirty-Nine Weeks Ended



May 28,

 

May 29,



2022

 

2021

Cash Flows from Operating Activities:

 

 

 

 

 

Net income

$

236,128 

 

$

152,060 

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

 

 

 

 

 

Depreciation and amortization    

 

52,426 

 

 

51,575 

Non-cash operating lease cost

 

12,583 

 

 

11,650 

Stock-based compensation

 

14,559 

 

 

13,407 

Loss on disposal of property, plant and equipment

 

489 

 

 

460 

Inventory write-down

 

 —

 

 

30,091 

Operating lease and fixed asset impairment due to restructuring

 

 —

 

 

15,819 

Provision for credit losses

 

6,255 

 

 

5,303 

Deferred income taxes

 

(341)

 

 

 —

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(113,664)

 

 

(77,130)

Inventories

 

(55,866)

 

 

(82,864)

Prepaid expenses and other current assets

 

(2,859)

 

 

(38,658)

Operating lease liabilities

 

(12,674)

 

 

(25,576)

Other assets

 

(1,405)

 

 

585 

Accounts payable and accrued liabilities

 

(329)

 

 

82,638 

Total adjustments

 

(100,826)

 

 

(12,700)

Net cash provided by operating activities

 

135,302 

 

 

139,360 

Cash Flows from Investing Activities:

 

 

 

 

 

   Expenditures for property, plant and equipment

 

(44,943)

 

 

(37,598)

Net cash used in investing activities

 

(44,943)

 

 

(37,598)

Cash Flows from Financing Activities:

 

 

 

 

 

Repurchases of common stock

 

(4,944)

 

 

(50,700)

Payments of regular cash dividends

 

(125,532)

 

 

(125,707)

Payments of special cash dividends

 

 —

 

 

(195,351)

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

 

3,364 

 

 

3,112 

Proceeds from exercise of Class A Common Stock options

 

21,540 

 

 

28,969 

Borrowings under credit facilities

 

244,000 

 

 

505,000 

Payments under credit facilities

 

(239,500)

 

 

(365,000)

Borrowings under financing obligations

 

1,058 

 

 

1,286 

Payments on finance lease and financing obligations

 

(1,984)

 

 

(1,896)

Net cash used in financing activities

 

(101,998)

 

 

(200,287)

Effect of foreign exchange rate changes on cash and cash equivalents

 

(50)

 

 

743 

Net decrease in cash and cash equivalents

 

(11,689)

 

 

(97,782)

Cash and cash equivalents – beginning of period

 

40,536 

 

 

125,211 

Cash and cash equivalents – end of period

$

28,847 

 

$

27,429 



 

 

 

 

 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

     Cash paid for income taxes

$

90,696 

 

$

60,903 

     Cash paid for interest

$

10,009 

 

$

8,776 




















 

Page 7

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2022 THIRD QUARTER RESULTS

 

Non-GAAP Financial Measures



·

Results Excluding Impairment Loss and Loss Recovery (prior year), Inventory Write-downs (prior year), Legal Costs (prior year),  Acquisition-related Costs, Restructuring and Other Costs, and Other Charges



To supplement MSC’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 incremental margin, non-GAAP provision for income taxes, non-GAAP net income and non-GAAP diluted earnings per share, that exclude impairment loss and loss recovery (prior year), inventory write-downs (prior year), legal costs for impairment of prepaid PPE (prior year), acquisition-related costs, restructuring and other 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 loss and loss recovery (prior year), inventory write-downs (prior year), legal costs for impairment of prepaid PPE (prior year), acquisition-related costs, restructuring and other 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 2022 THIRD QUARTER RESULTS

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 





 

 

 

 

 

 

 

 

 

 

 

 

MSC INDUSTRIAL DIRECT CO., INC.

Reconciliation of GAAP and Non-GAAP Financial Information

Thirteen Weeks Ended May 28, 2022

(In thousands, except percentages and per share data)



 

 

 

 

 

 

 

 

 

 

 

 



GAAP Financial Measure

 

Items Affecting Comparability

 

Non-GAAP Financial Measure



Total MSC Industrial

 

Restructuring and Other Costs

 

 

Acquisition-related Costs

 

Adjusted Total MSC Industrial

Net Sales

$

958,579 

 

 

$

 -

 

$

 -

 

$

958,579 



 

 

 

 

 

 

 

 

 

 

 

 

Cost of Goods Sold

 

547,430 

 

 

 

 -

 

 

 -

 

 

547,430 



 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

411,149 

 

 

 

 -

 

 

 -

 

 

411,149 

Gross Margin

 

42.9% 

 

 

 

 

 

 

 

 

 

42.9% 



 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

271,046 

 

 

 

 -

 

 

211 

 

 

270,835 

Operating Exp as % of Sales

 

28.3% 

 

 

 

 

 

 

0.0% 

 

 

28.3% 



 

 

 

 

 

 

 

 

 

 

 

 

Restructuring and Other Costs

 

3,267 

 

 

 

3,267 

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

Income from Operations

 

136,836 

 

 

 

(3,267)

 

 

(211)

 

 

140,314 

Operating Margin

 

14.3% 

 

 

 

-0.3%

 

 

0.0% 

 

 

14.6% 

Incremental Margin

 

8.9% 

 

 

 

 

 

 

 

 

 

33.4% 



 

 

 

 

 

 

 

 

 

 

 

 

Total Other Expense

 

(3,702)

 

 

 

 -

 

 

 -

 

 

(3,702)



 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

133,134 

 

 

 

(3,267)

 

 

(211)

 

 

136,612 



 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

33,417 

 

 

 

(884)

 

 

(57)

 

 

34,358 

Net income

 

99,717 

 

 

 

(2,383)

 

 

(154)

 

 

102,254 

Net income attributable to noncontrolling interest

 

60 

 

 

 

 -

 

 

 -

 

 

60 

Net income attributable to MSC Industrial

$

99,657 

 

 

$

(2,383)

 

$

(154)

 

$

102,194 



 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

    Diluted

$

1.78 

 

 

$

(0.04)

 

$

(0.0)

 

$

1.82 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 




































































 

Page 9

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2022 THIRD QUARTER RESULTS

 







 

 

 

 

 

 

 

 

 

 

 

MSC INDUSTRIAL DIRECT CO., INC.

Reconciliation of GAAP and Non-GAAP Financial Information

Thirty-Nine Weeks Ended May 28, 2022

(In thousands, except percentages and per share data)



 

 

 

 

 

 

 

 

 

 

 



GAAP Financial Measure

 

Items Affecting Comparability

 

Non-GAAP Financial Measure



Total MSC

Industrial

 

Restructuring and Other Costs

 

Acquisition-related Costs

 

Adjusted Total MSC Industrial

Net Sales

$

2,669,648 

 

$

 -

 

$

 -

 

$

2,669,648 



 

 

 

 

 

 

 

 

 

 

 

Cost of Goods Sold

 

1,539,628 

 

 

 -

 

 

 -

 

 

1,539,628 



 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

1,130,020 

 

 

 -

 

 

 -

 

 

1,130,020 

Gross Margin

 

42.3% 

 

 

 

 

 

 

 

 

42.3% 



 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

793,600 

 

 

 -

 

 

211 

 

 

793,389 

Operating Exp as % of Sales

 

29.7% 

 

 

 

 

 

0.0% 

 

 

29.7% 



 

 

 

 

 

 

 

 

 

 

 

Restructuring and Other Costs

 

11,684 

 

 

11,684 

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

Income from Operations

 

324,736 

 

 

(11,684)

 

 

(211)

 

 

336,631 

Operating Margin

 

12.2% 

 

 

-0.4%

 

 

0.0% 

 

 

12.6% 

Incremental Margin

 

44.3% 

 

 

 

 

 

 

 

 

24.0% 



 

 

 

 

 

 

 

 

 

 

 

Total Other Expense

 

(11,329)

 

 

 -

 

 

 -

 

 

(11,329)



 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

313,407 

 

 

(11,684)

 

 

(211)

 

 

325,302 



 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

77,279 

 

 

(3,014)

 

 

(57)

 

 

80,350 

Net income

 

236,128 

 

 

(8,670)

 

 

(154)

 

 

244,952 

Net income attributable to noncontrolling interest

 

473 

 

 

 -

 

 

 -

 

 

473 

Net income attributable to MSC Industrial

$

235,655 

 

$

(8,670)

 

$

(154)

 

$

244,479 



 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

    Diluted

$

4.21 

 

$

(0.15)

 

$

(0.0)

 

$

4.36 



 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 


































































 

Page 10

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2022 THIRD QUARTER RESULTS

 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

MSC INDUSTRIAL DIRECT CO., INC.

Reconciliation of GAAP and Non-GAAP Financial Information

Thirteen Weeks Ended May 29, 2021

(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), Net

 

Restructuring and Other 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), Net

 

(20,840)

 

 

(20,840)

 

 

 -

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring and Other 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 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 






























































 

Page 11

MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2022 THIRD QUARTER RESULTS

 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MSC INDUSTRIAL DIRECT CO., INC.

Reconciliation of GAAP and Non-GAAP Financial Information

Thirty-Nine Weeks Ended May 29, 2021

(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 and Other Costs

 

Impairment Loss, Net

 

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 and Other 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 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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