New York
|
1-14130
|
11-3289165 | ||||||
(State or other jurisdiction of
incorporation)
|
(Commission File Number) |
(IRS Employer Identification No.) |
515 Broadhollow Road, Suite 1000, Melville , New York |
11747 | ||||
(Address of principal executive offices) | (Zip Code) |
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
||||
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
||||
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
||||
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
||||||
Class A Common Stock, par value $0.001 per share | MSM | New York Stock Exchange |
104 |
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||
Date: | October 25, 2023 | By: |
/s/ KRISTEN ACTIS-GRANDE | ||||||||
Name: |
Kristen Actis-Grande | ||||||||||
Title: |
Executive Vice President and Chief Financial Officer |
Exhibit 99.1 | ||||||||
![]() |
NEWS |
Financial Highlights2 |
FY23 Q4 | FY22 Q4 | Change | FY23 | FY22 | Change | ||||||||||||||||||||||||||||||||
Net Sales | $ | 1,035.4 | $ | 1,022.2 | 1.3 | % | $ | 4,009.3 | $ | 3,691.9 | 8.6 | % | ||||||||||||||||||||||||||
Income from Operations | $ | 118.1 | $ | 144.0 | (18.0) | % | $ | 483.7 | $ | 468.7 | 3.2 | % | ||||||||||||||||||||||||||
Operating Margin | 11.4 | % | 14.1 | % | 12.1 | % | 12.7 | % | ||||||||||||||||||||||||||||||
Net Income Attributable to MSC | $ | 87.6 | $ | 104.1 | (15.9) | % | $ | 343.2 | $ | 339.8 | 1.0 | % | ||||||||||||||||||||||||||
Diluted EPS | $ | 1.56 | 3 | $ | 1.86 | 4 | (16.1) | % | $ | 6.11 | 3 | $ | 6.06 | 4 | 0.8 | % | ||||||||||||||||||||||
Adjusted Financial Highlights2 |
FY23 Q4 | FY22 Q4 | Change | FY23 | FY22 | Change | ||||||||||||||||||||||||||||||||
Net Sales | $ | 1,035.4 | $ | 1,022.2 | 1.3 | % | $ | 4,009.3 | $ | 3,691.9 | 8.6 | % | ||||||||||||||||||||||||||
Adjusted Income from Operations 1 |
$ | 130.4 | $ | 138.6 | (5.9) | % | $ | 504.5 | $ | 475.3 | 6.1 | % | ||||||||||||||||||||||||||
Adjusted Operating Margin 1 |
12.6 | % | 13.6 | % | 12.6 | % | 12.9 | % | ||||||||||||||||||||||||||||||
Adjusted Net Income Attributable to MSC 1 |
$ | 92.0 | $ | 100.2 | (8.2) | % | $ | 353.8 | $ | 344.7 | 2.6 | % | ||||||||||||||||||||||||||
Adjusted Diluted EPS 1 |
$ | 1.64 | 3 | $ | 1.79 | 4 | (8.4) | % | $ | 6.29 | 3 | $ | 6.15 | 4 | 2.3 | % |
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 the schedules accompanying this press release. | ||||||||||||||
2 In millions except percentages and per share data or as otherwise noted. | ||||||||||||||
3 Based on 56.3 million and 56.2 million diluted shares outstanding for FY23 Q4 and FY23, respectively. | ||||||||||||||
4 Based on 56.1 million and 56.0 million diluted shares outstanding for FY22 Q4 and FY22, respectively. |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 2 |
Initial Fiscal 2024 Full Year Financial Outlook | |||||
ADS Growth (YoY) | 0% - 5% | ||||
Adjusted Operating Margin1 |
12.0% - 12.8% | ||||
Depreciation and Amortization Expense | $85M - $95M | ||||
Interest and Other Expense | $40M - $50M | ||||
Operating Cash Flow Conversion2 |
>125% | ||||
Tax Rate | 25.0% - 25.5% |
Contact Information | |||||
Investors: | Media: | ||||
Ryan Mills, CFA | Zivanai Mutize | ||||
Head of Investor Relations | Head of Corporate Communications | ||||
rmills@mscdirect.com | zivanai.mutize@mscdirect.com |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 3 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 4 |
September 2, 2023 | September 3, 2022 | ||||||||||
ASSETS | |||||||||||
Current Assets: | |||||||||||
Cash and cash equivalents | $ | 50,052 | $ | 43,537 | |||||||
Accounts receivable, net of allowance for credit losses | 435,421 | 687,608 | |||||||||
Inventories | 726,521 | 715,625 | |||||||||
Prepaid expenses and other current assets | 105,519 | 96,853 | |||||||||
Total current assets | 1,317,513 | 1,543,623 | |||||||||
Property, plant and equipment, net | 319,660 | 286,666 | |||||||||
Goodwill | 718,174 | 710,130 | |||||||||
Identifiable intangibles, net | 110,641 | 114,328 | |||||||||
Operating lease assets | 65,909 | 64,780 | |||||||||
Other assets | 12,237 | 9,887 | |||||||||
Total assets | $ | 2,544,134 | $ | 2,729,414 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Current Liabilities: | |||||||||||
Current portion of debt including obligations under finance leases | $ | 229,935 | $ | 325,680 | |||||||
Current portion of operating lease liabilities | 21,168 | 18,560 | |||||||||
Accounts payable | 226,299 | 217,378 | |||||||||
Accrued expenses and other current liabilities | 172,034 | 164,326 | |||||||||
Total current liabilities | 649,436 | 725,944 | |||||||||
Long-term debt including obligations under finance leases | 224,391 | 468,912 | |||||||||
Noncurrent operating lease liabilities | 45,924 | 47,616 | |||||||||
Deferred income taxes and tax uncertainties | 131,801 | 124,659 | |||||||||
Total liabilities | $ | 1,051,552 | $ | 1,367,131 | |||||||
Commitments and Contingencies | |||||||||||
Shareholders’ Equity: | |||||||||||
Preferred Stock | — | — | |||||||||
Class A Common Stock | 48 | 48 | |||||||||
Class B Common Stock | 9 | 9 | |||||||||
Additional paid-in capital | 849,502 | 798,408 | |||||||||
Retained earnings | 755,007 | 681,292 | |||||||||
Accumulated other comprehensive loss | (17,725) | (23,121) | |||||||||
Class A treasury stock, at cost | (107,677) | (106,202) | |||||||||
Total MSC shareholders’ equity | 1,479,164 | 1,350,434 | |||||||||
Noncontrolling interest | 13,418 | 11,849 | |||||||||
Total shareholders’ equity | 1,492,582 | 1,362,283 | |||||||||
Total liabilities and shareholders’ equity | $ | 2,544,134 | $ | 2,729,414 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 5 |
(Unaudited) | |||||||||||||||||||||||
Quarters Ended | Fiscal Years Ended | ||||||||||||||||||||||
September 2, 2023 | September 3, 2022 | September 2, 2023 | September 3, 2022 | ||||||||||||||||||||
Net sales | $ | 1,035,441 | $ | 1,022,245 | $ | 4,009,282 | $ | 3,691,893 | |||||||||||||||
Cost of goods sold | 615,907 | 594,017 | 2,366,317 | 2,133,645 | |||||||||||||||||||
Gross profit | 419,534 | 428,228 | 1,642,965 | 1,558,248 | |||||||||||||||||||
Operating expenses | 299,264 | 290,262 | 1,151,295 | 1,083,862 | |||||||||||||||||||
Restructuring and other costs | 2,215 | 4,121 | 7,937 | 15,805 | |||||||||||||||||||
Gain on sale of property | — | (10,132) | — | (10,132) | |||||||||||||||||||
Income from operations | 118,055 | 143,977 | 483,733 | 468,713 | |||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||
Interest expense | (4,630) | (5,977) | (22,543) | (17,599) | |||||||||||||||||||
Interest income | 270 | 93 | 1,034 | 150 | |||||||||||||||||||
Other income (expense), net | 2,027 | (368) | (6,068) | (132) | |||||||||||||||||||
Total other expense | (2,333) | (6,252) | (27,577) | (17,581) | |||||||||||||||||||
Income before provision for income taxes | 115,722 | 137,725 | 456,156 | 451,132 | |||||||||||||||||||
Provision for income taxes | 28,281 | 33,371 | 113,049 | 110,650 | |||||||||||||||||||
Net income | 87,441 | 104,354 | 343,107 | 340,482 | |||||||||||||||||||
Less: Net (loss) income attributable to noncontrolling interest | (158) | 223 | (126) | 696 | |||||||||||||||||||
Net income attributable to MSC Industrial | $ | 87,599 | $ | 104,131 | $ | 343,233 | $ | 339,786 | |||||||||||||||
Per share data attributable to MSC Industrial: | |||||||||||||||||||||||
Net income per common share: | |||||||||||||||||||||||
Basic | $ | 1.57 | $ | 1.86 | $ | 6.14 | $ | 6.09 | |||||||||||||||
Diluted | $ | 1.56 | $ | 1.86 | $ | 6.11 | $ | 6.06 | |||||||||||||||
Weighted average shares used in computing net income per common share: |
|||||||||||||||||||||||
Basic | 55,939 | 55,858 | 55,918 | 55,777 | |||||||||||||||||||
Diluted | 56,269 | 56,061 | 56,210 | 56,045 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 6 |
Fiscal Years Ended | |||||||||||
September 2, 2023 |
September 3, 2022 |
||||||||||
Net income, as reported | $ | 343,107 | $ | 340,482 | |||||||
Other comprehensive income, net of tax: | |||||||||||
Foreign currency translation adjustments | 7,091 | (4,985) | |||||||||
Comprehensive income | 350,198 | 335,497 | |||||||||
Comprehensive income attributable to noncontrolling interest: | |||||||||||
Net loss (income) | 126 | (696) | |||||||||
Foreign currency translation adjustments | (1,695) | (152) | |||||||||
Comprehensive income attributable to MSC Industrial | $ | 348,629 | $ | 334,649 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 7 |
Fiscal Years Ended | |||||||||||
September 2, 2023 | September 3, 2022 | ||||||||||
Cash Flows from Operating Activities: | |||||||||||
Net income | $ | 343,107 | $ | 340,482 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 75,129 | 70,376 | |||||||||
Non-cash operating lease cost | 20,966 | 17,190 | |||||||||
Stock-based compensation | 18,639 | 19,264 | |||||||||
Loss on disposal of property, plant and equipment | 557 | 921 | |||||||||
Gain on sale of property | — | (10,132) | |||||||||
Non-cash changes in fair value of estimated contingent consideration | 104 | (879) | |||||||||
Provision for credit losses | 10,275 | 9,806 | |||||||||
Deferred income taxes and tax uncertainties | 6,697 | 10,761 | |||||||||
Changes in operating assets and liabilities: | |||||||||||
Accounts receivable | 247,653 | (123,571) | |||||||||
Inventories | (4,860) | (81,494) | |||||||||
Prepaid expenses and other current assets | (6,918) | (7,429) | |||||||||
Operating lease liabilities | (21,173) | (17,147) | |||||||||
Other assets | (615) | (2,258) | |||||||||
Accounts payable and accrued liabilities | 10,021 | 20,293 | |||||||||
Total adjustments | 356,475 | (94,299) | |||||||||
Net cash provided by operating activities | 699,582 | 246,183 | |||||||||
Cash Flows from Investing Activities: | |||||||||||
Expenditures for property, plant and equipment | (92,493) | (61,373) | |||||||||
Cash used in business acquisitions, net of cash acquired | (20,182) | (57,865) | |||||||||
Net proceeds from sale of property | — | 24,745 | |||||||||
Net cash used in investing activities | (112,675) | (94,493) | |||||||||
Cash Flows from Financing Activities: | |||||||||||
Repurchases of Class A Common Stock | (95,779) | (27,359) | |||||||||
Payments of regular cash dividends | (176,715) | (167,376) | |||||||||
Proceeds from sale of Class A Common Stock in connection with associate stock purchase plan | 4,415 | 4,296 | |||||||||
Proceeds from exercise of Class A Common Stock options | 28,677 | 34,659 | |||||||||
Borrowings under credit facilities | 333,000 | 374,000 | |||||||||
Payments under credit facilities | (548,000) | (364,500) | |||||||||
Payments under Shelf Facility Agreements and Private Placement Debt | (125,000) | — | |||||||||
Payments on finance lease and financing obligations | (2,193) | (2,466) | |||||||||
Other, net | 1,195 | 606 | |||||||||
Net cash used in financing activities | (580,400) | (148,140) | |||||||||
Effect of foreign exchange rate changes on cash and cash equivalents | 8 | (549) | |||||||||
Net increase (decrease) in cash and cash equivalents | 6,515 | 3,001 | |||||||||
Cash and cash equivalents—beginning of period | 43,537 | 40,536 | |||||||||
Cash and cash equivalents—end of period | $ | 50,052 | $ | 43,537 | |||||||
Supplemental Disclosure of Cash Flow Information: | |||||||||||
Cash paid for income taxes | $ | 106,962 | $ | 117,038 | |||||||
Cash paid for interest | $ | 22,432 | $ | 16,903 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 8 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 9 |
MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||||||||||||||||||||
Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||||||||||||
Thirteen Weeks Ended September 2, 2023 | |||||||||||||||||||||||||||||
(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 | Share Reclassification Costs | ERC Tax Benefit | Adjusted Total MSC Industrial | |||||||||||||||||||||||||
Net Sales | $ | 1,035,441 | $ | — | $ | — | $ | — | $ | 1,035,441 | |||||||||||||||||||
Cost of Goods Sold | 615,907 | — | — | — | 615,907 | ||||||||||||||||||||||||
Gross Profit | 419,534 | — | — | — | 419,534 | ||||||||||||||||||||||||
Gross Margin | 40.5 | % | — | % | — | % | — | % | 40.5 | % | |||||||||||||||||||
Operating Expenses | 299,264 | — | 10,139 | — | 289,125 | ||||||||||||||||||||||||
Operating Exp as % of Sales | 28.9 | % | — | % | (1.0) | % | — | % | 27.9 | % | |||||||||||||||||||
Restructuring and Other Costs | 2,215 | 2,215 | — | — | — | ||||||||||||||||||||||||
Income from Operations | 118,055 | (2,215) | (10,139) | — | 130,409 | ||||||||||||||||||||||||
Operating Margin | 11.4 | % | 0.2 | % | 1.0 | % | — | % | 12.6 | % | |||||||||||||||||||
Total Other Expense | (2,333) | — | — | 6,566 | (8,899) | ||||||||||||||||||||||||
Income before provision for income taxes | 115,722 | (2,215) | (10,139) | 6,566 | 121,510 | ||||||||||||||||||||||||
Provision for income taxes | 28,281 | (523) | (2,394) | 1,550 | 29,648 | ||||||||||||||||||||||||
Net income | 87,441 | (1,692) | (7,745) | 5,016 | 91,862 | ||||||||||||||||||||||||
Net loss attributable to noncontrolling interest | (158) | — | — | — | (158) | ||||||||||||||||||||||||
Net income attributable to MSC Industrial | $ | 87,599 | $ | (1,692) | $ | (7,745) | $ | 5,016 | $ | 92,020 | |||||||||||||||||||
Net income per common share: | |||||||||||||||||||||||||||||
Diluted | $ | 1.56 | $ | (0.03) | $ | (0.14) | $ | 0.09 | $ | 1.64 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 10 |
MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||||||||||||||||||||||||||
Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||||||||||||||||||
Fiscal Year Ended September 2, 2023 | |||||||||||||||||||||||||||||||||||
(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 | Share Reclassification Costs | ERC Tax Benefit | Adjusted Total MSC Industrial | ||||||||||||||||||||||||||||||
Net Sales | $ | 4,009,282 | $ | — | $ | — | $ | — | $ | — | $ | 4,009,282 | |||||||||||||||||||||||
Cost of Goods Sold | 2,366,317 | — | — | — | — | 2,366,317 | |||||||||||||||||||||||||||||
Gross Profit | 1,642,965 | — | — | — | — | 1,642,965 | |||||||||||||||||||||||||||||
Gross Margin | 41.0 | % | — | % | — | % | — | % | — | % | 41.0 | % | |||||||||||||||||||||||
Operating Expenses | 1,151,295 | — | 398 | 12,388 | — | 1,138,509 | |||||||||||||||||||||||||||||
Operating Exp as % of Sales | 28.7 | % | — | % | — | % | (0.3) | % | — | % | 28.4 | % | |||||||||||||||||||||||
Restructuring and Other Costs | 7,937 | 7,937 | — | — | — | — | |||||||||||||||||||||||||||||
Income from Operations | 483,733 | (7,937) | (398) | (12,388) | — | 504,456 | |||||||||||||||||||||||||||||
Operating Margin | 12.1 | % | 0.2 | % | — | % | 0.3 | % | — | % | 12.6 | % | |||||||||||||||||||||||
Total Other Expense | (27,577) | — | — | — | 6,566 | (34,143) | |||||||||||||||||||||||||||||
Income before provision for income taxes | 456,156 | (7,937) | (398) | (12,388) | 6,566 | 470,313 | |||||||||||||||||||||||||||||
Provision for income taxes | 113,049 | (2,040) | (100) | (3,183) | 1,687 | 116,685 | |||||||||||||||||||||||||||||
Net income | 343,107 | (5,897) | (298) | (9,205) | 4,879 | 353,628 | |||||||||||||||||||||||||||||
Net loss attributable to noncontrolling interest | (126) | — | — | — | — | (126) | |||||||||||||||||||||||||||||
Net income attributable to MSC Industrial | $ | 343,233 | $ | (5,897) | $ | (298) | $ | (9,205) | $ | 4,879 | $ | 353,754 | |||||||||||||||||||||||
Net income per common share: | |||||||||||||||||||||||||||||||||||
Diluted | $ | 6.11 | $ | (0.10) | $ | (0.01) | $ | (0.16) | $ | 0.09 | $ | 6.29 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 11 |
MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||||||||||||||||||||
Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||||||||||||
Fourteen Weeks Ended September 3, 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 | Gain on Sale of Property | Acquisition-related Costs | Adjusted Total MSC Industrial | |||||||||||||||||||||||||
Net Sales | $ | 1,022,245 | $ | — | $ | — | $ | — | $ | 1,022,245 | |||||||||||||||||||
Cost of Goods Sold | 594,017 | — | — | — | 594,017 | ||||||||||||||||||||||||
Gross Profit | 428,228 | — | — | — | 428,228 | ||||||||||||||||||||||||
Gross Margin | 41.9 | % | — | % | — | % | — | % | 41.9 | % | |||||||||||||||||||
Operating Expenses | 290,262 | — | — | 665 | 289,597 | ||||||||||||||||||||||||
Operating Exp as % of Sales | 28.4 | % | — | % | — | % | 0.1 | % | 28.3 | % | |||||||||||||||||||
Restructuring and Other Costs | 4,121 | 4,121 | — | — | — | ||||||||||||||||||||||||
Gain on Sale of Property | (10,132) | — | (10,132) | — | — | ||||||||||||||||||||||||
Income from Operations | 143,977 | (4,121) | 10,132 | (665) | 138,631 | ||||||||||||||||||||||||
Operating Margin | 14.1 | % | -0.4 | % | 1.0 | % | -0.1 | % | 13.6 | % | |||||||||||||||||||
Total Other Expense | (6,252) | — | — | — | (6,252) | ||||||||||||||||||||||||
Income before provision for income taxes | 137,725 | (4,121) | 10,132 | (665) | 132,379 | ||||||||||||||||||||||||
Provision for income taxes | 33,371 | (1,080) | 2,655 | (174) | 31,970 | ||||||||||||||||||||||||
Net income | 104,354 | (3,041) | 7,477 | (491) | 100,409 | ||||||||||||||||||||||||
Net income attributable to noncontrolling interest | 223 | — | — | — | 223 | ||||||||||||||||||||||||
Net income attributable to MSC Industrial | $ | 104,131 | $ | (3,041) | $ | 7,477 | $ | (491) | $ | 100,186 | |||||||||||||||||||
Net income per common share: | |||||||||||||||||||||||||||||
Diluted | $ | 1.86 | $ | (0.06) | $ | 0.14 | $ | (0.01) | $ | 1.79 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 12 |
MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||||||||||||||||||||
Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||||||||||||
Fiscal Year Ended September 3, 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 | Gain on Sale of Property | Acquisition-related Costs | Adjusted Total MSC Industrial | |||||||||||||||||||||||||
Net Sales | $ | 3,691,893 | $ | — | $ | — | $ | — | $ | 3,691,893 | |||||||||||||||||||
Cost of Goods Sold | 2,133,645 | — | — | — | 2,133,645 | ||||||||||||||||||||||||
Gross Profit | 1,558,248 | — | — | — | 1,558,248 | ||||||||||||||||||||||||
Gross Margin | 42.2 | % | — | % | — | % | — | % | 42.2 | % | |||||||||||||||||||
Operating Expenses | 1,083,862 | — | — | 876 | 1,082,986 | ||||||||||||||||||||||||
Operating Exp as % of Sales | 29.4 | % | — | % | — | % | 0.0 | % | 29.3 | % | |||||||||||||||||||
Restructuring and Other Costs | 15,805 | 15,805 | — | — | — | ||||||||||||||||||||||||
Gain on Sale of Property | (10,132) | — | (10,132) | — | — | ||||||||||||||||||||||||
Income from Operations | 468,713 | (15,805) | 10,132 | (876) | 475,262 | ||||||||||||||||||||||||
Operating Margin | 12.7 | % | -0.4 | % | 0.3 | % | 0.0 | % | 12.9 | % | |||||||||||||||||||
Total Other Expense | (17,581) | — | — | — | (17,581) | ||||||||||||||||||||||||
Income before provision for income taxes | 451,132 | (15,805) | 10,132 | (876) | 457,681 | ||||||||||||||||||||||||
Provision for income taxes | 110,650 | (4,016) | 2,574 | (223) | 112,315 | ||||||||||||||||||||||||
Net income | 340,482 | (11,789) | 7,558 | (653) | 345,366 | ||||||||||||||||||||||||
Net income attributable to noncontrolling interest | 696 | — | — | — | 696 | ||||||||||||||||||||||||
Net income attributable to MSC Industrial | $ | 339,786 | $ | (11,789) | $ | 7,558 | $ | (653) | $ | 344,670 | |||||||||||||||||||
Net income per common share: | |||||||||||||||||||||||||||||
Diluted | $ | 6.06 | $ | (0.21) | $ | 0.14 | $ | (0.01) | $ | 6.15 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2023 FOURTH QUARTER AND FULL YEAR RESULTS | 13 |
MSC INDUSTRIAL DIRECT CO., INC. | ||||||||||||||
Reconciliation of GAAP and Non-GAAP Financial Information | ||||||||||||||
Fiscal Years Ended September 2, 2023 and September 3, 2022 | ||||||||||||||
(In thousands, except percentages) | ||||||||||||||
Fiscal Year Ended | Fiscal Year Ended | |||||||||||||
September 2, 2023 | September 3, 2022 | |||||||||||||
(a) Net income attributable to MSC Industrial (twelve-month trailing) | $ | 343,233 | $ | 339,786 | ||||||||||
NOPAT | ||||||||||||||
Income from Operations (twelve-month trailing) | 483,733 | 468,713 | ||||||||||||
Effective tax rate | 24.8 | % | 24.5 | % | ||||||||||
(b) Non-GAAP NOPAT | 363,850 | 353,751 | ||||||||||||
(c) Adjusted Non-GAAP NOPAT | 379,531 | 1 |
358,664 | 2 |
||||||||||
Invested Capital | ||||||||||||||
Total MSC Industrial shareholders' equity | $ | 1,479,164 | $ | 1,350,434 | ||||||||||
Current portion of debt including obligations under finance leases | 229,935 | 325,680 | ||||||||||||
Long-term debt including obligations under finance leases | 224,391 | 468,912 | ||||||||||||
Total Debt | 454,326 | 794,592 | ||||||||||||
Cash and cash equivalents | $ | 50,052 | $ | 43,537 | ||||||||||
Net debt | 404,274 | 751,055 | ||||||||||||
Invested capital | 1,883,438 | 2,101,489 | ||||||||||||
(d) Average invested capital (thirteen-month trailing average) | 1,951,818 | 1,999,142 | ||||||||||||
(e) Adjusted average invested capital (thirteen-month trailing average) | 1,953,516 | 1 |
1,999,810 | 2 |
||||||||||
(a)/(d) Net income to Average invested capital | 17.6 | % | 17.0 | % | ||||||||||
(b)/(d) Non-GAAP ROIC | 18.6 | % | 17.7 | % | ||||||||||
(c)/(e) Adjusted Non-GAAP ROIC | 19.4 | % | 17.9 | % | ||||||||||
1 Adjusted Non-GAAP NOPAT and invested capital excludes $7.9 million of restructuring and other costs, $0.4 million of acquisition-related charges and $12.4 million of share reclassification costs, net of an associated tax benefit of $5.3 million. |
||||||||||||||
2 Adjusted Non-GAAP NOPAT and invested capital excludes $15.8 million of restructuring and other costs, $10.1 million gain on sale of property and $0.9 million of acquisition-related charges, net of an associated tax benefit of $1.7 million. |