株探米国株
英語
エドガーで原本を確認する
0001003078FALSE00010030782024-07-022024-07-02



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________________________
FORM 8-K
___________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 2, 2024
___________________________________
MSC INDUSTRIAL DIRECT CO., INC.
(Exact name of registrant as specified in its charter)
___________________________________

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)
Registrant’s telephone number, including area code: (516) 812-2000

Not Applicable
(Former name or former address, if changed since last report)
___________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

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
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company    ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐





Item 2.02. Results of Operations and Financial Condition
On July 2, 2024, MSC Industrial Direct Co., Inc. issued a press release announcing financial results for its fiscal 2024 third quarter ended June 1, 2024. A copy of the press release is furnished with this report as Exhibit 99.1.
The information in this Current Report on Form 8-K, including Exhibit 99.1 attached hereto, is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, nor shall it be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in any such filing.

Item 9.01. Financial Statements and Exhibits
(d) Exhibits:

104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
2



SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


MSC INDUSTRIAL DIRECT CO., INC.
Date: July 2, 2024
By:
/s/ KRISTEN ACTIS-GRANDE
Name:
Kristen Actis-Grande
Title:
Executive Vice President and Chief Financial Officer
3
EX-99.1 2 pressreleaseq3722024.htm EX-99.1 Document
Exhibit 99.1
imagea.jpg
NEWS


MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS

FISCAL 2024 Q3 HIGHLIGHTS

•Net sales of $979.4 million decreased 7.1% YoY and includes a roughly 300 basis point headwind from non-repeating Public Sector orders in the prior year
•Operating income of $106.8 million, or $111.5 million adjusted to exclude restructuring and other costs1
•Operating margin of 10.9%, or 11.4% excluding the adjustments described above1
•Diluted EPS of $1.27 vs. $1.69 in the prior fiscal year quarter
•Adjusted diluted EPS of $1.33 vs. $1.74 in the prior fiscal year quarter1

MELVILLE, NY and DAVIDSON, NC, JULY 2, 2024 - 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 2024 third quarter ended June 1, 2024.

Financial Highlights 2
FY24 Q3 FY23 Q3 Change FY24 YTD FY23 YTD Change
Net Sales $ 979.4  $ 1,054.5  (7.1) % $ 2,868.7  $ 2,973.8  (3.5) %
Income from Operations $ 106.8  $ 135.4  (21.1) % $ 299.5  $ 365.7  (18.1) %
Operating Margin 10.9  % 12.8  % 10.4  % 12.3  %
Net Income Attributable to MSC $ 71.7  $ 95.2  (24.7) % $ 202.9  $ 255.6  (20.6) %
Diluted EPS $ 1.27 
3
$ 1.69 
4
(24.9) % $ 3.59 
3
$ 4.56 
4
(21.3) %
 
Adjusted Financial Highlights 2
FY24 Q3 FY23 Q3 Change FY24 YTD FY23 YTD Change
Net Sales $ 979.4  $ 1,054.5  (7.1) % $ 2,868.7  $ 2,973.8  (3.5) %
Adjusted Income from Operations 1
$ 111.5  $ 138.6  (19.6) % $ 313.0  $ 374.0  (16.3) %
Adjusted Operating Margin 1
11.4  % 13.1  % 10.9  % 12.6  %
Adjusted Net Income Attributable to MSC 1
$ 75.2  $ 97.5  (22.9) % $ 213.2  $ 261.9  (18.6) %
Adjusted Diluted EPS 1
$ 1.33 
3
$ 1.74 
4
(23.6) % $ 3.77 
3
$ 4.67 
4
(19.3) %

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 56.4 million and 56.5 million weighted-average diluted shares outstanding for FY24 Q3 and FY24 YTD, respectively.
4 Based on 56.2 million and 56.1 million weighted-average diluted shares outstanding for FY23 Q3 and FY23 YTD, respectively.

Erik Gershwind, President and Chief Executive Officer, said, “As announced on June 13th, we began the second half of our fiscal year with unexpected gross margin pressure and a slower than expected recovery in average daily sales, particularly within our Core customer base. As a result, our third quarter performance was below expectations and led to a revised full year outlook. We responded with swift corrective actions to improve gross margin trending and accelerate progress on the rollout of our web enhancements.”

Kristen Actis-Grande, Executive Vice President and Chief Financial Officer, added, “Average daily sales declined 7.1% in the fiscal third quarter driven by non-repeating Public Sector orders in the prior year and softness in manufacturing verticals where we have heavy exposure. While we are encouraged by continued strong cash flow generation, these results nonetheless fell below our expectations. We are laser focused on realizing the expected benefits of our organic growth investments to drive progress towards our long-term targets.”

Gershwind concluded, “Looking forward, as our corrective actions take hold, we will remain steadfast in our approach to unlocking the value creation potential of MSC. We are doing this by leaning into the core pillars of our Mission Critical initiatives — Maintaining Momentum, Reenergizing the Core Customer, and Optimizing Cost to Serve. While results to date in fiscal 2024 are not up to our standards, we are confident we have the talent and strategy in place to achieve our long-term goals and create meaningful value for all stakeholders.”




MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
2
            

Fiscal 2024 Full Year Financial Outlook
Current Prior
ADS Growth (YoY) (4.7)% - (4.3)% 0% - 5%
Adjusted Operating Margin1
10.5% - 10.7% 12.0% - 12.8%
Depreciation and Amortization Expense ~$80M ~$85M
Interest and Other Expense ~$45M $40M - $50M
Operating Cash Flow Conversion2
>125% >125%
Tax Rate 24.0% - 24.5% 24.0% - 24.5%

(1) Guidance provided is a non-GAAP figure presented on an adjusted basis. For further details see the Non-GAAP financial measures information presented in the schedules accompanying this press release.
(2) The Company defines Operating Cash Flow Conversion as Net cash provided by operating activities as a percentage of Net income. The Company’s management uses Operating Cash Flow Conversion to evaluate the Company’s operating performance, in particular how efficiently the Company turns its sales and profits into cash, and to assess the efficiency of the Company’s use of working capital. The Company believes Operating Cash Flow Conversion is useful to investors for the foregoing reasons and as a measure of the rate at which the Company converts its net income reported in accordance with GAAP to cash inflows, which helps investors assess whether the Company is generating sufficient cash flow to provide an adequate return.


Conference Call Information
MSC will host a conference call today at 8:30 a.m. EDT to review the Company’s fiscal 2024 third quarter results. The call, accompanying slides, and other operational statistics may be accessed at: https://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 16, 2024. The Company’s reporting date for its fiscal 2024 fourth quarter and full year results is scheduled for October 24, 2024.

Contact Information
Investors: Media:
Ryan Mills, CFA
Zivanai Mutize
Head of Investor Relations Head of Corporate Communications
rmills@mscdirect.com zivanai.mutize@mscdirect.com

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 2.4 million products, inventory management and other supply chain solutions, and deep expertise from more than 80 years of working with customers across industries. Our experienced team of more than 7,000 associates works 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 present or historical fact, that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, including statements about 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, 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.


MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
3
            

These risks and uncertainties include, but are not limited to, the following: general economic conditions in the markets in which we operate; changing customer and product mixes; volatility in commodity and energy prices, the impact of prolonged periods of low, high or rapid inflation, and fluctuations in interest rates; competition, including the adoption by competitors of aggressive pricing strategies or 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; our ability to realize the expected cost savings and benefits from our restructuring activities and structural cost reductions; the retention of key management personnel; the credit risk of our customers; the risk of customer cancellation or rescheduling of orders; difficulties in calibrating customer demand for our 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 disruptions, including those due to extreme weather conditions, 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; our ability to attract, train and retain qualified sales and customer service personnel and metalworking and specialty sales specialists; the risk of loss of key suppliers or contractors or key brands or supply chain disruptions; 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 we deem attractive; the failure to comply with applicable environmental, health and safety laws and regulations and other laws and regulations applicable to our business; the outcome of government or regulatory proceedings; goodwill and other indefinite-lived intangible assets recorded as a result of our acquisitions could become impaired; our common stock price may be volatile due to factors outside of our control; the significant influence that our principal shareholders will continue to have over our decisions; and our ability to realize the desired benefits from the share reclassification. 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.


























































MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
4
            

MSC INDUSTRIAL DIRECT CO., INC.
Condensed Consolidated Balance Sheets
(In thousands)
June 1,
2024
September 2,
2023
ASSETS (Unaudited)
Current Assets:
     Cash and cash equivalents $ 25,928  $ 50,052 
     Accounts receivable, net of allowance for credit losses 419,810  435,421 
     Inventories 665,638  726,521 
     Prepaid expenses and other current assets 101,472  105,519 
          Total current assets 1,212,848  1,317,513 
Property, plant and equipment, net 344,787  319,660 
Goodwill 721,932  718,174 
Identifiable intangibles, net 102,854  110,641 
Operating lease assets 60,878  65,909 
Other assets 24,495  12,237 
          Total assets $ 2,467,794  $ 2,544,134 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities:
Current portion of debt including obligations under finance leases $ 206,335  $ 229,935 
Current portion of operating lease liabilities 22,235  21,168 
Accounts payable 205,644  226,299 
Accrued expenses and other current liabilities 149,298  172,034 
Total current liabilities 583,512  649,436 
Long-term debt including obligations under finance leases 299,812  224,391 
Noncurrent operating lease liabilities 39,532  45,924 
Deferred income taxes and tax uncertainties 130,729  131,801 
Total liabilities 1,053,585  1,051,552 
Commitments and Contingencies
Shareholders’ Equity:
     Preferred Stock —  — 
     Class A Common Stock 57  48 
     Class B Common Stock — 
     Additional paid-in capital 1,063,738  849,502 
     Retained earnings 470,085  755,007 
     Accumulated other comprehensive loss (17,553) (17,725)
     Class A treasury stock, at cost (114,711) (107,677)
          Total MSC Industrial shareholders’ equity 1,401,616  1,479,164 
     Noncontrolling interest 12,593  13,418 
          Total shareholders’ equity 1,414,209  1,492,582 
          Total liabilities and shareholders’ equity $ 2,467,794  $ 2,544,134 



MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
5
            

MSC INDUSTRIAL DIRECT CO., INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data)
(Unaudited)

Thirteen Weeks Ended Thirty-Nine Weeks Ended
June 1,
2024
June 3,
2023
June 1,
2024
June 3,
2023
Net sales $ 979,350  $ 1,054,464  $ 2,868,667  $ 2,973,841 
Cost of goods sold 578,903  625,527  1,686,492  1,750,410 
  Gross profit 400,447  428,937  1,182,175  1,223,431 
Operating expenses 288,991  291,706  870,859  852,031 
Restructuring and other costs 4,690  1,845  11,787  5,722 
  Income from operations 106,766  135,386  299,529  365,678 
Other income (expense):
  Interest expense (6,884) (5,038) (19,155) (17,913)
  Interest income 134  513  302  764 
  Other expense, net (4,680) (4,456) (14,067) (8,095)
Total other expense (11,430) (8,981) (32,920) (25,244)
  Income before provision for income taxes 95,336  126,405  266,609  340,434 
Provision for income taxes 24,024  31,266  64,604  84,768 
  Net income 71,312  95,139  202,005  255,666 
Less: Net (loss) income attributable to noncontrolling interest (393) (41) (897) 32 
  Net income attributable to MSC Industrial $ 71,705  $ 95,180  $ 202,902  $ 255,634 
Per share data attributable to MSC Industrial:
     Net income per common share:
  Basic $ 1.28  $ 1.70  $ 3.60  $ 4.57 
  Diluted $ 1.27  $ 1.69  $ 3.59  $ 4.56 
     Weighted-average shares used in computing
    net income per common share:
  Basic 56,214 55,963 56,323 55,911
  Diluted 56,351 56,156 56,514 56,121






















MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
6
            

MSC INDUSTRIAL DIRECT CO., INC.
Condensed Consolidated Statements of Comprehensive Income
(In thousands)
(Unaudited)

Thirteen Weeks Ended Thirty-Nine Weeks Ended
June 1,
2024
June 3,
2023
June 1,
2024
June 3,
2023
Net income, as reported $ 71,312  $ 95,139  $ 202,005  $ 255,666 
Other comprehensive income, net of tax:
     Foreign currency translation adjustments (217) 2,474  244  6,293 
Comprehensive income 71,095  97,613  202,249  261,959 
Comprehensive income attributable to noncontrolling interest:
     Net loss (income) 393  41  897  (32)
     Foreign currency translation adjustments (270) (72) (1,405)
Comprehensive income attributable to MSC Industrial $ 71,492  $ 97,384  $ 203,074  $ 260,522 



















































MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
7
            

MSC INDUSTRIAL DIRECT CO., INC.
Condensed Consolidated Statements of Cash Flows
(In thousands)(Unaudited)
Thirty-Nine Weeks Ended
June 1,
2024
June 3,
2023
Cash Flows from Operating Activities:
Net income $ 202,005  $ 255,666 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 60,288  56,122 
Amortization of cloud computing arrangements 1,437  784 
Non-cash operating lease cost 16,679  14,831 
Stock-based compensation 13,347  14,624 
Loss on disposal of property, plant and equipment 363  481 
Non-cash changes in fair value of estimated contingent consideration 661  — 
Provision for credit losses 5,180  6,826 
Expenditures for cloud computing arrangements (17,161) (1,146)
Deferred income taxes and tax uncertainties (1,072) (915)
Changes in operating assets and liabilities:
Accounts receivable 12,586  247,557 
Inventories 64,251  (6,255)
Prepaid expenses and other current assets 4,488  5,917 
Operating lease liabilities (16,974) (14,845)
Other assets 3,272  (211)
Accounts payable and accrued liabilities (45,917) (12,359)
Total adjustments 101,428  311,411 
Net cash provided by operating activities 303,433  567,077 
Cash Flows from Investing Activities:
Expenditures for property, plant and equipment (73,354) (64,113)
Cash used in acquisitions, net of cash acquired (9,859) (20,182)
Net cash used in investing activities (83,213) (84,295)
Cash Flows from Financing Activities:
Repurchases of Class A Common Stock (167,166) (31,072)
Payments of regular cash dividends (140,695) (132,484)
Proceeds from sale of Class A Common Stock in connection with Associate Stock Purchase Plan 3,465  3,449 
Proceeds from exercise of Class A Common Stock options 8,833  22,635 
Borrowings under credit facilities 359,000  208,000 
Payments under credit facilities (309,000) (488,000)
Borrowings under financing obligations 3,850  1,061 
Payments under Shelf Facility Agreements and Private Placement Debt (50,000) (50,000)
Proceeds from other long-term debt 50,000  — 
Other, net (2,762) (1,676)
Net cash used in financing activities (244,475) (468,087)
Effect of foreign exchange rate changes on cash and cash equivalents 131  196 
Net (decrease) increase in cash and cash equivalents (24,124) 14,891 
Cash and cash equivalents—beginning of period 50,052  43,537 
Cash and cash equivalents—end of period $ 25,928  $ 58,428 
Supplemental Disclosure of Cash Flow Information:
Cash paid for income taxes $ 66,071  $ 85,525 
Cash paid for interest $ 18,235  $ 16,970 






MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
8
            

Non-GAAP Financial Measures

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 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 restructuring and other costs, acquisition-related costs, share reclassification 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 measure and should only be used to evaluate MSC’s results of operations in conjunction with the corresponding GAAP financial measure.

This press release also includes certain forward-looking information that is not presented in accordance with GAAP. The Company believes that a quantitative reconciliation of such forward-looking information to the most directly comparable financial measure calculated and presented in accordance with GAAP cannot be made available without unreasonable efforts because a reconciliation of these non-GAAP financial measures would require the Company to predict the timing and likelihood of potential future events such as restructurings, M&A activity and other infrequent or unusual gains and losses. Neither the timing or likelihood of these events, nor their probable significance, can be quantified with a reasonable degree of accuracy. Accordingly, a reconciliation of such forward-looking information to the most directly comparable GAAP financial measure is not provided.

•Results Excluding Restructuring and Other Costs, Acquisition-Related Costs and Share Reclassification Costs

In calculating non-GAAP financial measures, we exclude restructuring and other costs, acquisition-related costs and share reclassification 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 comparing 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.









MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
9
            

MSC INDUSTRIAL DIRECT CO., INC.
Reconciliation of GAAP and Non-GAAP Financial Information
Thirteen Weeks Ended June 1, 2024
(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 Adjusted Total MSC Industrial
Net Sales $ 979,350  $ —  $ 979,350 
Cost of Goods Sold 578,903  —  578,903 
Gross Profit 400,447  —  400,447 
Gross Margin 40.9  % —  % 40.9  %
Operating Expenses 288,991  —  288,991 
Operating Exp as % of Sales 29.5  % —  % 29.5  %
Restructuring and Other Costs 4,690  4,690  — 
Income from Operations 106,766  (4,690) 111,456 
Operating Margin 10.9  % 0.5  % 11.4  %
Total Other Expense (11,430) —  (11,430)
Income before provision for income taxes 95,336  (4,690) 100,026 
Provision for income taxes 24,024  (1,183) 25,207 
Net income 71,312  (3,507) 74,819 
Net loss attributable to noncontrolling interest (393) —  (393)
Net income attributable to MSC Industrial $ 71,705  $ (3,507) $ 75,212 
Net income per common share:
     Diluted $ 1.27  $ (0.06) $ 1.33 

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






MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
10
            

MSC INDUSTRIAL DIRECT CO., INC.
Reconciliation of GAAP and Non-GAAP Financial Information
Thirty-Nine Weeks Ended June 1, 2024
(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 Adjusted Total MSC Industrial
Net Sales $ 2,868,667  $ —  $ —  $ —  $ 2,868,667 
Cost of Goods Sold 1,686,492  —  —  —  1,686,492 
Gross Profit 1,182,175  —  —  —  1,182,175 
Gross Margin 41.2  % —  % —  % —  % 41.2  %
Operating Expenses 870,859  —  465  1,187  869,207 
Operating Exp as % of Sales 30.4  % —  % 0.0  % 0.0  % 30.3  %
Restructuring and Other Costs 11,787  11,787  —  —  — 
Income from Operations 299,529  (11,787) (465) (1,187) 312,968 
Operating Margin 10.4  % 0.4  % 0.0  % 0.0  % 10.9  %
Total Other Expense (32,920) —  —  —  (32,920)
Income before provision for income taxes 266,609  (11,787) (465) (1,187) 280,048 
Provision for income taxes 64,604  (2,767) (113) (288) 67,772 
Net income 202,005  (9,020) (352) (899) 212,276 
Net loss attributable to noncontrolling interest (897) —  —  —  (897)
Net income attributable to MSC Industrial $ 202,902  $ (9,020) $ (352) $ (899) $ 213,173 
Net income per common share:
     Diluted $ 3.59  $ (0.16) $ (0.01) $ (0.02) $ 3.77 

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











MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
11
            

MSC INDUSTRIAL DIRECT CO., INC.
Reconciliation of GAAP and Non-GAAP Financial Information
Thirteen Weeks Ended June 3, 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 Adjusted Total MSC Industrial
Net Sales $ 1,054,464  $ —  $ —  $ 1,054,464 
Cost of Goods Sold 625,527  —  —  625,527 
Gross Profit 428,937  —  —  428,937 
Gross Margin 40.7  % —  % —  % 40.7  %
Operating Expenses 291,706  —  1,373  290,333 
Operating Exp as % of Sales 27.7  % —  % (0.1) % 27.5  %
Restructuring and Other Costs 1,845  1,845  —  — 
Income from Operations 135,386  (1,845) (1,373) 138,604 
Operating Margin 12.8  % 0.2  % 0.1  % 13.1  %
Total Other Expense (8,981) —  —  (8,981)
Income before provision for income taxes 126,405  (1,845) (1,373) 129,623 
Provision for income taxes 31,266  (505) (376) 32,147 
     Net income 95,139  (1,340) (997) 97,476 
     Net income attributable to noncontrolling interest (41) —  —  (41)
     Net income attributable to MSC Industrial $ 95,180  $ (1,340) $ (997) $ 97,517 
Net income per common share:
     Diluted $ 1.69  $ (0.02) $ (0.02) $ 1.74 

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




MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 THIRD QUARTER RESULTS
12
            

MSC INDUSTRIAL DIRECT CO., INC.
Reconciliation of GAAP and Non-GAAP Financial Information
Thirty-Nine Weeks Ended June 3, 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 Adjusted Total MSC Industrial
Net Sales $ 2,973,841  $ —  $ —  $ —  $ 2,973,841 
Cost of Goods Sold 1,750,410  —  —  —  1,750,410 
Gross Profit 1,223,431  —  —  —  1,223,431 
Gross Margin 41.1  % —  % —  % —  % 41.1  %
Operating Expenses 852,031  —  398  2,249  849,384 
Operating Exp as % of Sales 28.7  % —  % 0.0  % 0.1  % 28.6  %
Restructuring and Other Costs 5,722  5,722  —  —  — 
Income from Operations 365,678  (5,722) (398) (2,249) 374,047 
Operating Margin 12.3  % 0.2  % 0.0  % 0.1  % 12.6  %
Total Other Expense (25,244) —  —  —  (25,244)
Income before provision for income taxes 340,434  (5,722) (398) (2,249) 348,803 
Provision for income taxes 84,768  (1,424) (100) (560) 86,852 
     Net income 255,666  (4,298) (298) (1,689) 261,951 
     Net income attributable to noncontrolling interest 32  —  —  —  32 
     Net income attributable to MSC Industrial $ 255,634  $ (4,298) $ (298) $ (1,689) $ 261,919 
Net income per common share:
     Diluted $ 4.56  $ (0.08) $ (0.01) $ (0.03) $ 4.67 

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