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 24, 2024 | By: |
/s/ KRISTEN ACTIS-GRANDE | ||||||||
Name: |
Kristen Actis-Grande | ||||||||||
Title: |
Executive Vice President and Chief Financial Officer |
Exhibit 99.1 | ||||||||
![]() |
NEWS |
Financial Highlights2 |
FY24 Q4 | FY23 Q4 | Change | FY24 | FY23 | Change | ||||||||||||||||||||||||||||||||
Net Sales | $ | 952.3 | $ | 1,035.4 | (8.0) | % | $ | 3,821.0 | $ | 4,009.3 | (4.7) | % | ||||||||||||||||||||||||||
Income from Operations | $ | 90.9 | $ | 118.1 | (23.0) | % | $ | 390.4 | $ | 483.7 | (19.3) | % | ||||||||||||||||||||||||||
Operating Margin | 9.5 | % | 11.4 | % | 10.2 | % | 12.1 | % | ||||||||||||||||||||||||||||||
Net Income Attributable to MSC | $ | 55.7 | $ | 87.6 | (36.4) | % | $ | 258.6 | $ | 343.2 | (24.7) | % | ||||||||||||||||||||||||||
Diluted EPS | $ | 0.99 | 3 | $ | 1.56 | 4 | (36.5) | % | $ | 4.58 | 3 | $ | 6.11 | 4 | (25.0) | % | ||||||||||||||||||||||
Adjusted Financial Highlights2 |
FY24 Q4 | FY23 Q4 | Change | FY24 | FY23 | Change | ||||||||||||||||||||||||||||||||
Net Sales | $ | 952.3 | $ | 1,035.4 | (8.0) | % | $ | 3,821.0 | $ | 4,009.3 | (4.7) | % | ||||||||||||||||||||||||||
Adjusted Income from Operations 1 |
$ | 94.2 | $ | 130.4 | (27.8) | % | $ | 407.2 | $ | 504.5 | (19.3) | % | ||||||||||||||||||||||||||
Adjusted Operating Margin 1 |
9.9 | % | 12.6 | % | 10.7 | % | 12.6 | % | ||||||||||||||||||||||||||||||
Adjusted Net Income Attributable to MSC 1 |
$ | 58.1 | $ | 92.0 | (36.8) | % | $ | 271.3 | $ | 353.8 | (23.3) | % | ||||||||||||||||||||||||||
Adjusted Diluted EPS 1 |
$ | 1.03 | 3 | $ | 1.64 | 4 | (37.2) | % | $ | 4.81 | 3 | $ | 6.29 | 4 | (23.5) | % |
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 the schedules accompanying this press release. | ||||||||||||||
2 In millions except percentages and per share data or as otherwise noted. | ||||||||||||||
3 Based on 56.2 million and 56.4 million weighted-average diluted shares outstanding for FY24 Q4 and FY24, respectively. | ||||||||||||||
4 Based on 56.3 million and 56.2 million weighted-average diluted shares outstanding for FY23 Q4 and FY23, respectively. |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 2 |
First Quarter Fiscal 2025 Financial Outlook | |||||
ADS Growth (YoY) | (5.5)% - (4.5)% | ||||
Adjusted Operating Margin1 |
7.0% - 7.5% |
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 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 3 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 4 |
August 31, 2024 | September 2, 2023 | ||||||||||
ASSETS | |||||||||||
Current Assets: | |||||||||||
Cash and cash equivalents | $ | 29,588 | $ | 50,052 | |||||||
Accounts receivable, net of allowance for credit losses | 412,122 | 435,421 | |||||||||
Inventories | 643,904 | 726,521 | |||||||||
Prepaid expenses and other current assets | 102,475 | 105,519 | |||||||||
Total current assets | 1,188,089 | 1,317,513 | |||||||||
Property, plant and equipment, net | 360,255 | 319,660 | |||||||||
Goodwill | 723,894 | 718,174 | |||||||||
Identifiable intangibles, net | 101,147 | 110,641 | |||||||||
Operating lease assets | 58,649 | 65,909 | |||||||||
Other assets | 30,279 | 12,237 | |||||||||
Total assets | $ | 2,462,313 | $ | 2,544,134 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Current Liabilities: | |||||||||||
Current portion of debt including obligations under finance leases | $ | 229,911 | $ | 229,935 | |||||||
Current portion of operating lease liabilities | 21,941 | 21,168 | |||||||||
Accounts payable | 205,933 | 226,299 | |||||||||
Accrued expenses and other current liabilities | 147,642 | 172,034 | |||||||||
Total current liabilities | 605,427 | 649,436 | |||||||||
Long-term debt including obligations under finance leases | 278,853 | 224,391 | |||||||||
Noncurrent operating lease liabilities | 37,468 | 45,924 | |||||||||
Deferred income taxes and tax uncertainties | 139,283 | 131,801 | |||||||||
Total liabilities | $ | 1,061,031 | $ | 1,051,552 | |||||||
Commitments and Contingencies | |||||||||||
Shareholders’ Equity: | |||||||||||
MSC Industrial Shareholders’ Equity: | |||||||||||
Preferred Stock | — | — | |||||||||
Class A Common Stock | 57 | 48 | |||||||||
Class B Common Stock | — | 9 | |||||||||
Additional paid-in capital | 1,070,269 | 849,502 | |||||||||
Retained earnings | 456,850 | 755,007 | |||||||||
Accumulated other comprehensive loss | (21,144) | (17,725) | |||||||||
Class A treasury stock, at cost | (114,235) | (107,677) | |||||||||
Total MSC shareholders’ equity | 1,391,797 | 1,479,164 | |||||||||
Noncontrolling interest | 9,485 | 13,418 | |||||||||
Total shareholders’ equity | 1,401,282 | 1,492,582 | |||||||||
Total liabilities and shareholders’ equity | $ | 2,462,313 | $ | 2,544,134 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 5 |
(Unaudited) | |||||||||||||||||||||||
Fiscal Quarters Ended | Fiscal Years Ended | ||||||||||||||||||||||
August 31, 2024 | September 2, 2023 | August 31, 2024 | September 2, 2023 | ||||||||||||||||||||
Net sales | $ | 952,284 | $ | 1,035,441 | $ | 3,820,951 | $ | 4,009,282 | |||||||||||||||
Cost of goods sold | 561,676 | 615,907 | 2,248,168 | 2,366,317 | |||||||||||||||||||
Gross profit | 390,608 | 419,534 | 1,572,783 | 1,642,965 | |||||||||||||||||||
Operating expenses | 297,011 | 299,264 | 1,167,870 | 1,151,295 | |||||||||||||||||||
Restructuring and other costs | 2,739 | 2,215 | 14,526 | 7,937 | |||||||||||||||||||
Income from operations | 90,858 | 118,055 | 390,387 | 483,733 | |||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||
Interest expense | (6,615) | (4,630) | (25,770) | (22,543) | |||||||||||||||||||
Interest income | 110 | 270 | 412 | 1,034 | |||||||||||||||||||
Other income (expense), net | (8,213) | 2,027 | (22,280) | (6,068) | |||||||||||||||||||
Total other expense | (14,718) | (2,333) | (47,638) | (27,577) | |||||||||||||||||||
Income before provision for income taxes | 76,140 | 115,722 | 342,749 | 456,156 | |||||||||||||||||||
Provision for income taxes | 22,188 | 28,281 | 86,792 | 113,049 | |||||||||||||||||||
Net income | 53,952 | 87,441 | 255,957 | 343,107 | |||||||||||||||||||
Less: Net (loss) income attributable to noncontrolling interest | (1,740) | (158) | (2,637) | (126) | |||||||||||||||||||
Net income attributable to MSC Industrial | $ | 55,692 | $ | 87,599 | $ | 258,594 | $ | 343,233 | |||||||||||||||
Per share data attributable to MSC Industrial: | |||||||||||||||||||||||
Net income per common share: | |||||||||||||||||||||||
Basic | $ | 0.99 | $ | 1.57 | $ | 4.60 | $ | 6.14 | |||||||||||||||
Diluted | $ | 0.99 | $ | 1.56 | $ | 4.58 | $ | 6.11 | |||||||||||||||
Weighted average shares used in computing net income per common share: |
|||||||||||||||||||||||
Basic | 56,061 | 55,939 | 56,257 | 55,918 | |||||||||||||||||||
Diluted | 56,223 | 56,269 | 56,441 | 56,210 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 6 |
Fiscal Years Ended | |||||||||||
August 31, 2024 |
September 2, 2023 |
||||||||||
Net income, as reported | $ | 255,957 | $ | 343,107 | |||||||
Other comprehensive income, net of tax: | |||||||||||
Foreign currency translation adjustments | (4,715) | 7,091 | |||||||||
Comprehensive income | 251,242 | 350,198 | |||||||||
Comprehensive income attributable to noncontrolling interest: | |||||||||||
Net loss | 2,637 | 126 | |||||||||
Foreign currency translation adjustments | 1,296 | (1,695) | |||||||||
Comprehensive income attributable to MSC Industrial | $ | 255,175 | $ | 348,629 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 7 |
Fiscal Years Ended | |||||||||||
August 31, 2024 | September 2, 2023 | ||||||||||
Cash Flows from Operating Activities: | |||||||||||
Net income | $ | 255,957 | $ | 343,107 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 80,886 | 75,129 | |||||||||
Amortization of cloud computing arrangements | 1,988 | 1,192 | |||||||||
Non-cash operating lease cost | 22,973 | 20,966 | |||||||||
Stock-based compensation | 18,848 | 18,639 | |||||||||
Loss on disposal of property, plant and equipment | 687 | 557 | |||||||||
Non-cash changes in fair value of estimated contingent consideration | 906 | 104 | |||||||||
Provision for credit losses | 7,355 | 10,275 | |||||||||
Expenditures for cloud computing arrangements | (20,282) | (2,748) | |||||||||
Deferred income taxes and tax uncertainties | 9,706 | 6,697 | |||||||||
Changes in operating assets and liabilities, net of amounts associated with business acquired: | |||||||||||
Accounts receivable | 18,846 | 247,653 | |||||||||
Inventories | 85,098 | (4,860) | |||||||||
Prepaid expenses and other current assets | 2,027 | (6,605) | |||||||||
Operating lease liabilities | (23,383) | (21,173) | |||||||||
Other assets | 3,149 | 628 | |||||||||
Accounts payable and accrued liabilities | (54,065) | 10,021 | |||||||||
Total adjustments | 154,739 | 356,475 | |||||||||
Net cash provided by operating activities | 410,696 | 699,582 | |||||||||
Cash Flows from Investing Activities: | |||||||||||
Expenditures for property, plant and equipment | (99,406) | (92,493) | |||||||||
Cash used in acquisitions, net of cash acquired | (23,990) | (20,182) | |||||||||
Net cash used in investing activities | (123,396) | (112,675) | |||||||||
Cash Flows from Financing Activities: | |||||||||||
Repurchases of Class A Common Stock | (187,695) | (95,779) | |||||||||
Payments of regular cash dividends | (187,280) | (176,715) | |||||||||
Proceeds from sale of Class A Common Stock in connection with associate stock purchase plan | 4,426 | 4,415 | |||||||||
Proceeds from exercise of Class A Common Stock options | 9,587 | 28,677 | |||||||||
Borrowings under credit facilities | 434,500 | 333,000 | |||||||||
Payments under credit facilities | (381,000) | (548,000) | |||||||||
Payments under Shelf Facility Agreements and Private Placement Debt | (50,000) | (125,000) | |||||||||
Proceeds from other long-term debt | 50,000 | — | |||||||||
Payments on finance lease and financing obligations | (3,625) | (2,193) | |||||||||
Other, net | 3,735 | 1,195 | |||||||||
Net cash used in financing activities | (307,352) | (580,400) | |||||||||
Effect of foreign exchange rate changes on cash and cash equivalents | (412) | 8 | |||||||||
Net increase (decrease) in cash and cash equivalents | (20,464) | 6,515 | |||||||||
Cash and cash equivalents—beginning of period | 50,052 | 43,537 | |||||||||
Cash and cash equivalents—end of period | $ | 29,588 | $ | 50,052 | |||||||
Supplemental Disclosure of Cash Flow Information: | |||||||||||
Cash paid for income taxes | $ | 79,088 | $ | 106,962 | |||||||
Cash paid for interest | $ | 24,721 | $ | 22,432 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 8 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 9 |
MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||||||||||||||
Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||||||
Fiscal Quarter Ended August 31, 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 | Adjusted Total MSC Industrial | ||||||||||||||||||||
Net Sales | $ | 952,284 | $ | — | $ | — | $ | 952,284 | |||||||||||||||
Cost of Goods Sold | 561,676 | — | — | 561,676 | |||||||||||||||||||
Gross Profit | 390,608 | — | — | 390,608 | |||||||||||||||||||
Gross Margin | 41.0 | % | — | % | — | % | 41.0 | % | |||||||||||||||
Operating Expenses | 297,011 | — | 614 | 296,397 | |||||||||||||||||||
Operating Expenses as % of Sales | 31.2 | % | — | % | (0.1) | % | 31.1 | % | |||||||||||||||
Restructuring and Other Costs | 2,739 | 2,739 | — | — | |||||||||||||||||||
Income from Operations | 90,858 | (2,739) | (614) | 94,211 | |||||||||||||||||||
Operating Margin | 9.5 | % | 0.3 | % | 0.1 | % | 9.9 | % | |||||||||||||||
Total Other Expense | (14,718) | — | — | (14,718) | |||||||||||||||||||
Income before provision for income taxes | 76,140 | (2,739) | (614) | 79,493 | |||||||||||||||||||
Provision for income taxes | 22,188 | (797) | (179) | 23,164 | |||||||||||||||||||
Net income | 53,952 | (1,942) | (435) | 56,329 | |||||||||||||||||||
Net loss attributable to noncontrolling interest | (1,740) | — | — | (1,740) | |||||||||||||||||||
Net income attributable to MSC Industrial | $ | 55,692 | $ | (1,942) | $ | (435) | $ | 58,069 | |||||||||||||||
Net income per common share: | |||||||||||||||||||||||
Diluted | $ | 0.99 | $ | (0.03) | $ | (0.01) | $ | 1.03 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 10 |
MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||||||||||||||||||||
Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||||||||||||
Fiscal Year Ended August 31, 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 | $ | 3,820,951 | $ | — | $ | — | $ | — | $ | 3,820,951 | |||||||||||||||||||
Cost of Goods Sold | 2,248,168 | — | — | — | 2,248,168 | ||||||||||||||||||||||||
Gross Profit | 1,572,783 | — | — | — | 1,572,783 | ||||||||||||||||||||||||
Gross Margin | 41.2 | % | — | % | — | % | — | % | 41.2 | % | |||||||||||||||||||
Operating Expenses | 1,167,870 | — | 1,079 | 1,187 | 1,165,604 | ||||||||||||||||||||||||
Operating Expenses as % of Sales | 30.6 | % | — | % | 0.0 | % | 0.0 | % | 30.5 | % | |||||||||||||||||||
Restructuring and Other Costs | 14,526 | 14,526 | — | — | — | ||||||||||||||||||||||||
Income from Operations | 390,387 | (14,526) | (1,079) | (1,187) | 407,179 | ||||||||||||||||||||||||
Operating Margin | 10.2 | % | 0.4 | % | 0.0 | % | 0.0 | % | 10.7 | % | |||||||||||||||||||
Total Other Expense | (47,638) | — | — | — | (47,638) | ||||||||||||||||||||||||
Income before provision for income taxes | 342,749 | (14,526) | (1,079) | (1,187) | 359,541 | ||||||||||||||||||||||||
Provision for income taxes | 86,792 | (3,577) | (266) | (293) | 90,928 | ||||||||||||||||||||||||
Net income | 255,957 | (10,949) | (813) | (894) | 268,613 | ||||||||||||||||||||||||
Net loss attributable to noncontrolling interest | (2,637) | — | — | — | (2,637) | ||||||||||||||||||||||||
Net income attributable to MSC Industrial | $ | 258,594 | $ | (10,949) | $ | (813) | $ | (894) | $ | 271,250 | |||||||||||||||||||
Net income per common share: | |||||||||||||||||||||||||||||
Diluted | $ | 4.58 | $ | (0.19) | $ | (0.01) | $ | (0.02) | $ | 4.81 |
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 11 |
MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||||||||||||||||||||
Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||||||||||||
Fiscal Quarter 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 Expenses 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 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 12 |
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 Expenses as % of Sales | 28.7 | % | — | % | 0.0 | % | (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 | % | 0.0 | % | 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 income 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 2024 FOURTH QUARTER AND FULL YEAR RESULTS | 13 |
MSC INDUSTRIAL DIRECT CO., INC. | ||||||||||||||
Reconciliation of GAAP and Non-GAAP Financial Information | ||||||||||||||
Fiscal Years Ended August 31, 2024 and September 2, 2023 | ||||||||||||||
(In thousands, except percentages) | ||||||||||||||
Fiscal Year Ended | Fiscal Year Ended | |||||||||||||
August 31, 2024 | September 2, 2023 | |||||||||||||
(a) Net income attributable to MSC Industrial (twelve-month trailing) | $ | 258,594 | $ | 343,233 | ||||||||||
NOPAT | ||||||||||||||
Income from Operations (twelve-month trailing) | 390,387 | 483,733 | ||||||||||||
Effective tax rate | 25.3 | % | 24.8 | % | ||||||||||
(b) Non-GAAP NOPAT | 291,532 | 363,850 | ||||||||||||
(c) Adjusted Non-GAAP NOPAT | 304,072 | 1 |
379,531 | 2 |
||||||||||
Invested Capital | ||||||||||||||
Total MSC Industrial shareholders' equity | $ | 1,391,797 | $ | 1,479,164 | ||||||||||
Current portion of debt including obligations under finance leases | 229,911 | 229,935 | ||||||||||||
Long-term debt including obligations under finance leases | 278,853 | 224,391 | ||||||||||||
Total Debt | 508,764 | 454,326 | ||||||||||||
Cash and cash equivalents | $ | 29,588 | $ | 50,052 | ||||||||||
Net debt | 479,176 | 404,274 | ||||||||||||
Invested capital | 1,870,973 | 1,883,438 | ||||||||||||
(d) Average invested capital (thirteen-month trailing average) | 1,883,503 | 1,951,818 | ||||||||||||
(e) Adjusted average invested capital (thirteen-month trailing average) | 1,900,259 | 1 |
1,953,516 | 2 |
||||||||||
(a)/(d) Net income to Average invested capital | 13.7 | % | 17.6 | % | ||||||||||
(b)/(d) Non-GAAP ROIC | 15.5 | % | 18.6 | % | ||||||||||
(c)/(e) Adjusted Non-GAAP ROIC | 16.0 | % | 19.4 | % | ||||||||||
1 Adjusted Non-GAAP NOPAT and invested capital excludes $14.5 million of restructuring and other costs, $1.1 million of acquisition-related charges and $1.2 million of share reclassification costs, net of an associated tax benefit of $4.1 million. |
||||||||||||||
2 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. |