|
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 23, 2025 | By: |
/s/ NEAL DONGRE | ||||||||
Name: |
Neal Dongre | ||||||||||
Title: |
Senior Vice President, General Counsel and Corporate Secretary | ||||||||||
| Exhibit 99.1 | ||||||||
![]() |
NEWS | |||||||
Financial Highlights2 |
FY25 Q4 | FY24 Q4 | Change | FY25 | FY24 | Change | ||||||||||||||||||||||||||||||||
| Net Sales | $ | 978.2 | $ | 952.3 | 2.7 | % | $ | 3,769.5 | $ | 3,821.0 | (1.3) | % | ||||||||||||||||||||||||||
| Income from Operations | $ | 84.3 | $ | 90.9 | (7.3) | % | $ | 301.6 | $ | 390.4 | (22.8) | % | ||||||||||||||||||||||||||
| Operating Margin | 8.6 | % | 9.5 | % | 8.0 | % | 10.2 | % | ||||||||||||||||||||||||||||||
| Net Income Attributable to MSC | $ | 56.5 | $ | 55.7 | 1.4 | % | $ | 199.3 | $ | 258.6 | (22.9) | % | ||||||||||||||||||||||||||
| Diluted EPS | $ | 1.01 | 3 | $ | 0.99 | 4 | 2.0 | % | $ | 3.57 | 3 | $ | 4.58 | 4 | (22.1) | % | ||||||||||||||||||||||
Adjusted Financial Highlights2 |
FY25 Q4 | FY24 Q4 | Change | FY25 | FY24 | Change | ||||||||||||||||||||||||||||||||
| Net Sales | $ | 978.2 | $ | 952.3 | 2.7 | % | $ | 3,769.5 | $ | 3,821.0 | (1.3) | % | ||||||||||||||||||||||||||
Adjusted Income from Operations 1 |
$ | 90.3 | $ | 94.2 | (4.1) | % | $ | 315.8 | $ | 407.2 | (22.4) | % | ||||||||||||||||||||||||||
Adjusted Operating Margin 1 |
9.2 | % | 9.9 | % | 8.4 | % | 10.7 | % | ||||||||||||||||||||||||||||||
Adjusted Net Income Attributable to MSC 1 |
$ | 60.9 | $ | 58.1 | 4.8 | % | $ | 210.0 | $ | 271.3 | (22.6) | % | ||||||||||||||||||||||||||
Adjusted Diluted EPS 1 |
$ | 1.09 | 3 | $ | 1.03 | 4 | 5.8 | % | $ | 3.76 | 3 | $ | 4.81 | 4 | (21.8) | % | ||||||||||||||||||||||
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 55.9 million weighted-average diluted shares outstanding for FY25 Q4 and FY25. | ||||||||||||||
4 Based on 56.2 million and 56.4 million weighted-average diluted shares outstanding for FY24 Q4 and FY24, respectively. | ||||||||||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 2 |
|||||||
| First Quarter Fiscal 2026 Financial Outlook | |||||
| ADS Growth (YoY) | Up 3.5% to 4.5% | ||||
Adjusted Operating Margin1 |
8.0% - 8.6% | ||||
| Contact Information | |||||
| Investors: | Media: | ||||
| Ryan Mills, CFA | Leah Kelso | ||||
| Head of Investor Relations | VP, Communications and Sales Enablement | ||||
| Rmills@mscdirect.com | Leah.Kelso@mscdirect.com | ||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 3 |
|||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 4 |
|||||||
| August 30, 2025 | August 31, 2024 | ||||||||||
| ASSETS | |||||||||||
| Current Assets: | |||||||||||
| Cash and cash equivalents | $ | 56,228 | $ | 29,588 | |||||||
| Accounts receivable, net of allowance for credit losses | 423,306 | 412,122 | |||||||||
| Inventories | 644,090 | 643,904 | |||||||||
| Prepaid expenses and other current assets | 102,930 | 102,475 | |||||||||
| Total current assets | 1,226,554 | 1,188,089 | |||||||||
| Property, plant and equipment, net | 346,706 | 360,255 | |||||||||
| Goodwill | 723,702 | 723,894 | |||||||||
| Identifiable intangibles, net | 85,455 | 101,147 | |||||||||
| Operating lease assets | 52,464 | 58,649 | |||||||||
| Other assets | 27,183 | 30,279 | |||||||||
| Total assets | $ | 2,462,064 | $ | 2,462,313 | |||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
| Current Liabilities: | |||||||||||
| Current portion of debt including obligations under finance leases | $ | 316,868 | $ | 229,911 | |||||||
| Current portion of operating lease liabilities | 22,236 | 21,941 | |||||||||
| Accounts payable | 225,150 | 205,933 | |||||||||
| Accrued expenses and other current liabilities | 165,092 | 147,642 | |||||||||
| Total current liabilities | 729,346 | 605,427 | |||||||||
| Long-term debt including obligations under finance leases | 168,831 | 278,853 | |||||||||
| Noncurrent operating lease liabilities | 30,872 | 37,468 | |||||||||
| Deferred income taxes and tax uncertainties | 136,513 | 139,283 | |||||||||
| Total liabilities | $ | 1,065,562 | $ | 1,061,031 | |||||||
| Commitments and Contingencies | |||||||||||
| Shareholders’ Equity: | |||||||||||
| MSC Industrial Shareholders’ Equity: | |||||||||||
| Preferred Stock | — | — | |||||||||
| Class A Common Stock | 57 | 57 | |||||||||
| Additional paid-in capital | 1,093,630 | 1,070,269 | |||||||||
| Retained earnings | 432,622 | 456,850 | |||||||||
| Accumulated other comprehensive loss | (20,736) | (21,144) | |||||||||
| Class A treasury stock, at cost | (117,363) | (114,235) | |||||||||
| Total MSC shareholders’ equity | 1,388,210 | 1,391,797 | |||||||||
| Noncontrolling interest | 8,292 | 9,485 | |||||||||
| Total shareholders’ equity | 1,396,502 | 1,401,282 | |||||||||
| Total liabilities and shareholders’ equity | $ | 2,462,064 | $ | 2,462,313 | |||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 5 |
|||||||
| (Unaudited) | |||||||||||||||||||||||
| Fiscal Quarters Ended | Fiscal Years Ended | ||||||||||||||||||||||
| August 30, 2025 | August 31, 2024 | August 30, 2025 | August 31, 2024 | ||||||||||||||||||||
| Net sales | $ | 978,175 | $ | 952,284 | $ | 3,769,521 | $ | 3,820,951 | |||||||||||||||
| Cost of goods sold | 583,196 | 561,676 | 2,233,386 | 2,248,168 | |||||||||||||||||||
| Gross profit | 394,979 | 390,608 | 1,536,135 | 1,572,783 | |||||||||||||||||||
| Operating expenses | 306,108 | 297,011 | 1,223,573 | 1,167,870 | |||||||||||||||||||
| Restructuring and other costs | 4,569 | 2,739 | 10,999 | 14,526 | |||||||||||||||||||
| Income from operations | 84,302 | 90,858 | 301,563 | 390,387 | |||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Interest expense | (5,731) | (6,615) | (24,063) | (25,770) | |||||||||||||||||||
| Interest income | 188 | 110 | 1,130 | 412 | |||||||||||||||||||
| Other income (expense), net | (2,610) | (8,213) | (15,052) | (22,280) | |||||||||||||||||||
| Total other expense | (8,153) | (14,718) | (37,985) | (47,638) | |||||||||||||||||||
| Income before provision for income taxes | 76,149 | 76,140 | 263,578 | 342,749 | |||||||||||||||||||
| Provision for income taxes | 20,015 | 22,188 | 65,742 | 86,792 | |||||||||||||||||||
| Net income | 56,134 | 53,952 | 197,836 | 255,957 | |||||||||||||||||||
| Less: Net loss attributable to noncontrolling interest | (412) | (1,740) | (1,492) | (2,637) | |||||||||||||||||||
| Net income attributable to MSC Industrial | $ | 56,546 | $ | 55,692 | $ | 199,328 | $ | 258,594 | |||||||||||||||
| Per share data attributable to MSC Industrial: | |||||||||||||||||||||||
| Net income per common share: | |||||||||||||||||||||||
| Basic | $ | 1.01 | $ | 0.99 | $ | 3.57 | $ | 4.60 | |||||||||||||||
| Diluted | $ | 1.01 | $ | 0.99 | $ | 3.57 | $ | 4.58 | |||||||||||||||
| Weighted average shares used in computing net income per common share: |
|||||||||||||||||||||||
| Basic | 55,739 | 56,061 | 55,781 | 56,257 | |||||||||||||||||||
| Diluted | 55,890 | 56,223 | 55,894 | 56,441 | |||||||||||||||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 6 |
|||||||
| Fiscal Years Ended | |||||||||||
| August 30, 2025 |
August 31, 2024 |
||||||||||
| Net income, as reported | $ | 197,836 | $ | 255,957 | |||||||
| Other comprehensive income, net of tax: | |||||||||||
| Foreign currency translation adjustments | 707 | (4,715) | |||||||||
| Comprehensive income | 198,543 | 251,242 | |||||||||
| Comprehensive income attributable to noncontrolling interest: | |||||||||||
| Net loss | 1,492 | 2,637 | |||||||||
| Foreign currency translation adjustments | (299) | 1,296 | |||||||||
| Comprehensive income attributable to MSC Industrial | $ | 199,736 | $ | 255,175 | |||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 7 |
|||||||
| Fiscal Years Ended | |||||||||||
| August 30, 2025 | August 31, 2024 | ||||||||||
| Cash Flows from Operating Activities: | |||||||||||
| Net income | $ | 197,836 | $ | 255,957 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization | 90,627 | 80,886 | |||||||||
| Amortization of cloud computing arrangements | 1,790 | 1,988 | |||||||||
| Non-cash operating lease cost | 24,472 | 22,973 | |||||||||
| Stock-based compensation | 12,551 | 18,848 | |||||||||
| Loss on disposal of property, plant and equipment | 790 | 687 | |||||||||
| Loss on sale of property | 1,167 | — | |||||||||
| Non-cash changes in fair value of estimated contingent consideration | 293 | 906 | |||||||||
| Provision for credit losses | 7,495 | 7,355 | |||||||||
| Expenditures for cloud computing arrangements | (4,688) | (20,282) | |||||||||
| Deferred income taxes and tax uncertainties | (2,925) | 9,706 | |||||||||
| Changes in operating assets and liabilities, net of amounts associated with business acquired: | |||||||||||
| Accounts receivable | (17,742) | 18,846 | |||||||||
| Inventories | 1,719 | 85,098 | |||||||||
| Prepaid expenses and other current assets | 482 | 2,027 | |||||||||
| Operating lease liabilities | (23,819) | (23,383) | |||||||||
| Other assets | 350 | 3,149 | |||||||||
| Accounts payable and accrued liabilities | 43,319 | (54,065) | |||||||||
| Total adjustments | 135,881 | 154,739 | |||||||||
| Net cash provided by operating activities | 333,717 | 410,696 | |||||||||
| Cash Flows from Investing Activities: | |||||||||||
| Expenditures for property, plant and equipment | (92,840) | (99,406) | |||||||||
| Cash used in acquisitions, net of cash acquired | (790) | (23,990) | |||||||||
| Net proceeds from sale of property | 30,336 | — | |||||||||
| Net cash used in investing activities | (63,294) | (123,396) | |||||||||
| Cash Flows from Financing Activities: | |||||||||||
| Repurchases of Class A Common Stock | (39,317) | (187,695) | |||||||||
| Payments of regular cash dividends | (189,650) | (187,280) | |||||||||
| Proceeds from sale of Class A Common Stock in connection with associate stock purchase plan | 4,253 | 4,426 | |||||||||
| Proceeds from exercise of Class A Common Stock options | 8,123 | 9,587 | |||||||||
| Borrowings under credit facilities | 253,498 | 434,500 | |||||||||
| Payments under credit facilities | (254,998) | (381,000) | |||||||||
| Payments under Shelf Facility Agreements and Private Placement Debt | (20,000) | (50,000) | |||||||||
| Proceeds from other long-term debt | — | 50,000 | |||||||||
| Contingent consideration paid | (3,500) | — | |||||||||
| Payments on finance lease and financing obligations | (1,512) | (3,625) | |||||||||
| Other, net | (469) | 3,735 | |||||||||
| Net cash used in financing activities | (243,572) | (307,352) | |||||||||
| Effect of foreign exchange rate changes on cash and cash equivalents | (211) | (412) | |||||||||
| Net increase (decrease) in cash and cash equivalents | 26,640 | (20,464) | |||||||||
| Cash and cash equivalents—beginning of period | 29,588 | 50,052 | |||||||||
| Cash and cash equivalents—end of period | $ | 56,228 | $ | 29,588 | |||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 8 |
|||||||
| Supplemental Disclosure of Cash Flow Information: | |||||||||||
| Cash paid for income taxes | $ | 60,284 | $ | 79,088 | |||||||
| Cash paid for interest | $ | 23,891 | $ | 24,721 | |||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 9 |
|||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 10 |
|||||||
| MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||||||||||||||
| Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||||||
| Fiscal Quarters and Years Ended August 30, 2025 and August 31, 2024 | |||||||||||||||||||||||
| (dollars in thousands, except percentages) | |||||||||||||||||||||||
| Fiscal Quarters Ended | Fiscal Years Ended | ||||||||||||||||||||||
| August 30, 2025 | August 31, 2024 | August 30, 2025 | August 31, 2024 | ||||||||||||||||||||
| (a) Net cash provided by operating activities | $ | 80,256 | $ | 107,263 | $ | 333,717 | $ | 410,696 | |||||||||||||||
| (b) Expenditures for property, plant and equipment | $ | (21,731) | $ | (26,052) | $ | (92,840) | $ | (99,406) | |||||||||||||||
| (a-b) = (c) Free cash flow | $ | 58,525 | $ | 81,211 | $ | 240,877 | $ | 311,290 | |||||||||||||||
| (d) Net income | $ | 56,134 | $ | 53,952 | $ | 197,836 | $ | 255,957 | |||||||||||||||
| (a)/(d) Operating cash flow conversion | 143 | % | 199 | % | 169 | % | 160 | % | |||||||||||||||
| (c)/(d) Free cash flow conversion | 104 | % | 151 | % | 122 | % | 122 | % | |||||||||||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 11 |
|||||||
| MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||||||||||||||
| Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||||||
| Fiscal Quarter Ended August 30, 2025 | |||||||||||||||||||||||
| (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 Litigation Costs | Adjusted Total MSC Industrial | ||||||||||||||||||||
| Net Sales | $ | 978,175 | $ | — | $ | — | $ | 978,175 | |||||||||||||||
| Cost of Goods Sold | 583,196 | — | — | 583,196 | |||||||||||||||||||
| Gross Profit | 394,979 | — | — | 394,979 | |||||||||||||||||||
| Gross Margin | 40.4 | % | — | % | — | % | 40.4 | % | |||||||||||||||
| Operating Expenses | 306,108 | — | 1,450 | 304,658 | |||||||||||||||||||
| Operating Expenses as % of Sales | 31.3 | % | — | % | (0.1) | % | 31.1 | % | |||||||||||||||
| Restructuring and Other Costs | 4,569 | 4,569 | — | — | |||||||||||||||||||
| Income from Operations | 84,302 | (4,569) | (1,450) | 90,321 | |||||||||||||||||||
| Operating Margin | 8.6 | % | 0.5 | % | 0.1 | % | 9.2 | % | |||||||||||||||
| Total Other Expense | (8,153) | — | — | (8,153) | |||||||||||||||||||
| Income before provision for income taxes | 76,149 | (4,569) | (1,450) | 82,168 | |||||||||||||||||||
| Provision for income taxes | 20,015 | (1,254) | (399) | 21,668 | |||||||||||||||||||
| Net income | 56,134 | (3,315) | (1,051) | 60,500 | |||||||||||||||||||
| Net loss attributable to noncontrolling interest | (412) | — | — | (412) | |||||||||||||||||||
| Net income attributable to MSC Industrial | $ | 56,546 | $ | (3,315) | $ | (1,051) | $ | 60,912 | |||||||||||||||
| Net income per common share: | |||||||||||||||||||||||
| Diluted | $ | 1.01 | $ | (0.06) | $ | (0.02) | $ | 1.09 | |||||||||||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 12 |
|||||||
| MSC INDUSTRIAL DIRECT CO., INC. | |||||||||||||||||||||||||||||
| Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||||||||||||
| Fiscal Year Ended August 30, 2025 | |||||||||||||||||||||||||||||
| (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 | Loss on Sale of Property | Share Reclassification Litigation Costs | Adjusted Total MSC Industrial | |||||||||||||||||||||||||
| Net Sales | $ | 3,769,521 | $ | — | $ | — | $ | — | $ | 3,769,521 | |||||||||||||||||||
| Cost of Goods Sold | 2,233,386 | — | — | — | 2,233,386 | ||||||||||||||||||||||||
| Gross Profit | 1,536,135 | — | — | — | 1,536,135 | ||||||||||||||||||||||||
| Gross Margin | 40.8 | % | — | % | — | % | — | % | 40.8 | % | |||||||||||||||||||
| Operating Expenses | 1,223,573 | — | 1,167 | 2,094 | 1,220,312 | ||||||||||||||||||||||||
| Operating Expenses as % of Sales | 32.5 | % | — | % | 0.0 | % | (0.1) | % | 32.4 | % | |||||||||||||||||||
| Restructuring and Other Costs | 10,999 | 10,999 | — | — | — | ||||||||||||||||||||||||
| Income from Operations | 301,563 | (10,999) | (1,167) | (2,094) | 315,823 | ||||||||||||||||||||||||
| Operating Margin | 8.0 | % | 0.3 | % | 0.0 | % | 0.1 | % | 8.4 | % | |||||||||||||||||||
| Total Other Expense | (37,985) | — | — | — | (37,985) | ||||||||||||||||||||||||
| Income before provision for income taxes | 263,578 | (10,999) | (1,167) | (2,094) | 277,838 | ||||||||||||||||||||||||
| Provision for income taxes | 65,742 | (2,781) | (295) | (530) | 69,348 | ||||||||||||||||||||||||
| Net income | 197,836 | (8,218) | (872) | (1,564) | 208,490 | ||||||||||||||||||||||||
| Net loss attributable to noncontrolling interest | (1,492) | — | — | — | (1,492) | ||||||||||||||||||||||||
| Net income attributable to MSC Industrial | $ | 199,328 | $ | (8,218) | $ | (872) | $ | (1,564) | $ | 209,982 | |||||||||||||||||||
| Net income per common share: | |||||||||||||||||||||||||||||
| Diluted | $ | 3.57 | $ | (0.15) | $ | (0.02) | $ | (0.03) | $ | 3.76 | |||||||||||||||||||
| MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 13 |
|||||||
| 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 2025 FOURTH QUARTER AND FULL YEAR RESULTS | 14 |
|||||||
| 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 income 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 | |||||||||||||||||||
| Exhibit 99.2 | ||||||||
![]() |
NEWS | |||||||
| Contact Information | |||||
| Investors: | Media: | ||||
| Ryan Mills, CFA | Leah Kelso | ||||
| Head of Investor Relations | VP, Communications and Sales Enablement | ||||
| Rmills@mscdirect.com | Leah.Kelso@mscdirect.com | ||||