MELVILLE, N.Y. and DAVIDSON, N.C., Oct. 24, 2019 /PRNewswire/ --
FISCAL Q4 2019 HIGHLIGHTS
- Net sales of $842.7 million, an increase of 0.6% YoY (2.1% increase on an ADS basis)
- Operating income of $90.5 million, or $97.2 million excluding severance and separation costs of $6.7 million*
- Operating margin of 10.7%, or 11.5% excluding severance and separation costs*
- Diluted EPS of $1.20 vs. $1.29 in the prior year quarter
- Adjusted diluted EPS of $1.30 excluding severance and separation costs exceeded guidance midpoint by $0.06*
FISCAL 2019 HIGHLIGHTS
- Net sales of $3.4 billion, an increase of 5.0% YoY (5.8% increase on an ADS basis)
- Operating income of $400.0 million, or $406.7 million excluding severance and separation costs of $6.7 million*
- Operating margin of 11.9%, or 12.1% excluding severance and separation costs*
- Diluted EPS of $5.20, or $5.29 excluding severance and separation costs*, vs. $5.80 in the prior year
MSC INDUSTRIAL SUPPLY CO. (NYSE: MSM), "MSC" or the "Company," a premier distributor of Metalworking and Maintenance, Repair and Operations ("MRO") products and services to industrial customers throughout North America, today reported financial results for its fiscal 2019 fourth quarter and full year ended August 31, 2019. The quarter and full year had one and two less selling days, respectively, of operations compared to prior periods.
Financial Highlights1 | FY19 Q4 | FY18 Q4 | Change | FY19 | FY18 | Change | ||||||
Net Sales | $842.7 | $838.0 | 0.6% | $3,363.8 | $3,203.9 | 5.0% | ||||||
Operating Income | 90.5 | 107.8 | -16.0% | 400.0 | 420.6 | -4.9% | ||||||
% of Net Sales | 10.7% | 12.9% | 11.9% | 13.1% | ||||||||
Net Income attributable to MSC | 66.6 | 73.0 | -8.8% | 288.9 | 329.2 | -12.3% | ||||||
Diluted EPS | $1.20 | 2 | $1.29 | 3 | -7.0% | 5.20 | 2 | 5.80 | 3,4 | -10.3% | ||
1In millions unless noted. 2Based on 55.3 million and 55.5 million diluted shares outstanding for FY19 Q4 and FY19, respectively. 3 Based on 56.6 and 56.7 million diluted shares outstanding for FY18 Q4 and FY18, respectively. 4 FY18 includes a tax benefit of $0.71 per diluted share, from the revaluation of the company's tax related balance sheet items. |
Erik Gershwind, president and chief executive officer, said, "Our fiscal fourth quarter reflected solid execution in a weakening demand and pricing environment. Against this backdrop, we made encouraging progress against the initiatives announced last quarter, eliminating the bottlenecks in new business conversion, deepening our supplier partnerships to drive future profitability and market share gains, and beginning to reshape and resize the organization."
Rustom Jilla, executive vice president and chief financial officer, added, "In comparison to our guidance range, fiscal fourth quarter sales came in roughly at the mid-point, gross margin at the high end, and operating expenses excluding severance and separation costs at the low end. As a result, our operating margin and EPS on an adjusted basis were above our guidance ranges. During the quarter, we took actions to reduce operating expenses and will see the benefits in fiscal 2020. For the full fiscal year, we delivered $277 million in free cash flow*, increased our dividends per share by 19%, bought back over 1 million shares, and reduced our leverage ratio slightly to 0.9 times."
Gershwind concluded, "Times of industrial weakness provide us the opportunity to strengthen our supplier partnerships, deepen our relationships with our customers, and capture market share. Also, these are periods where we historically deliver strong free cash flow. I expect that we will do the same if conditions remain weak or deteriorate further. Furthermore, I am confident that our focus on streamlining our cost structure and transforming our operating model will deliver a leaner, more agile and more effective organization."
* An explanation and reconciliation of non-GAAP financial measures to GAAP financial measures is presented in schedules following this press release.
Outlook
The Company expects total net sales for the first quarter of fiscal 2020 to be between $811 million and $827 million. At the midpoint, average daily sales are expected to decrease roughly 1.5% compared to last year's first quarter. The Company expects diluted earnings per share for the first quarter of fiscal 2020 to be between $1.12 and $1.18. Excluding severance and separation expenses, diluted earnings per share for the first quarter of fiscal 2020 are expected to be between $1.15 and $1.21*.
Conference Call Information
MSC will host a conference call today at 8:30 a.m. EST to review the Company's fiscal 2019 fourth quarter and full year results. The call, accompanying slides, and other operational statistics may be accessed at: http://investor.mscdirect.com. The conference call may also be accessed at 1-877-443-5575 (U.S.), 1-855-669-9657 (Canada) or 1-412-902-6618 (international).
An online archive of the broadcast will be available until October 31, 2019.
The Company's reporting date for fiscal first quarter 2020 is scheduled for January 8, 2020.
About MSC Industrial Supply Co. MSC Industrial Supply Co. (NYSE:MSM) is a leading North American distributor of metalworking and maintenance, repair, and operations (MRO) products and services. We help our customers drive greater productivity, profitability and growth with more than 1.5 million products, inventory management and other supply chain solutions, and deep expertise from over 75 years of working with customers across industries.
Our experienced team of 6,700 associates is dedicated to working side by side with our customers to help drive results for their businesses - from keeping operations running efficiently today to continuously rethinking, retooling, and optimizing for a more productive tomorrow.
For more information on MSC, please visit mscdirect.com.
Note Regarding Forward-Looking Statements:
Statements in this Press Release may constitute "forward-looking statements" under the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical fact, that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, including statements about expected future results, expected benefits from our investment and strategic plans and other initiatives, and expected future margins, are 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. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The inclusion of any statement in this release does not constitute an admission by MSC or any other person that the events or circumstances described in such statement are material. Factors that could cause actual results to differ materially from those in forward-looking statements include: general economic conditions in the markets in which we operate; changing customer and product mixes; competition, including the adoption by competitors of aggressive pricing strategies and sales methods; industry consolidation and other changes in the industrial distribution sector; volatility in commodity and energy prices; the outcome of government or regulatory proceedings or future litigation; credit risk of our customers; risk of customer cancellation or rescheduling of orders; work stoppages or other business interruptions (including those due to extreme weather conditions) at transportation centers, shipping ports, our headquarters or our customer fulfillment centers; dependence on our information systems and the risks of business disruptions arising from changes to our information systems and disruptions due to catastrophic events, power outages, natural disasters, computer system or network failures, computer viruses, physical or electronic break-ins and cyber-attacks; retention of key personnel; retention of qualified sales and customer service personnel and metalworking specialists; risk of loss of key suppliers, key brands or supply chain disruptions; risks associated with changes to trade policies, including the impact from significant restrictions or tariffs; risks associated with opening or expanding our customer fulfillment centers; 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; failure to comply with applicable environmental, health and safety laws and regulations; goodwill and intangible assets recorded as a result of our acquisitions could be impaired; risks associated with the volatility of our common stock; and our principal shareholders exercise significant control over us. 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 the reports on Forms 10-K and 10-Q that we file with the U.S. Securities and Exchange Commission. We assume no obligation to update any of these forward-looking statements.
* An explanation and reconciliation of non-GAAP financial measures to GAAP financial measures is presented in schedules following this press release
MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES | |||||
August 31, | September 1, | ||||
2019 | 2018 | ||||
ASSETS | |||||
Current Assets: | |||||
Cash and cash equivalents | $ | 32,286 | $ | 46,217 | |
Accounts receivable, net of allowance for doubtful accounts | 541,091 | 523,892 | |||
Inventories | 559,136 | 518,496 | |||
Prepaid expenses and other current assets | 67,099 | 58,902 | |||
Total current assets | 1,199,612 | 1,147,507 | |||
Property, plant and equipment, net | 310,854 | 311,685 | |||
Goodwill | 677,266 | 674,998 | |||
Identifiable intangibles, net | 116,668 | 122,724 | |||
Other assets | 6,837 | 31,813 | |||
Total assets | $ | 2,311,237 | $ | 2,288,727 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||
Current Liabilities: | |||||
Short-term debt | $ | 175,453 | $ | 224,097 | |
Accounts payable | 160,110 | 145,133 | |||
Accrued liabilities | 111,353 | 121,293 | |||
Total current liabilities | 446,916 | 490,523 | |||
Long-term debt | 266,431 | 311,236 | |||
Deferred income taxes and tax uncertainties | 114,011 | 99,714 | |||
Total liabilities | 827,358 | 901,473 | |||
Commitments and Contingencies | |||||
Shareholders' Equity: | |||||
Preferred Stock | — | — | |||
Class A common stock | 46 | 55 | |||
Class B common stock | 10 | 10 | |||
Additional paid-in capital | 659,226 | 657,749 | |||
Retained earnings | 946,651 | 1,325,822 | |||
Accumulated other comprehensive loss | (22,776) | (19,634) | |||
Class A treasury stock, at cost | (104,607) | (576,748) | |||
Total MSC Industrial shareholders' equity | 1,478,550 | 1,387,254 | |||
Noncontrolling interest | 5,329 | - | |||
Total shareholders' equity | 1,483,879 | 1,387,254 | |||
Total liabilities and shareholders' equity | $ | 2,311,237 | $ | 2,288,727 |
MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES | |||||||||||
(Unaudited) | |||||||||||
Quarters Ended | Fiscal Years Ended | ||||||||||
August 31, | September 1, | August 31, | September 1, | ||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Net sales | $ | 842,670 | $ | 837,985 | $ | 3,363,817 | $ | 3,203,878 | |||
Cost of goods sold | 489,081 | 478,317 | 1,931,774 | 1,810,917 | |||||||
Gross profit | 353,589 | 359,668 | 1,432,043 | 1,392,961 | |||||||
Operating expenses | 263,075 | 251,878 | 1,032,047 | 972,408 | |||||||
Income from operations | 90,514 | 107,790 | 399,996 | 420,553 | |||||||
Other (expense) income: | |||||||||||
Interest expense | (3,730) | (4,144) | (16,890) | (14,463) | |||||||
Interest income | 14 | 163 | 518 | 647 | |||||||
Other income (expense), net | (165) | (76) | (495) | (548) | |||||||
Total other expense | (3,881) | (4,057) | (16,867) | (14,364) | |||||||
Income before provision for income taxes | 86,633 | 103,733 | 383,129 | 406,189 | |||||||
Provision for income taxes | 20,012 | 30,716 | 94,332 | 76,966 | |||||||
Net income | 66,621 | 73,017 | 288,797 | 329,223 | |||||||
Less: Net income (loss) attributable to noncontrolling interest | 13 | — | (68) | — | |||||||
Net income attributable to MSC Industrial | $ | 66,608 | $ | 73,017 | $ | 288,865 | $ | 329,223 | |||
Per Share Information: | |||||||||||
Net income per common share: | |||||||||||
Basic | $ | 1.21 | $ | 1.30 | $ | 5.23 | $ | 5.84 | |||
Diluted | $ | 1.20 | $ | 1.29 | $ | 5.20 | $ | 5.80 | |||
Weighted average shares used in computing | |||||||||||
Basic | 55,184 | 56,275 | 55,245 | 56,355 | |||||||
Diluted | 55,336 | 56,594 | 55,508 | 56,707 |
MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES | |||||
Fiscal Years Ended | |||||
August 31, | September 1, | ||||
2019 | 2018 | ||||
Net income, as reported | $ | 288,797 | $ | 329,223 | |
Other comprehensive income, net of tax: | |||||
Foreign currency translation adjustments | (3,404) | (2,371) | |||
Comprehensive income (1) | 285,393 | 326,852 | |||
Comprehensive loss attributable to noncontrolling interest: | |||||
Net loss | 68 | — | |||
Foreign currency translation adjustments | 262 | — | |||
Comprehensive income attributable to MSC Industrial | $ | 285,723 | $ | 326,852 | |
(1) There were no material taxes associated with other comprehensive income during fiscal years 2019 and 2018. |
MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES | |||||
Fiscal Years Ended | |||||
August 31, | September 1, | ||||
2019 | 2018 | ||||
Cash Flows from Operating Activities: | |||||
Net income | $ | 288,797 | $ | 329,223 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||||
Depreciation and amortization | 65,377 | 63,154 | |||
Stock-based compensation | 16,283 | 14,934 | |||
Loss on disposal of property, plant, and equipment | 416 | 479 | |||
Provision for doubtful accounts | 10,763 | 6,938 | |||
Deferred income taxes and tax uncertainties | 14,297 | (19,577) | |||
Changes in operating assets and liabilities, net of amounts associated with business acquired: | |||||
Accounts receivable | (26,948) | (49,827) | |||
Inventories | (32,528) | (33,235) | |||
Prepaid expenses and other current assets | (8,316) | (4,865) | |||
Other assets | (2,064) | 1,094 | |||
Accounts payable and accrued liabilities | 2,349 | 31,340 | |||
Total adjustments | 39,629 | 10,435 | |||
Net cash provided by operating activities | 328,426 | 339,658 | |||
Cash Flows from Investing Activities: | |||||
Expenditures for property, plant and equipment | (51,773) | (44,919) | |||
Proceeds from sale of available for sale securities | 27,025 | — | |||
Cash used in business acquisitions, net of cash acquired | (11,625) | (87,000) | |||
Net cash used in investing activities | (36,373) | (131,919) | |||
Cash Flows from Financing Activities: | |||||
Repurchases of common stock | (84,611) | (82,369) | |||
Payments of cash dividends | (145,709) | (125,430) | |||
Proceeds from sale of Class A common stock in connection with associate stock purchase plan | 4,600 | 4,461 | |||
Proceeds from exercise of Class A common stock options | 15,640 | 24,243 | |||
Borrowings under the revolving credit facilities | 382,000 | 242,000 | |||
Payments under the revolving credit facilities | (451,000) | (350,000) | |||
Contributions from noncontrolling interest | 918 | — | |||
Proceeds from long-term debt | — | 110,000 | |||
Payments on capital lease and financing obligations | (28,370) | (1,066) | |||
Other, net | 903 | 575 | |||
Net cash used in financing activities | (305,629) | (177,586) | |||
Effect of foreign exchange rate changes on cash and cash equivalents | (355) | (19) | |||
Net increase (decrease) in cash and cash equivalents | (13,931) | 30,134 | |||
Cash and cash equivalents – beginning of year | 46,217 | 16,083 | |||
Cash and cash equivalents – end of year | $ | 32,286 | $ | 46,217 | |
Supplemental Disclosure of Cash Flow Information: | |||||
Cash paid for income taxes | $ | 79,334 | $ | 100,504 | |
Cash paid for interest | $ | 16,648 | $ | 13,448 |
Non-GAAP Financial Measures
- Free Cash Flow ("FCF")
Our measure of "FCF" meets the definition of a non-GAAP financial measure. FCF is used in addition to and in conjunction with results presented in accordance with Generally Accepted Accounting Principles ("GAAP") and FCF should not be relied upon to the exclusion of GAAP financial measures. Management strongly encourages investors to review our financial statements and publicly-filed reports in their entirety and to not rely on any single financial measure. FCF, which we reconcile to "Net cash provided by operating activities," is cash flow from operations reduced by "Expenditures for property, plant and equipment". We believe that FCF, although similar to cash flow from operations, is a useful additional measure since capital expenditures are a necessary component of ongoing operations. Management also views FCF, as a measure of the Company's ability to reduce debt, add to cash balances, pay dividends, and repurchase stock. FCF has limitations due to the fact that it does not represent the residual cash flow available for discretionary expenditures. For example, FCF does not incorporate payments made on capital lease obligations or required debt service payments. In addition, different companies define FCF differently. Therefore, we believe it is important to view FCF as a complement to our entire consolidated statements of cash flows. A reconciliation of cash provided by operating activities to FCF for the thirteen-week periods and fiscal years ended August 31, 2019 and September 1, 2018, respectively is shown below.
- Results excluding Severance and Separation Costs and Acquisitions
To supplement MSC's unaudited selected financial data presented consistent with GAAP, the Company discloses certain non-GAAP financial measures, including Non-GAAP net sales, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP income from operations, non-GAAP (benefit) provision for income taxes, non-GAAP net income and non-GAAP diluted earnings per share, that exclude (i) severance and separation costs and (ii) the results of our acquisition of All Integrated Solutions and the operations of two newly-formed entities, MSC IndustrialSupply, S. de R.L. de C.V. and MSC Import Export LLC (which completed the acquisition of certain assets in February 2019), including the non-recurring acquisition and integrations costs (collectively, referred to as "Acquisitions").
These non-GAAP measures are not in accordance with or an alternative for GAAP and may be different from non-GAAP measures used by other companies. We believe that these non-GAAP measures have limitations in that they do not reflect MSC's results of operations as determined in accordance with GAAP, and that these measures should only be used to evaluate MSC's results of operations in conjunction with the corresponding GAAP measures. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the most directly comparable GAAP measures. We compensate for the limitations of non-GAAP financial measures by relying upon GAAP results to gain a complete picture of the Company's performance.
In calculating non-GAAP financial measures, we exclude severance and separation costs and the results of the Acquisitions, and the related tax effects, to facilitate a review of the Company's operating performance on a period-to-period basis, for comparison with forecasts and strategic plans, and for benchmarking performance externally against competitors. We believe that investors benefit from seeing results "through the eyes" of management in addition to seeing GAAP results. We believe that these non-GAAP measures, when read in conjunction with the Company's GAAP financials, provide useful information to investors by offering:
- the ability to make more meaningful period-to-period comparisons of the Company's on-going operating results;
- the ability to better identify trends in the Company's underlying business and perform related trend analyses;
- a better understanding of how management plans and measures the Company's underlying business; and
- an easier way to compare the Company's operating results against analyst financial models and operating results of competitors that supplement their GAAP results with non-GAAP financial measures
MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES | ||||||||||||||||
Reconciliation of GAAP and Non-GAAP Information | ||||||||||||||||
Quarters and Years Ended August 31, 2019 and September 1, 2018 | ||||||||||||||||
(dollars in thousands) | ||||||||||||||||
GAAP Measure | Items Affecting Comparability | Non-GAAP Measure | ||||||||||||||
Net cash provided by operating activities | Expenditures for property, plant and equipment | Free cash flow | ||||||||||||||
Thirteen Weeks Ended | Thirteen Weeks Ended | Thirteen Weeks Ended | ||||||||||||||
August 31, 2019 | September 1, 2018 | August 31, 2019 | September 1, 2018 | August 31, 2019 | September 1, 2018 | |||||||||||
$ | 141,226 | $ | 109,421 | $ | (15,817) | $ | (14,125) | $ | 125,409 | $ | 95,296 | |||||
GAAP Measure | Items Affecting Comparability | Non-GAAP Measure | ||||||||||||||
Net cash provided by operating activities | Expenditures for property, plant and equipment | Free cash flow | ||||||||||||||
Fiscal Year Ended | Fiscal Year Ended | Fiscal Year Ended | ||||||||||||||
August 31, 2019 | September 1, 2018 | August 31, 2019 | September 1, 2018 | August 31, 2019 | September 1, 2018 | |||||||||||
$ | 328,426 | $ | 339,658 | $ | (51,773) | $ | (44,919) | $ | 276,653 | $ | 294,739 |
MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES | ||||||||||||||||||||
Reconciliation of GAAP and Non-GAAP Information | ||||||||||||||||||||
Thirteen Weeks and Year Ended August 31, 2019 | ||||||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||||||
GAAP Measure | Items Affecting Comparability | Non-GAAP Measure | ||||||||||||||||||
Total MSC | Acquisitions | MSC excluding Acquisitions | ||||||||||||||||||
Thirteen | Year | Thirteen | Year | Thirteen | Year | |||||||||||||||
August 31, 2019 | August 31, 2019 | August 31, 2019 | August 31, 2019 | August 31, 2019 | August 31, 2019 | |||||||||||||||
Net Sales | $ | 842,670 | $ | 3,363,817 | $ | 27,168 | $ | 93,010 | $ | 815,502 | $ | 3,270,807 | ||||||||
ADS Growth % | 2.1% | 5.8% | 1.0% | 3.7% | ||||||||||||||||
Cost of Goods Sold | 489,081 | 1,931,774 | 19,374 | 66,841 | 469,707 | 1,864,933 | ||||||||||||||
Gross Profit | 353,589 | 1,432,043 | 7,794 | 26,169 | 345,795 | 1,405,874 | ||||||||||||||
Gross Margin | 42.0% | 42.6% | 28.7% | 28.1% | 42.4% | 43.0% | ||||||||||||||
Operating Expense | 263,075 | 1,032,047 | 6,991 | 24,512 | 256,084 | 1,007,535 | ||||||||||||||
Operating Exp as % of Sales | 31.2% | 30.7% | 25.7% | 26.4% | 31.4% | 30.8% | ||||||||||||||
Income from Operations | 90,514 | 399,996 | 803 | 1,657 | 89,711 | 398,339 | ||||||||||||||
Operating Margin | 10.7% | 11.9% | 3.0% | 1.8% | 11.0% | 12.2% | ||||||||||||||
Total Other Expense | (3,881) | (16,867) | (1,140) | (3,761) | (2,741) | (13,106) | ||||||||||||||
Income before provision for income taxes | 86,633 | 383,129 | (337) | (2,104) | 86,970 | 385,233 | ||||||||||||||
Provision for income taxes | 20,012 | 94,332 | (73) | (539) | 20,085 | 94,871 | ||||||||||||||
Net income | 66,621 | 288,797 | (264) | (1,565) | 66,885 | 290,362 | ||||||||||||||
Net income (loss) attributable to | 13 | (68) | 13 | (68) | - | - | ||||||||||||||
Net income attributable to MSC | 66,608 | 288,865 | (277) | (1,497) | 66,885 | 290,362 | ||||||||||||||
Net income per common share: | ||||||||||||||||||||
Diluted | $ | 1.20 | $ | 5.20 | $ | (0.01) | $ | (0.03) | $ | 1.21 | $ | 5.23 | ||||||||
MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES | |||||||||||||||||
Reconciliation of GAAP and Non-GAAP Information | |||||||||||||||||
Thirteen Weeks and Year Ended August 31, 2019 | |||||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||||
GAAP Measure | Items Affecting Comparability | Non-GAAP Measure | |||||||||||||||
Total MSC | Severance and Separation Costs | MSC excluding Severance and | |||||||||||||||
Thirteen | Year | Thirteen | Year | Thirteen | Year | ||||||||||||
August 31, 2019 | August 31, 2019 | August 31, 2019 | August 31, 2019 | August 31, 2019 | August 31, 2019 | ||||||||||||
Net Sales | $ | 842,670 | $ | 3,363,817 | $ | - | $ | - | $ | 842,670 | $ | 3,363,817 | |||||
ADS Growth % | 2.1% | 5.8% | - | - | 2.1% | 5.8% | |||||||||||
Cost of Goods Sold | 489,081 | 1,931,774 | - | - | 489,081 | 1,931,774 | |||||||||||
Gross Profit | 353,589 | 1,432,043 | - | - | 353,589 | 1,432,043 | |||||||||||
Gross Margin | 42.0% | 42.6% | - | - | 42.0% | 42.6% | |||||||||||
Operating Expense | 263,075 | 1,032,047 | 6,725 | 6,725 | 256,350 | 1,025,322 | |||||||||||
Operating Exp as % of Sales | 31.2% | 30.7% | 0.8% | 0.2% | 30.4% | 30.5% | |||||||||||
Income from Operations | 90,514 | 399,996 | (6,725) | (6,725) | 97,239 | 406,721 | |||||||||||
Operating Margin | 10.7% | 11.9% | -0.8% | -0.2% | 11.5% | 12.1% | |||||||||||
Total Other Expense | (3,881) | (16,867) | - | - | (3,881) | (16,867) | |||||||||||
Income before provision for income | 86,633 | 383,129 | (6,725) | (6,725) | 93,358 | 389,854 | |||||||||||
Provision for income taxes | 20,012 | 94,332 | 1,554 | 1,554 | 21,566 | 95,886 | |||||||||||
Net income | 66,621 | 288,797 | (5,171) | (5,171) | 71,792 | 293,968 | |||||||||||
Net income (loss) attributable to | 13 | (68) | - | - | 13 | (68) | |||||||||||
Net income attributable to MSC | $ | 66,608 | $ | 288,865 | $ | (5,171) | $ | (5,171) | $ | 71,779 | $ | 294,036 | |||||
Net income per common share: | |||||||||||||||||
Diluted | $ | 1.20 | $ | 5.20 | $ | (0.09) | $ | (0.09) | $ | 1.30 | $ | 5.29 |
MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES | |||||||||
Reconciliation of GAAP and Non-GAAP Information | |||||||||
Guidance for Thirteen Weeks Ended November 30, 2019* | |||||||||
(dollars in thousands, except per share data) | |||||||||
GAAP Measure | Items Affecting Comparability | Non-GAAP Measure | |||||||
Total MSC | Severance and Separation | MSC excluding Severance and | |||||||
Thirteen | Thirteen | Thirteen | |||||||
November 30, 2019 | November 30, 2019 | November 30, 2019 | |||||||
Net Sales | $ | 819.1 | $ | - | $ | 819.1 | |||
ADS Growth % | -1.5% | - | -1.5% | ||||||
Cost of Goods Sold | 475.3 | - | 475.3 | ||||||
Gross Profit | 343.8 | - | 343.8 | ||||||
Gross Margin | 42.0% | - | 42.0% | ||||||
Operating Expense | 256.0 | 2.3 | 253.7 | ||||||
Operating Exp as % of Sales | 31.3% | 0.3% | 31.0% | ||||||
Income from Operations | 87.8 | (2.3) | 90.1 | ||||||
Operating Margin | 10.7% | -0.3% | 11.0% | ||||||
Total Other Expense | (3.0) | - | (3.0) | ||||||
Income before provision for income taxes | 84.8 | (2.3) | 87.1 | ||||||
Provision for income taxes | 21.3 | (0.6) | 21.9 | ||||||
Net income | 63.5 | (1.7) | 65.2 | ||||||
Net income (loss) attributable to noncontrolling interest | - | - | - | ||||||
Net income attributable to MSC Industrial | $ | 63.5 | $ | (1.7) | $ | 65.2 | |||
Net income per common share: | |||||||||
Diluted | $ | 1.15 | $ | (0.03) | $ | 1.18 | |||
* The data in the above tables represent the midpoint of management's guidance; see note regarding forward-looking statements |
SOURCE MSC Industrial Supply Co.