MSC Reports Fiscal 2018 Third Quarter Results

MELVILLE, N.Y. and DAVIDSON, N.C., July 11, 2018 /PRNewswire/ --

Fiscal Q3 2018 Highlights

    --  Net sales of $828.3 million, an 11.3% YoY increase, with approximately
        500 basis points of acquisitive growth
    --  Operating income of $115.4 million, an increase of approximately 13.4%
        YoY
    --  Operating margin of 13.9% (14.5% excluding acquisitions*, an 80-basis
        point expansion YoY)
    --  Diluted EPS of $1.39, $0.01 above the guidance midpoint which did not
        include $0.02 of dilution from the AIS acquisition, versus $1.09 in the
        prior year quarter

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 2018 third quarter ended June 2, 2018.



    Financial Highlights(1)                                            FY18 Q3                                     FY17 Q3                                    Change                                 FY18 YTD                                     FY17 YTD                           Change
    ----------------------                                             -------                                     -------                                    ------                                 --------                                     --------                           ------

    Net Sales                                                                             $828.3                                       $743.9                                    11.3%                                    $2,365.9                                      $2,134.0            10.9%

    Operating Income                                                                       115.4                                        101.8                                    13.4%                                       312.8                                         279.0            12.1%

    % of Net Sales                                                                         13.9%                                       13.7%                                                                               13.2%                                        13.1%

    Net Income                                                                              79.1                                         62.8                                    25.8%                                       256.2                                         170.7            50.1%

    Diluted EPS                                                                            $1.39             .(2)                        $1.09            .(3)                     27.5%                                       $4.51             (2)                         $2.98   (3)      51.3%
    -----------                                                                            -----              ---                        -----             ---                      ----                                        -----             ---                          -----   ---        ----

    (1)In millions except per share data or as otherwise noted. (2)Based on 56.8 million and 56.7 million diluted shares outstanding for FY18 Q3 and FY18 YTD, respectively. 3 Based on 57.3 million and 57.0 million diluted shares outstanding for FY17 Q3 and FY17 YTD,
     respectively.

Erik Gershwind, president and chief executive officer, said, "The manufacturing environment in the third fiscal quarter was healthy, and the pricing environment sustained, with positive price/cost in the quarter. We continued to deliver gross margin stability, and our ongoing productivity efforts resulted in operating margin expansion. This was despite sales growth that was somewhat below my expectations due to the impact of our sales effectiveness initiatives and the related lower sales headcount."

Rustom Jilla, executive vice president and chief financial officer, added, "Our fiscal third quarter net sales rose 11.3%, and our operating income rose 13.4%, even after absorbing $1.8 million of AIS acquisition costs and inventory purchase accounting charges. Base business net sales growth was 6.1%, while operating income rose 12.3% with higher gross margins and lower operating expenses to sales contributing equally to our operating margin improvement.* Both DECO and AIS outperformed our expectations. Total cash generation remained strong, with year to date net cash from operations 45% greater than the prior year, and, despite purchasing AIS in the third quarter, leverage was sequentially unchanged at 1.0 times."

Gershwind concluded, "While our fourth quarter organic growth guidance falls short of my expectations for performance in this environment, I expect a return to more typical organic growth levels after a couple of quarters as we complete our sales force effectiveness initiatives and expand our sales team. As we do so, we will benefit from the leverage inherent in our business model, and we expect to continue achieving our long-term annual incremental margin target range. We will maintain our focus on growing areas that are technical and high-touch, creating a deeper moat around our business. All of these are critical to our long-term success, and I am confident in our ability to deliver."

Outlook

The Company expects net sales for the fourth quarter of fiscal 2018 to be between $829 million and $844 million. At the midpoint, average daily sales are expected to increase roughly 9.3% compared to last year's fourth quarter. Inclusive of net dilution of 3 cents from AIS, the Company expects diluted earnings per share for the fourth quarter of fiscal 2018 to be between $1.24 and $1.30.

Excluding acquisitions, the Company expects net sales for the fourth quarter of fiscal 2018 to be between $778 million and $793 million, with average daily sales at the midpoint expected to increase roughly 4.0% compared to last year's fourth quarter. The Company expects diluted earnings per share for the fourth quarter of fiscal 2018 to be between $1.26 and $1.32.

Conference Call Information

MSC will host a conference call today at 8:30 a.m. EST to review the Company's fiscal 2018 third quarter 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 July 18, 2018.

The Company's reporting date for fiscal 2018 fourth quarter and full year results is scheduled for October 30, 2018.

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 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 approximately 6,500 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, including from our recent acquisitions, 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, volatility in commodity and energy prices, the outcome of government or regulatory proceedings or future litigation, credit risk of our customers, risk of 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 risk of business disruptions arising from changes to our information systems, disruptions due to computer system or network failures, computer viruses, physical or electronics break-ins and cyber-attacks, retention of key personnel, the loss of key suppliers or supply chain disruptions, risks associated with changes to trade policies, 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 integration of acquired businesses or other strategic transactions, and financial restrictions on outstanding borrowings. 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.


                                   MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES

                                     Condensed Consolidated Balance Sheets
                                     -------------------------------------

                                                 (In thousands)


                                                               June 2,                 September 2,

                                                                    2018                        2017
                                                                    ----                        ----

                            ASSETS                           (unaudited)
                                  ------

    Current Assets:

    Cash and cash equivalents                                                  $39,993                      $16,083

    Accounts receivable, net of allowance for
     doubtful accounts                                                       510,832                      471,795

    Inventories                                                              512,303                      464,959

    Prepaid expenses and other current assets                                 53,057                       52,742

    Total current assets                                                   1,116,185                    1,005,579
                                                                           ---------                    ---------

    Property, plant and equipment, net                                       311,264                      316,305

    Goodwill                                                                 672,785                      633,728

    Identifiable intangibles, net                                            125,773                      110,429

    Other assets                                                              29,725                       32,871
                                                                              ------                       ------

    Total assets                                                            $2,255,732                   $2,098,912
                                                                            ==========                   ==========


             LIABILITIES AND SHAREHOLDERS' EQUITY
             ------------------------------------

    Current Liabilities:

    Short-term debt                                                           $284,217                     $331,986

    Accounts payable                                                         133,679                      121,266

    Accrued liabilities                                                      110,597                      104,473
                                                                             -------                      -------

    Total current liabilities                                                528,493                      557,725
                                                                             -------                      -------

    Long-term debt                                                           251,304                      200,991

    Deferred income taxes and tax uncertainties                               76,881                      115,056
                                                                              ------                      -------

    Total liabilities                                                        856,678                      873,772
                                                                             -------                      -------

    Commitments and Contingencies

    Shareholders' Equity:

    Preferred Stock                                                    -                             -

    Class A common stock                                                          55                           54

    Class B common stock                                                          10                           12

    Additional paid-in capital                                               663,399                      626,995

    Retained earnings                                                      1,331,788                    1,168,812

    Accumulated other comprehensive loss                                    (18,968)                    (17,263)

    Class A treasury stock, at cost                                        (577,230)                   (553,470)
                                                                            --------                     --------

    Total shareholders' equity                                             1,399,054                    1,225,140
                                                                           ---------                    ---------

    Total liabilities and shareholders'
     equity                                                                 $2,255,732                   $2,098,912
                                                                            ==========                   ==========


                                              MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES

                                              Condensed Consolidated Statements of Income
                                              -------------------------------------------

                                                 (In thousands, except per share data)

                                                              (Unaudited)


                                                                   Thirteen Weeks Ended           Thirty-Nine Weeks Ended
                                                                   --------------------           -----------------------

                                                                June 2,                 June 3,    June 2,                June 3,

                                                                    2018                     2017        2018                    2017
                                                                    ----                     ----        ----                    ----

    Net sales                                                               $828,345                $743,923                            $2,365,893   $2,133,974

    Cost of goods sold                                                     467,344                 414,423                             1,332,600    1,181,177
                                                                           -------                 -------                             ---------    ---------

    Gross profit                                                           361,001                 329,500                             1,033,293      952,797

    Operating expenses                                                     245,619                 227,724                               720,530      673,776
                                                                           -------                 -------                               -------      -------

    Income from operations                                                 115,382                 101,776                               312,763      279,021
                                                                           -------                 -------                               -------      -------

    Other (expense) income:

    Interest expense                                                       (3,532)                (3,361)                             (10,319)     (9,245)

    Interest income                                                            108                     169                                   484          496

    Other (expense) income, net                                              (141)                    (2)                                (472)       (340)
                                                                              ----                     ---                                  ----         ----

    Total other expense                                                    (3,565)                (3,194)                             (10,307)     (9,089)
                                                                            ------                  ------                               -------       ------

    Income before provision for income taxes                               111,817                  98,582                               302,456      269,932

    Provision for income taxes                                              32,748                  35,746                                46,250       99,249
                                                                            ------                  ------                                ------       ------

    Net income                                                               $79,069                 $62,836                              $256,206     $170,683
                                                                             =======                 =======                              ========     ========

    Per Share Information:

    Net income per common share:

    Basic                                                                      $1.40                   $1.10                                 $4.54        $3.01
                                                                               =====                   =====                                 =====        =====

    Diluted                                                                    $1.39                   $1.09                                 $4.51        $2.98
                                                                               =====                   =====                                 =====        =====

    Weighted average shares used in computing
       net income per common share:

    Basic                                                                   56,420                  56,779                                56,382       56,593
                                                                            ======                  ======                                ======       ======

    Diluted                                                                 56,804                  57,264                                56,733       57,028
                                                                            ======                  ======                                ======       ======

    Cash dividends declared per common share                                   $0.58                   $0.45                                 $1.64        $1.35
                                                                               =====                   =====                                 =====        =====


                                                     MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES

                                             Condensed Consolidated Statements of Comprehensive Income
                                             ---------------------------------------------------------

                                                                   (In thousands)

                                                                    (Unaudited)



                                                                      Thirteen Weeks Ended             Thirty-Nine Weeks Ended
                                                                      --------------------             -----------------------

                                                                   June 2,                June 3,        June 2,               June 3,

                                                                       2018                    2017           2018                    2017
                                                                       ----                    ----           ----                    ----

    Net income, as reported                                                    $79,069                    $62,836                            $256,206    $170,683

    Foreign currency translation adjustments                                   (889)                        87                             (1,705)    (2,161)
                                                                                ----                        ---                              ------      ------

    Comprehensive income                                                       $78,180                    $62,923                            $254,501    $168,522
                                                                               =======                    =======                            ========    ========



                                                                                                  MSC INDUSTRIAL SUPPLY CO. AND SUBSIDIARIES

                                                                                                Condensed Consolidated Statements of Cash Flows
                                                                                                -----------------------------------------------

                                                                                                                (In thousands)

                                                                                                                  (Unaudited)


                                                                                                                                                  Thirty-Nine Weeks Ended
                                                                                                                                                  -----------------------

                                                                                                                                                June 2,                  June 3,

                                                                                                                                                    2018                      2017
                                                                                                                                                    ----                      ----

    Cash Flows from Operating Activities:

    Net income                                                                                                                                               $256,206                     $170,683

    Adjustments to reconcile net income to net cash provided by operating activities:

    Depreciation and amortization                                                                                                                            47,133                       46,737

    Stock-based compensation                                                                                                                                 11,275                       10,375

    Loss on disposal of property, plant, and equipment                                                                                                          280                          317

    Provision for doubtful accounts                                                                                                                           4,956                        4,713

    Deferred income taxes and tax uncertainties                                                                                                            (41,199)                           -

    Write-off of deferred financing costs on previous credit facility                                                                                  -                           94

    Changes in operating assets and liabilities:

    Accounts receivable                                                                                                                                    (34,434)                    (50,730)

    Inventories                                                                                                                                            (26,740)                    (22,834)

    Prepaid expenses and other current assets                                                                                                                 1,005                      (4,547)

    Other assets                                                                                                                                              3,191                        2,259

    Accounts payable and accrued liabilities                                                                                                                  8,564                        2,064
                                                                                                                                                              -----                        -----

    Total adjustments                                                                                                                                      (25,969)                    (11,552)
                                                                                                                                                            -------                      -------

    Net cash provided by operating activities                                                                                                               230,237                      159,131
                                                                                                                                                            -------                      -------

    Cash Flows from Investing Activities:

        Expenditures for property, plant and equipment                                                                                                     (30,794)                    (37,923)

        Cash used in business acquisition                                                                                                                  (85,845)                           -
                                                                                                                                                            -------                          ---

    Net cash used in investing activities                                                                                                                 (116,639)                    (37,923)
                                                                                                                                                           --------                      -------

    Cash Flows from Financing Activities:

    Repurchases of common stock                                                                                                                            (25,384)                     (3,392)

    Payments of cash dividends                                                                                                                             (92,633)                    (76,632)

    Proceeds from sale of Class A common stock in connection with associate stock purchase plan                                                               3,398                        3,165

    Proceeds from exercise of Class A common stock options                                                                                                   23,135                       22,600

    Borrowings under Credit Facility                                                                                                                        172,000                      439,000

    Borrowings under Shelf Facility Agreement                                                                                                                50,000                            -

    Payments of notes payable and revolving credit note under the Credit Facility                                                                         (220,000)                   (529,500)

    Other, net                                                                                                                                                (225)                     (1,707)
                                                                                                                                                               ----                       ------

    Net cash used in financing activities                                                                                                                  (89,709)                   (146,466)
                                                                                                                                                            -------                     --------

    Effect of foreign exchange rate changes on cash and cash equivalents                                                                                         21                         (54)
                                                                                                                                                                ---                          ---

    Net increase (decrease) in cash and cash equivalents                                                                                                     23,910                     (25,312)

    Cash and cash equivalents - beginning of year                                                                                                            16,083                       52,890
                                                                                                                                                             ------                       ------

    Cash and cash equivalents - end of year                                                                                                                   $39,993                      $27,578
                                                                                                                                                              =======                      =======

    Supplemental Disclosure of Cash Flow Information:

    Cash paid for income taxes                                                                                                                                $76,753                      $91,711
                                                                                                                                                              =======                      =======

    Cash paid for interest                                                                                                                                     $8,231                       $7,350
                                                                                                                                                               ======                       ======

Non-GAAP Financial Measures

    --  Results excluding DECO Tool Supply Co (DECO) and All Integrated
        Solutions (AIS), collectively "Acquisitions"

To supplement MSC's unaudited selected financial data presented consistent with Generally Accepted Accounting Principles ("GAAP"), the Company discloses certain non-GAAP financial measures, including Non-GAAP net sales, non-GAAP gross profit, 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 the results of our acquisitions of DECO Tool Supply Co. ("DECO") on July 31, 2017 and All Integrated Solutions ("AIS") on April 30, 2018, collectively, "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 the results of our Acquisitions 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

                                                                                                                      Thirteen and Thirty-Nine Weeks Ended June 2, 2018

                                                                                                                        (dollars in thousands, except per share data)


                                     GAAP Measure                                       Items Affecting Comparability                           Non-GAAP Measure                                       GAAP Measure                        Non-GAAP Measure
                                     ------------                                       -----------------------------                           ----------------                                       ------------                        ----------------

                                      Net Sales                                                  Acquisitions                                 Net Sales, excluding                              Average Daily Sales Growth             Average Daily Sales Growth,
                                                                                                                                                  Acquisitions                                                                         excluding Acquisitions

                   Thirteen            Thirty-Nine         Thirteen         Thirty-Nine                    Thirteen               Thirty-Nine                             Thirteen       Thirty-Nine                Thirteen             Thirty-Nine
                  Weeks Ended                            Weeks Ended                                     Weeks Ended                                                    Weeks Ended                               Weeks Ended
                                       Weeks Ended                          Weeks Ended                                           Weeks Ended                                            Weeks Ended                                     Weeks Ended

    June 2, 2018                       June 2, 2018      June 2, 2018       June 2, 2018                 June 2, 2018             June 2, 2018                          June 2, 2018     June 2, 2018             June 2, 2018           June 2, 2018
    ------------                       ------------      ------------       ------------                 ------------             ------------                          ------------     ------------             ------------           ------------

                   $828,345                   $2,365,893                $39,394                                      $99,031                               $788,951                  $2,266,862                                  11.4%                               10.9%      6.1%  6.2%


                                     GAAP Measure                                       Items Affecting Comparability                           Non-GAAP Measure                                       GAAP Measure                        Non-GAAP Measure
                                     ------------                                       -----------------------------                           ----------------                                       ------------                        ----------------

                                     Gross Profit                                                Acquisitions                                Gross Profit, excluding                                   Gross Margin                     Gross Margin, excluding
                                                                                                                                                                                                                                                                  Acquisitions
                                                                                                                                                  Acquisitions

                   Thirteen            Thirty-Nine         Thirteen         Thirty-Nine                    Thirteen               Thirty-Nine                             Thirteen       Thirty-Nine                Thirteen             Thirty-Nine
                  Weeks Ended                            Weeks Ended                                     Weeks Ended                                                    Weeks Ended                               Weeks Ended
                                       Weeks Ended                          Weeks Ended                                           Weeks Ended                                            Weeks Ended                                     Weeks Ended

    June 2, 2018                       June 2, 2018      June 2, 2018       June 2, 2018                 June 2, 2018             June 2, 2018                          June 2, 2018     June 2, 2018             June 2, 2018           June 2, 2018
    ------------                       ------------      ------------       ------------                 ------------             ------------                          ------------     ------------             ------------           ------------

                   $361,001                   $1,033,293                 $8,578                                      $21,666                               $352,423                  $1,011,627                                  43.6%                               43.7%     44.7% 44.6%



                                     GAAP Measure                                       Items Affecting Comparability                           Non-GAAP Measure                                       GAAP Measure                        Non-GAAP Measure
                                     ------------                                       -----------------------------                           ----------------                                       ------------                        ----------------

                                  Operating Expenses                                             Acquisitions                            Operating Expenses, excluding                            Operating Expenses as a
                                                                                                                                                                Acquisitions                                          percentage                    Operating Expenses as a
                                                                                                                                                                                                       of Net Sales                    percentage of Net Sales,
                                                                                                                                                                                                                                       excluding Acquisitions

                   Thirteen            Thirty-Nine         Thirteen         Thirty-Nine                    Thirteen               Thirty-Nine                             Thirteen       Thirty-Nine                Thirteen             Thirty-Nine
                  Weeks Ended          Weeks Ended       Weeks Ended        Weeks Ended                  Weeks Ended              Weeks Ended                           Weeks Ended      Weeks Ended              Weeks Ended            Weeks Ended

                 June 2, 2018          June 2, 2018      June 2, 2018       June 2, 2018                 June 2, 2018             June 2, 2018                          June 2, 2018     June 2, 2018             June 2, 2018           June 2, 2018
                 ------------          ------------      ------------       ------------                 ------------             ------------                          ------------     ------------             ------------           ------------

                   $245,619                     $720,530                 $7,511                                      $19,671                               $238,108                    $700,859                                  29.7%                               30.5%     30.2% 30.9%


                                     GAAP Measure                                       Items Affecting Comparability                           Non-GAAP Measure                                       GAAP Measure                        Non-GAAP Measure
                                     ------------                                       -----------------------------                           ----------------                                       ------------                        ----------------

                                   Operating Income                                              Acquisitions                              Operating Income, excluding                               Operating Margin                   Operating Margin, excluding
                                                                                                                                                                Acquisitions                                                                                  Acquisitions

                   Thirteen            Thirty-Nine         Thirteen         Thirty-Nine                    Thirteen               Thirty-Nine                             Thirteen       Thirty-Nine                Thirteen             Thirty-Nine
                  Weeks Ended          Weeks Ended       Weeks Ended        Weeks Ended                  Weeks Ended              Weeks Ended                           Weeks Ended      Weeks Ended              Weeks Ended            Weeks Ended

                 June 2, 2018          June 2, 2018      June 2, 2018       June 2, 2018                 June 2, 2018             June 2, 2018                          June 2, 2018     June 2, 2018             June 2, 2018           June 2, 2018
                 ------------          ------------      ------------       ------------                 ------------             ------------                          ------------     ------------             ------------           ------------

                   $115,382                     $312,763                 $1,068                                       $1,996                               $114,314                    $310,767                                  13.9%                               13.2%     14.5% 13.7%


                                     GAAP Measure                                       Items Affecting Comparability                           Non-GAAP Measure
                                     ------------                                       -----------------------------                           ----------------

                                      Provision                                                  Acquisitions                              Provision for income taxes,
                                                                                                                                                           excluding Acquisitions
                                   for income taxes

                   Thirteen            Thirty-Nine         Thirteen         Thirty-Nine                    Thirteen               Thirty-Nine
                  Weeks Ended          Weeks Ended       Weeks Ended        Weeks Ended                  Weeks Ended              Weeks Ended

    June 2, 2018                       June 2, 2018      June 2, 2018       June 2, 2018                 June 2, 2018             June 2, 2018
    ------------                       ------------      ------------       ------------                 ------------             ------------

                    $32,748                      $46,250                   $107                                         $234                                $32,641                     $46,016


                                     GAAP Measure                                       Items Affecting Comparability                           Non-GAAP Measure
                                     ------------                                       -----------------------------                           ----------------

                                      Net Income                                                 Acquisitions                                 Net Income, excluding
                                                                                                                                                  Acquisitions

                   Thirteen            Thirty-Nine         Thirteen         Thirty-Nine                    Thirteen               Thirty-Nine
                  Weeks Ended          Weeks Ended       Weeks Ended        Weeks Ended                  Weeks Ended              Weeks Ended

    June 2, 2018                       June 2, 2018      June 2, 2018       June 2, 2018                 June 2, 2018             June 2, 2018
    ------------                       ------------      ------------       ------------                 ------------             ------------

                    $79,069                     $256,206                   $256                                         $561                                $78,813                    $255,645


                                     GAAP Measure                                       Items Affecting Comparability                           Non-GAAP Measure
                                     ------------                                       -----------------------------                           ----------------

                              Diluted Earnings Per Share                                         Acquisitions                              Diluted Earnings Per Share,
                                                                                                                                                           excluding Acquisitions

                   Thirteen            Thirty-Nine         Thirteen         Thirty-Nine                    Thirteen               Thirty-Nine
                  Weeks Ended          Weeks Ended       Weeks Ended        Weeks Ended                  Weeks Ended              Weeks Ended

    June 2, 2018                       June 2, 2018      June 2, 2018       June 2, 2018                 June 2, 2018             June 2, 2018
    ------------                       ------------      ------------       ------------                 ------------             ------------

                      $1.39                        $4.51              $       -                                       $0.01                                  $1.39                       $4.50

View original content with multimedia:http://www.prnewswire.com/news-releases/msc-reports-fiscal-2018-third-quarter-results-300679136.html

SOURCE MSC Industrial Supply Co.