MSC Industrial Direct Co Inc
NYSE:MSM
Income Statement
Earnings Waterfall
MSC Industrial Direct Co Inc
Revenue
|
3.8B
USD
|
Cost of Revenue
|
-2.2B
USD
|
Gross Profit
|
1.6B
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
378.1m
USD
|
Other Expenses
|
-142.3m
USD
|
Net Income
|
235.9m
USD
|
Income Statement
MSC Industrial Direct Co Inc
Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Aug-2024 | Nov-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 840
N/A
|
2 885
+2%
|
2 910
+1%
|
2 910
+0%
|
2 886
-1%
|
2 864
-1%
|
2 846
-1%
|
2 864
+1%
|
2 843
-1%
|
2 863
+1%
|
2 879
+1%
|
2 888
+0%
|
2 970
+3%
|
3 035
+2%
|
3 120
+3%
|
3 204
+3%
|
3 267
+2%
|
3 321
+2%
|
3 359
+1%
|
3 364
+0%
|
3 356
0%
|
3 319
-1%
|
3 287
-1%
|
3 192
-3%
|
3 141
-2%
|
3 129
0%
|
3 160
+1%
|
3 243
+3%
|
3 320
+2%
|
3 408
+3%
|
3 501
+3%
|
3 692
+5%
|
3 801
+3%
|
3 900
+3%
|
3 996
+2%
|
4 009
+0%
|
4 005
0%
|
3 979
-1%
|
3 904
-2%
|
3 821
-2%
|
3 795
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 538)
|
(1 569)
|
(1 589)
|
(1 594)
|
(1 581)
|
(1 571)
|
(1 564)
|
(1 575)
|
(1 564)
|
(1 578)
|
(1 592)
|
(1 602)
|
(1 657)
|
(1 700)
|
(1 753)
|
(1 811)
|
(1 851)
|
(1 890)
|
(1 921)
|
(1 932)
|
(1 935)
|
(1 918)
|
(1 902)
|
(1 849)
|
(1 821)
|
(1 845)
|
(1 864)
|
(1 910)
|
(1 957)
|
(1 974)
|
(2 022)
|
(2 134)
|
(2 198)
|
(2 266)
|
(2 344)
|
(2 366)
|
(2 367)
|
(2 349)
|
(2 302)
|
(2 248)
|
(2 238)
|
|
Gross Profit |
1 302
N/A
|
1 316
+1%
|
1 321
+0%
|
1 317
0%
|
1 305
-1%
|
1 293
-1%
|
1 282
-1%
|
1 289
+1%
|
1 279
-1%
|
1 284
+0%
|
1 287
+0%
|
1 286
0%
|
1 313
+2%
|
1 335
+2%
|
1 367
+2%
|
1 393
+2%
|
1 416
+2%
|
1 431
+1%
|
1 438
+1%
|
1 432
0%
|
1 421
-1%
|
1 401
-1%
|
1 386
-1%
|
1 343
-3%
|
1 320
-2%
|
1 283
-3%
|
1 296
+1%
|
1 334
+3%
|
1 363
+2%
|
1 434
+5%
|
1 479
+3%
|
1 558
+5%
|
1 603
+3%
|
1 634
+2%
|
1 652
+1%
|
1 643
-1%
|
1 638
0%
|
1 630
0%
|
1 602
-2%
|
1 573
-2%
|
1 558
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(912)
|
(928)
|
(937)
|
(937)
|
(929)
|
(923)
|
(910)
|
(913)
|
(903)
|
(902)
|
(909)
|
(906)
|
(925)
|
(936)
|
(952)
|
(972)
|
(986)
|
(997)
|
(1 003)
|
(1 032)
|
(1 034)
|
(1 032)
|
(1 033)
|
(982)
|
(973)
|
(965)
|
(980)
|
(995)
|
(1 012)
|
(1 033)
|
(1 047)
|
(1 084)
|
(1 107)
|
(1 122)
|
(1 143)
|
(1 151)
|
(1 162)
|
(1 173)
|
(1 170)
|
(1 167)
|
(1 180)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(11)
|
(31)
|
(15)
|
(16)
|
(16)
|
(35)
|
(16)
|
(16)
|
(17)
|
(30)
|
(17)
|
(18)
|
(18)
|
(36)
|
(19)
|
(19)
|
(19)
|
(34)
|
(19)
|
(19)
|
(19)
|
(28)
|
(19)
|
(19)
|
(17)
|
(31)
|
(16)
|
|
Other Operating Expenses |
(912)
|
(928)
|
(936)
|
(937)
|
(931)
|
(923)
|
(910)
|
(913)
|
(902)
|
(902)
|
(909)
|
(906)
|
(920)
|
(928)
|
(941)
|
(941)
|
(971)
|
(982)
|
(987)
|
(997)
|
(1 018)
|
(1 015)
|
(1 017)
|
(952)
|
(956)
|
(947)
|
(962)
|
(959)
|
(993)
|
(1 014)
|
(1 028)
|
(1 050)
|
(1 089)
|
(1 103)
|
(1 123)
|
(1 124)
|
(1 143)
|
(1 154)
|
(1 152)
|
(1 136)
|
(1 163)
|
|
Operating Income |
390
N/A
|
388
-1%
|
384
-1%
|
380
-1%
|
376
-1%
|
371
-1%
|
372
+0%
|
376
+1%
|
376
+0%
|
382
+2%
|
378
-1%
|
380
+0%
|
388
+2%
|
399
+3%
|
415
+4%
|
422
+2%
|
430
+2%
|
434
+1%
|
435
+0%
|
400
-8%
|
387
-3%
|
369
-5%
|
353
-4%
|
361
+2%
|
347
-4%
|
318
-8%
|
316
-1%
|
339
+7%
|
350
+3%
|
401
+14%
|
432
+8%
|
474
+10%
|
497
+5%
|
512
+3%
|
509
-1%
|
492
-3%
|
476
-3%
|
458
-4%
|
432
-6%
|
406
-6%
|
378
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(7)
|
(8)
|
(10)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(16)
|
(16)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(15)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(21)
|
(23)
|
(23)
|
(22)
|
(20)
|
(21)
|
(23)
|
(25)
|
(26)
|
|
Non-Reccuring Items |
(10)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(6)
|
(11)
|
(18)
|
(0)
|
0
|
0
|
16
|
(10)
|
(32)
|
(54)
|
(33)
|
(37)
|
(12)
|
7
|
(16)
|
(6)
|
(3)
|
(1)
|
0
|
(8)
|
(7)
|
(12)
|
(14)
|
(16)
|
(17)
|
|
Total Other Income |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
2
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(3)
|
(9)
|
(6)
|
(10)
|
(12)
|
(12)
|
(22)
|
(23)
|
|
Pre-Tax Income |
377
N/A
|
380
+1%
|
379
0%
|
373
-1%
|
369
-1%
|
366
-1%
|
368
+1%
|
372
+1%
|
370
0%
|
374
+1%
|
368
-2%
|
368
+0%
|
376
+2%
|
387
+3%
|
401
+3%
|
406
+1%
|
409
+1%
|
406
-1%
|
400
-1%
|
383
-4%
|
371
-3%
|
354
-5%
|
352
-1%
|
334
-5%
|
298
-11%
|
248
-17%
|
271
+9%
|
288
+7%
|
324
+12%
|
393
+21%
|
400
+2%
|
451
+13%
|
472
+5%
|
485
+3%
|
478
-1%
|
456
-5%
|
440
-4%
|
413
-6%
|
382
-8%
|
343
-10%
|
312
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(143)
|
(144)
|
(144)
|
(142)
|
(140)
|
(139)
|
(139)
|
(141)
|
(140)
|
(139)
|
(135)
|
(137)
|
(139)
|
(128)
|
(125)
|
(117)
|
(106)
|
(111)
|
(104)
|
(94)
|
(91)
|
(87)
|
(86)
|
(83)
|
(73)
|
(61)
|
(66)
|
(70)
|
(78)
|
(96)
|
(98)
|
(111)
|
(117)
|
(120)
|
(118)
|
(113)
|
(109)
|
(100)
|
(93)
|
(87)
|
(80)
|
|
Income from Continuing Operations |
234
|
236
|
235
|
231
|
229
|
227
|
228
|
231
|
230
|
235
|
233
|
231
|
237
|
260
|
276
|
289
|
304
|
296
|
296
|
289
|
280
|
267
|
266
|
252
|
225
|
188
|
205
|
218
|
245
|
297
|
302
|
341
|
356
|
365
|
360
|
343
|
331
|
313
|
289
|
256
|
233
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
3
|
3
|
|
Net Income (Common) |
232
N/A
|
235
+1%
|
233
-1%
|
230
-1%
|
229
-1%
|
226
-1%
|
228
+1%
|
230
+1%
|
230
0%
|
234
+2%
|
232
-1%
|
231
0%
|
236
+2%
|
300
+27%
|
317
+5%
|
329
+4%
|
344
+5%
|
295
-14%
|
295
+0%
|
289
-2%
|
280
-3%
|
267
-5%
|
265
-1%
|
251
-5%
|
224
-11%
|
187
-17%
|
204
+9%
|
217
+7%
|
245
+13%
|
296
+21%
|
302
+2%
|
340
+13%
|
355
+4%
|
364
+3%
|
360
-1%
|
343
-5%
|
331
-3%
|
314
-5%
|
291
-7%
|
259
-11%
|
236
-9%
|
|
EPS (Diluted) |
3.77
N/A
|
3.81
+1%
|
3.79
-1%
|
3.74
-1%
|
3.72
-1%
|
3.68
-1%
|
3.7
+1%
|
3.77
+2%
|
4.02
+7%
|
4.08
+1%
|
4.04
-1%
|
4.05
+0%
|
4.14
+2%
|
5.36
+29%
|
5.61
+5%
|
5.79
+3%
|
6.15
+6%
|
5.31
-14%
|
5.32
+0%
|
5.2
-2%
|
5.03
-3%
|
4.82
-4%
|
4.78
-1%
|
4.51
-6%
|
4.03
-11%
|
3.32
-18%
|
3.6
+8%
|
3.87
+8%
|
4.36
+13%
|
5.29
+21%
|
5.39
+2%
|
6.06
+12%
|
6.34
+5%
|
6.5
+3%
|
6.41
-1%
|
6.11
-5%
|
5.83
-5%
|
5.56
-5%
|
5.14
-8%
|
4.58
-11%
|
4.19
-9%
|