MSC Industrial Direct Co., Inc.
NYSE:MSM · New York Stock Exchange
+$1.80 today
Vol 0.51M · Avg 0.69M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $199.3M -22.9% | $258.6M -24.7% | $343.2M +1.0% | $339.8M +56.7% | $216.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $90.2M +9.3% | $82.5M +10.4% | $74.7M -14.2% | $87.1M +0.5% | $86.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$2.9M -130.1% | $9.7M +44.9% | $6.7M -37.8% | $10.8M +179.1% | -$13.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $4.3M -86.4% | $31.7M -85.9% | $224.1M +205.9% | -$211.6M -51.0% | -$140.2M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$17.7M -194.1% | $18.8M -92.4% | $247.7M +300.4% | -$123.6M -69.2% | -$73.0M | $592.6M | $1.3B | $626.2M |
| Inventory | $1.7M -98.0% | $85.1M +1851.0% | -$4.9M +94.0% | -$81.5M +23.9% | -$107.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $43.3M +180.1% | -$54.1M -639.5% | $10.0M -50.6% | $20.3M -76.0% | $84.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$23.0M -26.3% | -$18.2M +36.6% | -$28.7M -7.0% | -$26.8M +39.7% | -$44.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $42.8M +51.8% | $28.2M -44.5% | $50.8M +152.8% | $20.1M -73.1% | $74.6M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $333.7M -18.7% | $410.7M -41.3% | $699.6M +184.2% | $246.2M +9.7% | $224.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$92.8M +6.6% | -$99.4M -7.5% | -$92.5M -50.7% | -$61.4M -14.2% | -$53.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $29.5M +223.2% | -$24.0M -18.9% | -$20.2M +39.1% | -$33.1M -51.2% | -$21.9M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$63.3M +48.7% | -$123.4M -9.5% | -$112.7M -19.2% | -$94.5M -24.9% | -$75.6M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$23.0M -146.1% | $49.9M +114.6% | -$342.2M -4964.8% | $7.0M -96.2% | $186.5M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $12.4M -11.7% | $14.0M -57.7% | $33.1M -15.1% | $39.0M +15.2% | $33.8M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$39.3M +79.1% | -$187.7M -96.0% | -$95.8M -250.1% | -$27.4M +61.6% | -$71.3M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$189.7M -1.3% | -$187.3M -6.0% | -$176.7M -5.6% | -$167.4M +53.8% | -$362.6M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$4.0M -206.3% | $3.7M +212.6% | $1.2M +97.2% | $606.0K +103.0% | -$20.2M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$243.6M +20.8% | -$307.4M +47.0% | -$580.4M -291.8% | -$148.1M +36.7% | -$233.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$211.0K +48.8% | -$412.0K -5250.0% | $8.0K +101.5% | -$549.0K -254.2% | $356.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $26.6M +230.2% | -$20.5M -414.1% | $6.5M +117.1% | $3.0M +103.5% | -$84.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $240.9M -22.6% | $311.3M -48.7% | $607.1M +228.5% | $184.8M +8.3% | $170.7M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Powell Industries, Inc.
NASDAQ:POWL
$10.75B
EnerSys
NYSE:ENS
$8.56B
Everus Construction Group, Inc.
NYSE:ECG
$8.20B
Ralliant Corp.
NYSE:RAL
$7.68B
Arcosa, Inc.
NYSE:ACA
$6.63B
Alaska Air Group, Inc.
NYSE:ALK
$5.58B
Grupo Aeroportuario del Centro Norte, S.A.B. de C.V.
NASDAQ:OMAB
$5.34B
SiteOne Landscape Supply, Inc.
NYSE:SITE
$5.00B
The Brink's Company
NYSE:BCO
$4.03B
Maximus, Inc.
NYSE:MMS
$2.99B
SEC Filings
Recent regulatory filings
No filings found.
Does MSM generate free cash flow?
MSC Industrial Direct Co., Inc. (MSM) generated $240.88M of free cash flow in fiscal 2025.
How much operating cash flow does MSM produce?
Operating cash flow was $333.72M, before capital expenditures of $92.84M.
Explore More
Continue the stock analysis
Jump to another research area for this company.