Exhibit 99.1
                                                                    ------------



                              MSC INDUSTRIAL DIRECT

                            MODERATOR: ERIC BOYRIVEN
                                NOVEMBER 4, 2003
                                   10:00 AM CT


Operator:             Good morning. My name is (Ginette), and I will be your
                      conference facilitator. At this time I would like to
                      welcome everyone to the MSC Industrial Direct Fourth
                      Quarter Earnings Conference call. All lines have been
                      placed on mute to prevent any background noise.

                      After the speaker's remarks there will be a question and
                      answer period. If you would like to ask a question during
                      this time, simply press star, then the number 1 on your
                      telephone keypad. If you would like to withdraw your
                      question, press star then the number 2 on your telephone
                      keypad.

                      I will now turn the call over to Mr. Eric Boyriven of
                      Financial Dynamics. Sir you may begin your conference.

Eric Boyriven:        Thank you and good morning everyone. Thank you for joining
                      us today to discuss MSC Industrial Direct's Fiscal 2003
                      Fourth Quarter and Full Year Results. You should have
                      received a copy of this morning's earnings announcement.
                      If you have not yet received a release, just call our
                      offices at 212-850-5752.

                      Also an online archive of this broadcast will be available
                      within one hour at the conclusion of the call, and will be
                      available for one week at www.mscdirect.com.

                      Certain information pertaining to non-GAAP financial
                      measures that may arise during this broadcast can also be
                      found at the same Web site in the Investor Relations
                      section.

                      Let me take a minute to reference the Safe Harbor
                      statement under the Private Security Litigation Reform Act
                      of 1995.

                      This conference call may contain forward-looking
                      statements that are subject to the significant risks and
                      uncertainties including the future operating and





                                                                    Exhibit 99.1
                                                                    ------------


                      financial performance of the company. Although the company
                      believes that the expectations reflected in its
                      forward-looking statements are reasonable, it can give no
                      assurance that such expectations or any of its
                      forward-looking statements will prove to be correct.

                      Important risk factors that can cause actual results to
                      differ materially from those reflected in the company's
                      forward-looking statements are included in today's
                      earnings release and the company's filings with the
                      Securities & Exchange Commission.

                      In addition, the information contained in this conference
                      call is accurate only on the date discussed. Investors
                      should not assume that the statements made in this
                      conference call remain operative at a later time. The
                      company undertakes no obligation to update any information
                      discussed on this call. With that said I would like to
                      introduce MSC's Industrial's Direct Chairman and Chief
                      Executive Officer, Mitchell Jacobson. Mr. Jacobson, go
                      ahead.

Mitchell Jacobson:    Thanks Eric. Good morning everyone and thank you for
                      joining us today. With me are David Sandler, our newly
                      appointed President and Chief Operating Officer, Chuck
                      Boehlke, Executive Vice President and Chief Financial
                      Officer and Shelly Boxer, Vice President of Finance.

                      I'll begin with an overview of the fourth quarter of '03
                      and our expectations for the first quarter of '04. David
                      will cover our fulfillment model, and Chuck will provide
                      details on the fourth quarter's financials.

                      Following Chuck, I'll wrap up and open the line for
                      questions.

                      I want to begin today's call by congratulating David
                      Sandler on his most deserved promotion. David and I have
                      worked together in various roles since we acquired his
                      company in 1989. He's an outstanding businessman. David
                      combines intelligence with an uncommon blend of common
                      sense and a killer work ethic.

                      However, as or more importantly, David and I share common
                      vision, values, ethics and sense of the special community
                      that MSC has become.

                      I'm 100% confident that MSC will be a better performing
                      company as David grows into his new position. I'm
                      energized by our future and excited to continue to work
                      with David in his new capacity.

                      We're also taking several steps to upgrade our corporate
                      governance to the highest levels. These changes which will
                      be ratified at our upcoming Annual Shareholders' Meeting
                      including changes the composition of the board of
                      directors to a majority of independent directors and
                      instituting two new board





                                                                    Exhibit 99.1
                                                                    ------------


                      committees -- a Nominating Committee and a Corporate
                      Governance Committee.

                      MSC has always embraced the highest levels of corporate
                      ethics and accountability. And these changes reflect that
                      commitment.

                      MSC continues to grow in a challenging environment in the
                      fourth quarter. We did see some extended summer shutdowns
                      and abbreviated workweeks. Our growth was once again
                      driven by the success of our diversification efforts as
                      the industrial sector of the economy continues to lag.

                      We're executing our plans with outstanding results as we
                      maintain our service model, leverage our position as a
                      market leader, take share and grow.

                      We achieved our gross margin target for the fourth quarter
                      and exceeded our expense control objectives. Operating
                      expenses in Q4 benefited from an adjustment reflecting
                      better than expected experience throughout fiscal '03 in
                      medical benefits and worker's comp.

                      Outstanding expense control drove 67% read through this
                      quarter excluding the Q4 benefits adjustment and 45% for
                      the entire fiscal year. Operating income grew to 10.3% of
                      sales as we continue to capitalize on the excellent
                      leverage inherent in the business.

                      We are very proud to see the business return to double
                      digit operating margins and are competent that we will see
                      further operating margin expansion as we take advantage of
                      an infrastructure with enormous leverage.

                      In Q4 net income grew 53% and earnings per share increased
                      by 54% over the fourth quarter of '02. Free cash
                      generation at 26 million exceeded our internal
                      expectations in Q4 due to the success of our asset
                      management program.

                      Overall, MSC generated 74 million in free cash flow for
                      fiscal year '03.

                      We'd like to provide some guidance for the first quarter
                      of '04. Although the industrial sector continues to
                      struggle, our success in the non-industrial areas is
                      reflected in our expectations for the first quarter.
                      Consequently, we expect revenues to be in the range of 218
                      to 222 million with earnings per diluted share in the
                      range of 21 to 23 cents.

                      Thank you and I'll now turn the microphone over to our new
                      President, David Sandler. David?

David Sandler:        Thanks Mitch. First I want to express my deep appreciation
                      for the opportunity that you and your dad have provided me
                      over the last 14 years.






                                                                    Exhibit 99.1
                                                                    ------------


                      MSC is a very special place, and I consider it a privilege
                      to lead our team of dedicated associates. I've never been
                      more excited about our future and firmly believe we are in
                      the early days of realizing our fullest potential.

                      I know that I speak for our entire senior management team
                      when I say that I am committed to achieving superior
                      performance for our shareholders and all of our
                      stakeholders in the future.

                      I'll begin my update by sharing what we're hearing and
                      seeing in the field and sharing some observations from my
                      customer visits in the south region just last week.

                      While there are some pockets of increased activity, there
                      has been very little in the way of overall positive
                      developments in the industrial sector. Employment and
                      inventories continue to shrink and activities still well
                      below the levels of three years ago.

                      Although the ISM is on the upswing which is encouraging,
                      the effects are not really noticeable as yet. We think
                      that we need to see a few more months of positive
                      indicators before there's a measurable effect in the core
                      manufacturing sector.

                      MSC however continues to execute our model, take share and
                      grow. And I witnessed that first-hand during last week's
                      road trip that encompass visits to a distribution center,
                      some branches and many customers. One of those visits was
                      to a facility where we had installed a VMI program about
                      two years ago.

                      Due to cost pressures, the maintenance supervisor had to
                      do the work of three people. And it was his job to figure
                      out how to get that done. He share with me that the way he
                      solved the problem was to utilize MSC in the latest
                      version of our VMI program.

                      He explained to me that by going paperless and moving to
                      automatic replenishment, the time necessary to source MRO
                      supplies have literally been reduced to minutes per week
                      from hours per day.

                      Our volume with this customer has increased 40% this year
                      to more than $70,000 annually and continues to grow as
                      more products are added to the VMI program.

                      It was very clear to me that the MSC value-added model is
                      very attractive to all sectors of the potential customer
                      universe. And it's only one example of why MSC is gaining
                      share.





                                                                    Exhibit 99.1
                                                                    ------------


                      We talked about the success of our diversification program
                      during the last several calls. In Q4 our entire growth
                      came from the non-industrial sector while the industrial
                      sector was essentially flat.

                      We expect that the non-industrial business will continue
                      to outgrow the industrial sector by a significant amount
                      for the foreseeable future. I'm sure you're all aware of
                      the movement of US manufacturing business to other parts
                      of the world. Even so, the remaining business is still a
                      huge market. And MSC has a very small but continually
                      growing portion of it.

                      When you combine the diversification effort with the share
                      growth in the industrial sector as well, MSC has a very
                      long runway for growth.

                      Last quarter we noted our success and started to penetrate
                      the government sector and in the postal service in
                      particular. We're pleased to report that our efforts to
                      convert that business to MSC are starting to bear fruit
                      and we're seeing growth from both of those areas.

                      As planned, we have to work hard to build our brand and
                      convert that business. And although the total dollars are
                      growing as we expected, the business is not yet
                      significant.

                      Turning to details for the quarter, once again I'm pleased
                      to report that the execution of our model continues at
                      very high levels, and our metrics are coming in at target
                      levels or better.

                      Our customers tell us that our service is the best in the
                      business. And that is one of the main reasons we gain
                      share and ensure future growth.

                      Overall fill rates continue at about 99%. And the VCs hit
                      their first past fill rate goals. Accuracy levels continue
                      to be excellent with run rates at about 1.3 errors per
                      thousand.

                      Call center staff continue their high levels as well. The
                      call abandonment rate was less than 1% and we average 60
                      calls per associate per day.

                      We ended the fourth quarter with 428 field sales
                      associates and plan to increase our sales force to a range
                      of about 440 to 450 associates by the end of Q3 based on
                      the timing of opportunities to hire outstanding
                      associates.

                      Starting this past September, we have changed the
                      conversation for field sales associates to relate more of
                      their cost to their success in growing their sales
                      profitably. We think that this change will benefit all
                      stakeholders. The associates can make more money. The
                      company will see more sales and income growth. And
                      therefore, shareholders will benefit as well.





                                                                    Exhibit 99.1
                                                                    ------------


                      In the fourth quarter, we mailed 7.2 million pieces of
                      mail -- about what was initially planned. By concentrating
                      our efforts in more productive sectors, we continue to
                      generate excellent overall response rates. Total active
                      customer count was 343,000 at the end of the fourth
                      quarter compared to 340,000 last quarter and 329,000 in
                      the last year's fourth quarter -- an increase of 4%.

                      We expect that we will mail approximately 7.8 million
                      pieces in the first quarter versus nine million pieces in
                      the first quarter last year.

                      As a result of the improvements we've made over the last
                      two years, we're now positioned to reduce our regular
                      circulation and prospecting mailing in FY '04.

                      We'll reduce regular mailings to customers who generate
                      marginal sales and plan to reduce prospecting to levels
                      below those in '03 but that are still above historical
                      levels.

                      Our total mailings in FY '04 are planned to be roughly 30
                      million pieces or about 90% of FY `03's total.

                      We'll be redirecting some of those savings into other
                      growth programs and believe that these changes will have a
                      positive effect on the bottom line in FY '04 and into the
                      future.

                      All of our regions continued to grow in the fourth
                      quarter. The Midwest continues to lead the way, and all
                      regions grew in low single digits.

                      Sales to the manufacturing sector were down about 1% in
                      the fourth quarter and sales to the non-manufacturing
                      sector grew by 17%. The sales split was 72% manufacturing
                      versus 28% non-manufacturing. And our average order size
                      improved slightly to $224 in Q4 primarily driven by larger
                      accounts.

                      Mscdirect.com's outstanding growth continued in the fourth
                      quarter. Sales through the site grew to 24.7 million --
                      now representing 12% of consolidated sales with an
                      annualized run rate of $98 million. This represents growth
                      of approximately 40% over the fourth quarter of FY '02.

                      In conclusion, I'm extremely pleased with our performance
                      in the fourth quarter. We executed our plan and grew in a
                      very difficult environment. Although the macro situation
                      has not changed meaningfully, we are confident that we can
                      significantly outperform the sector for the foreseeable
                      future. We know how stressed the small distributors are
                      that comprise the bulk of the market. And we are taking
                      significant share from them.





                                                                    Exhibit 99.1
                                                                    ------------


                      Our diversification program is very successful, and our
                      model taken as a whole will drive outstanding performance
                      on the top and bottom lines.

                      Finally, I'll take this opportunity to express my thanks
                      and deep appreciation to all of our MSC associates who
                      continue to stay focused and execute at such high levels.
                      Thank you. And I'll now turn the mic over to Chuck.

Chuck Boehlke:        Thank you David. Once again, we've completed an excellent
                      quarter financially and exceeded our financial goals. In
                      the fourth quarter we beat the 25% read through yardstick
                      generating 89% incremental operating margin on our sales
                      increase.

                      The fourth quarter was aided by a reduction in our
                      accruals for medical expense and workman's comp cost
                      totaling about $1.6 million.

                      That was the result of better than expected experience and
                      that benefited the quarter by about 1 cent per share.

                      Excluding that benefit the read-through for the fourth
                      quarter would have still been almost 70%.

                      For the year, the read-through was 45% and operating
                      margins increased to 9.8% of sales from 7.6% in fiscal
                      '02.

                      As a reminder, we are committed to a read-through of no
                      less than 20% in fiscal '04, and we will deliver the
                      read-through based on leveraging on fixed cost.

                      In Q4 gross margin came in at 44.7% within the expected
                      range and should be between 44.5% and 44.9% in the first
                      quarter.

                      Turning to our balance sheet, we continue to produce
                      excellent results. Cash flow for the quarter exceeded
                      internal expectations as we generated $29 million in
                      operating cash flow. And free cash flow after capital
                      expenditures of $3 million was 26 million.

                      Depreciation and amortization once again exceeded capital
                      expenditures as net fixed assets declined in the quarter.

                      We expect free cash flow to be positive in fiscal '04 as
                      well. Our free cash balance grew to $114 million at the
                      end of the fourth quarter and is currently at
                      approximately $120 million.

                      Since our last conference call we have repurchased more
                      company stock buying a million shares at a cost of
                      approximately $19 million.





                                                                    Exhibit 99.1
                                                                    ------------


                      Working capital excluding cash declined by approximately
                      $15 million in the fourth quarter reflecting a decrease in
                      inventory and receivables. DSOs decreased to 40 days in
                      the fourth quarter from 42 days at the end of last
                      quarter. Inventory turns were an annualized 2.25 turns in
                      Q4 and 2.28 for the year.

                      In summary, we had an excellent quarter financially. We
                      exceeded our expectations on improved operating margin,
                      delivered excellent cash flow and continue to manage our
                      balance sheet. Thank you and now I'll turn it back to
                      Mitch for the wrap-up.

Mitchell Jacobson:    Thanks Chuck. MSC went public in December of 1995. We
                      proceeded to grow revenues and earnings in excess of 25%
                      for our first 13 quarters as a public company.

                      Based upon this growth we built three new distribution
                      centers, new corporate offices and new information systems
                      to support a business running at or in excess of 1.5
                      billion in sales.

                      At that time, sales for the industrial sector were about
                      80% of our business. We could not have foresee at that
                      period, the longest post-war industrial downturn. Over the
                      last few years, we have not removed bricks and
                      infrastructure. In fact, we've upgraded and improved our
                      capability. Our management team has grown and it's
                      matured.

                      We've shifted our business to 28% non-manufacturing and
                      will continue our focus on diversification. For the last
                      12 quarters we have improved asset management. And in
                      fiscal '03 we have proven that there's significant
                      operating leverage in the business.

                      We believe that the value of our investments over the last
                      few years are just beginning to be realized. We cannot
                      control the economy. However, we can and we will control
                      the direction of our company.

                      We're competent in our vision and competent in our future.
                      And (Ginette), if you would, we will now open up the
                      phones for question and answers.

Operator:             At this time, I would like to remind everyone, in order to
                      ask a question, press star then the number 1 on your
                      telephone keypad. We'll pause for just a moment to compile
                      the Q&A roster.

                      Your first question comes from (Holden Lewis) with BBT.





                                                                    Exhibit 99.1
                                                                    ------------


(Holden Lewis):       Good morning. Thank you very much. Can you give some
                      greater detail here sort of post-fourth quarter? You've
                      heard a lot of companies that have talked about, you know,
                      some meaningful, you know, more than seasonality inspired
                      improvement in end market demand in September with some
                      follow-through in October. You know, you've got a couple
                      months under your belt.

                      And can you comment whether or not, you know, in these
                      last couple months, you've seen some tangible evidence
                      that the recovery may be starting or are you not really
                      experiencing as much?

David Sandler:        (Holden), it's David. I guess first of all, let me give
                      you the monthly sales numbers for Q4 and what we're seeing
                      with revenue growth in September and October. And then
                      I'll add a little bit of color to it.

                      So in June through the fourth quarter, June was plus 5.
                      July was plus 3 - sorry - right, July was plus 3. August
                      was plus 2. And then in September and October, our growth
                      rate in both months was at 5%.

                      And now to I guess give you a little bit of color of what
                      - you know, what we're seeing and hearing out there. I
                      mean the core industrial market largely remains unchanged
                      from six months ago. Certainly while we do see some
                      positive pockets, overall, you know, I have to tell you --
                      and it was just reinforced to me last week -- it's tough
                      out there. The environment is still difficult.

                      The macro indicators that we're all seeing at absolutely
                      encouraging. And we are cautiously optimistic. Seeing the
                      ISM in positive territory is encouraging. And as you know,
                      our business has historically lagged indicators like the
                      ISM by several months.

                      If that trend continues and the experience that we have -
                      that we've historically seen during these times, you know,
                      we eventually believe that that effect is going to
                      translate in the form of increasing growth rates. But
                      frankly I want to express caution only because while the
                      macro indicators are very encouraging, we want to be able
                      to see it in our core customer base. And right now other
                      than in pockets, we don't see it there yet.

(Holden Lewis):       Okay, well the September/October numbers are plus 5. We
                      know presumably also come against a tougher comp. So it's
                      a nice step up. I mean have you seen further acceleration
                      in the non-industrial or have you also - has that - you
                      know, the plus 5 numbers been fueled in equal part by
                      better industrial numbers too?

David Sandler:        Yes, I mean - you know, our sense of it (Holden), is that
                      we are seeing the effects of - the positive effects of our
                      diversification program and the fact that





                                                                    Exhibit 99.1
                                                                    ------------


                      we've, you know, got a team that's out there gaining share
                      every day. We think that's what we're seeing translating
                      to in our growth rates.

(Holden Lewis):       Okay. With regards to the government and post office
                      business, I know you don't really want to talk about what
                      the total size of that business is -- I don't think you
                      gave a percentage change -- but, you know, can you just
                      give us a sense in terms of, you know, dollars? I mean how
                      much incrementally can the government and the post office
                      together provide you in fiscal '04 at the top line just in
                      terms of incremental dollars? Any guidance or...

David Sandler:        Yes, (Holden), I want to be really careful here. I mean,
                      you know, we've talked about the fact that it's early in
                      the game with these exciting new segments for us. And, you
                      know, so far we are getting the results that we've
                      expected.

                      But I want to remind you that we're still in the startup
                      and the learning mode. And I guess the only additional
                      color that I'd like to say -- frankly for competitive
                      reasons I really don't want to say more in this call --
                      other than we're, you know, confident long term they're
                      going to be important components of our growth in the
                      future.

(Holden Lewis):       Okay, and then last thing -- I'll jump in the queue --
                      when did you buy back stock in the quarter and what's your
                      shares outstanding sort of at quarter's end because they
                      didn't really seem to budge much, you know, in the quarter
                      despite the buyback?

Chuck Boehlke:        All right (Holden), it's Chuck. The shares outstanding are
                      at 66.5 million, the actual shares. You might not have
                      seen a change because obviously the movement in the stock
                      - the price with options and dilution impact of that. But
                      the shares outstanding are at 66.5 at the end of the
                      quarter.

(Holden Lewis):       Is that diluted with the options or is that your primary?

Chuck Boehlke:        The primary. And the diluted is 68.3.

(Holden Lewis):       All right. So I see. You finish up kind of where you were.
                      Okay. All right, thank you.

Man:                  Thanks (Holden).

Operator:             Again, I would like to remind everyone, if you would like
                      to ask a question, press star then the number 1 on your
                      telephone keypad.

                      Your next question comes from (David Nancy) with
                      Robert W. Baird.





                                                                    Exhibit 99.1
                                                                    ------------


(David Nancy):        Hi. Good morning.

Man:                  Hi (David).

(David Nancy):        I was wondering if you could talk about this ISM given
                      that you historically would lag that number by -- I think
                      we've talked in the past -- about three months or so.
                      Shouldn't you start to see some building strength very
                      soon? And I guess you talked about the confidence that
                      gives you. But a 57 number sure has to give you some
                      pretty good confidence based on what you've seen in the
                      past relative to the ISM does it not?

David Sandler:        (David) it's David. Yes, I mean we were pleased to see a
                      57 ISM, you know, come out yesterday. And if, you know,
                      the fact that we've had now a few good months of a - of
                      building (ISM), you know, to the extent that it continues
                      and doesn't come off that track and to the extent that it
                      continues to follow what we've seen historically in our
                      business (baked in the lag), yes, that's what certainly
                      gives us cautious optimism for the future.

(David Nancy):        Okay, and then on the gross margin side, could you talk
                      about your expectations for 2004 overall? And I'm just
                      wondering if there is any possibility that we actually
                      would see gross margins declines next year due to negative
                      mix maybe if industrial customers come back or anything
                      else that might be positively or negatively impacting the
                      gross margin.

                      Because when I look at fiscal '03 excluding the gross
                      margin improvement, your contribution margin was about
                      25%. And so I'm just wondering if the 20% that you expect
                      for next year will actually end up being 20% or
                      potentially something less than that even?

Chuck Boehlke:        (Dave) it's Chuck. First of all, you're absolutely right
                      on the (REPU) for this year. Certainly the difference
                      between 25 and 45 for this year '03 with 140 basis point
                      improvement in gross margin that went on top of of course
                      entire 844 million in sales, that opportunity doesn't
                      exist as we see it now for next year in terms of adding
                      additional 140 points of gross margin. In fact, we'd
                      expect margins to be at or slightly below where they
                      finish this year for the reasons you've cited.

                      As we continue to grow the non-industrial market there's
                      mix issues that come about. Although we've got active
                      programs in place to improve gross margin unrelated to
                      that that we hope mitigates anything that would come about
                      because of mix changes to keep it plus or minus 30, 40
                      basis points from what you saw for this year.

                      The 20% (REPU) number we've committed to for next year is
                      more a function of what David talked about earlier. It's
                      too early in the game with





                                                                    Exhibit 99.1
                                                                    ------------



                      some of the new sectors of business we're in right now to
                      predict exactly how that's going to shake out and what
                      kind of expenses we may have to incur and invest in to
                      make that come about.

                      So again, we're going to be cautious and say we certainly
                      are committed to the 20%. And as we get arms around this a
                      little bit more as we start to get further down the curve,
                      we'll update you on that.

(David Nancy):        Okay. And then I think this refers back to David's
                      comments on the environment overall. When you say that
                      your industrial customers are flat right now, how much of
                      that, if you look at the customers you have today that you
                      had a year ago, are those customers actually up and then
                      that's offset to some extent by some big customers that
                      are moving to China?

                      And if that is the case, could you talk about that trend?
                      Is that an accelerating trend or is it about the same as
                      you've seen over the past year or so?

David Sandler:        Sorry (David) - sorry about that. Did you want to say
                      something? (David)...

Man:                  Would you mind repeating...

David Sandler:        Sorry. We got distracted in the room. If you could just
                      come back a bit and frame the question.

(David Nancy):        Okay. My question was that when you're talking about
                      industrial customers being flat, if you looked at the
                      customers you have today that you had a year ago, I would
                      imagine that there's some amount of those customers that
                      have defected and gone to China or wherever that you don't
                      have as customers anymore.

                      So I'm wondering of the customers that you have year over
                      year, I would imagine those are actually up slightly
                      offset to some extent by these - the customers that you've
                      lost that have moved overseas. And I was wondering about
                      that trend. You know, we are hearing more about it of
                      course. What I'm wondering is in your business, are you
                      seeing it more that big OEMs are leaving the US?

David Sandler:        (David), thanks for being patient with us there. Yes,
                      certainly we are seeing some of that trend in our core
                      customer base. And overall, you know, we - the - our
                      customer growth in the industrial sector as you saw in Q4,
                      you know, is relatively flat. But what I will tell you is
                      even with that trend, two things. One, it's still an
                      enormous market. But I think beyond that, remember that
                      we're gaining share within our existing base so that while
                      some of the business may be eroding, may be shifting away.





                                                                    Exhibit 99.1
                                                                    ------------


                      You know, we are successfully gaining share. And that's
                      what gives us so much encouragement both in terms of what
                      our current results are and what we can expect as the
                      overall segment begins to enjoy a bit of economic pick up
                      which we still even with some of the movement overseas, we
                      still fully expect that - you know, that historical trend
                      to continue.

(David Nancy):        Okay. And so as you look at those three moving parts,
                      you've got sort of your core customer growth rate offset
                      by customers that are leaving. And then the addition would
                      be customers that you're adding -- new customers.

David Sandler:        Right.

(David Nancy):        When we look at those three moving parts, you know, do the
                      - those that are leaving, are those completely offset by
                      new customers and the core is flat or is there actually
                      growth in that core business?

David Sandler:        Well I mean you have seen - I don't think that we've
                      shared, you know, the way that we slice and dice and break
                      it out. You certainly have seen our overall customer base
                      growing.

                      You know, we do gain lots of customers on a monthly basis,
                      new core industrial customers. Some of those additions
                      certainly offset those businesses that are, you know,
                      frankly drying up or, you know, going away altogether.

                      What we're encouraged about is a combination of being - of
                      having the opportunity to see that as the industrial
                      economy begins to strengthen and come back, we'd like to
                      see that core segment grow in addition to what we're
                      seeing right now as the growth coming primarily from our
                      non-manufacturing segment as a result of our
                      diversification program.

                      So we're kind of - you know, we're gaining share and we'll
                      say holding our own in terms of growth in the - our core
                      segment. We've got the non-industrial segment that's
                      really been producing some very solid growth. It's - you
                      know, it's very encouraging to think that we'll get both
                      pieces working for us through '04 and beyond assuming that
                      the trend and the strength continues and, you know, we get
                      the historical experience that, you know, we've seen,
                      certainly for as long as I've been around.

(David Nancy):        Okay, thank you.

David Sandler:        Thank you (David).

Chuck Boehlke:        (Dave) this is Chuck once again. I just want to circle
                      back to your earlier comment. You talked a little bit
                      about is there a possibility that the margin would cause
                      us to have concern we would miss the 20% read-through. I
                      just





                                                                    Exhibit 99.1
                                                                    ------------


                      want to reinforce that we've said all along, the 20%
                      commitment is a minimal amount of read-through that we
                      anticipate moving forward. And obviously we're going to
                      push ourselves hard to get to an even higher number if at
                      all possible.

                      But I just want to reiterate that we don't see any
                      circumstance in margin mix and so forth that would drive
                      us below 20. That's the minimal commitment we've made.

Operator:             Your next question comes from (Jeff Arnada) with William
                      Blair.

(Jeff Arnada):        Hi. Congratulations on a fabulous quarter fellows.

Man:                  Thank you (Jeff).

Man:                  Thank you.

(Jeff Arnada):        My question relates to the change in compensation for the
                      sales force going to a more variable structure. What have
                      you seen there in terms of productivity measured in sales
                      per person and/or turnover or other effects of that?

David Sandler:        Hey (Jeff), it's David. Well it's still, as you know, we
                      went on to the plan in September. So we've only had a
                      couple of months in where, you know, we're certainly on
                      plan with anything that we've anticipated. I'm going to be
                      careful to not share much on this call. But you asked
                      specifically about turnover.

                      We have seen a bit of increased turnover over the last
                      couple of months. Frankly that was planned. But I'll tell
                      you that the majority of that turnover was completely
                      unrelated to the comp plan and was primarily driven based
                      on performance. So we're not concerned either with that or
                      we're not seeing anything that wasn't anticipated. And so
                      far we're - you know, we're pleased with the direction.

(Jeff Arnada):        But directionally, are you seeing an increase in sales per
                      person as a result of it?

David Sandler:        Yes. I mean overall sure. We are seeing an increase there
                      both in productivity, you know and growth in the business.

(Jeff Arnada):        Thank you.

David Sandler:        Thanks (Jeff).

Operator:             Your next question comes from (Yvonne Varano) of CIBC.





                                                                    Exhibit 99.1
                                                                    ------------


(Yvonne Varano):      Thanks. Your depreciation in 4Q when I calculated it out
                      seems to be about 4.1 million. And that seems to be a bit
                      of an increase from the prior quarters. Could you tell me
                      what's going on in that number?

Shelly Boxer:         Yes. Hi (Yvonne). It's Shelly. We went back and looked. We
                      had a slight catch-up in depreciation in the fourth
                      quarter. We're a little bit under-accrued in the previous
                      three quarters. So we've picked up about 250,000, 300,000
                      in the fourth quarter.

(Yvonne Varano):      Okay. And in the past you have broken out some of the
                      growth that you've seen by region. Is that something you
                      could do for me?

David Sandler:        Sure (Yvonne). It's David. All of the regions were in low
                      single digit as I said. The Northeast was about 3%. The
                      Midwest was about 5%. And the Southeast and the West were
                      about 4%.

(Yvonne Varano):      Okay. And then lastly as you add salespeople and change in
                      compensation going into next year, what kind of impact do
                      you think that that's going to have on your SG&A in terms
                      of I guess a percentage increase?

David Sandler:        (Yvonne) as we've talked about our expectations for Q1 and
                      certainly our game plan for the year hasn't changed. I
                      mean any adds that we've made in the sales force and with
                      all of the investments that we've either been adding or
                      shifting will all contribute to improved productivity all
                      with a - you know, all mindful of delivering on the
                      read-through, continuing to expand our operating margins,
                      you know, with a push towards historical levels. And
                      that's - and delivering, you know, consistent earnings
                      growth. I mean that's the game plan that we've been on and
                      we're not wavering from it.

(Yvonne Varano):      Okay, thank you.

David Sandler:        Thanks (Yvonne).

Operator:             Again, if you would like to ask a question, please press
                      star then the number 1 on your telephone keypad.

                      Your next question comes from (Holden Lewis) with CIBC.

(Holden Lewis):       Great thanks. It's (actually) the last question, maybe a
                      little bit differently. Can you give some sense of the
                      extent to which your SG&A benefited in the fourth quarter
                      from the departure of some of these salespeople, you know,
                      perhaps the amount which, you know, ultimately you're back
                      at your targeted run rate in fiscal Q4 sort of the amount
                      that is not in the numbers that seems to be more of a
                      temporary item?





                                                                    Exhibit 99.1
                                                                    ------------


Chuck Boehlke:        I mean the expense numbers are - from the sales associates
                      weren't overwhelmingly significant in the fourth quarter.
                      The fourth quarter op ex as we talked about earlier, had a
                      big adjustment for our fringe cost if you will, along with
                      some of the advertising David's talked about in Q4.

                      So they were the drivers of expense change in just about
                      any period you'd want to be, you know, be comparing us to
                      in Q4. There wasn't a significant dollar amount associated
                      with the sales attrition in Q4 that affected the numbers.

(Holden Lewis):       Okay. And do you feel that there were any revenues lost at
                      all from the departure of any of those sales people or do
                      you believe that was equally insignificant?

David Sandler:        You know, (Holden), certainly, you know, to say that
                      there's no piece of revenue that's ever lost by a sales
                      rep that may have departed, I wouldn't be able to say
                      that.

                      I will tell you that, you know, we're comfortable with how
                      we're positioned. We're certainly comfortable that most of
                      the turnover was driven based on performance. And, you
                      know, and therefore we're not concerned that revenues were
                      impacted.

(Holden Lewis):       Okay. And then last, can you comment just on pricing? Is
                      pricing still nominally positive or has that kind of been
                      anniversarying away? And any sense of whether you're going
                      to step up again on the pricing in Q1?

Chuck Boehlke:        Yes. I mean (Holden) the pricing as you know, with the big
                      book goes out. Any pricing that we would have taken would
                      have been in the big books beginning of the year. And
                      other than unforeseen significant changes in commodity
                      prices and so forth, there's no plans right now to adjust
                      pricing in the first quarter.

(Holden Lewis):       But can you give a sense of - I mean with the big book
                      going out, I mean what do you sort of expect the net
                      pricing change to be at the outset? Any idea?

David Sandler:        (Holden), we certainly have modeled it internally for how
                      we see it layering through the years, through the
                      quarters, you know, throughout the year. I think we're
                      more comfortable staying with the overall annual guidance
                      that we've given. There's just so many factors that play
                      into margin.

                      We've got, you know, programs across the board to address
                      many of those factors, but we're more comfortable just
                      kind of giving you the overall guidance for the year.





                                                                    Exhibit 99.1
                                                                    ------------


(Holden Lewis):       Okay, thank you.

Man:                  Thanks (Holden).

Operator:             Your next question comes from (Mark Koznerick) with
                      Midwest Research.

(Mark Koznerick):     Hi. Good morning.

Man:                  Morning.

(Mark Koznerick):     A couple questions here. One on inventory trends. You
                      know, even though sales were up, inventories were down
                      here in the quarter. And, you know, seasonally it looks
                      like they sort of swell up in the first part of the year
                      and then trend down again in the second half when you
                      generate cash.

                      First of all is inventory unusually low at the end of the
                      fiscal year here? And can we expect the same kind of
                      seasonal behavior next year?

Chuck Boehlke:        (Mark), this is Chuck. First thing you should know in the
                      beginning of any new fiscal year, we add obviously the new
                      SKUs. They start to obviously come in inventory towards
                      the end of the previous fiscal year.

                      But if you take a look at our inventory numbers, you see
                      some pretty substantial improvement in our inventory turns
                      over the course of a year. If you took a full, just a 2
                      point average beginning and ending inventory and compared
                      that in '02 versus '03, our turns actually improved a full
                      quarter from about 2.04 to 2.29, 2.3.

                      So what you're seeing in inventory yes, there's a little
                      bit of cyclicality in terms of adding new SKUs. But we've
                      had a very aggressive program to improve our inventory
                      turns. And we achieved that in '03 and have aggressive
                      plans to continuing improving in '04. Although I think
                      it's fair to say with the growth that we're experiencing
                      -- and hopefully that continues -- the absolutely dollars
                      of inventory more likely than not will be going up
                      although we'll be improving the turns from here on out.

(Mark Koznerick):     Okay. And then actually you touched on the - next one I
                      had was the SKUs. What kind of numbers or percent increase
                      did we have and in what kind of broad general areas are
                      they?

David Sandler:        (Mark) it's David. We are currently coming off of
                      September with roughly 545-odd thousand in our offering.
                      You know, we added about 35,000 in September gross SKUs in
                      the big book. And we're not actually talking about what
                      our plans are yet for what we're going to be adding for
                      '04.






                                                                    Exhibit 99.1
                                                                    ------------


(Mark Koznerick):     Okay and then finally what was, on an overall annual
                      basis, what was price realization this past year? And
                      just, you know, with regards to (Holden)'s question a
                      minute ago, was there - is there guidance so far and what
                      you expect for '04?

David Sandler:        (Mark), we'd rather stay away from splitting out any one
                      component of our gross margin. And we'd rather be - we'd
                      rather just, you know, leave it with our overall guidance
                      for the year.

(Mark Koznerick):     Your overall margin guidance?

David Sandler:        Correct.

(Mark Koznerick):     Okay. All right, thank you.

David Sandler:        Thank you.

Operator:             At this time there are no further questions. I will now
                      turn the call over to management for closing remarks.

Mitchell Jacobson:    Thank you (Ginette). Thank you fall. And once again I want
                      to congratulate David on the new promotion and express my
                      confidence and my excitement of working with him well into
                      the future. Thank you all.

Operator:             This concludes today's MSC Industrial Fourth Quarter
                      Earnings conference call. You may now disconnect.


                                       END