Snap-on Announces Fourth Quarter and Full Year 2021 Results
Company Added
Company Removed
Apply to Request List

Snap-on Announces Fourth Quarter and Full Year 2021 Results

  • Operating margin before financial services of 21.0% in the fourth quarter improves 90 basis points;
  • Diluted EPS of $4.10 in the quarter increases 7.3% from 2020 and 33.1% from pre-pandemic 2019;
  • Sales of $1,108.3 million in the quarter up 3.2% from 2020, organic sales up 2.3%;
  • Sales in the quarter up 16.0% from pre-pandemic levels of 2019, organic sales up 13.0%

KENOSHA, Wis. - (BUSINESS WIRE) - Feb. 3, 2022 - Snap-on Incorporated (NYSE: SNA), a global innovator, manufacturer and marketer of tools, equipment, diagnostics, repair information and systems solutions for professional users performing critical tasks, today announced 2021 operating results for the fourth quarter and full year.

  • Net sales of $1,108.3 million in the fourth quarter of 2021 increased $33.9 million, or 3.2% from 2020 levels, reflecting a $24.7 million, or 2.3%, organic sales gain and $12.2 million of acquisition-related sales, partially offset by $3.0 million of unfavorable foreign currency translation. Additionally, net sales in the period increased $153.1 million, or 16.0%, from $955.2 million in the pre-pandemic fourth quarter of 2019, reflecting a $125.1 million, or 13.0%, organic sales gain, $20.9 million of acquisition-related sales, and $7.1 million of favorable foreign currency translation.
  • Operating earnings before financial services for the quarter of $232.2 million, or 21.0% of sales, compared to $216.2 million, or 20.1% of sales, in 2020, which included $1.0 million of exit and disposal costs (“restructuring charges”).
  • Financial services revenue in the quarter of $86.9 million compared to $93.4 million in 2020; financial services operating earnings of $67.2 million compared to $68.5 million last year.
  • Consolidated operating earnings for the quarter of $299.4 million compared to $284.7 million last year, which included $1.0 million of restructuring charges. As a percentage of revenues (net sales plus financial services revenue), consolidated operating earnings were 25.1% and 24.4% in the fourth quarters of 2021 and 2020, respectively.
  • The fourth quarter effective income tax rate was 22.3% in 2021 and 21.8% in 2020.
  • Net earnings in the quarter of $223.7 million, or $4.10 per diluted share, compared to fourth quarter 2020 net earnings of $208.9 million, or $3.82 per diluted share, which included a $1.0 million, or $0.02 per diluted share, after-tax charge related to the restructuring actions. Additionally, reported net earnings in the pre-pandemic fourth quarter of 2019 were $170.6 million, or $3.08 per diluted share.
  • Full year net sales of $4,252.0 million increased $659.5 million, or 18.4%, from 2020 levels, reflecting a $550.5 million, or 15.1%, organic sales gain, $62.6 million of acquisition-related sales, and $46.4 million of favorable foreign currency translation. Full year net earnings of $820.5 million, or $14.92 per diluted share, compared to net earnings of $627.0 million, or $11.44 per diluted share, last year. In 2020, excluding restructuring charges, net earnings, as adjusted, were $637.3 million. Earnings per diluted share in 2021 increased 28.3% as compared with the earnings per diluted share, as adjusted, of $11.63 recorded last year.

See “Non-GAAP Measures” below for a definition of, and further explanation about, organic sales and measures, as adjusted, excluding restructuring charges in 2020.

“Our fourth quarter performance was encouraging, as it reflects our continued upward trajectory, reaching new heights in sales, profitability and earnings, directly in the face of the ongoing pandemic, rising inflation and varying supply chain inefficiencies,” said Nick Pinchuk, Snap-on chairman and chief executive officer. “We believe the period’s performance confirms the resilience of our markets, the power of our strategic position, and the considerable strength rooted in the capable execution consistently delivered by our team against any obstacle . . . all coming together to author substantial momentum along our runways for growth. As we have throughout the turbulence, we’ve utilized our Snap-on Value Creation Processes to expand our advantages in our products, our brands, and our people, which we believe will serve to drive continuing and substantial progress for the foreseeable future. Finally, I want to thank our franchisees and our associates worldwide for their valuable contributions, for their ongoing dedication, and for their confidence in our prospects as we move through 2022 and beyond.”

Segment Results - Fourth Quarter

Commercial & Industrial Group segment sales of $358.7 million in the quarter compared to $364.4 million last year, reflecting a $1.6 million, or 0.4%, organic sales decline and $4.1 million of unfavorable foreign currency translation. The organic decrease is primarily due to lower sales to customers in critical industries. In addition, segment net sales in the period increased $5.8 million, or 1.6%, from $352.9 million in the pre-pandemic fourth quarter of 2019, reflecting a $6.7 million, or 1.9%, organic sales decline, offset by $8.7 million of acquisition-related sales and $3.8 million of favorable foreign currency translation.

Operating earnings of $50.1 million in the period, including $1.2 million of unfavorable foreign currency effects, compared to $56.2 million in 2020. The operating margin (operating earnings as a percentage of segment sales) of 14.0% compared to 15.4% a year ago.

Snap-on Tools Group segment sales of $504.8 million in the quarter increased $9.9 million, or 2.0%, from 2020 levels, reflecting a $7.9 million, or 1.6%, organic sales gain and $2.0 million of favorable foreign currency translation. The organic increase is due to higher activity in the U.S. franchise business, partially offset by a decrease in the segment’s international operations. Additionally, segment net sales in the period increased $93.1 million, or 22.6%, from $411.7 million in the pre-pandemic fourth quarter of 2019, reflecting an $89.2 million, or 21.5%, organic sales gain and $3.9 million of favorable foreign currency translation.

Operating earnings of $110.5 million in the period, including $3.6 million of favorable foreign currency effects, compared to $93.6 million in 2020. The operating margin of 21.9% compared to 18.9% last year.

Repair Systems & Information Group segment sales of $392.5 million in the quarter increased $31.4 million, or 8.7%, from 2020 levels, reflecting a $19.7 million, or 5.5%, organic sales increase and $12.2 million of acquisition-related sales, partially offset by $0.5 million of unfavorable foreign currency translation. The organic gain is comprised of higher sales of undercar equipment and of diagnostics and repair information products to independent repair shop owners and managers, partially offset by lower activity with OEM dealerships. In addition, segment net sales in the period increased $57.5 million, or 17.2%, from $335.0 million in the pre-pandemic fourth quarter of 2019, reflecting a $43.7 million, or 13.0%, organic sales gain, $12.2 million of acquisition-related sales, and $1.6 million of favorable foreign currency translation.

Operating earnings of $97.2 million in the period, including $0.3 million of favorable foreign currency effects, compared to $90.0 million in 2020, which included $1.0 million of restructuring costs. The operating margin of 24.8% compared to 24.9% a year ago.

Financial Services operating earnings of $67.2 million on revenue of $86.9 million in the quarter compared to operating earnings of $68.5 million on revenue of $93.4 million a year ago. In 2020, financial services revenue in the quarter benefited from an extra week of interest income associated with the 53-week fiscal year. Originations of $256.3 million in the fourth quarter decreased $16.1 million, or 5.9%, from 2020 levels.

Corporate expenses of $25.6 million in the quarter compared to $23.6 million last year.

Outlook

COVID-19, its subsequent variants, as well as related supply chain inefficiencies, continue to impact economic activity worldwide in 2022. Snap-on is accommodating to the virus-related turbulence and is capitalizing on opportunities in this mixed environment. The company believes that our markets and our operations possess and, indeed, have demonstrated considerable resilience against the impact of the virus and that there will be ongoing advancement even in the midst of the pandemic. The trajectory, however, may be uncertain due to the evolving nature and duration of the situation.

Snap-on expects to make continued progress in 2022 along its defined runways for coherent growth, leveraging capabilities already demonstrated in the automotive repair arena and developing and expanding its professional customer base, not only in automotive repair, but in adjacent markets, additional geographies and other areas, including extending in critical industries, where the cost and penalties for failure can be high. In pursuit of these initiatives, it is projected that capital expenditures in 2022 will be in a range of $90 million to $100 million. Snap-on continues to respond to the global macroeconomic challenges through its Rapid Continuous Improvement (RCI) process and other cost reduction initiatives.

Snap-on currently anticipates that its full year 2022 effective income tax rate will be in the range of 23% to 24%.

Conference Call and Webcast on February 3, 2022, at 9:00 a.m. Central Time

A discussion of this release will be webcast on Thursday, February 3, 2022, at 9:00 a.m. Central Time, and a replay will be available for at least 10 days following the call.

Non-GAAP Measures

References in this release to “organic sales” refer to sales from continuing operations calculated in accordance with generally accepted accounting principles in the United States (“GAAP”), adjusted to exclude acquisition-related sales and the impact of foreign currency translation. Management evaluates the company’s sales performance based on organic sales growth, which primarily reflects growth from the company’s existing businesses as a result of increased output, expanded customer base, geographic expansion, new product development and pricing changes, and excludes sales contributions from acquired operations the company did not own as of the comparable prior-year reporting period. Organic sales also exclude the effects of foreign currency translation as foreign currency translation is subject to volatility that can obscure underlying business trends. Management believes that the non-GAAP financial measure of organic sales is meaningful to investors as it provides them with useful information to aid in identifying underlying growth trends in the company’s businesses and facilitates comparisons of its sales performance with prior periods.

For the fourth quarter of 2020, the company is including operating earnings before financial services, consolidated operating earnings, net earnings, diluted earnings per share and its effective tax rate, all as adjusted to exclude the impact of $1.0 million of restructuring charges ($1.0 million after tax) for exit and disposal activities.

For the full year 2020, the company is including operating earnings before financial services, consolidated operating earnings, net earnings, diluted earnings per share and its effective tax rate, all as adjusted to exclude the impact of $12.5 million of restructuring charges ($10.3 million after tax) for exit and disposal activities, which occurred in the first, second and fourth quarters of fiscal 2020.

Management believes that adjusting these measures to exclude the restructuring charges provides more meaningful year-over-year comparisons of the company’s 2021 operating performance. For a reconciliation of the 2020 adjusted metrics, see “Reconciliation of Non-GAAP Financial Measures” below.

SNAP-ON INCORPORATED

Condensed Consolidated Statements of Earnings

(Amounts in millions, except per share data)

(unaudited)

       

 

Fourth Quarter

 

Full Year

 

2021

 

2020

 

2021

 

2020

 

 

 

 

 

 

 

 

Net sales

$

1,108.3

 

 

$

1,074.4

 

 

$

4,252.0

 

 

$

3,592.5

 

Cost of goods sold

 

(574.9

)

 

 

(558.2

)

 

 

(2,141.2

)

 

 

(1,844.0

)

Gross profit

 

533.4

 

 

 

516.2

 

 

 

2,110.8

 

 

 

1,748.5

 

Operating expenses

 

(301.2

)

 

 

(300.0

)

 

 

(1,259.3

)

 

 

(1,116.6

)

Operating earnings before financial services

 

232.2

 

 

 

216.2

 

 

 

851.5

 

 

 

631.9

 

 

 

 

 

 

 

 

 

Financial services revenue

 

86.9

 

 

 

93.4

 

 

 

349.7

 

 

 

349.7

 

Financial services expenses

 

(19.7

)

 

 

(24.9

)

 

 

(77.7

)

 

 

(101.1

)

Operating earnings from financial services

 

67.2

 

 

 

68.5

 

 

 

272.0

 

 

 

248.6

 

 

 

 

 

 

 

 

 

Operating earnings

 

299.4

 

 

 

284.7

 

 

 

1,123.5

 

 

 

880.5

 

Interest expense

 

(11.3

)

 

 

(15.4

)

 

 

(53.1

)

 

 

(54.0

)

Other income (expense) – net

 

5.1

 

 

 

2.4

 

 

 

16.5

 

 

 

8.7

 

Earnings before income taxes and equity earnings

 

293.2

 

 

 

271.7

 

 

 

1,086.9

 

 

 

835.2

 

Income tax expense

 

(64.1

)

 

 

(58.2

)

 

 

(247.0

)

 

 

(189.1

)

Earnings before equity earnings

 

229.1

 

 

 

213.5

 

 

 

839.9

 

 

 

646.1

 

Equity earnings, net of tax

 

 

 

 

0.3

 

 

 

1.5

 

 

 

0.3

 

Net earnings

 

229.1

 

 

 

213.8

 

 

 

841.4

 

 

 

646.4

 

Net earnings attributable to noncontrolling interests

 

(5.4

)

 

 

(4.9

)

 

 

(20.9

)

 

 

(19.4

)

Net earnings attributable to Snap-on Inc.

$

223.7

 

 

$

208.9

 

 

$

820.5

 

 

$

627.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to Snap-on Inc.:

 

 

 

 

 

 

 

Basic

$

4.18

 

 

$

3.85

 

 

$

15.22

 

 

$

11.55

 

Diluted

 

4.10

 

 

 

3.82

 

 

 

14.92

 

 

 

11.44

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

Basic

 

53.5

 

 

 

54.2

 

 

 

53.9

 

 

 

54.3

 

Effect of dilutive securities

 

1.0

 

 

 

0.5

 

 

 

1.1

 

 

 

0.5

 

Diluted

 

54.5

 

 

 

54.7

 

 

 

55.0

 

 

 

54.8

 

 

SNAP-ON INCORPORATED

Supplemental Segment Information

(Amounts in millions)

(unaudited)

       

 

Fourth Quarter

 

Full Year

 

2021

 

2020

 

2021

 

2020

Net sales:

 

 

 

 

 

 

 

Commercial & Industrial Group

$

358.7

 

 

$

364.4

 

 

$

1,406.3

 

 

$

1,234.6

 

Snap-on Tools Group

 

504.8

 

 

 

494.9

 

 

 

1,938.6

 

 

 

1,643.9

 

Repair Systems & Information Group

 

392.5

 

 

 

361.1

 

 

 

1,503.1

 

 

 

1,238.2

 

Segment net sales

 

1,256.0

 

 

 

1,220.4

 

 

 

4,848.0

 

 

 

4,116.7

 

Intersegment eliminations

 

(147.7

)

 

 

(146.0

)

 

 

(596.0

)

 

 

(524.2

)

Total net sales

 

1,108.3

 

 

 

1,074.4

 

 

 

4,252.0

 

 

 

3,592.5

 

Financial Services revenue

 

86.9

 

 

 

93.4

 

 

 

349.7

 

 

 

349.7

 

Total revenues

$

1,195.2

 

 

$

1,167.8

 

 

$

4,601.7

 

 

$

3,942.2

 

 

 

 

 

 

 

 

 

Operating earnings:

 

 

 

 

 

 

 

Commercial & Industrial Group

$

50.1

 

 

$

56.2

 

 

$

209.9

 

 

$

153.7

 

Snap-on Tools Group

 

110.5

 

 

 

93.6

 

 

 

411.1

 

 

 

267.7

 

Repair Systems & Information Group

 

97.2

 

 

 

90.0

 

 

 

348.6

 

 

 

298.0

 

Financial Services

 

67.2

 

 

 

68.5

 

 

 

272.0

 

 

 

248.6

 

Segment operating earnings

 

325.0

 

 

 

308.3

 

 

 

1,241.6

 

 

 

968.0

 

Corporate

 

(25.6

)

 

 

(23.6

)

 

 

(118.1

)

 

 

(87.5

)

Operating earnings

 

299.4

 

 

 

284.7

 

 

 

1,123.5

 

 

 

880.5

 

Interest expense

 

(11.3

)

 

 

(15.4

)

 

 

(53.1

)

 

 

(54.0

)

Other income (expense) – net

 

5.1

 

 

 

2.4

 

 

 

16.5

 

 

 

8.7

 

Earnings before income taxes and equity earnings

$

293.2

 

 

$

271.7

 

 

$

1,086.9

 

 

$

835.2

 

 

SNAP-ON INCORPORATED

Condensed Consolidated Balance Sheets

(Amounts in millions)

(unaudited)

   

 

Fiscal Year End

 

2021

 

2020

Assets

 

 

 

Cash and cash equivalents

$

780.0

 

 

$

923.4

 

Trade and other accounts receivable – net

 

682.3

 

 

 

640.7

 

Finance receivables – net

 

542.3

 

 

 

530.2

 

Contract receivables – net

 

110.4

 

 

 

112.5

 

Inventories – net

 

803.8

 

 

 

746.5

 

Prepaid expenses and other assets

 

134.6

 

 

 

129.7

 

Total current assets

 

3,053.4

 

 

 

3,083.0

 

 

 

 

 

Property and equipment – net

 

518.2

 

 

 

526.2

 

Operating lease right-of-use assets

 

51.9

 

 

 

51.9

 

Deferred income tax assets

 

49.5

 

 

 

50.3

 

Long-term finance receivables – net

 

1,114.0

 

 

 

1,136.3

 

Long-term contract receivables – net

 

378.2

 

 

 

374.7

 

Goodwill

 

1,116.5

 

 

 

982.4

 

Other intangibles – net

 

301.7

 

 

 

260.8

 

Other assets

 

176.3

 

 

 

91.7

 

Total assets

$

6,759.7

 

 

$

6,557.3

 

 

 

 

 

Liabilities and Equity

 

 

 

Notes payable and current maturities of long-term debt

$

17.4

 

 

$

268.5

 

Accounts payable

 

277.6

 

 

 

222.9

 

Accrued benefits

 

67.4

 

 

 

59.7

 

Accrued compensation

 

114.8

 

 

 

89.9

 

Franchisee deposits

 

80.7

 

 

 

78.4

 

Other accrued liabilities

 

424.3

 

 

 

445.5

 

Total current liabilities

 

982.2

 

 

 

1,164.9

 

 

 

 

 

Long-term debt

 

1,182.9

 

 

 

1,182.1

 

Deferred income tax liabilities

 

122.7

 

 

 

70.4

 

Retiree health care benefits

 

31.1

 

 

 

34.5

 

Pension liabilities

 

104.9

 

 

 

127.1

 

Operating lease liabilities

 

34.2

 

 

 

34.0

 

Other long-term liabilities

 

97.9

 

 

 

97.7

 

Total liabilities

 

2,555.9

 

 

 

2,710.7

 

 

 

 

 

Equity

 

 

 

Shareholders' equity attributable to Snap-on Inc.

 

 

 

Common stock

 

67.4

 

 

 

67.4

 

Additional paid-in capital

 

472.7

 

 

 

391.7

 

Retained earnings

 

5,699.9

 

 

 

5,156.9

 

Accumulated other comprehensive loss

 

(343.9

)

 

 

(365.8

)

Treasury stock at cost

 

(1,714.2

)

 

 

(1,425.3

)

Total shareholders' equity attributable to Snap-on Inc.

 

4,181.9

 

 

 

3,824.9

 

Noncontrolling interests

 

21.9

 

 

 

21.7

 

Total equity

 

4,203.8

 

 

 

3,846.6

 

Total liabilities and equity

$

6,759.7

 

 

$

6,557.3

 

 

SNAP-ON INCORPORATED

Condensed Consolidated Statements of Cash Flows

(Amounts in millions)

(unaudited)

   

 

Fourth Quarter

 

2021

 

2020

Operating activities:

 

 

 

Net earnings

$

229.1

 

 

$

213.8

 

Adjustments to reconcile net earnings to net cash provided (used) by operating activities:

 

 

 

Depreciation

 

19.2

 

 

 

19.0

 

Amortization of other intangibles

 

10.5

 

 

 

6.2

 

Provision for losses on finance receivables

 

8.4

 

 

 

13.4

 

Provision for losses on non-finance receivables

 

3.8

 

 

 

6.4

 

Stock-based compensation expense

 

8.1

 

 

 

7.0

 

Deferred income tax provision

 

5.0

 

 

 

0.3

 

Loss on sales of assets

 

0.2

 

 

 

0.7

 

Changes in operating assets and liabilities, net of effects of acquisition:

 

 

 

Trade and other accounts receivable

 

(38.0

)

 

 

(10.6

)

Contract receivables

 

9.1

 

 

 

(3.1

)

Inventories

 

(20.8

)

 

 

37.8

 

Prepaid and other assets

 

(0.7

)

 

 

8.8

 

Accounts payable

 

8.5

 

 

 

7.5

 

Accruals and other liabilities

 

(19.7

)

 

 

10.4

 

Net cash provided by operating activities

 

222.7

 

 

 

317.6

 

 

 

 

 

Investing activities:

 

 

 

Additions to finance receivables

 

(215.5

)

 

 

(223.5

)

Collections of finance receivables

 

205.8

 

 

 

207.6

 

Capital expenditures

 

(16.3

)

 

 

(26.5

)

Acquisition of business, net of cash acquired

 

 

 

 

(35.4

)

Disposals of property and equipment

 

0.5

 

 

 

0.4

 

Other

 

1.7

 

 

 

3.8

 

Net cash used by investing activities

 

(23.8

)

 

 

(73.6

)

 

 

 

 

Financing activities:

 

 

 

Net increase in other short-term borrowings

 

0.3

 

 

 

0.5

 

Cash dividends paid

 

(76.1

)

 

 

(66.8

)

Purchases of treasury stock

 

(75.5

)

 

 

(78.7

)

Proceeds from stock purchase and option plans

 

4.0

 

 

 

39.3

 

Other

 

(6.8

)

 

 

(5.9

)

Net cash used by financing activities

 

(154.1

)

 

 

(111.6

)

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(0.3

)

 

 

3.5

 

Increase in cash and cash equivalents

 

44.5

 

 

 

135.9

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

735.5

 

 

 

787.5

 

Cash and cash equivalents at end of year

$

780.0

 

 

$

923.4

 

 

 

 

 

Supplemental cash flow disclosures:

 

 

 

Cash paid for interest

$

(8.4

)

 

$

(8.6

)

Net cash paid for income taxes

 

(61.8

)

 

 

(56.5

)

 

SNAP-ON INCORPORATED

Condensed Consolidated Statements of Cash Flows

(Amounts in millions)

(unaudited)

   

 

Full Year

 

2021

 

2020

Operating activities:

 

 

 

Net earnings

$

841.4

 

 

$

646.4

 

Adjustments to reconcile net earnings to net cash provided (used) by operating activities:

 

 

 

Depreciation

 

75.6

 

 

 

73.3

 

Amortization of other intangibles

 

29.2

 

 

 

23.4

 

Provision for losses on finance receivables

 

32.1

 

 

 

54.6

 

Provision for losses on non-finance receivables

 

16.3

 

 

 

22.7

 

Stock-based compensation expense

 

41.4

 

 

 

19.5

 

Deferred income tax provision (benefit)

 

8.4

 

 

 

(8.2

)

Loss on sales of assets

 

1.7

 

 

 

1.4

 

Settlement of treasury lock

 

 

 

 

1.4

 

Changes in operating assets and liabilities, net of effects of acquisitions:

 

 

 

Trade and other accounts receivable

 

(61.4

)

 

 

47.9

 

Contract receivables

 

(3.1

)

 

 

(29.9

)

Inventories

 

(75.4

)

 

 

34.2

 

Prepaid and other assets

 

(10.7

)

 

 

8.5

 

Accounts payable

 

56.8

 

 

 

17.8

 

Accruals and other liabilities

 

14.3

 

 

 

95.6

 

Net cash provided by operating activities

 

966.6

 

 

 

1,008.6

 

 

 

 

 

Investing activities:

 

 

 

Additions to finance receivables

 

(878.1

)

 

 

(835.0

)

Collections of finance receivables

 

854.2

 

 

 

750.3

 

Capital expenditures

 

(70.1

)

 

 

(65.6

)

Acquisitions of businesses, net of cash acquired

 

(199.7

)

 

 

(41.5

)

Disposals of property and equipment

 

2.1

 

 

 

1.8

 

Other

 

1.2

 

 

 

2.2

 

Net cash used by investing activities

 

(290.4

)

 

 

(187.8

)

 

 

 

 

Financing activities:

 

 

 

Proceeds from issuance of long-term debt

 

 

 

 

489.9

 

Repayments of long-term debt

 

(250.0

)

 

 

 

Net increase (decrease) in other short-term borrowings

 

3.3

 

 

 

(187.2

)

Cash dividends paid

 

(275.8

)

 

 

(243.3

)

Purchases of treasury stock

 

(431.3

)

 

 

(174.3

)

Proceeds from stock purchase and option plans

 

162.4

 

 

 

55.8

 

Other

 

(27.4

)

 

 

(25.2

)

Net cash used by financing activities

 

(818.8

)

 

 

(84.3

)

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(0.8

)

 

 

2.4

 

Increase (decrease) in cash and cash equivalents

 

(143.4

)

 

 

738.9

 

 

 

 

 

Cash and cash equivalents at beginning of year

 

923.4

 

 

 

184.5

 

Cash and cash equivalents at end of year

$

780.0

 

 

$

923.4

 

 

 

 

 

Supplemental cash flow disclosures:

 

 

 

Cash paid for interest

$

(55.9

)

 

$

(49.8

)

Net cash paid for income taxes

 

(249.0

)

 

 

(188.4

)

 

Non-GAAP Supplemental Data

The following non-GAAP supplemental data is presented for informational purposes to provide readers with insight into the information used by management for assessing the operating performance of Snap-on Incorporated's (“Snap-on”) non-financial services (“Operations”) and “Financial Services” businesses.

The supplemental Operations data reflects the results of operations and financial position of Snap-on's tools, diagnostic and equipment products, software and other non-financial services operations with Financial Services presented on the equity method. The supplemental Financial Services data reflects the results of operations and financial position of Snap-on's U.S. and international financial services operations. The financing needs of Financial Services are met through intersegment borrowings and cash generated from Operations; Financial Services is charged interest expense on intersegment borrowings at market rates. Income taxes are charged to Financial Services on the basis of the specific tax attributes generated by the U.S. and international financial services businesses. Transactions between the Operations and Financial Services businesses were eliminated to arrive at the Condensed Consolidated Financial Statements.

SNAP-ON INCORPORATED

Non-GAAP Supplemental Consolidating Data - Supplemental Condensed Statements of Earnings

(Amounts in millions)

(unaudited)

       

 

Operations*

 

Financial Services

 

Fourth Quarter

 

Fourth Quarter

 

2021

 

2020

 

2021

 

2020

 

 

 

 

 

 

 

 

Net sales

$

1,108.3

 

 

$

1,074.4

 

 

$

 

 

$

 

Cost of goods sold

 

(574.9

)

 

 

(558.2

)

 

 

 

 

 

 

Gross profit

 

533.4

 

 

 

516.2

 

 

 

 

 

 

 

Operating expenses

 

(301.2

)

 

 

(300.0

)

 

 

 

 

 

 

Operating earnings before financial services

 

232.2

 

 

 

216.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial services revenue

 

 

 

 

 

 

 

86.9

 

 

 

93.4

 

Financial services expenses

 

 

 

 

 

 

 

(19.7

)

 

 

(24.9

)

Operating earnings from financial services

 

 

 

 

 

 

 

67.2

 

 

 

68.5

 

 

 

 

 

 

 

 

 

Operating earnings

 

232.2

 

 

 

216.2

 

 

 

67.2

 

 

 

68.5

 

Interest expense

 

(11.3

)

 

 

(15.3

)

 

 

 

 

 

(0.1

)

Intersegment interest income (expense) – net

 

14.3

 

 

 

17.4

 

 

 

(14.3

)

 

 

(17.4

)

Other income (expense) – net

 

5.1

 

 

 

2.2

 

 

 

 

 

 

0.2

 

Earnings before income taxes and equity earnings

 

240.3

 

 

 

220.5

 

 

 

52.9

 

 

 

51.2

 

Income tax expense

 

(50.5

)

 

 

(45.2

)

 

 

(13.6

)

 

 

(13.0

)

Earnings before equity earnings

 

189.8

 

 

 

175.3

 

 

 

39.3

 

 

 

38.2

 

Financial services – net earnings attributable to Snap-on

 

39.3

 

 

 

38.2

 

 

 

 

 

 

 

Equity earnings, net of tax

 

 

 

 

0.3

 

 

 

 

 

 

 

Net earnings

 

229.1

 

 

 

213.8

 

 

 

39.3

 

 

 

38.2

 

Net earnings attributable to noncontrolling interests

 

(5.4

)

 

 

(4.9

)

 

 

 

 

 

 

Net earnings attributable to Snap-on

$

223.7

 

 

$

208.9

 

 

$

39.3

 

 

$

38.2

 

 

 

 

 

 

 

 

 

* Snap-on with Financial Services presented on the equity method.

 

SNAP-ON INCORPORATED

Non-GAAP Supplemental Consolidating Data - Supplemental Condensed Statements of Earnings

(Amounts in millions)

(unaudited)

       

 

Operations*

 

Financial Services

 

Full Year

 

Full Year

 

2021

 

2020

 

2021

 

2020

 

 

 

 

 

 

 

 

Net sales

$

4,252.0

 

 

$

3,592.5

 

 

$

 

 

$

 

Cost of goods sold

 

(2,141.2

)

 

 

(1,844.0

)

 

 

 

 

 

 

Gross profit

 

2,110.8

 

 

 

1,748.5

 

 

 

 

 

 

 

Operating expenses

 

(1,259.3

)

 

 

(1,116.6

)

 

 

 

 

 

 

Operating earnings before financial services

 

851.5

 

 

 

631.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial services revenue

 

 

 

 

 

 

 

349.7

 

 

 

349.7

 

Financial services expenses

 

 

 

 

 

 

 

(77.7

)

 

 

(101.1

)

Operating earnings from financial services

 

 

 

 

 

 

 

272.0

 

 

 

248.6

 

 

 

 

 

 

 

 

 

Operating earnings

 

851.5

 

 

 

631.9

 

 

 

272.0

 

 

 

248.6

 

Interest expense

 

(53.0

)

 

 

(53.8

)

 

 

(0.1

)

 

 

(0.2

)

Intersegment interest income (expense) – net

 

57.1

 

 

 

68.5

 

 

 

(57.1

)

 

 

(68.5

)

Other income (expense) – net

 

16.4

 

 

 

8.5

 

 

 

0.1

 

 

 

0.2

 

Earnings before income taxes and equity earnings

 

872.0

 

 

 

655.1

 

 

 

214.9

 

 

 

180.1

 

Income tax expense

 

(193.3

)

 

 

(142.7

)

 

 

(53.7

)

 

 

(46.4

)

Earnings before equity earnings

 

678.7

 

 

 

512.4

 

 

 

161.2

 

 

 

133.7

 

Financial services – net earnings attributable to Snap-on

 

161.2

 

 

 

133.7

 

 

 

 

 

 

 

Equity earnings, net of tax

 

1.5

 

 

 

0.3

 

 

 

 

 

 

 

Net earnings

 

841.4

 

 

 

646.4

 

 

 

161.2

 

 

 

133.7

 

Net earnings attributable to noncontrolling interests

 

(20.9

)

 

 

(19.4

)

 

 

 

 

 

 

Net earnings attributable to Snap-on

$

820.5

 

 

$

627.0

 

 

$

161.2

 

 

$

133.7

 

 

 

 

 

 

 

 

 

* Snap-on with Financial Services presented on the equity method.

 

SNAP-ON INCORPORATED

Non-GAAP Supplemental Consolidating Data - Supplemental Condensed Balance Sheets

(Amounts in millions)

(unaudited)

       

 

Operations*

 

Financial Services

 

Fiscal Year End

 

Fiscal Year End

 

2021

 

2020

 

2021

 

2020

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

779.9

 

$

923.2

 

$

0.1

 

$

0.2

Intersegment receivables

 

12.5

 

 

14.6

 

 

 

 

0.2

Trade and other accounts receivable – net

 

681.7

 

 

639.7

 

 

0.6

 

 

1.0

Finance receivables – net

 

 

 

 

 

542.3

 

 

530.2

Contract receivables – net

 

6.4

 

 

7.0

 

 

104.0

 

 

105.5

Inventories – net

 

803.8

 

 

746.5

 

 

 

 

Prepaid expenses and other assets

 

136.8

 

 

131.1

 

 

7.4

 

 

7.8

Total current assets

 

2,421.1

 

 

2,462.1

 

 

654.4

 

 

644.9

 

 

 

 

 

 

 

 

Property and equipment – net

 

516.5

 

 

524.4

 

 

1.7

 

 

1.8

Operating lease right-of-use assets

 

50.0

 

 

49.7

 

 

1.9

 

 

2.2

Investment in Financial Services

 

350.6

 

 

349.8

 

 

 

 

Deferred income tax assets

 

26.5

 

 

27.6

 

 

23.0

 

 

22.7

Intersegment long-term notes receivable

 

570.1

 

 

316.9

 

 

 

 

Long-term finance receivables – net

 

 

 

 

 

1,114.0

 

 

1,136.3

Long-term contract receivables – net

 

9.7

 

 

12.4

 

 

368.5

 

 

362.3

Goodwill

 

1,116.5

 

 

982.4

 

 

 

 

Other intangibles – net

 

301.7

 

 

260.8

 

 

 

 

Other assets

 

188.6

 

 

103.9

 

 

0.1

 

 

0.1

Total assets

$

5,551.3

 

$

5,090.0

 

$

2,163.6

 

$

2,170.3

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

 

Notes payable and current maturities of long-term debt

$

17.4

 

$

18.5

 

$

 

$

250.0

Accounts payable

 

276.6

 

 

222.3

 

 

1.0

 

 

0.6

Intersegment payables

 

 

 

 

 

12.5

 

 

14.8

Accrued benefits

 

67.4

 

 

59.7

 

 

 

 

Accrued compensation

 

110.9

 

 

87.2

 

 

3.9

 

 

2.7

Franchisee deposits

 

80.7

 

 

78.4

 

 

 

 

Other accrued liabilities

 

407.1

 

 

418.8

 

 

26.8

 

 

35.9

Total current liabilities

 

960.1

 

 

884.9

 

 

44.2

 

 

304.0

 

 

 

 

 

 

 

 

Long-term debt and intersegment long-term debt

 

 

 

 

 

1,753.0

 

 

1,499.0

Deferred income tax liabilities

 

122.7

 

 

70.4

 

 

 

 

Retiree health care benefits

 

31.1

 

 

34.5

 

 

 

 

Pension liabilities

 

104.9

 

 

127.1

 

 

 

 

Operating lease liabilities

 

32.5

 

 

31.6

 

 

1.7

 

 

2.4

Other long-term liabilities

 

96.2

 

 

94.9

 

 

14.1

 

 

15.1

Total liabilities

 

1,347.5

 

 

1,243.4

 

 

1,813.0

 

 

1,820.5

 

 

 

 

 

 

 

 

Total shareholders' equity attributable to Snap-on

 

4,181.9

 

 

3,824.9

 

 

350.6

 

 

349.8

Noncontrolling interests

 

21.9

 

 

21.7

 

 

 

 

Total equity

 

4,203.8

 

 

3,846.6

 

 

350.6

 

 

349.8

Total liabilities and equity

$

5,551.3

 

$

5,090.0

 

$

2,163.6

 

$

2,170.3

 

 

 

 

 

 

 

 

* Snap-on with Financial Services presented on the equity method.

 

SNAP-ON INCORPORATED

Reconciliation of Non-GAAP Financial Measures

(Amounts in millions, except per share data)

(unaudited)

       

 

Fourth Quarter

 

Full Year

 

2021

 

2020

 

2021

 

2020

AS REPORTED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charges associated with exit and disposal activities (“restructuring charges”)

 

 

 

 

 

 

 

Pre-tax restructuring charges

$

 

 

$

(1.0

)

 

$

 

 

$

(12.5

)

Income tax benefits

 

 

 

 

 

 

 

 

 

 

2.2

 

Restructuring charges, after tax

$

 

 

$

(1.0

)

 

$

 

 

$

(10.3

)

 

 

 

 

 

 

 

 

Weighted-average shares outstanding - diluted

 

54.5

 

 

 

54.7

 

 

 

55.0

 

 

 

54.8

 

 

 

 

 

 

 

 

 

Diluted EPS - restructuring charges

$

 

 

$

(0.02

)

 

$

 

 

$

(0.19

)

 

 

 

 

 

 

 

 

ADJUSTED INFORMATION - NON-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1) Operating earnings before financial services

 

 

 

 

 

 

 

As reported

$

232.2

 

 

$

216.2

 

 

$

851.5

 

 

$

631.9

 

Restructuring charges

 

 

 

 

1.0

 

 

 

 

 

 

12.5

 

As adjusted

$

232.2

 

 

$

217.2

 

 

$

851.5

 

 

$

644.4

 

 

 

 

 

 

 

 

 

Operating earnings before financial services as a percentage of sales

 

 

 

 

 

 

 

As reported

 

21.0

%

 

 

20.1

%

 

 

20.0

%

 

 

17.6

%

As adjusted

 

21.0

%

 

 

20.2

%

 

 

20.0

%

 

 

17.9

%

 

 

 

 

 

 

 

 

2) Operating earnings

 

 

 

 

 

 

 

As reported

$

299.4

 

 

$

284.7

 

 

$

1,123.5

 

 

$

880.5

 

Restructuring charges

 

 

 

 

1.0

 

 

 

 

 

 

12.5

 

As adjusted

$

299.4

 

 

$

285.7

 

 

$

1,123.5

 

 

$

893.0

 

 

 

 

 

 

 

 

 

Operating earnings as a percentage of revenue

 

 

 

 

 

 

 

As reported

 

25.1

%

 

 

24.4

%

 

 

24.4

%

 

 

22.3

%

As adjusted

 

25.1

%

 

 

24.5

%

 

 

24.4

%

 

 

22.6

%

 

SNAP-ON INCORPORATED

Reconciliation of Non-GAAP Financial Measures (continued)

(Amounts in millions, except per share data)

(unaudited)

       

 

Fourth Quarter

 

Full Year

 

2021

 

2020

 

2021

 

2020

ADJUSTED INFORMATION - NON-GAAP (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3) Net earnings attributable to Snap-on Incorporated

 

 

 

 

 

 

 

As reported

$

223.7

 

 

$

208.9

 

 

$

820.5

 

 

$

627.0

 

Restructuring charges, after tax

 

 

 

 

1.0

 

 

 

 

 

 

10.3

 

As adjusted

$

223.7

 

 

$

209.9

 

 

$

820.5

 

 

$

637.3

 

 

 

 

 

 

 

 

 

4) Diluted EPS

 

 

 

 

 

 

 

As reported

$

4.10

 

 

$

3.82

 

 

$

14.92

 

 

$

11.44

 

Restructuring charges, after tax

 

 

 

 

0.02

 

 

 

 

 

 

0.19

 

As adjusted

$

4.10

 

 

$

3.84

 

 

$

14.92

 

 

$

11.63

 

 

 

 

 

 

 

 

 

5) Effective tax rate

 

 

 

 

 

 

 

As reported

 

22.3

%

 

 

21.8

%

 

 

23.2

%

 

 

23.2

%

Restructuring charges

 

 

 

 

(0.1

)

 

 

 

 

 

(0.1

)

As adjusted

 

22.3

%

 

 

21.7

%

 

 

23.2

%

 

 

23.1

%

SOURCE Snap-on

###

Comments:

comments powered by Disqus
Share This Page

Subscribe to our Newsletters