Snap-on Announces Fourth Quarter and Full Year 2021 Results
Snap-on reported strong fourth quarter results for 2021, achieving net sales of $1,108.3 million, representing a 3.2% increase from 2020. Operating earnings before financial services rose to $232.2 million with a margin of 21.0%, an improvement from 20.1% in the previous year. Diluted EPS reached $4.10, up 7.3% year-over-year. Full year net sales totaled $4,252.0 million, and net earnings rose to $820.5 million, or $14.92 per diluted share. Despite challenges from COVID-19 and supply chain issues, Snap-on sees continued growth prospects in 2022.
- Fourth quarter net sales increased to $1,108.3 million, up 3.2% from 2020.
- Operating earnings before financial services rose to $232.2 million, improving the margin to 21.0%.
- Diluted EPS increased to $4.10, marking a 7.3% rise from 2020.
- Full year net sales of $4,252.0 million, up 18.4% from 2020.
- Full year net earnings reached $820.5 million, or $14.92 per diluted share, up 28.3% from adjusted earnings in 2020.
- Commercial & Industrial Group segment sales declined by 0.4% due to lower sales to critical industries.
- Financial Services revenue decreased to $86.9 million from $93.4 million in 2020.
- Originations in Financial Services dropped by 5.9% from 2020 levels.
Operating margin before financial services of
Diluted EPS of
Sales of
Sales in the quarter up
-
Net sales of
in the fourth quarter of 2021 increased$1,108.3 million , or$33.9 million 3.2% from 2020 levels, reflecting a , or$24.7 million 2.3% , organic sales gain and of acquisition-related sales, partially offset by$12.2 million of unfavorable foreign currency translation. Additionally, net sales in the period increased$3.0 million , or$153.1 million 16.0% , from in the pre-pandemic fourth quarter of 2019, reflecting a$955.2 million , or$125.1 million 13.0% , organic sales gain, of acquisition-related sales, and$20.9 million of favorable foreign currency translation.$7.1 million
-
Operating earnings before financial services for the quarter of
, or$232.2 million 21.0% of sales, compared to , or$216.2 million 20.1% of sales, in 2020, which included of exit and disposal costs (“restructuring charges”).$1.0 million
-
Financial services revenue in the quarter of
compared to$86.9 million in 2020; financial services operating earnings of$93.4 million compared to$67.2 million last year.$68.5 million
-
Consolidated operating earnings for the quarter of
compared to$299.4 million last year, which included$284.7 million of restructuring charges. As a percentage of revenues (net sales plus financial services revenue), consolidated operating earnings were$1.0 million 25.1% and24.4% in the fourth quarters of 2021 and 2020, respectively.
-
The fourth quarter effective income tax rate was
22.3% in 2021 and21.8% in 2020.
-
Net earnings in the quarter of
, or$223.7 million per diluted share, compared to fourth quarter 2020 net earnings of$4.10 , or$208.9 million per diluted share, which included a$3.82 , or$1.0 million per diluted share, after-tax charge related to the restructuring actions. Additionally, reported net earnings in the pre-pandemic fourth quarter of 2019 were$0.02 , or$170.6 million per diluted share.$3.08
-
Full year net sales of
increased$4,252.0 million , or$659.5 million 18.4% , from 2020 levels, reflecting a , or$550.5 million 15.1% , organic sales gain, of acquisition-related sales, and$62.6 million of favorable foreign currency translation. Full year net earnings of$46.4 million , or$820.5 million per diluted share, compared to net earnings of$14.92 , or$627.0 million per diluted share, last year. In 2020, excluding restructuring charges, net earnings, as adjusted, were$11.44 . Earnings per diluted share in 2021 increased$637.3 million 28.3% as compared with the earnings per diluted share, as adjusted, of recorded last year.$11.63
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
Segment Results - Fourth Quarter
Operating earnings of
Operating earnings of
Operating earnings of
Financial Services operating earnings of
Corporate expenses of
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
Snap-on currently anticipates that its full year 2022 effective income tax rate will be in the range of
Conference Call and Webcast on
A discussion of this release will be webcast on
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
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
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
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.
About Snap-on
Forward-looking Statements
Statements in this news release that are not historical facts, including statements that (i) are in the future tense; (ii) include the words “expects,” “anticipates,” “intends,” “approximates,” or similar words that reference Snap-on or its management; (iii) are specifically identified as forward-looking; or (iv) describe Snap-on’s or management’s future outlook, plans, estimates, objectives or goals, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Snap-on cautions the reader that this news release may contain statements, including earnings projections, that are forward-looking in nature and were developed by management in good faith and, accordingly, are subject to risks and uncertainties regarding Snap-on’s expected results that could cause (and in some cases have caused) actual results to differ materially from those described or contemplated in any forward-looking statement. Factors that may cause the company’s actual results to differ materially from those contained in the forward-looking statements include those found in the company’s reports filed with the
For additional information, please visit www.snapon.com.
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 |
$ |
223.7 |
|
|
$ |
208.9 |
|
|
$ |
820.5 |
|
|
$ |
627.0 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Net earnings per share attributable to |
|
|
|
|
|
|
|
||||||||
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 |
|
Supplemental Segment Information (Amounts in millions) (unaudited) |
|||||||||||||||
|
Fourth Quarter |
|
Full Year |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net sales: |
|
|
|
|
|
|
|
||||||||
|
$ |
358.7 |
|
|
$ |
364.4 |
|
|
$ |
1,406.3 |
|
|
$ |
1,234.6 |
|
|
|
504.8 |
|
|
|
494.9 |
|
|
|
1,938.6 |
|
|
|
1,643.9 |
|
|
|
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: |
|
|
|
|
|
|
|
||||||||
|
$ |
50.1 |
|
|
$ |
56.2 |
|
|
$ |
209.9 |
|
|
$ |
153.7 |
|
|
|
110.5 |
|
|
|
93.6 |
|
|
|
411.1 |
|
|
|
267.7 |
|
|
|
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 |
|
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 |
|
|
|
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 |
|
|
|
||||
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 |
) |
|
|
(1,714.2 |
) |
|
|
(1,425.3 |
) |
Total shareholders' equity attributable to |
|
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 |
|
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 |
) |
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
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
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. |
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. |
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 |
|
|
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. |
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 |
% |
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 |
|
|
|
|
|
|
|
||||||||
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 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220203005206/en/
Investors:
262/656-4869
Media:
262/656-5793
Source:
FAQ
What were Snap-on's fourth quarter net sales for 2021?
How much did Snap-on's diluted EPS increase in the fourth quarter of 2021?
What was Snap-on's full year net earnings for 2021?
What impact did supply chain issues have on Snap-on's performance?