Snap-On Inc
NYSE:SNA
Income Statement
Earnings Waterfall
Snap-On Inc
Revenue
|
5.1B
USD
|
Cost of Revenue
|
-2.5B
USD
|
Gross Profit
|
2.6B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
1.3B
USD
|
Other Expenses
|
-299.3m
USD
|
Net Income
|
1B
USD
|
Income Statement
Snap-On Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 238
N/A
|
3 290
+2%
|
3 359
+2%
|
3 421
+2%
|
3 493
+2%
|
3 540
+1%
|
3 572
+1%
|
3 595
+1%
|
3 593
0%
|
3 608
+0%
|
3 640
+1%
|
3 663
+1%
|
3 712
+1%
|
3 775
+2%
|
3 833
+2%
|
3 910
+2%
|
4 000
+2%
|
4 055
+1%
|
4 092
+1%
|
4 090
0%
|
4 070
0%
|
4 059
0%
|
4 058
0%
|
4 064
+0%
|
4 068
+0%
|
3 999
-2%
|
3 772
-6%
|
3 814
+1%
|
3 942
+3%
|
4 117
+4%
|
4 477
+9%
|
4 574
+2%
|
4 602
+1%
|
4 674
+2%
|
4 729
+1%
|
4 794
+1%
|
4 843
+1%
|
4 933
+2%
|
4 994
+1%
|
5 059
+1%
|
5 108
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 593)
|
(1 604)
|
(1 638)
|
(1 662)
|
(1 688)
|
(1 699)
|
(1 707)
|
(1 710)
|
(1 705)
|
(1 706)
|
(1 714)
|
(1 714)
|
(1 721)
|
(1 741)
|
(1 758)
|
(1 799)
|
(1 862)
|
(1 887)
|
(1 896)
|
(1 885)
|
(1 871)
|
(1 857)
|
(1 867)
|
(1 876)
|
(1 886)
|
(1 861)
|
(1 762)
|
(1 780)
|
(1 831)
|
(1 941)
|
(2 119)
|
(2 182)
|
(2 141)
|
(2 265)
|
(2 313)
|
(2 370)
|
(2 312)
|
(2 434)
|
(2 444)
|
(2 460)
|
(2 489)
|
|
Gross Profit |
1 645
N/A
|
1 686
+2%
|
1 721
+2%
|
1 759
+2%
|
1 805
+3%
|
1 842
+2%
|
1 866
+1%
|
1 885
+1%
|
1 889
+0%
|
1 903
+1%
|
1 926
+1%
|
1 948
+1%
|
1 991
+2%
|
2 034
+2%
|
2 074
+2%
|
2 111
+2%
|
2 138
+1%
|
2 168
+1%
|
2 197
+1%
|
2 205
+0%
|
2 200
0%
|
2 202
+0%
|
2 191
-1%
|
2 187
0%
|
2 182
0%
|
2 137
-2%
|
2 010
-6%
|
2 034
+1%
|
2 112
+4%
|
2 176
+3%
|
2 357
+8%
|
2 393
+1%
|
2 461
+3%
|
2 409
-2%
|
2 415
+0%
|
2 423
+0%
|
2 531
+4%
|
2 498
-1%
|
2 550
+2%
|
2 599
+2%
|
2 620
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 052)
|
(1 074)
|
(1 085)
|
(1 098)
|
(1 110)
|
(1 126)
|
(1 134)
|
(1 136)
|
(1 119)
|
(1 111)
|
(1 112)
|
(1 112)
|
(1 136)
|
(1 160)
|
(1 179)
|
(1 217)
|
(1 256)
|
(1 274)
|
(1 290)
|
(1 275)
|
(1 246)
|
(1 243)
|
(1 232)
|
(1 232)
|
(1 228)
|
(1 218)
|
(1 183)
|
(1 183)
|
(1 204)
|
(1 210)
|
(1 269)
|
(1 284)
|
(1 337)
|
(1 258)
|
(1 239)
|
(1 228)
|
(1 324)
|
(1 259)
|
(1 278)
|
(1 302)
|
(1 309)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(45)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(65)
|
|
Other Operating Expenses |
(1 052)
|
(1 074)
|
(1 085)
|
(1 098)
|
(1 006)
|
(1 126)
|
(1 134)
|
(1 135)
|
(1 015)
|
(1 111)
|
(1 112)
|
(1 112)
|
(1 030)
|
(1 160)
|
(1 179)
|
(1 217)
|
(1 139)
|
(1 273)
|
(1 290)
|
(1 275)
|
(1 129)
|
(1 243)
|
(1 232)
|
(1 232)
|
(1 121)
|
(1 218)
|
(1 183)
|
(1 183)
|
(1 109)
|
(1 210)
|
(1 269)
|
(1 284)
|
(1 243)
|
(1 258)
|
(1 239)
|
(1 228)
|
(1 224)
|
(1 259)
|
(1 278)
|
(1 302)
|
(1 200)
|
|
Operating Income |
593
N/A
|
612
+3%
|
636
+4%
|
661
+4%
|
695
+5%
|
716
+3%
|
732
+2%
|
749
+2%
|
770
+3%
|
792
+3%
|
814
+3%
|
836
+3%
|
855
+2%
|
874
+2%
|
895
+2%
|
895
0%
|
882
-1%
|
894
+1%
|
907
+1%
|
930
+3%
|
954
+3%
|
959
+1%
|
959
0%
|
955
0%
|
954
0%
|
919
-4%
|
827
-10%
|
851
+3%
|
908
+7%
|
966
+6%
|
1 088
+13%
|
1 109
+2%
|
1 124
+1%
|
1 151
+2%
|
1 177
+2%
|
1 195
+2%
|
1 207
+1%
|
1 240
+3%
|
1 272
+3%
|
1 297
+2%
|
1 310
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(64)
|
(69)
|
(59)
|
(51)
|
(38)
|
(20)
|
(21)
|
(28)
|
(43)
|
(47)
|
(53)
|
(59)
|
(46)
|
(57)
|
(48)
|
(45)
|
(86)
|
(76)
|
(80)
|
(80)
|
(92)
|
(52)
|
(53)
|
(50)
|
(74)
|
(50)
|
(51)
|
(53)
|
(56)
|
(57)
|
(58)
|
(58)
|
(53)
|
(51)
|
(48)
|
(43)
|
(42)
|
(36)
|
(30)
|
(25)
|
(21)
|
|
Non-Reccuring Items |
(6)
|
(6)
|
(5)
|
(5)
|
(7)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
12
|
12
|
12
|
12
|
(10)
|
(20)
|
(21)
|
(27)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
4
|
6
|
(1)
|
(6)
|
(19)
|
(38)
|
(40)
|
(31)
|
(16)
|
(10)
|
(0)
|
3
|
(7)
|
3
|
(8)
|
(10)
|
25
|
28
|
34
|
36
|
56
|
5
|
9
|
11
|
31
|
11
|
11
|
11
|
11
|
12
|
13
|
15
|
17
|
21
|
27
|
32
|
37
|
38
|
38
|
38
|
38
|
|
Pre-Tax Income |
526
N/A
|
544
+3%
|
572
+5%
|
599
+5%
|
631
+5%
|
653
+4%
|
671
+3%
|
690
+3%
|
711
+3%
|
735
+3%
|
760
+3%
|
781
+3%
|
801
+3%
|
820
+2%
|
840
+2%
|
839
0%
|
822
-2%
|
838
+2%
|
853
+2%
|
878
+3%
|
910
+4%
|
925
+2%
|
927
+0%
|
927
+0%
|
922
-1%
|
870
-6%
|
767
-12%
|
787
+3%
|
835
+6%
|
906
+8%
|
1 043
+15%
|
1 065
+2%
|
1 087
+2%
|
1 121
+3%
|
1 155
+3%
|
1 184
+2%
|
1 203
+2%
|
1 241
+3%
|
1 280
+3%
|
1 309
+2%
|
1 328
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(167)
|
(172)
|
(182)
|
(189)
|
(200)
|
(207)
|
(211)
|
(217)
|
(221)
|
(227)
|
(233)
|
(239)
|
(244)
|
(249)
|
(254)
|
(252)
|
(244)
|
(236)
|
(225)
|
(218)
|
(211)
|
(212)
|
(212)
|
(212)
|
(212)
|
(199)
|
(175)
|
(180)
|
(189)
|
(204)
|
(235)
|
(241)
|
(247)
|
(255)
|
(265)
|
(266)
|
(269)
|
(276)
|
(282)
|
(291)
|
(293)
|
|
Income from Continuing Operations |
360
|
372
|
390
|
410
|
431
|
446
|
460
|
473
|
489
|
508
|
527
|
542
|
557
|
571
|
585
|
587
|
578
|
602
|
628
|
660
|
699
|
712
|
715
|
715
|
710
|
671
|
592
|
608
|
646
|
701
|
808
|
824
|
840
|
866
|
891
|
919
|
934
|
966
|
998
|
1 018
|
1 035
|
|
Income to Minority Interest |
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(24)
|
|
Equity Earnings Affiliates |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
350
N/A
|
363
+4%
|
381
+5%
|
400
+5%
|
422
+5%
|
437
+3%
|
450
+3%
|
464
+3%
|
479
+3%
|
497
+4%
|
517
+4%
|
532
+3%
|
546
+3%
|
560
+2%
|
573
+2%
|
575
+0%
|
558
-3%
|
579
+4%
|
605
+4%
|
634
+5%
|
680
+7%
|
695
+2%
|
697
+0%
|
698
+0%
|
694
-1%
|
653
-6%
|
574
-12%
|
589
+3%
|
627
+7%
|
682
+9%
|
789
+16%
|
806
+2%
|
821
+2%
|
845
+3%
|
869
+3%
|
897
+3%
|
912
+2%
|
943
+3%
|
976
+3%
|
995
+2%
|
1 011
+2%
|
|
EPS (Diluted) |
5.93
N/A
|
6.15
+4%
|
6.45
+5%
|
6.78
+5%
|
7.14
+5%
|
7.39
+4%
|
7.62
+3%
|
7.84
+3%
|
8.1
+3%
|
8.34
+3%
|
8.69
+4%
|
8.96
+3%
|
9.2
+3%
|
9.43
+3%
|
9.7
+3%
|
9.85
+2%
|
9.51
-3%
|
10.01
+5%
|
10.55
+5%
|
11.07
+5%
|
11.86
+7%
|
12.34
+4%
|
12.43
+1%
|
12.52
+1%
|
12.41
-1%
|
11.86
-4%
|
10.46
-12%
|
10.74
+3%
|
11.44
+7%
|
12.38
+8%
|
14.27
+15%
|
14.67
+3%
|
14.92
+2%
|
15.56
+4%
|
16.02
+3%
|
16.57
+3%
|
16.82
+2%
|
17.42
+4%
|
18.06
+4%
|
18.45
+2%
|
18.76
+2%
|