Snap-on Incorporated (SNA) Cash Flow Statement
Where SNA’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $1.08B −11.2% vs 2024
- Capital expenditures
- $76.0M 1.5% of revenue
- Free cash flow
- $1.01B 19.5% margin
- Returned to shareholders
- $790.8M 79% of free cash flow
- Change in cash
- $264.0M cash at year-end $1.62B
Drawn to scale: where the cash came from and how it was used. Hover for values.
SNA operating cash flow, capex and free cash flow
SNA cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $567.3M2016 | $1.08B2025 | +7.4%/yr | |
| Capital expenditures | $74.3M2016 | $76.0M2025 | +0.3%/yr | |
| Free cash flow | $493.0M2016 | $1.01B2025 | +8.2%/yr | |
| Free cash flow margin | 14.4%2016 | 19.5%2025 | +5.1 pts | |
| Operating cash flow / net income | 1.012016 | 1.062025 | +0.05 | |
| Stock-based compensation | $31.0M2016 | $2.6M2025 | −24.1%/yr | |
| Dividends paid | $147.5M2016 | $462.2M2025 | +13.5%/yr | |
| Share buybacks (net) | $120.4M2016 | $328.6M2025 | +11.8%/yr | |
| Capex / revenue | 2.2%2016 | 1.5%2025 | −0.7 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
SNA cash flow by activity
SNA net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
SNA cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $1.02B | $1.07B | $1.01B | $933.9M | $841.4M | $646.4M | $711.2M | $696.2M | $572.2M | $559.6M |
| Depreciation & amortization | $98.5M | $98.0M | $99.3M | $100.2M | $104.8M | $96.7M | $92.4M | $94.1M | $93.2M | $85.6M |
| Stock-based compensation | $2.6M | $28.6M | $44.7M | $34.0M | $41.4M | $19.5M | $23.8M | $27.2M | $30.3M | $31.0M |
| Change in working capital | −$168.7M | −$63.1M | −$81.1M | −$434.0M | −$79.5M | $174.1M | −$256.1M | −$145.3M | −$179.3M | −$161.9M |
| Other non-cash items | $132.4M | $85.1M | $80.2M | $41.1M | $58.5M | $71.9M | $103.3M | $92.3M | $92.1M | $53.0M |
| Cash from operating activities | $1.08B | $1.22B | $1.15B | $675.2M | $966.6M | $1.01B | $674.6M | $764.5M | $608.5M | $567.3M |
| Investing activities | ||||||||||
| Capital expenditures | −$76.0M | −$83.5M | −$95.0M | −$84.2M | −$70.1M | −$65.6M | −$99.4M | −$90.9M | −$82.0M | −$74.3M |
| Investments (net) | — | −$204.1M | −$295.1M | −$206.2M | −$290.4M | −$84.7M | −$87.6M | −$117.9M | −$179.3M | −$243.3M |
| Acquisitions & other investing | $2.9M | $83.5M | $58.3M | $84.2M | $70.1M | −$37.5M | −$35.1M | −$1.4M | −$80.1M | −$155.8M |
| Cash from investing activities | −$73.1M | −$204.1M | −$331.8M | −$206.2M | −$290.4M | −$187.8M | −$222.1M | −$210.2M | −$341.4M | −$473.4M |
| Financing activities | ||||||||||
| Dividends paid | −$462.2M | −$406.4M | −$355.6M | −$313.1M | −$275.8M | −$243.3M | −$216.6M | −$192.0M | −$169.4M | −$147.5M |
| Share repurchases & issuance (net) | −$328.6M | −$290.0M | −$294.7M | −$198.1M | −$431.3M | −$174.3M | −$238.4M | −$284.1M | −$287.9M | −$120.4M |
| Net borrowing (repayment) | $3.3M | −$1.3M | −$1.7M | $1.6M | −$246.7M | $489.9M | $17.6M | −$79.2M | $160.1M | −$800,000 |
| Shares issued | $0 | $0 | $108.1M | $55.0M | $162.4M | $55.8M | $51.4M | $55.5M | $0 | $0 |
| Other financing | $37.6M | $47.9M | −$29.0M | −$30.4M | −$27.4M | −$212.4M | −$23.4M | −$2.4M | $41.1M | $161.5M |
| Cash from financing activities | −$749.9M | −$649.8M | −$572.9M | −$485.0M | −$818.8M | −$84.3M | −$409.4M | −$502.2M | −$256.1M | −$107.2M |
| Summary | ||||||||||
| Net change in cash | $264.0M | $359.0M | $244.3M | −$22.8M | −$143.4M | $738.9M | $43.6M | $48.9M | $14.4M | −$15.2M |
| Cash at end of period | $1.62B | $1.36B | $1.00B | $757.2M | $780.0M | $923.4M | $184.5M | $140.9M | $92.0M | $77.6M |
| Free cash flow | $1.01B | $1.13B | $1.06B | $591.0M | $896.5M | $943.0M | $575.2M | $673.6M | $526.5M | $493.0M |
| Free cash flow margin | 19.5% | 22.2% | 20.7% | 12.2% | 19.5% | 26.2% | 15.4% | 18.0% | 14.3% | 14.4% |
| Capex / revenue | 1.5% | 1.6% | 1.9% | 1.7% | 1.5% | 1.8% | 2.7% | 2.4% | 2.2% | 2.2% |
| Operating cash flow / net income | 1.06 | 1.14 | 1.14 | 0.72 | 1.15 | 1.56 | 0.95 | 1.10 | 1.06 | 1.01 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $266.2M | $253.5M | −$775.3M | $271.8M | $256.8M | $246.7M | $264.2M | $257.5M | $271.2M | $263.5M | $255.3M | $249.1M |
| Depreciation & amortization | $24.9M | $25.0M | $25.3M | $24.8M | $24.4M | $24.0M | $24.3M | $24.6M | $24.6M | $24.5M | $25.0M | $24.6M |
| Stock-based compensation | $9.4M | $6.8M | −$19.1M | $8.7M | $8.5M | $4.5M | $7.1M | $5.7M | $6.0M | $9.8M | $13.3M | $11.0M |
| Change in working capital | −$58.0M | $56.1M | −$43.3M | −$49.9M | −$71.1M | −$4.4M | −$26.5M | −$31.8M | −$25.1M | $20.3M | −$20.8M | −$10.7M |
| Other non-cash items | $29.0M | $27.3M | $1.08B | $22.5M | $18.6M | $27.7M | $24.4M | $18.2M | $24.4M | $30.6M | $24.1M | $11.4M |
| Cash from operating activities | $271.5M | $368.7M | $268.1M | $277.9M | $237.2M | $298.5M | $293.5M | $274.2M | $301.1M | $348.7M | $296.9M | $285.4M |
| Investing activities | ||||||||||||
| Capital expenditures | −$23.1M | −$21.2M | −$13.5M | −$19.9M | −$19.7M | −$22.9M | −$18.1M | −$20.4M | −$23.2M | −$21.8M | −$21.1M | −$25.1M |
| Investments (net) | — | — | — | −$21.0M | −$46.0M | −$32.0M | −$40.2M | −$40.5M | −$60.2M | −$63.2M | −$104.6M | −$59.7M |
| Acquisitions & other investing | −$172.0M | −$7.4M | $39.4M | $19.9M | $19.7M | $22.9M | $18.1M | $20.4M | $23.2M | $21.8M | $21.1M | −$142.4M |
| Cash from investing activities | −$195.1M | −$28.6M | $25.9M | −$21.0M | −$46.0M | −$32.0M | −$40.2M | −$40.5M | −$60.2M | −$63.2M | −$104.6M | −$227.2M |
| Financing activities | ||||||||||||
| Dividends paid | −$126.4M | −$126.8M | −$335.5M | −$111.5M | −$111.8M | −$112.2M | −$112.3M | −$97.9M | −$98.0M | −$98.2M | −$98.0M | −$85.6M |
| Share repurchases & issuance (net) | −$91.4M | −$99.9M | $248.2M | −$82.0M | −$79.0M | −$87.2M | −$112.5M | −$59.9M | −$47.4M | −$70.2M | −$60.9M | −$51.8M |
| Net borrowing (repayment) | $1.7M | $400,000 | −$4.6M | $3.9M | −$500,000 | $4.5M | −$400,000 | −$1.3M | — | — | — | −$300,000 |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $9.9M |
| Other financing | −$24.6M | $15.2M | −$112.6M | $8.7M | $20.4M | $1.3M | $23.7M | $2.9M | $17.5M | $4.2M | $9.9M | −$7.5M |
| Cash from financing activities | −$240.7M | −$211.1M | −$204.5M | −$180.9M | −$170.9M | −$193.6M | −$201.5M | −$156.2M | −$127.9M | −$164.2M | −$149.0M | −$135.3M |
| Summary | ||||||||||||
| Net change in cash | −$224.9M | $128.8M | $90.4M | $75.8M | $23.4M | $74.4M | $47.2M | $80.6M | $111.7M | $119.5M | $42.2M | $88.0M |
| Cash at end of period | $1.53B | $1.75B | $1.62B | $1.53B | $1.46B | $1.43B | $1.36B | $1.31B | $1.23B | $1.12B | $1.00B | $959.3M |
| Free cash flow | $187.0M | $347.5M | $254.6M | $258.0M | $217.5M | $275.6M | $275.4M | $253.8M | $277.9M | $326.9M | $275.8M | $260.3M |
| Free cash flow margin | 15.1% | 28.8% | 19.0% | 20.0% | 17.0% | 22.2% | 21.2% | 20.3% | 21.7% | 27.6% | 23.0% | 22.5% |
| Capex / revenue | 1.9% | 1.8% | 1.0% | 1.5% | 1.5% | 1.8% | 1.4% | 1.6% | 1.8% | 1.8% | 1.8% | 2.2% |
| Operating cash flow / net income | 1.02 | 1.45 | — | 1.02 | 0.92 | 1.21 | 1.11 | 1.06 | 1.11 | 1.32 | 1.16 | 1.15 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
SNA cash generation
In fiscal 2025 (ended December 31, 2025), Snap-on generated $1.1 billion of cash from operations (down 11.2%) and spent $76.0 million on capital expenditures, leaving free cash flow of $1.0 billion, 19.5% of revenue. It returned $790.8 million to shareholders through dividends ($462.2 million) and net share buybacks ($328.6 million). Cash and equivalents rose by $264.0 million over the year.
Related: SNA income statement, SNA balance sheet, SNA dividend history. See the SNA stock overview for the latest quote and news.
SNA cash flow FAQ
What is Snap-on's free cash flow?
Snap-on's free cash flow was $1.0 billion in fiscal 2025: $1.1 billion of operating cash flow minus $76.0 million of capital expenditures It was $1.1 billion a year earlier..
How much cash does Snap-on generate from operations?
Snap-on generated $1.1 billion of cash from operating activities in fiscal 2025, 1.06 times its net income of $1.0 billion.
How much does Snap-on spend on capital expenditures?
Snap-on spent $76.0 million on capital expenditures in fiscal 2025, 1.5% of revenue, compared with $83.5 million the year before.
How much stock does Snap-on buy back?
Snap-on spent $328.6 million on net share repurchases in fiscal 2025.
How much does Snap-on pay in dividends?
Snap-on paid $462.2 million in dividends in fiscal 2025, 46.0% of free cash flow.