
Stanley Black (SWK) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
3.7B
Gross Profit
1.1B
29.93%
Operating Income
253.8M
6.78%
Net Income
90.4M
2.41%
Balance Sheet Metrics
Total Assets
22.5B
Total Liabilities
13.7B
Shareholders Equity
8.8B
Debt to Equity
1.54
Cash Flow Metrics
Operating Cash Flow
-420.3M
Free Cash Flow
-485.0M
Revenue & Profitability Trend
Stanley Black Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 15.4B | 15.8B | 16.9B | 15.3B | 13.1B |
Cost of Goods Sold | 10.9B | 11.8B | 12.7B | 10.2B | 8.7B |
Gross Profit | 4.5B | 3.9B | 4.3B | 5.1B | 4.4B |
Gross Margin % | 29.4% | 24.9% | 25.3% | 33.3% | 33.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 3.3B | 3.3B | 3.4B | 3.2B | 2.6B |
Other Operating Expenses | - | - | 274.8M | 189.5M | 217.8M |
Total Operating Expenses | 3.3B | 3.3B | 3.6B | 3.4B | 2.8B |
Operating Income | 1.2B | 641.9M | 914.1M | 1.9B | 1.8B |
Operating Margin % | 7.7% | 4.1% | 5.4% | 12.4% | 13.6% |
Non-Operating Items | |||||
Interest Income | 179.1M | 186.9M | 54.7M | 9.8M | 17.5M |
Interest Expense | 498.6M | 559.4M | 338.5M | 185.4M | 222.6M |
Other Non-Operating Income | -621.1M | -645.1M | -592.4M | -136.6M | -352.0M |
Pre-tax Income | 241.1M | -375.7M | 37.9M | 1.6B | 1.2B |
Income Tax | -45.2M | -94.0M | -132.4M | 55.1M | 43.0M |
Effective Tax Rate % | -18.7% | 0.0% | -349.3% | 3.5% | 3.5% |
Net Income | 294.3M | -310.5M | 1.1B | 1.7B | 1.2B |
Net Margin % | 1.9% | -2.0% | 6.3% | 11.0% | 9.5% |
Key Metrics | |||||
EBITDA | 1.5B | 1.1B | 1.3B | 2.4B | 2.2B |
EPS (Basic) | $1.96 | $-2.07 | $7.13 | $10.55 | $7.85 |
EPS (Diluted) | $1.95 | $-2.07 | $6.76 | $10.16 | $7.77 |
Basic Shares Outstanding | 150485000 | 149751000 | 148170000 | 158760000 | 154176000 |
Diluted Shares Outstanding | 150485000 | 149751000 | 148170000 | 158760000 | 154176000 |
Income Statement Trend
Stanley Black Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 290.5M | 449.4M | 395.6M | 142.1M | 1.2B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 950.4M | 1.1B | 1.1B | 1.4B | 1.1B |
Inventory | 4.5B | 4.7B | 5.9B | 5.4B | 2.6B |
Other Current Assets | 50.0M | 26.0M | 45.6M | 106.1M | 34.6M |
Total Current Assets | 6.4B | 7.0B | 8.0B | 8.5B | 6.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 19.5B | 19.9B | 21.5B | 21.9B | 20.0B |
Intangible Assets | 3.7B | 3.9B | 4.5B | 4.7B | 3.8B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.8B | 2.5B | 1.7B | 4.0B | 3.6B |
Total Non-Current Assets | 15.5B | 16.6B | 17.0B | 19.7B | 17.5B |
Total Assets | 21.8B | 23.7B | 25.0B | 28.2B | 23.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 2.4B | 2.3B | 2.3B | 3.4B | 2.3B |
Short-term Debt | 627.0M | 1.2B | 2.2B | 2.4B | 111.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 11.8M | 399.4M | 16.1M | 799.5M | 575.9M |
Total Current Liabilities | 4.9B | 5.9B | 6.6B | 8.8B | 4.6B |
Non-Current Liabilities | |||||
Long-term Debt | 5.6B | 6.1B | 5.4B | 4.4B | 4.2B |
Deferred Tax Liabilities | 165.3M | 333.2M | 709.2M | 711.2M | 500.5M |
Other Non-Current Liabilities | 2.1B | 1.8B | 2.3B | 2.1B | 2.4B |
Total Non-Current Liabilities | 8.2B | 8.7B | 8.7B | 7.8B | 7.9B |
Total Liabilities | 13.1B | 14.6B | 15.2B | 16.6B | 12.5B |
Equity | |||||
Common Stock | 442.3M | 442.3M | 442.3M | 442.3M | 442.3M |
Retained Earnings | 8.3B | 8.5B | 9.3B | 8.7B | 7.5B |
Treasury Stock | 2.8B | 2.9B | 3.0B | 1.4B | 1.5B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 8.7B | 9.1B | 9.7B | 11.6B | 11.1B |
Key Metrics | |||||
Total Debt | 6.2B | 7.3B | 7.6B | 6.7B | 4.4B |
Working Capital | 1.5B | 1.1B | 1.4B | -241.0M | 1.5B |
Balance Sheet Composition
Stanley Black Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 294.3M | -310.5M | 1.1B | 1.7B | 1.2B |
Depreciation & Amortization | 589.5M | 625.1M | 572.2M | 577.1M | 578.1M |
Stock-Based Compensation | 105.4M | 83.8M | 90.7M | 118.3M | 109.1M |
Working Capital Changes | 304.9M | 779.7M | -1.9B | -1.9B | -205.9M |
Operating Cash Flow | 1.2B | 922.6M | -1.5B | 286.8M | 1.5B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 735.6M | -5.7M | 4.1B | -2.0B | -1.3B |
Investment Purchases | - | - | - | -70.5M | -18.7M |
Investment Sales | 0 | - | - | - | 41.0M |
Investing Cash Flow | 748.1M | 11.0M | 4.1B | -2.1B | -1.2B |
Financing Activities | |||||
Share Repurchases | -17.7M | -16.1M | -3.1B | -784.3M | -26.2M |
Dividends Paid | -491.2M | -482.6M | -471.6M | -493.7M | -450.6M |
Debt Issuance | 0 | 745.3M | 3.5B | 0 | 2.2B |
Debt Repayment | 0 | 0 | -2.5B | -1.5M | -1.2B |
Financing Cash Flow | -1.6B | -816.0M | -2.0B | 918.7M | 615.9M |
Free Cash Flow | 753.0M | 852.6M | -2.0B | 144.0M | 1.7B |
Net Change in Cash | 434.2M | 117.6M | 631.3M | -914.6M | 905.9M |
Cash Flow Trend
Stanley Black Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
21.50
Forward P/E
12.37
Price to Book
1.16
Price to Sales
0.69
PEG Ratio
12.37
Profitability Ratios
Profit Margin
3.16%
Operating Margin
5.16%
Return on Equity
5.38%
Return on Assets
2.64%
Financial Health
Current Ratio
1.04
Debt to Equity
78.82
Beta
1.15
Per Share Data
EPS (TTM)
$3.16
Book Value per Share
$58.56
Revenue per Share
$100.48
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
swk | 10.5B | 21.50 | 1.16 | 5.38% | 3.16% | 78.82 |
Snap-on | 16.6B | 16.98 | 2.91 | 18.56% | 19.72% | 22.66 |
Lincoln Electric | 13.2B | 26.88 | 9.58 | 37.35% | 12.27% | 94.93 |
RBC Bearings | 12.7B | 50.79 | 4.07 | 8.56% | 15.20% | 31.49 |
Toro Company | 6.6B | 17.31 | 4.52 | 25.50% | 8.77% | 82.07 |
Timken | 5.1B | 16.80 | 1.66 | 10.92% | 6.86% | 70.78 |
Financial data is updated regularly. All figures are in the company's reporting currency.