SNAP ON INC
10-Q, 1996-11-12
INSTRUMENTS FOR MEAS & TESTING OF ELECTRICITY & ELEC SIGNALS
Previous: ALTA GOLD CO/NV/, 10-Q, 1996-11-12
Next: COINMACH CORP, 10-Q, 1996-11-12




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q


    X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE ACT OF 1934

        For quarterly period ended September 28, 1996

        Commission File Number 1-7724

                               SNAP-ON INCORPOATED
             (Exact name of registrant as specified in its charter)

        Delaware                                      39-0622040             
   (State or other jurisdiction of       (I.R.S. Employer Identification No.)
   incorporation or organization)


   10801 Corporate Drive, Kenosha, Wisconsin                 53141-1430      
   (Address of principal executive offices)                 (zip code)       


   Registrant's telephone number, including area code:   (414) 656-5200


   Indicate by check mark whether the registrant (1) has filed all reports
   required to be filed by Section 13 or 15(d) of the Securities Exchange Act
   of 1934 during the preceding 12 months (or for such shorter period that
   the registrant was required to file such reports), and (2) has been
   subject to such filing requirements for the past 90 days.
     Yes [ X ]   No [   ]


   Indicate the number of shares outstanding of each of the registrant's
   classes of common stock, as of the latest practicable date:

        Class                                 Outstanding at October 26,1996 
   Common stock, $1 per value                         60,906,026 shares      

   <PAGE>
                              SNAP-ON INCORPORATED

                                      INDEX
                                                                         Page


   Part I.    Financial Information

             Consolidated Statements of Earnings - 
             Thirteen Weeks and Thirty-Nine Weeks Ended
             September 28, 1996 and September 30, 1995                      3

             Consolidated Balance Sheets - 
             September 28, 1996 and December 30, 1995                     4-5

             Consolidated Statements of Cash Flows -
             Thirty-Nine Weeks Ended September 28, 1996
             and September 30, 1995                                         6

             Notes to Consolidated Financial Statements                   7-8

             Management's Discussion and Analysis of 
             Financial Condition and Results of Operations               9-11


   Part II.  Other Information                                             12

   <PAGE>
                         PART I.  FINANCIAL INFORMATION 


                              SNAP-ON INCORPORATED
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  (Amounts in thousands except per share data)
                                   (Unaudited)

                        Thirteen Weeks Ended         Thirty-Nine Weeks Ended
                     September 28,  September 30,  September 28,  September 30,
                          1996          1995           1996           1995

   Net sales            $347,202      $309,065      $1,076,120     $944,988 

   Cost of goods sold    170,724       151,026         531,684      460,433 
                        --------      --------       ---------     -------- 
      Gross profit       176,478       158,039         544,436      484,555 

   Operating expenses    141,398       129,227         432,828      396,063 

   Net finance income    (16,424)      (16,601)        (47,948)     (48,717)
                        --------      --------       ---------     -------- 
      Operating earnings  51,504        45,413         159,556      137,209 

   Interest expense       (3,060)       (4,134)         (9,312)      (9,211)

   Other income              389           519             459        2,972 
                        --------      --------       ---------     -------- 
      Earnings before
       income taxes       48,833        41,798         150,703      130,970 

   Income taxes           18,068        15,469          55,760       48,463 
                        --------      --------       ---------     -------- 
   Net earnings        $  30,765     $  26,329     $    94,943    $  82,507 
                         =======       =======        ========     ======== 
   Earnings per
    weighted average
    common share       $     .51     $     .43     $      1.56    $    1.33 
                         =======       =======        ========     ======== 
   Dividends declared
    per common share   $    -        $    -        $       .56    $     .54 
                         =======       =======        ========     ======== 
   Weighted average
    common shares
    outstanding           61,039        60,575          61,017       61,770 
                         =======       =======        ========     ======== 


        The accompanying notes are an integral part of these statements.

   <PAGE>
                              SNAP-ON INCORPORATED
                           CONSOLIDATED BALANCE SHEETS
                             (Amounts in thousands)


                                                  (Unaudited)
                                                 September 28,   December 30,
                                                     1996            1995

   ASSETS
     Current Assets
        Cash and cash equivalents                $  19,461      $   16,211

        Accounts receivable, less allowances       619,411         610,064

        Inventories
          Finished stock                           283,375         264,184
          Work in process                           45,774          39,977
          Raw materials                             61,833          56,191
          Excess of current cost over LIFO cost   (111,804)       (109,918)
                                                  --------        --------
          Total inventory                          279,178         250,434

        Prepaid expenses and other assets           80,474          69,980
                                                  --------        --------
          Total current assets                     998,524         946,689

     Property and equipment
        Land                                        25,749          22,875
        Buildings and improvements                 163,181         149,087
        Machinery and equipment                    315,961         296,916
                                                  --------        --------
                                                   504,891         468,878
        Accumulated depreciation                  (265,729)       (248,811)
                                                  --------        --------
          Total property and equipment             239,162         220,067

     Deferred income tax benefits                   69,805          61,471
     Intangible and other assets                   216,606         132,746
                                                 ---------       ---------
             Total assets                       $1,524,097      $1,360,973
                                                 =========       =========

        The accompanying notes are an integral part of these statements.

   <PAGE>
                              SNAP-ON INCORPORATED
                           CONSOLIDATED BALANCE SHEETS
                             (Amounts in thousands)

                                                  (Unaudited)
                                                 September 28,   December 30,
                                                     1996            1995

   LIABILITIES AND SHAREHOLDERS' EQUITY
     Current Liabilities
        Accounts payable                        $   75,562     $    75,603
        Notes payable                               19,685          26,213
        Accrued compensation                        37,060          37,769
        Dealer deposits                             56,436          65,344
        Accrued income taxes                        34,581          16,106
        Other accrued liabilities                  132,365         115,040
                                                  --------        --------
          Total current liabilities                355,689         336,075

     Long-term debt                                150,611         143,763
     Deferred income taxes                           5,604           4,760
     Retiree health care benefits                   83,618          80,665
     Pension and other long-term liabilities       122,443          44,978
                                                  --------        --------
          Total liabilities                        717,965         610,241

   SHAREHOLDERS' EQUITY
     Preferred stock - authorized 15,000,000
        shares of $1 par value; none
        outstanding                                   -               -   
     Common stock - authorized 187,500,000
        shares of $1 par value; issued -
        September 28, 1996 - 65,935,159 shares
        December 30, 1995 - 65,357,045 shares       65,935          65,357
     Additional contributed capital                 64,743          52,464
     Retained earnings                             814,129         753,356
     Foreign currency translation adjustment       (14,676)        (10,758)
     Treasury stock at cost - 5,036,550 and
        4,570,800 shares                          (123,999)       (109,687)
                                                  --------        --------
          Total shareholders' equity               806,132         750,732
                                                  --------        --------
          Total liabilities and
             shareholders' equity              $ 1,524,097     $ 1,360,973
                                                 =========       =========


        The accompanying notes are an integral part of these statements.

   <PAGE>
                              SNAP-ON INCORPORATED
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Amounts in thousands)
                                   (Unaudited)

                                                  Thirty-Nine Weeks Ended      
                                               September 28,   September 30,
                                                   1996            1995  
   OPERATING ACTIVITIES
     Net earnings                                $  94,943        $ 82,507
     Adjustments to reconcile net earnings
     to net cash provided by:
        Depreciation                                21,420          19,670
        Amortization                                 3,623           5,395
        Deferred income taxes                       (2,317)        (13,287)
        (Gain) loss on sale of assets                  561            (203)
     Changes in operating assets and liabilities:
        (Increase) decrease in receivables           2,572         (70,718)
        Increase in inventories                    (20,429)        (17,308)
        Increase in prepaid expenses                (2,349)         (9,001)
        Decrease in accounts payable                (2,717)        (15,614)
        Increase in accruals, deposits and
           other long-term liabilities              15,609          40,564
                                                  --------        --------
     Net cash provided by operating activities     110,916          22,005
    

   INVESTING ACTIVITIES
     Capital expenditures                          (40,075)        (20,750)
     Acquisitions of businesses                    (38,649)        (19,923)
     Disposal of property and equipment              2,544           4,940
     (Increase) decrease in other
        noncurrent assets                            5,814          (3,944)
                                                  --------       ---------
     Net cash used in investing activities         (70,366)        (39,677)


     FINANCING ACTIVITIES
     Payment of long-term debt                     (39,715)           (150)
     Increase in long-term debt                     45,654           4,795
     Increase (decrease) in notes payable           (7,420)        142,043
     Purchase of treasury stock                    (14,312)       (100,375)
     Proceeds from stock plans                      12,856          10,276
     Cash dividends paid                           (34,169)        (33,185)
                                                 ---------       ---------
   Net cash used in financing activities           (37,106)         23,404

   Effect of exchange rate changes                    (194)           (474)
                                                 ---------       ---------
   Increase in cash and cash equivalents             3,250           5,258

   Cash and cash equivalents at beginning
     of year                                        16,211           9,015
                                                ----------       ---------
   Cash and cash equivalents at end of period    $  19,461       $  14,273
                                                  ========        ========

        The accompanying notes are an integral part of these statements.

   <PAGE>

                              SNAP-ON INCORPORATED
              NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

   1.   This report should be read in conjunction with the consolidated
        financial statements and related notes included in Snap-on
        Incorporated's Annual Report for the year ended December 30, 1995.

        In the opinion of management, all adjustments (consisting only of
        normal recurring adjustments) necessary to a fair statement of
        financial condition and results of operations for the thirteen and
        thirty-nine weeks ended September 28, 1996 have been made. 
        Management also believes that the results of operations for the
        thirteen and thirty-nine weeks ended September 28, 1996 are not
        necessarily indicative of the results to be expected for the full
        year.

   2.   Snap-on Incorporated normally declares and pays in cash four regular,
        quarterly dividends. However, the third quarter dividend in each year
        is declared in June, giving rise to two regular quarterly dividends
        appearing in the second quarter statements and correspondingly, three
        regular quarterly dividends appearing in the first twenty-six weeks'
        statements.

   3.   Income tax paid for the thirty-nine week periods ended September 28,
        1996 and September 30, 1995 was $50.1 million and $50.4 million.

   4.   Interest paid for the thirty-nine week periods ended September 28,
        1996 and September 30, 1995 was $8.5 million and $10.4 million.

   5.   On March 31, 1996, the Corporation acquired certain assets and
        liabilities of the Automotive Service Equipment Division of FMC
        Corporation.  The acquired division was renamed the John Bean
        Company. John Bean designs, manufactures, and sells high-quality
        products for the under-car market. Pro forma results of operations
        are not shown as the effect would not be material.

   6.   Distribution of shares in connection with the three-for-two split of
        the Corporation's common stock was made on September 10, 1996.  All
        share-related amounts have been retroactively restated to reflect
        this three-for-two split.

   7.   Prior to the disposition of Systems Control, Inc. by a subsidiary of
        the Corporation on September 29, 1994, Systems Control, Inc.'s
        single-purpose subsidiaries, Tejas Testing Technology One, L.C. and
        Tejas Testing Technology Two, L.C. (the "Tejas Companies"), entered
        into two seven-year contracts with the Texas Natural Resources
        Conservation Commission ("TNRCC"), an agency of the State of Texas,
        to perform automotive emissions testing in the Dallas/Fort Worth and
        southeast regions of Texas in a centralized manner in accordance with
        the federal Environmental Protection Agency ("EPA") guidelines
        relating to "I/M 240" test-only facilities. The Corporation
        guaranteed payment (the "Guaranty") of the Tejas Companies'
        obligations under an Agreement for Lease and a seven-year Lease
        Agreement, each dated June 22, 1994, in the amount of approximately
        $98.8 million plus an interest factor (the "Lease Obligations"),
        pursuant to which the Tejas Companies leased the facilities (and
        associated testing equipment) necessary to perform the emissions-
        testing contracts. The Guaranty was assigned to the lessor's lenders
        (the "Lenders") as collateral.  Pursuant to an Indemnity Agreement
        entered into as of September 29, 1994, the Tejas Companies agreed to
        reimburse the Corporation for any payments it made under the
        Guaranty.

        On May 1, 1995, the State of Texas enacted legislation designed to
        terminate the centralized testing program described in the emissions-
        testing contracts and directed the governor of the State of Texas to
        implement a new program after negotiations with the EPA. On September
        12, 1995, the Tejas Companies filed bankruptcy petitions under
        Chapter 11 of the Bankruptcy Code in the United States Bankruptcy
        Court for the Western District of Texas (Austin Division). The Tejas
        Companies have commenced litigation against the TNRCC and related
        entities to assert their rights with respect to the emissions-testing
        contracts, and the Corporation has intervened in such litigation to
        protect its interests. In addition, the Corporation is a creditor in
        the Tejas Companies' bankruptcy proceedings and will continue to take
        steps to protect its interests in such proceedings.

        The Corporation believes that it is probable that there will be
        developments, prior to the end of the 1997 Texas legislative session
        (approximately May 1997) to enable the Lease Obligations to
        ultimately be satisfied. The 1997 legislative session is scheduled to
        begin January 14, 1997. The primary basis for such a development
        arises under the original contracts to perform centralized emissions
        testing. Those contracts obligate the TNRCC to reimburse costs that
        the Tejas Companies incurred in the construction and implementation
        of the centralized testing program and have not recovered through the
        sale of the testing facilities to a third party. Fulfillment of such
        obligations requires an appropriation of funds by the Texas
        Legislature, which is subject to the political process. The TNRCC is
        contractually obligated to seek such appropriation and has affirmed
        such obligation. The Tejas Companies are pursuing the cost
        reimbursement process described in the emissions-testing contracts.  
        A second potential basis is that the Lease Obligations could be
        satisfied in part in various other ways including a sale of some or
        all of the facilities.

        The Corporation and the Lenders have been engaged in continuing
        discussions concerning this matter, and they have reached an
        agreement whereby the Lenders will forbear until at least December
        31, 1996 from exercising their rights under the terms of the Guaranty
        to cause the Corporation to pay all Lease Obligations to the Lenders
        on an accelerated basis.  The Corporation continues to make advances
        under the Guaranty of approximately $1.8 million per month, which
        have totaled $30.3 million through September 28, 1996.  The
        Corporation is discussing with the Lenders extending beyond December
        31, 1996 the Lender s existing agreement to forbear from accelerating
        the Lease Obligations.  While the Lenders have agreed to forbear
        until at least December 31, 1996, given the delay in resolving this
        matter and other factors, the Corporation at June 29, 1996 recognized
        the remaining net obligation under the Guaranty, which as of
        September 28, 1996 is $63.5 million.  This is included in Other Long-
        term Liabilities on the accompanying consolidated balance sheet. In
        addition, the Corporation has recorded as assets the monthly advances
        and the other amounts expected to be received from the Tejas
        Companies under the Indemnity Agreement. These net receivables total
        $93.8 million as of September 28, 1996 and are included in Intangible
        and Other Assets.  Described previously are mechanisms by which the
        Tejas Companies may receive funds to enable them to satisfy their
        contractual obligation to the Corporation under the Indemnity
        Agreement.  The Corporation believes that recovery of the net
        receivables from the Tejas Companies is probable, and it will make an
        ongoing assessment of the likelihood of realization of such
        receivables.

   <PAGE>

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


   RESULTS OF OPERATIONS  

   Overview:  The Corporation posted record third quarter and nine-month
   sales, net earnings, and earnings per share.  Net earnings for the third
   quarter of 1996 increased 16.8% over the year ago quarter on a net sales
   increase of 12.3%. For the first nine months, 1996 net earnings increased
   15.1% over the comparable 1995 period on a net sales increase of 13.9%.
   Earnings per share for the third quarter and first nine months increased
   18.6% and 17.3% over 1995 comparable periods.
     
   The third quarter's results benefited from several focused acquisitions,
   higher U.S. dealer van channel sales, and strong sales growth in the
   company's European segment. The quarter's results also reflected
   continuing improvements in operating efficiencies.

   Sales:  Net sales for the third quarter of 1996 were $347.2 million, an
   increase of 12.3% over third quarter 1995 sales of $309.1 million. Net
   sales for the first nine months of 1996 were $1.076 billion, an increase
   of 13.9% over 1995 nine-month sales of $945.0 million. 

   North American sales for the third quarter of 1996 were $268.4 million, an
   increase of 6.9% over third quarter 1995 sales of $251.1 million. North
   American sales for the first nine months of 1996 were $822.0 million, an
   increase of 8.8% over nine-month 1995 sales of $755.8 million. Excluding
   the acquisitions of the John Bean Company and Consolidated Devices, Inc.,
   sales increased 1% in the third quarter.  Sales increases in the dealer
   van channel were offset by the weakness in the Industrial business.

   European sales for the third quarter of 1996 were $59.4 million, an
   increase of 55.9% over third quarter 1995 sales of $38.1 million. For the
   first nine months of 1996, European sales were $195.7 million, an increase
   of 51.9% over nine-month 1995 sales of $128.8 million.  Excluding the
   acquisitions of Herramientas Eurotools S.A. and the John Bean Company,
   sales increased 16% for the third quarter.  Emissions-testing equipment
   sales in the United Kingdom and growth in sales through the dealer van
   channel both contributed to the increase.

   Other International sales for the third quarter of 1996 were $19.4
   million, a decrease of 2.4% from third quarter 1995 sales of $19.8
   million. Other International sales for the first nine months of 1996 were
   $58.4 million, a decrease of 3.3% from nine-month 1995 sales of $60.4
   million.  For the third quarter, sales in Japan were negatively affected
   by the strengthening of the U.S. dollar relative to the yen, and general
   weakness in the Japanese economy.  Australia continued to record sales
   gains.

   Earnings:  Earnings for the third quarter of 1996 were $30.8 million, an
   increase of 16.8% over third quarter 1995 earnings of $26.3 million. Third
   quarter earnings per share increased to $.51, an 18.6% increase over third
   quarter 1995 earnings per share of $.43. Earnings for the first nine
   months of 1996 were $94.9 million, an increase of 15.1% over nine-month
   1995 earnings of $82.5 million. Earnings per share for the first nine
   months of 1996 rose to $1.56 per share, a 17.3% increase over nine-month
   1995 earnings per share of $1.33.

   Operating expenses:  As a percentage of net sales, third quarter total
   operating expenses decreased to 40.7% in 1996 from 41.8% in 1995. As a
   percentage of net sales, nine-month operating expenses decreased to 40.2%
   in 1996 from 41.9% in 1995.  Benefits from continuing general cost
   reduction activities, from facilities consolidations implemented over the
   past several years, and from a change in business mix because of recent
   acquisitions all contributed to the improvement.


   FINANCIAL CONDITION

   Liquidity:  Cash and cash equivalents increased to $19.5 million at the
   end of the third quarter from $16.2 million at the end of 1995.  Working
   capital was $642.8 million at the end of the third quarter versus $610.6
   million at the end of 1995.  At the end of the quarter, the Corporation
   had a $100 million revolving credit facility to support the issuance of
   commercial paper.

   In September 1994, the Corporation filed a registration statement with the
   Securities and Exchange Commission that allows the Corporation to issue
   from time to time up to $300 million of unsecured indebtedness.   In
   October 1995, the Corporation issued $100 million of its notes to the
   public. The shelf registration gives the Corporation financing flexibility
   to operate the business.

   The Corporation has sufficient sources of liquidity to support current and
   future working capital requirements, finance capital expenditures and pay
   dividends.

   Accounts receivable:  Accounts receivable increased to $619.4 million at
   the end of the third quarter from $610.1 million at the end of 1995.   In
   the first quarter of 1996, the Corporation executed an additional $50.0
   million securitization of its receivables discussed below.

   In October 1995, the Corporation entered into agreements that provide for
   the sale, without recourse, of an undivided interest in a pool of certain
   of its accounts receivable to a third party financing institution.  These
   agreements, which include subsequent amendments, provide for a maximum of
   $200 million of such accounts receivable to be sold and remain outstanding
   at any one time. Under these agreements, $100.0 million of interest-
   bearing installments were sold, on a revolving basis, in October 1995. 
   During the first quarter of 1996, the Corporation sold an additional $50.0
   million of interest-bearing receivables under these agreements on a
   revolving basis. The proceeds were used to pay down debt, and for working
   capital and general corporate purposes.

   The majority of the Corporation's accounts receivable involve customers'
   extended credit and lease purchases of higher-value products.  Other
   receivables include those from dealers, industrial customers, and
   government entities.

   Inventories:  Inventories increased by 11.5% to $279.2 million at the end
   of the third quarter from $250.4 million at the end of 1995.  The increase
   was due to acquisitions and to several operations preparing for fourth
   quarter promotions and product rollouts.  

   Liabilities:  Total short-term and long-term debt was $170.3 million at
   the end of the third quarter compared with $170.9 million at the end of
   1995.

   Average shares outstanding: Average shares outstanding increased slightly
   to 61.0 million in 1996's third quarter compared with 60.6 million in last
   year's third quarter.  For the first nine months of 1996, average shares
   outstanding declined to 61.0 million versus 61.8 million in the comparable
   nine months of 1995. The Corporation repurchased 373,500 shares of its
   common stock in the third quarter of 1996.  Year-to-date, the company has
   acquired 465,750 shares.

   Stock split and dividend increase:
   On June 28, 1996, the Corporation's Board of Directors declared an 11.1%
   increase in the quarterly dividend on common stock and approved a three-
   for-two stock split.

   The new quarterly dividend, paid on September 10, 1996, to shareholders of
   record on August 20, 1996, is $.20 per share (post-split), or $.80 per
   share on an annualized basis.

   The three-for-two stock split, which resulted in one additional share
   issued for every two shares of the Corporation's stock outstanding, was
   distributed on September 10, 1996, to shareholders of record on August 20,
   1996.  Cash was distributed in lieu of fractional shares.

   Other matters:  Refer to Note 7 for discussion of a guaranty of lease
   obligations relating to emissions testing facilities that were to be used
   under a contract with the State of Texas to perform testing services.
   Texas has terminated the program to conduct such testing services, and the
   Corporation is making payments monthly under such guaranty.

   <PAGE>
                           PART II.  OTHER INFORMATION


   Item 6:  Exhibits and reports on Form 8-K 

   Item 6(a):  Exhibits 

       Exhibit 10

            (a)      Amendment No. 1, dated as of March 29, 1996, to the
                     Receivables Purchase and Sale Agreement, dated as of 
                     October 6, 1995, among Snap-on Credit Corporation, as
                     Seller, Corporate Asset Funding Company, Inc., as
                     Investor, and Citicorp North America, Inc. individually
                     and as Agent.

            (b)      Amendment No. 1, dated as of March 29, 1996, to the
                     Receivables Purchase and Sale Agreement, dated as of
                     October 6, 1995, among Snap-on Credit Corporation, as
                     Seller, the banks set forth on the signature page 
                     thereof, and Citicorp North America, Inc., individually
                     and as Agent.

   Exhibit 27        Financial Data Schedule

   Item 6(b):  Reports on Form 8-K 

   No reports on Form 8-K for the three months ended September 28, 1996 were
   required to be filed.
 
   <PAGE>

                                   SIGNATURES

   Pursuant to the requirements of the Securities Exchange Act of 1934,
   Snap-on Incorporated has duly caused this report to be signed on its
   behalf by the undersigned duly authorized persons.


                                      SNAP-ON INCORPORATED



   Date:  November 12, 1996           /s/ R. A. Cornog   
                                      R. A. CORNOG
                                      (Chairman, President and Chief
                                      Executive Officer)





   Date:  November 12, 1996           /s/ G. D. Johnson    
                                      G. D. JOHNSON
                                      (Principal Accounting Officer and
                                      Controller)


   <PAGE>

                                  EXHIBIT INDEX

   Exhibit No.         Description

       10a           Amendment No. 1, dated as of March 29, 1996, to the
                     Receivables Purchase and Sale Agreement, dated as of 
                     October 6, 1995, among Snap-on Credit Corporation, as
                     Seller, Corporate Asset Funding Company, Inc., as 
                     Investor, and Citicorp North America, Inc. individually
                     and as Agent.

       10b           Amendment No. 1, dated as of March 29, 1996, to the
                     Receivables Purchase and Sale Agreement, dated as of
                     October 6, 1995, among Snap-on Credit Corporation, as
                     Seller, the banks set forth on the signature page
                     thereof, and Citicorp North America, Inc., individually
                     and as Agent.

       27            Financial Data Schedule




                                 AMENDMENT NO. 1
                           Dated as of March 29, 1996

                                       to

                     RECEIVABLES PURCHASE AND SALE AGREEMENT
                           Dated as of October 6, 1995


             THIS AMENDMENT NO. 1 (the "Amendment") is executed as of March
   29, 1996, among SNAP-ON CREDIT CORPORATION, a Wisconsin corporation (the
   "Seller"), CORPORATE ASSET FUNDING COMPANY, INC., a Delaware corporation
   (the "Investor"), and CITICORP NORTH AMERICA, INC., a Delaware
   corporation, individually ("CNAI"), and as agent (the "Agent").

                                   WITNESSETH:

             WHEREAS, the Seller, the Investor, CNAI and the Agent are
   parties to that certain Receivable Purchase and Sale Agreement dated as of
   October 6, 1995 (as the same may be amended, restated, supplemented or
   otherwise modified from time to time, the "Investor Agreement");

             WHEREAS, the Seller, the Investor, CNAI and the Agent have
   agreed to amend the Investor Agreement on the terms and conditions
   hereinafter set forth; and

             WHEREAS, capitalized terms used herein and not otherwise defined
   herein shall have the meanings assigned to such terms in the Investor
   Agreement;

             NOW, THEREFORE, for good and valuable consideration, the
   sufficiency of which is hereby acknowledged, the Seller, the Investor,
   CNAI and the Agent agree as follows:

             Section 1.  Amendment to the Investor Agreement.  The Investor
   Agreement is hereby amended as follows:

             (a)  Section 1.01 of the Investor Agreement is amended by
        deleting in their entirety the definitions of "Fee Letter" and
        "Purchase Limit" set forth therein and substituting in their
        respective places, the following:

                  "Fee Letter" means the letter agreement dated as
             of October 6, 1995, among the Seller, the Investor,
             Citibank, CNAI, the Agent and the "Agent" under and as
             defined in the Parallel Purchase Agreement, as such
             letter agreement may be amended, restated,
             supplemented or otherwise modified from time to time.

                  "Purchase Limit" means at any time $150,000,000,
             as such amount may be increased pursuant to Section
             2.03(b) or reduced pursuant to Section 2.03; provided,
             however, that at all times on and after the
             Termination Date, the "Purchase Limit" shall mean the
             aggregate Capital for all Eligible Assets.

             (b)  Article II of the Investor Agreement is amended by
        deleting Section 2.03 thereof in its entirety and substituting
        in its place the following:

                  SECTION 2.03.  Termination or Reduction of the
             Purchase Limit; Increase of the Purchase Limit.

                  (a)  The Seller may, upon at least five Business
             Days' notice to the Agent, terminate in whole or
             reduce in part the unused portion of the Purchase
             Limit; provided, however, that each partial reduction
             shall be in an amount equal to $1,000,000 or an
             integral multiple thereof.  On each day on which the
             Seller shall, pursuant to Section 2.03 of the Parallel
             Purchase Agreement, reduce in part the unused portion
             of the "Commitment" (as defined in the Parallel
             Purchase Agreement"), the Purchase Limit shall reduce
             automatically by an equal amount.

                  (b)  Subject to the terms and conditions set
             forth below, the Purchase Limit shall be increased on
             April 1, 1996, to $175,000,000, and on August 1, 1996,
             to $200,000,000; provided, however, that (i) each such
             increase shall be subject to the conditions that (A)
             on or before April 1, 1996, or August 1, 1996, as the
             case may be, the Agent shall have received any fees
             payable in connection with such increase as specified
             in the Fee Letter, (B) all of the conditions specified
             in Section 3.02 of this Agreement shall be satisfied
             as of April 1, 1996, or August 1, 1996, as the case
             may be, as though such increase were a Purchase or
             reinvestment occurring on such date, (C) the
             "Commitment" (under and as defined in the Parallel
             Purchase Agreement) shall have been increased such
             that after giving effect to any such increase in the
             Purchase Limit, the amount of the Purchase Limit and
             the amount of the "Commitment" (under and as defined
             in the Parallel Purchase Agreement) shall be the same,
             (D) the Termination Date shall not have occurred and
             (E) prior to April 1, 1996, or August 1, 1996, as the
             case may be, there shall have been no reduction of the
             Purchase Limit pursuant to Section 2.03(a), and (ii)
             no increase in the Purchase Limit shall be made on
             August 1, 1996, unless (A) the Purchase Limit shall
             have been increased as provided herein on April 1,
             1996, and (B) as of August 1, 1996, the aggregate
             "Maximum Purchase" (under and as defined in the
             Parallel Purchase Agreement) of all "Banks" (under and
             as defined in the Parallel Purchase Agreement) other
             than Citibank or any of its Affiliates shall at least
             equal $55,000,000.

             Section 2.  Effective Date.  This Amendment shall become
   effective and shall be deemed effective as of the date first above written
   upon the satisfaction of the following conditions precedent:  (a) no event
   has occurred and is continuing which constitutes an Event of Investment
   Ineligibility or would constitute an Event of Investment Ineligibility but
   for the requirement that notice be given or time elapse or both; (b) the
   Termination Date shall not have occurred; and (c) the Agent shall have
   received (i) six copies of this Amendment duly executed by the Seller, the
   Investor, CNAI and the Agent, (ii) six copies of Amendment No. 1 of even
   date herewith to the Parallel Purchase Agreement duly executed by all
   parties thereto, and (iii) a copy of the Fee Letter, as amended and
   restated as of the date hereof, duly executed by all parties thereto.

             Section 3.  Reference to and Effect on the Investor Agreement
   and the Related Documents.  Upon the effectiveness of this Amendment, (i)
   the Seller hereby reaffirms all covenants, representations and warranties
   made by it in the Investor Agreement to the extent the same are not
   amended hereby and agrees that all such covenants, representations and
   warranties shall be deemed to have been remade as of the effective date of
   this Amendment and (ii) each reference in the Investor Agreement to "this
   Agreement," "hereunder," "hereof," "herein" or words of like import shall
   mean and be, and any references to the Investor Agreement in any other
   document, instrument or agreement executed and/or delivered in connection
   with the Investor Agreement shall mean and be, a reference to the Investor
   Agreement as amended hereby.

             Section 4.  Effect.  Except as otherwise amended by this
   Amendment, the Investor Agreement shall continue in full force and effect
   and is hereby ratified and confirmed.

             Section 5.  Governing Law.  This Amendment will be governed by
   and construed in accordance with the laws of the State of New York.

             Section 6.  Severability.  Each provision of this Amendment
   shall be severable from every other provision of this Amendment for the
   purpose of determining the legal enforceability of any provision hereof,
   and the unenforceability of one or more provisions of this Amendment in
   one jurisdiction shall not have the effect of rendering such provision or
   provisions unenforceable in any other jurisdiction.

             Section 7.  Counterparts.  This Amendment may be executed in one
   or more counterparts, each of which shall be deemed to be an original, but
   all of which together shall constitute one and the same instrument.

             IN WITNESS WHEREOF, the parties hereto have caused this
   Amendment to be executed as of the date first above written.

   SELLER:                       SNAP-ON CREDIT CORPORATION


                                 By:                                
                                      Name: Ned R. Brooks
                                      Title: Vice President

   INVESTOR:                     CORPORATE ASSET FUNDING COMPANY, INC.

                                 By:  Citicorp North America, Inc.,
                                      as Attorney-in-Fact


                                 By:                               
                                      Name:
                                      Title:

   CNAI/AGENT:                   CITICORP NORTH AMERICA, INC.,
                                 individually and as Agent


                                 By:                               
                                      Name:
                                      Title:




                                 AMENDMENT NO. 1
                           Dated as of March 29, 1996

                                       to

                     RECEIVABLES PURCHASE AND SALE AGREEMENT
                           Dated as of October 6, 1995


             THIS AMENDMENT NO. 1 (the "Amendment") is executed as of March
   29, 1996, among SNAP-ON CREDIT CORPORATION, a Wisconsin corporation (the
   "Seller"), THE BANKS parties to the "Parallel Purchase Agreement" referred
   to below (the "Banks"), and CITICORP NORTH AMERICA, INC., a Delaware
   corporation, individually ("CNAI"), and as agent (the "Agent").

                                   WITNESSETH:

             WHEREAS, the Seller, the Banks, CNAI and the Agent are parties
   to that certain Receivable Purchase and Sale Agreement dated as of October
   6, 1995 (as the same may be amended, restated, supplemented or otherwise
   modified from time to time, the "Parallel Purchase Agreement");

             WHEREAS, the Seller, the Banks, CNAI and the Agent have agreed
   to amend the Parallel Purchase Agreement on the terms and conditions
   hereinafter set forth; and

             WHEREAS, capitalized terms used herein and not otherwise defined
   herein shall have the meanings assigned to such terms in the Parallel
   Purchase Agreement;

             NOW, THEREFORE, for good and valuable consideration, the
   sufficiency of which is hereby acknowledged, the Seller, the Banks, CNAI
   and the Agent agree as follows:

             Section 1.  Amendment to the Parallel Purchase Agreement.  The
   Parallel Purchase Agreement is hereby amended as follows:

             (a)  Section 1.01 of the Parallel Purchase Agreement is
        amended by deleting in their entirety the definitions of
        "Commitment," Fee Letter" and "Majority Banks" set forth therein
        and substituting in their respective places, the following:

                  "Commitment" means at any time, $150,000,000, as
             such amount may be increased pursuant to Section
             2.03(b) or reduced pursuant to Section 2.03; provided,
             however, that at all times on and after the
             Termination Date, the "Commitment" shall mean the
             aggregate Capital for all Eligible Assets.

                  "Fee Letter" means the letter agreement dated as
             of October 6, 1995, among the Seller, Corporate Asset
             Funding Company, Inc., Citibank, CNAI, the Agent and
             the "Agent" under and as defined in the Investor
             Agreement, as such letter agreement may be amended,
             restated, supplemented or otherwise modified from time
             to time.

                  "Majority Banks" means, at any time, such Banks
             as shall then have outstanding Capital of Percentage
             Interests in an aggregate amount exceeding 66-2/3% of
             the aggregate amount of Capital outstanding hereunder,
             and if at such time no Capital is outstanding
             hereunder, such Banks as shall have Percentages
             aggregating more than 66-2/3%; provided, however, that
             if at any time, but for the application of this
             proviso, Citibank alone would constitute the Majority
             Banks pursuant to this definition, then "Majority
             Banks" shall mean, at such time, Citibank and at least
             one other Bank.

             (b)  Article II of the Parallel Purchase Agreement is
        amended by deleting Section 2.03 thereof in its entirety and
        substituting in its place the following:

                  SECTION 2.03.  Termination or Reduction of the
             Commitment; Increase of the Commitment.  
                  (a)  The Seller may, upon at least five Business
             Days' notice to the Agent, terminate in whole or
             reduce in part the unused portion of the Commitment;
             provided, however, that each partial reduction shall
             be in an amount equal to $1,000,000 or an integral
             multiple thereof.  On each day on which the Seller
             shall, pursuant to Section 2.03 of the Investor
             Agreement reduce in part the unused portion of the
             "Purchase Limit" (as defined in the Investor
             Agreement"), the Commitment shall reduce automatically
             by an equal amount.

                  (b)  Subject to the terms and conditions set
             forth below, the Commitment shall be increased on
             April 1, 1996, to $175,000,000, and on August 1, 1996,
             to $200,000,000; provided, however, that (i) each such
             increase shall be subject to the conditions that (A)
             on or before April 1, 1996, or August 1, 1996, as the
             case may be, the Agent shall have received any fees
             payable in connection with such increase as specified
             in the Fee Letter, (B) all of the conditions specified
             in Section 3.02 of this Agreement shall be satisfied
             as of April 1, 1996, or August 1, 1996, as the case
             may be, as though such increase were a Purchase or
             reinvestment occurring on such date, (C) the "Purchase
             Limit" (under and as defined in the Investor
             Agreement) shall have been increased such that after
             giving effect to any such increase in the Commitment,
             the amount of the Commitment and the amount of the
             "Purchase Limit" (under and as defined in the Investor
             Agreement) shall be the same, (D) the Termination Date
             shall not have occurred and (E) prior to April 1,
             1996, or August 1, 1996, as the case may be, there
             shall have been no reduction of the Commitment
             pursuant to Section 2.03(a), and (ii) no increase in
             the Commitment shall be made on August 1, 1996, unless
             (A) the Commitment shall have been increased as
             provided herein on April 1, 1996, and (B) as of August
             1, 1996, the aggregate Maximum Purchase of all Banks
             other than Citibank or any of its Affiliates shall at
             least equal $55,000,000.

             Section 2.  Effective Date.  This Amendment shall become
   effective and shall be deemed effective as of the date first above written
   upon the satisfaction of the following conditions precedent:  (a) no event
   has occurred and is continuing which constitutes an Event of Termination
   or would constitute an Event of Termination but for the requirement that
   notice be given or time elapse or both; (b) the Termination Date shall not
   have occurred; and (c) the Agent shall have received (i) six copies of
   this Amendment duly executed by the Seller, the Banks, CNAI and the Agent,
   (ii) six copies of Amendment No. 1 of even date herewith to the Investor
   Agreement duly executed by all parties thereto, and (iii) a copy of the
   Fee Letter, as amended and restated as of the date hereof, duly executed
   by all parties thereto.

             Section 3.  Reference to and Effect on the Parallel Purchase
   Agreement and the Related Documents.  Upon the effectiveness of this
   Amendment, (i) the Seller hereby reaffirms all covenants, representations
   and warranties made by it in the Parallel Purchase Agreement to the extent
   the same are not amended hereby and agrees that all such covenants,
   representations and warranties shall be deemed to have been remade as of
   the effective date of this Amendment and (ii) each reference in the
   Parallel Purchase Agreement to "this Agreement," "hereunder," "hereof,"
   "herein" or words of like import shall mean and be, and any references to
   the Parallel Purchase Agreement in any other document, instrument or
   agreement executed and/or delivered in connection with the Parallel
   Purchase  Agreement shall mean and be, a reference to the Parallel
   Purchase Agreement as amended hereby.

             Section 4.  Effect.  Except as otherwise amended by this
   Amendment, the Parallel Purchase Agreement shall continue in full force
   and effect and is hereby ratified and confirmed.

             Section 5.  Governing Law.  This Amendment will be governed by
   and construed in accordance with the laws of the State of New York.

             Section 6.  Severability.  Each provision of this Amendment
   shall be severable from every other provision of this Amendment for the
   purpose of determining the legal enforceability of any provision hereof,
   and the unenforceability of one or more provisions of this Amendment in
   one jurisdiction shall not have the effect of rendering such provision or
   provisions unenforceable in any other jurisdiction.

             Section 7.  Counterparts.  This Amendment may be executed in one
   or more counterparts, each of which shall be deemed to be an original, but
   all of which together shall constitute one and the same instrument.

             IN WITNESS WHEREOF, the parties hereto have caused this
   Amendment to be executed as of the date first above written.

   SELLER:                       SNAP-ON CREDIT CORPORATION


                                 By:                                
                                      Name: Ned R. Brooks
                                      Title: Vice President


   CNAI/AGENT:                   CITICORP NORTH AMERICA, INC.,
                                 individually and as Agent


                                 By:                               
                                      Name:
                                      Title:

   BANKS:                        CITIBANK, N.A.


                                 By:                               
                                      Name:
                                      Title:


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS OF SNAP-ON INCORPORATED AS OF AND FOR THE
THIRTY-NINE WEEKS ENDED SEPTEMBER 28, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   OTHER<F1>
<FISCAL-YEAR-END>                          DEC-28-1996
<PERIOD-START>                             DEC-31-1995
<PERIOD-END>                               SEP-28-1996
<CASH>                                          19,461
<SECURITIES>                                         0
<RECEIVABLES>                                  635,646
<ALLOWANCES>                                    16,235
<INVENTORY>                                    279,178
<CURRENT-ASSETS>                               998,524
<PP&E>                                         504,891
<DEPRECIATION>                                 265,729
<TOTAL-ASSETS>                               1,524,097
<CURRENT-LIABILITIES>                          355,689
<BONDS>                                        150,611
                                0
                                          0
<COMMON>                                        65,935
<OTHER-SE>                                     740,197
<TOTAL-LIABILITY-AND-EQUITY>                 1,524,097
<SALES>                                      1,076,120
<TOTAL-REVENUES>                             1,076,120
<CGS>                                          541,684
<TOTAL-COSTS>                                  541,684
<OTHER-EXPENSES>                               432,828
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               9,312
<INCOME-PRETAX>                                150,703
<INCOME-TAX>                                    55,760
<INCOME-CONTINUING>                             94,943
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    94,943
<EPS-PRIMARY>                                     1.56
<EPS-DILUTED>                                     1.56
<FN>
<F1>  Schedule is for 39 weeks.
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission