Financhill
Sell
45

ITW Quote, Financials, Valuation and Earnings

Last price:
$258.79
Seasonality move :
6.94%
Day range:
$257.26 - $262.35
52-week range:
$232.77 - $279.13
Dividend yield:
2.2%
P/E ratio:
22.39x
P/S ratio:
4.85x
P/B ratio:
22.54x
Volume:
2.6M
Avg. volume:
892.4K
1-year change:
0.83%
Market cap:
$76.4B
Revenue:
$16.1B
EPS (TTM):
$11.56
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $14.1B $12.6B $14.5B $15.9B $16.1B
Revenue Growth (YoY) -4.46% -10.88% 14.96% 10.22% 1.1%
 
Cost of Revenues $8.2B $7.4B $8.5B $9.4B $9.3B
Gross Profit $5.9B $5.2B $6B $6.5B $6.8B
Gross Profit Margin 41.97% 41.35% 41.27% 40.82% 42.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.2B $2.4B $2.6B $2.6B
Other Inc / (Exp) $78M $11M $39M $233M -$2M
Operating Expenses $2.5B $2.3B $2.5B $2.7B $2.8B
Operating Income $3.4B $2.9B $3.5B $3.8B $4B
 
Net Interest Expenses $192M $189M $190M $181M $215M
EBT. Incl. Unusual Items $3.3B $2.7B $3.3B $3.8B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $767M $595M $632M $808M $866M
Net Income to Company $2.5B $2.1B $2.7B $3B $3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5B $2.1B $2.7B $3B $3B
 
Basic EPS (Cont. Ops) $7.78 $6.66 $8.55 $9.80 $9.77
Diluted EPS (Cont. Ops) $7.74 $6.63 $8.51 $9.77 $9.74
Weighted Average Basic Share $323.9M $316.9M $315.1M $309.6M $302.6M
Weighted Average Diluted Share $325.6M $318.3M $316.4M $310.7M $303.6M
 
EBITDA $3.9B $3.3B $3.9B $4.5B $4.5B
EBIT $3.5B $2.9B $3.5B $4B $4.1B
 
Revenue (Reported) $14.1B $12.6B $14.5B $15.9B $16.1B
Operating Income (Reported) $3.4B $2.9B $3.5B $3.8B $4B
Operating Income (Adjusted) $3.5B $2.9B $3.5B $4B $4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.3B $3.6B $4B $4B $4B
Revenue Growth (YoY) -4.94% 7.53% 12.8% 0.5% -1.61%
 
Cost of Revenues $1.9B $2.1B $2.4B $2.3B $2.2B
Gross Profit $1.4B $1.5B $1.6B $1.7B $1.7B
Gross Profit Margin 42.24% 41.06% 40.89% 42.47% 43.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $560M $581M $624M $615M $658M
Other Inc / (Exp) $2M $10M $26M $10M $379M
Operating Expenses $608M $615M $657M $642M $684M
Operating Income $789M $845M $983M $1.1B $1.1B
 
Net Interest Expenses $52M $49M $52M $67M $69M
EBT. Incl. Unusual Items $739M $806M $957M $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $157M $167M $230M $241M $202M
Net Income to Company $582M $639M $727M $772M $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $582M $639M $727M $772M $1.2B
 
Basic EPS (Cont. Ops) $1.84 $2.03 $2.36 $2.55 $3.92
Diluted EPS (Cont. Ops) $1.83 $2.02 $2.35 $2.55 $3.91
Weighted Average Basic Share $316.5M $314.6M $308.8M $301.9M $296.1M
Weighted Average Diluted Share $317.9M $315.9M $309.7M $303M $297M
 
EBITDA $909M $959M $1.1B $1.2B $1.5B
EBIT $791M $855M $1B $1.1B $1.4B
 
Revenue (Reported) $3.3B $3.6B $4B $4B $4B
Operating Income (Reported) $789M $845M $983M $1.1B $1.1B
Operating Income (Adjusted) $791M $855M $1B $1.1B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.6B $14.3B $15.6B $16.1B $15.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4B $8.3B $9.3B $9.3B $8.9B
Gross Profit $5.2B $6B $6.3B $6.8B $7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.3B $2.6B $2.6B $2.7B
Other Inc / (Exp) $64M $20M $59M $209M $379M
Operating Expenses $2.3B $2.4B $2.7B $2.7B $2.8B
Operating Income $2.8B $3.5B $3.6B $4B $4.2B
 
Net Interest Expenses $176M $188M $184M $230M $234M
EBT. Incl. Unusual Items $2.7B $3.4B $3.5B $4B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $603M $631M $777M $870M $911M
Net Income to Company $2.1B $2.7B $2.7B $3.1B $3.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1B $2.7B $2.7B $3.1B $3.5B
 
Basic EPS (Cont. Ops) $6.63 $8.64 $8.79 $10.34 $11.60
Diluted EPS (Cont. Ops) $6.60 $8.60 $8.76 $10.31 $11.56
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.3B $4B $4.1B $4.7B $5.1B
EBIT $2.9B $3.6B $3.7B $4.3B $4.7B
 
Revenue (Reported) $12.6B $14.3B $15.6B $16.1B $15.9B
Operating Income (Reported) $2.8B $3.5B $3.6B $4B $4.2B
Operating Income (Adjusted) $2.9B $3.6B $3.7B $4.3B $4.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.1B $10.8B $12B $12.1B $12B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $6.3B $7.1B $7B $6.6B
Gross Profit $3.7B $4.5B $4.8B $5.1B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.7B $1.9B $2B $2B
Other Inc / (Exp) $35M $44M $64M $40M $421M
Operating Expenses $1.7B $1.8B $2B $2.1B $2.1B
Operating Income $2B $2.6B $2.8B $3.1B $3.2B
 
Net Interest Expenses $154M $153M $147M $196M $215M
EBT. Incl. Unusual Items $1.9B $2.5B $2.7B $2.9B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $413M $449M $594M $656M $701M
Net Income to Company $1.5B $2.1B $2.1B $2.2B $2.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $2.1B $2.1B $2.2B $2.7B
 
Basic EPS (Cont. Ops) $4.63 $6.61 $6.85 $7.38 $9.21
Diluted EPS (Cont. Ops) $4.61 $6.58 $6.83 $7.36 $9.18
Weighted Average Basic Share $950.9M $946.8M $931.9M $910.2M $892.6M
Weighted Average Diluted Share $955M $950.7M $934.9M $913.3M $895.5M
 
EBITDA $2.4B $3B $3.2B $3.4B $4B
EBIT $2B $2.7B $2.9B $3.1B $3.7B
 
Revenue (Reported) $9.1B $10.8B $12B $12.1B $12B
Operating Income (Reported) $2B $2.6B $2.8B $3.1B $3.2B
Operating Income (Adjusted) $2B $2.7B $2.9B $3.1B $3.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2B $2.6B $1.5B $708M $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.5B $2.8B $3.2B $3.1B
Inventory $1.2B $1.2B $1.7B $2.1B $1.7B
Prepaid Expenses $25M $30M $71M $52M $55M
Other Current Assets $121M $119M $140M $175M $157M
Total Current Assets $6.3B $6.5B $6.4B $6.3B $6.2B
 
Property Plant And Equipment $1.9B $2B $2B $2.1B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $4.5B $4.7B $5B $4.9B $4.9B
Other Intangibles $851M $781M $972M $768M $657M
Other Long-Term Assets $724M $737M $718M $715M $771M
Total Assets $15.1B $15.6B $16.1B $15.4B $15.5B
 
Accounts Payable $472M $534M $585M $594M $581M
Accrued Expenses $629M $658M $719M $780M $755M
Current Portion Of Long-Term Debt $4M $350M $568M $537M $1.4B
Current Portion Of Capital Lease Obligations $51M $55M $61M $55M $58M
Other Current Liabilities $71M -- -- $1M --
Total Current Liabilities $2.2B $2.6B $3.5B $4.5B $4.7B
 
Long-Term Debt $7.8B $7.8B $6.9B $6.2B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $12B $12.4B $12.5B $12.3B $12.5B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.7B -$1.6B -$1.5B -$1.8B -$1.8B
Common Equity $3B $3.2B $3.6B $3.1B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4M $1M $1M $1M $1M
Total Equity $3B $3.2B $3.6B $3.1B $3B
 
Total Liabilities and Equity $15.1B $15.6B $16.1B $15.4B $15.5B
Cash and Short Terms $2B $2.6B $1.5B $708M $1.1B
Total Debt $7.8B $8.1B $7.7B $7.8B $8.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.2B $2B $774M $990M $947M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.7B $3B $3.2B $3.2B
Inventory $1.1B $1.5B $2B $1.8B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $219M $337M $281M $336M $314M
Total Current Assets $6B $6.6B $6.2B $6.3B $6.3B
 
Property Plant And Equipment $1.7B $1.7B $1.7B $1.9B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill $4.6B $4.6B $4.8B $4.8B $5B
Other Intangibles $814M $683M $798M $682M $617M
Other Long-Term Assets $1.3B $1.3B $1.3B $1.2B $1.4B
Total Assets $14.9B $15.5B $15.2B $15.4B $15.8B
 
Accounts Payable $521M $565M $618M $580M $556M
Accrued Expenses $1.3B $1.4B $1.6B $1.6B $1.7B
Current Portion Of Long-Term Debt -- -- -- $700M $1.5B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $28M -- --
Total Current Liabilities $2.5B $3B $4.4B $4B $4.6B
 
Long-Term Debt $7.6B $7B $5.9B $6.8B $6.6B
Capital Leases -- -- -- -- --
Total Liabilities $12.2B $12B $12.2B $12.4B $12.4B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.8B -$1.6B -$1.9B -$1.9B -$1.8B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M $1M $1M $1M
Total Equity $2.7B $3.5B $3B $3B $3.4B
 
Total Liabilities and Equity $14.9B $15.5B $15.2B $15.4B $15.8B
Cash and Short Terms $2.2B $2B $774M $990M $947M
Total Debt $7.9B $7.6B $7.6B $8.1B $8.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.5B $2.1B $2.7B $3B $3B
Depreciation & Amoritzation $426M $427M $410M $410M $395M
Stock-Based Compensation $41M $42M $53M $63M $69M
Change in Accounts Receivable $40M $95M -$240M -$461M $64M
Change in Inventories $98M $43M -$450M -$455M $360M
Cash From Operations $3B $2.8B $2.6B $2.3B $3.5B
 
Capital Expenditures $326M $236M $296M $412M $455M
Cash Acquisitions $116M $1M -$731M $276M $7M
Cash From Investing -$183M -$214M -$984M -$110M -$403M
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.4B -$1.5B -$1.5B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $1.8B -- $90M $593M $1.4B
Long-Term Debt Repaid -$1.4B -$4M -$351M -$1.1B -$679M
Repurchase of Common Stock -$1.5B -$706M -$1B -$1.8B -$1.5B
Other Financing Activities -$12M -$26M -$10M -$13M -$14M
Cash From Financing -$2.3B -$2B -$2.6B -$3B -$2.8B
 
Beginning Cash (CF) $1.5B $2B $2.6B $1.5B $708M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $486M $544M -$991M -$762M $354M
Ending Cash (CF) $2B $2.6B $1.5B $708M $1.1B
 
Levered Free Cash Flow $2.7B $2.6B $2.3B $1.9B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $582M $639M $727M $772M $1.2B
Depreciation & Amoritzation $118M $104M $102M $97M $104M
Stock-Based Compensation $14M $14M $15M $17M $14M
Change in Accounts Receivable -$260M $30M -$21M $3M $77M
Change in Inventories $64M -$143M -$103M $95M $29M
Cash From Operations $683M $619M $713M $982M $891M
 
Capital Expenditures $52M $71M $101M $126M $108M
Cash Acquisitions -- -- $3M -- $395M
Cash From Investing -$48M -$62M -$91M -$103M $294M
 
Dividends Paid (Ex Special Dividend) -$339M -$359M -$377M -$396M -$415M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$247M -- --
Repurchase of Common Stock -- -$250M -$500M -$375M -$375M
Other Financing Activities $1M -- -- -$1M --
Cash From Financing -$306M -$608M -$681M -$788M -$1.1B
 
Beginning Cash (CF) $1.8B $2.1B $879M $922M $862M
Foreign Exchange Rate Adjustment $28M -$20M -$46M -$23M $21M
Additions / Reductions $329M -$51M -$59M $91M $64M
Ending Cash (CF) $2.2B $2B $774M $990M $947M
 
Levered Free Cash Flow $631M $548M $612M $856M $783M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.1B $2.7B $2.7B $3.1B $3.5B
Depreciation & Amoritzation $427M $411M $415M $395M $399M
Stock-Based Compensation $40M $52M $60M $67M $65M
Change in Accounts Receivable $120M -$217M -$387M -$83M $10M
Change in Inventories $117M -$372M -$562M $257M $147M
Cash From Operations $2.8B $2.6B $2.3B $3.3B $3.2B
 
Capital Expenditures $250M $285M $335M $480M $450M
Cash Acquisitions $115M -- -$730M $282M $280M
Cash From Investing -$114M -$239M -$1B -$156M -$147M
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.4B -$1.5B -$1.6B -$1.7B
Special Dividend Paid
Long-Term Debt Issued -- -- $544M -- --
Long-Term Debt Repaid -- -$354M -$1.1B -$681M -$1.3B
Repurchase of Common Stock -$1.1B -$750M -$1.5B -$1.6B -$1.5B
Other Financing Activities -$16M -$20M -$15M -$13M -$23M
Cash From Financing -$2.4B -$2.5B -$2.4B -$2.9B -$3.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $328M -$198M -$1.1B $215M -$64M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.3B $2B $2.8B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5B $2.1B $2.1B $2.2B $2.7B
Depreciation & Amoritzation $322M $306M $311M $296M $300M
Stock-Based Compensation $31M $41M $48M $52M $48M
Change in Accounts Receivable $42M -$270M -$417M -$39M -$93M
Change in Inventories $50M -$365M -$477M $235M $22M
Cash From Operations $2B $1.8B $1.5B $2.5B $2.2B
 
Capital Expenditures $168M $217M $256M $324M $319M
Cash Acquisitions -- -- $1M $7M $280M
Cash From Investing -$151M -$176M -$237M -$283M -$27M
 
Dividends Paid (Ex Special Dividend) -$1B -$1.1B -$1.1B -$1.2B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $454M $1.4B $1.6B
Long-Term Debt Repaid -- -$350M -$1.1B -$678M -$1.3B
Repurchase of Common Stock -$706M -$750M -$1.3B -$1.1B -$1.1B
Other Financing Activities -$16M -$10M -$15M -$15M -$24M
Cash From Financing -$1.7B -$2.1B -$2B -$1.9B -$2.2B
 
Beginning Cash (CF) $5.2B $7.1B $3.7B $2.8B $2.9B
Foreign Exchange Rate Adjustment -$14M -$37M -$88M -$30M -$12M
Additions / Reductions $202M -$540M -$665M $312M -$106M
Ending Cash (CF) $5.4B $6.5B $2.9B $3.1B $2.8B
 
Levered Free Cash Flow $1.9B $1.6B $1.3B $2.2B $1.8B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock