Financhill
Sell
45

ITW Quote, Financials, Valuation and Earnings

Last price:
$257.67
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

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock