Financhill
Sell
33

ITW Quote, Financials, Valuation and Earnings

Last price:
$249.58
Seasonality move :
5.05%
Day range:
$250.07 - $256.81
52-week range:
$232.77 - $279.13
Dividend yield:
2.3%
P/E ratio:
21.50x
P/S ratio:
4.72x
P/B ratio:
22.30x
Volume:
1.5M
Avg. volume:
1.2M
1-year change:
-6.06%
Market cap:
$74B
Revenue:
$15.9B
EPS (TTM):
$11.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.6B $14.5B $15.9B $16.1B $15.9B
Revenue Growth (YoY) -10.88% 14.96% 10.22% 1.1% -1.3%
 
Cost of Revenues $7.4B $8.5B $9.4B $9.3B $8.9B
Gross Profit $5.2B $6B $6.5B $6.8B $7B
Gross Profit Margin 41.35% 41.27% 40.82% 42.16% 44.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.4B $2.6B $2.6B $2.7B
Other Inc / (Exp) $11M $39M $233M -$2M $397M
Operating Expenses $2.3B $2.5B $2.7B $2.8B $2.8B
Operating Income $2.9B $3.5B $3.8B $4B $4.3B
 
Net Interest Expenses $189M $190M $181M $215M $239M
EBT. Incl. Unusual Items $2.7B $3.3B $3.8B $3.8B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $595M $632M $808M $866M $934M
Net Income to Company $2.1B $2.7B $3B $3B $3.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1B $2.7B $3B $3B $3.5B
 
Basic EPS (Cont. Ops) $6.66 $8.55 $9.80 $9.77 $11.75
Diluted EPS (Cont. Ops) $6.63 $8.51 $9.77 $9.74 $11.71
Weighted Average Basic Share $316.9M $315.1M $309.6M $302.6M $296.8M
Weighted Average Diluted Share $318.3M $316.4M $310.7M $303.6M $297.8M
 
EBITDA $3.3B $3.9B $4.5B $4.5B $5.1B
EBIT $2.9B $3.5B $4B $4.1B $4.7B
 
Revenue (Reported) $12.6B $14.5B $15.9B $16.1B $15.9B
Operating Income (Reported) $2.9B $3.5B $3.8B $4B $4.3B
Operating Income (Adjusted) $2.9B $3.5B $4B $4.1B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $3.7B $4B $4B $3.9B
Revenue Growth (YoY) 0.17% 5.87% 7.94% 0.3% -1.28%
 
Cost of Revenues $2B $2.2B $2.3B $2.3B $2.2B
Gross Profit $1.5B $1.5B $1.7B $1.7B $1.7B
Gross Profit Margin 42.45% 40.45% 41.85% 41.95% 43.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $557M $621M $644M $658M $655M
Other Inc / (Exp) -$24M -$5M $169M -$42M -$24M
Operating Expenses $592M $654M $676M $683M $680M
Operating Income $883M $834M $986M $988M $1B
 
Net Interest Expenses $35M $37M $34M $19M $24M
EBT. Incl. Unusual Items $824M $792M $1.1B $927M $983M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $182M $183M $214M $210M $233M
Net Income to Company $642M $609M $907M $717M $750M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $642M $609M $907M $717M $750M
 
Basic EPS (Cont. Ops) $2.03 $1.94 $2.96 $2.39 $2.55
Diluted EPS (Cont. Ops) $2.02 $1.93 $2.95 $2.38 $2.54
Weighted Average Basic Share $316.9M $313.6M $306.6M $300.2M $294.4M
Weighted Average Diluted Share $318.3M $314.9M $308M $300.9M $295.7M
 
EBITDA $981M $945M $1.3B $1.1B $1.2B
EBIT $876M $841M $1.2B $997M $1.1B
 
Revenue (Reported) $3.5B $3.7B $4B $4B $3.9B
Operating Income (Reported) $883M $834M $986M $988M $1B
Operating Income (Adjusted) $876M $841M $1.2B $997M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.6B $14.5B $15.9B $16.1B $15.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4B $8.5B $9.4B $9.3B $8.9B
Gross Profit $5.2B $6B $6.5B $6.8B $7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.4B $2.6B $2.6B $2.7B
Other Inc / (Exp) $11M $39M $233M -$2M $397M
Operating Expenses $2.3B $2.5B $2.7B $2.8B $2.8B
Operating Income $2.9B $3.5B $3.8B $4B $4.3B
 
Net Interest Expenses $189M $190M $181M $215M $239M
EBT. Incl. Unusual Items $2.7B $3.3B $3.8B $3.8B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $595M $632M $808M $866M $934M
Net Income to Company $2.1B $2.7B $3B $3B $3.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1B $2.7B $3B $3B $3.5B
 
Basic EPS (Cont. Ops) $6.66 $8.55 $9.81 $9.77 $11.76
Diluted EPS (Cont. Ops) $6.63 $8.51 $9.78 $9.74 $11.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.3B $3.9B $4.5B $4.5B $5.1B
EBIT $2.9B $3.5B $4B $4.1B $4.7B
 
Revenue (Reported) $12.6B $14.5B $15.9B $16.1B $15.9B
Operating Income (Reported) $2.9B $3.5B $3.8B $4B $4.3B
Operating Income (Adjusted) $2.9B $3.5B $4B $4.1B $4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14.5B $15.9B $16.1B $15.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5B $9.4B $9.3B $8.9B --
Gross Profit $6B $6.5B $6.8B $7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.6B $2.6B $2.7B --
Other Inc / (Exp) $39M $233M -$2M $397M --
Operating Expenses $2.5B $2.7B $2.8B $2.8B --
Operating Income $3.5B $3.8B $4B $4.3B --
 
Net Interest Expenses $190M $181M $215M $239M --
EBT. Incl. Unusual Items $3.3B $3.8B $3.8B $4.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $632M $808M $866M $934M --
Net Income to Company $2.7B $3B $3B $3.5B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7B $3B $3B $3.5B --
 
Basic EPS (Cont. Ops) $8.55 $9.81 $9.77 $11.76 --
Diluted EPS (Cont. Ops) $8.51 $9.78 $9.74 $11.72 --
Weighted Average Basic Share $1.3B $1.2B $1.2B $1.2B --
Weighted Average Diluted Share $1.3B $1.2B $1.2B $1.2B --
 
EBITDA $3.9B $4.5B $4.5B $5.1B --
EBIT $3.5B $4B $4.1B $4.7B --
 
Revenue (Reported) $14.5B $15.9B $16.1B $15.9B --
Operating Income (Reported) $3.5B $3.8B $4B $4.3B --
Operating Income (Adjusted) $3.5B $4B $4.1B $4.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $1.5B $708M $1.1B $948M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.8B $3.2B $3.1B $3B
Inventory $1.2B $1.7B $2.1B $1.7B $1.6B
Prepaid Expenses $30M $71M $52M $55M $60M
Other Current Assets $119M $140M $175M $157M $147M
Total Current Assets $6.5B $6.4B $6.3B $6.2B $5.9B
 
Property Plant And Equipment $2B $2B $2.1B $2.2B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $4.7B $5B $4.9B $4.9B $4.8B
Other Intangibles $781M $972M $768M $657M $592M
Other Long-Term Assets $737M $718M $715M $771M $804M
Total Assets $15.6B $16.1B $15.4B $15.5B $15.1B
 
Accounts Payable $534M $585M $594M $581M $519M
Accrued Expenses $658M $719M $780M $755M $738M
Current Portion Of Long-Term Debt $350M $568M $537M $1.4B $777M
Current Portion Of Capital Lease Obligations $55M $61M $55M $58M $57M
Other Current Liabilities -- -- $1M -- --
Total Current Liabilities $2.6B $3.5B $4.5B $4.7B $4.3B
 
Long-Term Debt $7.8B $6.9B $6.2B $6.3B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $12.4B $12.5B $12.3B $12.5B $11.8B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.6B -$1.5B -$1.8B -$1.8B -$1.9B
Common Equity $3.2B $3.6B $3.1B $3B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M $1M $1M $1M
Total Equity $3.2B $3.6B $3.1B $3B $3.3B
 
Total Liabilities and Equity $15.6B $16.1B $15.4B $15.5B $15.1B
Cash and Short Terms $2.6B $1.5B $708M $1.1B $948M
Total Debt $8.1B $7.7B $7.8B $8.2B $7.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $1.5B $708M $1.1B $948M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.8B $3.2B $3.1B $3B
Inventory $1.2B $1.7B $2.1B $1.7B $1.6B
Prepaid Expenses $30M $71M $52M $55M $60M
Other Current Assets $119M $140M $175M $157M $147M
Total Current Assets $6.5B $6.4B $6.3B $6.2B $5.9B
 
Property Plant And Equipment $2B $2B $2.1B $2.2B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $4.7B $5B $4.9B $4.9B $4.8B
Other Intangibles $781M $972M $768M $657M $592M
Other Long-Term Assets $737M $718M $715M $771M $804M
Total Assets $15.6B $16.1B $15.4B $15.5B $15.1B
 
Accounts Payable $534M $585M $594M $581M $519M
Accrued Expenses $658M $719M $780M $755M $738M
Current Portion Of Long-Term Debt $350M $568M $537M $1.4B $777M
Current Portion Of Capital Lease Obligations $55M $61M $55M $58M $57M
Other Current Liabilities -- -- $1M -- --
Total Current Liabilities $2.6B $3.5B $4.5B $4.7B $4.3B
 
Long-Term Debt $7.8B $6.9B $6.2B $6.3B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $12.4B $12.5B $12.3B $12.5B $11.8B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.6B -$1.5B -$1.8B -$1.8B -$1.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M $1M $1M $1M
Total Equity $3.2B $3.6B $3.1B $3B $3.3B
 
Total Liabilities and Equity $15.6B $16.1B $15.4B $15.5B $15.1B
Cash and Short Terms $2.6B $1.5B $708M $1.1B $948M
Total Debt $8.1B $7.7B $7.8B $8.2B $7.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1B $2.7B $3B $3B $3.5B
Depreciation & Amoritzation $427M $410M $410M $395M $402M
Stock-Based Compensation $42M $53M $63M $69M $61M
Change in Accounts Receivable $95M -$240M -$461M $64M $34M
Change in Inventories $43M -$450M -$455M $360M $176M
Cash From Operations $2.8B $2.6B $2.3B $3.5B $3.3B
 
Capital Expenditures $236M $296M $412M $455M $437M
Cash Acquisitions $1M -$731M $276M $7M $280M
Cash From Investing -$214M -$984M -$110M -$403M -$144M
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.5B -$1.6B -$1.7B
Special Dividend Paid
Long-Term Debt Issued -- $90M $593M $1.4B $1.6B
Long-Term Debt Repaid -$4M -$351M -$1.1B -$679M -$1.9B
Repurchase of Common Stock -$706M -$1B -$1.8B -$1.5B -$1.5B
Other Financing Activities -$26M -$10M -$13M -$14M -$38M
Cash From Financing -$2B -$2.6B -$3B -$2.8B -$3.2B
 
Beginning Cash (CF) $2B $2.6B $1.5B $708M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $544M -$991M -$762M $354M -$52M
Ending Cash (CF) $2.6B $1.5B $708M $1.1B $948M
 
Levered Free Cash Flow $2.6B $2.3B $1.9B $3.1B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $642M $609M $907M $717M $750M
Depreciation & Amoritzation $105M $104M $99M $99M $102M
Stock-Based Compensation $11M $12M $15M $17M $13M
Change in Accounts Receivable $53M $30M -$44M $103M $127M
Change in Inventories -$7M -$85M $22M $125M $154M
Cash From Operations $773M $774M $811M $1B $1.1B
 
Capital Expenditures $68M $79M $156M $131M $118M
Cash Acquisitions -- -$731M $275M -- --
Cash From Investing -$63M -$808M $127M -$120M -$117M
 
Dividends Paid (Ex Special Dividend) -$360M -$383M -$403M -$421M -$443M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $90M $139M -- --
Long-Term Debt Repaid -$4M -$1M -$3M -$1M -$631M
Repurchase of Common Stock -- -$250M -$500M -$375M -$375M
Other Financing Activities -$10M -- $2M $1M -$14M
Cash From Financing -$368M -$417M -$1B -$877M -$943M
 
Beginning Cash (CF) $2.2B $2B $774M $990M $947M
Foreign Exchange Rate Adjustment $53M -$9M $31M $33M -$53M
Additions / Reductions $342M -$451M -$97M $42M $54M
Ending Cash (CF) $2.6B $1.5B $708M $1.1B $948M
 
Levered Free Cash Flow $705M $695M $655M $908M $996M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1B $2.7B $3B $3B $3.5B
Depreciation & Amoritzation $427M $410M $410M $395M $402M
Stock-Based Compensation $42M $53M $63M $69M $61M
Change in Accounts Receivable $95M -$240M -$461M $64M $34M
Change in Inventories $43M -$450M -$455M $360M $176M
Cash From Operations $2.8B $2.6B $2.3B $3.5B $3.3B
 
Capital Expenditures $236M $296M $412M $455M $437M
Cash Acquisitions -- -$731M $276M $7M $280M
Cash From Investing -$214M -$984M -$110M -$403M -$144M
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.5B -$1.6B -$1.7B
Special Dividend Paid
Long-Term Debt Issued -- $90M $593M -- --
Long-Term Debt Repaid -- -$351M -$1.1B -$679M -$1.9B
Repurchase of Common Stock -$706M -$1B -$1.8B -$1.5B -$1.5B
Other Financing Activities -$26M -$10M -$13M -$14M -$38M
Cash From Financing -$2B -$2.6B -$3B -$2.8B -$3.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $544M -$991M -$762M $354M -$52M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.3B $1.9B $3.1B $2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.7B $3B $3B $3.5B --
Depreciation & Amoritzation $410M $410M $395M $402M --
Stock-Based Compensation $53M $63M $69M $61M --
Change in Accounts Receivable -$240M -$461M $64M $34M --
Change in Inventories -$450M -$455M $360M $176M --
Cash From Operations $2.6B $2.3B $3.5B $3.3B --
 
Capital Expenditures $296M $412M $455M $437M --
Cash Acquisitions -$731M $276M $7M $280M --
Cash From Investing -$984M -$110M -$403M -$144M --
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.5B -$1.6B -$1.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $90M $593M $1.4B $1.6B --
Long-Term Debt Repaid -$351M -$1.1B -$679M -$1.9B --
Repurchase of Common Stock -$1B -$1.8B -$1.5B -$1.5B --
Other Financing Activities -$10M -$13M -$14M -$38M --
Cash From Financing -$2.6B -$3B -$2.8B -$3.2B --
 
Beginning Cash (CF) $9.1B $4.5B $3.8B $3.8B --
Foreign Exchange Rate Adjustment -$46M -$57M $3M -$65M --
Additions / Reductions -$991M -$762M $354M -$52M --
Ending Cash (CF) $8.1B $3.7B $4.1B $3.7B --
 
Levered Free Cash Flow $2.3B $1.9B $3.1B $2.8B --

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

GET BETTER TRADE IDEAS

Popular

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is down 13.25% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 6.75% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is down 0.88% over the past day.

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

Show me the best stock