Free Trial

Illinois Tool Works (ITW) Financials

Illinois Tool Works logo
$256.63 -0.88 (-0.34%)
Closing price 08/7/2025 03:59 PM Eastern
Extended Trading
$256.73 +0.10 (+0.04%)
As of 08/7/2025 05:57 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Illinois Tool Works

Annual Income Statements for Illinois Tool Works

This table shows Illinois Tool Works' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
2,946 1,899 2,035 1,687 2,563 2,521 2,109 2,694 3,034 2,957 3,488
Consolidated Net Income / (Loss)
2,946 1,899 2,035 1,687 2,563 2,521 2,109 2,694 3,034 2,957 3,488
Net Income / (Loss) Continuing Operations
1,890 1,899 2,035 1,687 2,563 2,521 2,109 2,694 3,034 2,957 3,488
Total Pre-Tax Income
2,699 2,719 2,908 3,270 3,394 3,288 2,704 3,326 3,842 3,823 4,422
Total Operating Income
2,888 2,867 3,056 3,485 3,584 3,402 2,882 3,477 3,790 4,040 4,264
Total Gross Profit
5,811 5,517 5,691 6,008 6,164 5,922 5,199 5,966 6,503 6,791 7,040
Total Revenue
14,484 13,405 13,599 14,314 14,768 14,109 12,574 14,455 15,932 16,107 15,898
Operating Revenue
14,484 13,405 13,599 14,314 14,768 14,109 12,574 14,455 15,932 16,107 15,898
Total Cost of Revenue
8,673 7,888 7,908 8,306 8,604 8,187 7,375 8,489 9,429 9,316 8,858
Operating Cost of Revenue
8,673 7,888 7,908 8,306 8,604 8,187 7,375 8,489 9,429 9,316 8,858
Total Operating Expenses
2,923 2,650 2,635 2,523 2,580 2,520 2,317 2,489 2,713 2,751 2,776
Research & Development Expense
2,678 2,417 2,411 2,412 2,391 2,361 2,163 2,356 2,579 2,638 2,675
Amortization Expense
245 233 224 206 189 159 154 133 134 113 101
Total Other Income / (Expense), net
-189 -148 -148 -215 -190 -114 -178 -151 52 -217 158
Interest Expense
250 226 237 260 257 221 206 202 203 266 283
Other Income / (Expense), net
61 78 89 45 67 107 28 51 255 49 441
Income Tax Expense
809 820 873 1,583 831 767 595 632 808 866 934
Basic Earnings per Share
$7.33 $5.16 $5.73 $4.90 $7.65 $7.78 $6.66 $8.55 $9.80 $9.77 $11.75
Weighted Average Basic Shares Outstanding
401.70M 367.90M 346.55M 344.10M 328.11M 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M
Diluted Earnings per Share
$7.28 $5.13 $5.70 $4.86 $7.60 $7.74 $6.63 $8.51 $9.77 $9.74 $11.71
Weighted Average Diluted Shares Outstanding
401.70M 367.90M 346.55M 344.10M 328.11M 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M
Weighted Average Basic & Diluted Shares Outstanding
401.70M 367.90M 346.55M 344.10M 328.11M 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M
Cash Dividends to Common per Share
$1.75 - - $2.73 $3.34 $4.07 $4.35 $4.64 $4.97 $5.33 $5.70

Quarterly Income Statements for Illinois Tool Works

This table shows Illinois Tool Works' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
907 714 754 772 717 819 759 1,160 750 700 755
Consolidated Net Income / (Loss)
907 714 754 772 717 819 759 1,160 750 700 755
Net Income / (Loss) Continuing Operations
907 714 754 772 717 819 759 1,160 750 700 755
Total Pre-Tax Income
1,121 922 961 1,013 927 1,072 1,005 1,362 983 895 998
Total Operating Income
986 972 1,010 1,070 988 1,127 1,054 1,052 1,031 951 1,068
Total Gross Profit
1,662 1,678 1,730 1,712 1,671 1,828 1,765 1,736 1,711 1,678 1,782
Total Revenue
3,971 4,019 4,074 4,031 3,983 3,973 4,027 3,966 3,932 3,839 4,053
Operating Revenue
3,971 4,019 4,074 4,031 3,983 3,973 4,027 3,966 3,932 3,839 4,053
Total Cost of Revenue
2,309 2,341 2,344 2,319 2,312 2,145 2,262 2,230 2,221 2,161 2,271
Operating Cost of Revenue
2,309 2,341 2,344 2,319 2,312 2,145 2,262 2,230 2,221 2,161 2,271
Total Operating Expenses
676 706 720 642 683 701 711 684 680 727 714
Research & Development Expense
644 675 690 615 658 676 686 658 655 706 693
Amortization Expense
32 31 30 27 25 25 25 26 25 21 21
Total Other Income / (Expense), net
135 -50 -49 -57 -61 -55 -49 310 -48 -56 -70
Interest Expense
56 60 69 67 70 71 75 69 68 68 74
Other Income / (Expense), net
191 10 20 10 9.00 16 26 379 20 12 4.00
Income Tax Expense
214 208 207 241 210 253 246 202 233 195 243
Basic Earnings per Share
$2.95 $2.34 $2.49 $2.55 $2.39 $2.74 $2.55 $3.92 $2.54 $2.39 $2.58
Weighted Average Basic Shares Outstanding
305.07M 305M 303.30M 301.90M 298.80M 298.90M 297.60M 296.10M 293.50M 293.60M 292.30M
Diluted Earnings per Share
$2.94 $2.33 $2.48 $2.55 $2.38 $2.73 $2.54 $3.91 $2.53 $2.38 $2.58
Weighted Average Diluted Shares Outstanding
305.07M 306.10M 304.20M 303M 298.80M 300M 298.50M 297M 293.50M 294.50M 292.90M
Weighted Average Basic & Diluted Shares Outstanding
305.07M 303.90M 302.39M 300.89M 298.80M 298.40M 296.90M 295.30M 293.50M 293M 291.50M
Cash Dividends to Common per Share
- $1.31 $1.31 $1.40 - $1.40 $1.40 $1.50 - $1.50 $1.50

Annual Cash Flow Statements for Illinois Tool Works

This table details how cash moves in and out of Illinois Tool Works' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
372 -900 -618 622 -1,478 477 583 -1,037 -819 357 -117
Net Cash From Operating Activities
1,616 2,299 2,302 2,402 2,811 2,995 2,807 2,557 2,348 3,539 3,281
Net Cash From Continuing Operating Activities
1,616 2,299 2,302 2,402 2,811 2,995 2,807 2,557 2,348 3,539 3,281
Net Income / (Loss) Continuing Operations
2,946 1,899 2,035 1,687 2,563 2,521 2,109 2,694 3,034 2,957 3,488
Consolidated Net Income / (Loss)
2,946 1,899 2,035 1,687 2,563 2,521 2,109 2,694 3,034 2,957 3,488
Depreciation Expense
262 244 246 256 272 267 273 277 276 282 301
Amortization Expense
245 233 224 206 189 159 154 133 134 113 101
Non-Cash Adjustments To Reconcile Net Income
-1,672 29 18 21 31 -21 43 27 -133 71 -420
Changes in Operating Assets and Liabilities, net
-165 -106 -221 232 -244 69 228 -574 -963 116 -189
Net Cash From Investing Activities
2,842 -210 -532 -251 -325 -183 -214 -984 -110 -403 -144
Net Cash From Continuing Investing Activities
2,842 -210 -532 -251 -325 -183 -214 -984 -110 -403 -144
Purchase of Property, Plant & Equipment
-361 -284 -273 -297 -364 -326 -236 -296 -412 -455 -437
Acquisitions
-45 -6.00 -453 -3.00 0.00 -4.00 0.00 -731 -2.00 0.00 -115
Sale of Property, Plant & Equipment
28 30 16 14 26 25 10 8.00 15 20 12
Divestitures
18 29 3.00 2.00 1.00 120 1.00 0.00 0.00 0.00 395
Sale and/or Maturity of Investments
28 22 188 43 16 20 14 38 12 27 11
Other Investing Activities, net
3,174 -1.00 -13 -10 -4.00 -18 -3.00 -3.00 277 5.00 -10
Net Cash From Financing Activities
-3,551 -2,526 -2,255 -1,674 -3,964 -2,326 -2,049 -2,564 -3,000 -2,782 -3,189
Net Cash From Continuing Financing Activities
-3,551 -2,526 -2,255 -1,674 -3,964 -2,326 -2,049 -2,564 -3,000 -2,782 -3,189
Repayment of Debt
-2,004 -960 -539 -666 -862 -1,363 -30 -241 -330 -1,145 -1,652
Repurchase of Common Equity
-4,346 -2,002 -2,000 -1,000 -2,000 -1,500 -706 -1,000 -1,750 -1,500 -1,500
Payment of Dividends
-711 -742 -821 -941 -1,124 -1,321 -1,379 -1,463 -1,542 -1,615 -1,695
Issuance of Debt
3,329 1,099 992 849 0.00 1,773 0.00 90 593 1,425 1,606
Issuance of Common Equity
148 59 84 84 22 85 66 50 29 53 52
Effect of Exchange Rate Changes
-535 -463 -133 145 - -9.00 39 -46 -57 3.00 -65
Cash Interest Paid
236 200 212 240 247 223 194 197 199 260 248
Cash Income Taxes Paid
1,502 775 920 1,018 838 742 591 731 993 1,026 1,180

Quarterly Cash Flow Statements for Illinois Tool Works

This table details how cash moves in and out of Illinois Tool Works' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-66 435 -221 68 75 -106 -97 85 1.00 -75 -85
Net Cash From Operating Activities
811 728 790 982 1,039 589 687 891 1,114 592 550
Net Cash From Continuing Operating Activities
811 728 790 982 1,039 589 687 891 1,114 591 551
Net Income / (Loss) Continuing Operations
907 714 754 772 717 819 759 1,160 750 700 755
Consolidated Net Income / (Loss)
907 714 754 772 717 819 759 1,160 750 700 755
Depreciation Expense
67 68 70 70 74 72 74 78 77 74 78
Amortization Expense
32 31 30 27 25 25 25 26 25 21 21
Non-Cash Adjustments To Reconcile Net Income
-175 17 13 28 13 -102 17 -350 15 18 22
Changes in Operating Assets and Liabilities, net
-20 -102 -77 85 210 -225 -188 -23 247 -222 -325
Net Cash From Investing Activities
127 -111 -69 -103 -120 -152 -169 294 -117 -92 -92
Net Cash From Continuing Investing Activities
127 -111 -69 -103 -120 -152 -169 294 -117 -92 -92
Purchase of Property, Plant & Equipment
-156 -113 -85 -126 -131 -95 -116 -108 -118 -96 -101
Acquisitions
- 0.00 - - - -57 -58 - - 2.00 -1.00
Sale of Property, Plant & Equipment
7.00 3.00 2.00 6.00 9.00 2.00 3.00 5.00 2.00 3.00 4.00
Sale and/or Maturity of Investments
- 2.00 5.00 18 2.00 6.00 4.00 - 1.00 0.00 5.00
Other Investing Activities, net
279 -3.00 9.00 -1.00 - -8.00 -2.00 2.00 -2.00 -1.00 1.00
Net Cash From Financing Activities
-1,035 -185 -932 -788 -877 -524 -601 -1,121 -943 -588 -563
Net Cash From Continuing Financing Activities
-1,035 -185 -932 -788 -877 -524 -601 -1,121 -943 -588 -563
Repayment of Debt
-283 557 -1,591 -26 -85 229 -1,414 -333 -134 -18 450
Repurchase of Common Equity
-500 -375 -375 -375 -375 -375 -375 -375 -375 -375 -375
Payment of Dividends
-403 -400 -398 -396 -421 -419 -418 -415 -443 -441 -439
Issuance of Debt
139 - - - - - - - - 202 -202
Issuance of Common Equity
12 33 7.00 9.00 4.00 41 - 2.00 9.00 44 3.00
Cash Interest Paid
29 62 79 75 44 76 83 57 32 53 128
Cash Income Taxes Paid
225 128 422 241 235 152 485 323 220 139 523

Annual Balance Sheets for Illinois Tool Works

This table presents Illinois Tool Works' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
17,465 15,729 15,201 16,780 14,870 15,068 15,612 16,077 15,422 15,518 15,067
Total Current Assets
7,864 6,720 6,123 7,278 5,778 6,253 6,523 6,374 6,270 6,235 5,856
Cash & Equivalents
3,990 3,090 2,472 3,094 1,504 1,981 2,564 1,527 708 1,065 948
Accounts Receivable
2,293 2,203 2,357 2,628 2,622 2,461 2,506 2,840 3,171 3,123 2,991
Inventories, net
1,180 1,086 1,076 1,220 1,318 1,164 1,189 1,694 2,054 1,707 1,605
Prepaid Expenses
401 341 218 336 334 296 264 313 329 340 312
Plant, Property, & Equipment, net
1,686 1,577 1,652 1,778 1,791 1,729 1,777 1,809 1,848 1,976 2,036
Total Noncurrent Assets
7,915 7,432 7,426 7,724 7,301 7,086 7,312 7,894 7,304 7,307 7,175
Goodwill
4,667 4,439 4,558 4,752 4,633 4,492 4,690 4,965 4,864 4,909 4,839
Intangible Assets
1,799 1,560 1,463 1,272 1,084 851 781 972 768 657 592
Noncurrent Deferred & Refundable Income Taxes
338 346 449 505 554 516 533 552 494 479 369
Other Noncurrent Operating Assets
1,111 1,087 956 1,195 1,030 1,227 1,308 1,405 1,178 1,262 1,375
Total Liabilities & Shareholders' Equity
17,465 15,729 15,201 16,780 14,870 15,068 15,612 16,077 15,422 15,518 15,067
Total Liabilities
10,641 10,501 10,942 12,191 11,612 12,038 12,430 12,451 12,333 12,505 11,750
Total Current Liabilities
3,525 2,368 2,760 3,053 3,542 2,154 2,589 3,470 4,460 4,675 4,308
Short-Term Debt
1,476 526 652 850 1,351 4.00 350 778 1,590 1,825 1,555
Accounts Payable
512 449 511 590 524 472 534 585 594 581 519
Accrued Expenses
1,287 1,136 1,202 1,258 1,271 1,217 1,284 1,648 1,728 1,663 1,576
Dividends Payable
186 200 226 266 328 342 361 382 400 419 441
Current Deferred & Payable Income Tax Liabilities
64 57 169 89 68 48 60 77 147 187 217
Total Noncurrent Liabilities
7,116 8,133 8,182 9,138 8,070 9,884 9,841 8,981 7,873 7,830 7,442
Long-Term Debt
5,943 6,896 7,177 7,478 6,029 7,754 7,772 6,909 6,173 6,339 6,308
Noncurrent Deferred & Payable Income Tax Liabilities
171 256 134 164 707 668 588 654 484 326 119
Other Noncurrent Operating Liabilities
1,002 981 871 882 839 1,000 1,068 1,053 943 1,014 1,015
Total Equity & Noncontrolling Interests
6,824 5,228 4,259 4,589 3,258 3,030 3,182 3,626 3,089 3,013 3,317
Total Preferred & Common Equity
6,819 5,224 4,254 4,585 3,254 3,026 3,181 3,625 3,088 3,012 3,316
Total Common Equity
6,819 5,224 4,254 4,585 3,254 3,026 3,181 3,625 3,088 3,012 3,316
Common Stock
1,102 1,141 1,194 1,224 1,259 1,310 1,368 1,438 1,507 1,594 1,675
Retained Earnings
17,173 18,316 19,505 20,210 21,217 22,403 23,114 24,325 25,799 27,122 28,893
Treasury Stock
-10,798 -12,729 -14,638 -15,562 -17,545 -18,982 -19,659 - - -23,870 -25,375
Accumulated Other Comprehensive Income / (Loss)
-658 -1,504 -1,807 -1,287 -1,677 -1,705 -1,642 -1,502 -1,841 -1,834 -1,877
Noncontrolling Interest
5.00 4.00 5.00 4.00 4.00 4.00 1.00 1.00 1.00 1.00 1.00

Quarterly Balance Sheets for Illinois Tool Works

This table presents Illinois Tool Works' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
15,422 15,921 15,652 15,395 15,518 15,653 15,577 15,824 15,067 15,468 16,048
Total Current Assets
6,270 6,688 6,404 6,288 6,235 6,371 6,256 6,304 5,856 6,037 6,234
Cash & Equivalents
708 1,143 922 990 1,065 959 862 947 948 873 788
Accounts Receivable
3,171 3,201 3,216 3,163 3,123 3,238 3,250 3,226 2,991 3,153 3,320
Inventories, net
2,054 2,000 1,921 1,799 1,707 1,825 1,819 1,817 1,605 1,663 1,710
Prepaid Expenses
329 334 345 336 340 349 325 314 312 348 416
Plant, Property, & Equipment, net
1,848 1,885 1,901 1,904 1,976 1,973 2,011 2,071 2,036 2,085 2,177
Total Noncurrent Assets
7,304 7,348 7,347 7,203 7,307 7,309 7,310 7,449 7,175 7,346 7,637
Goodwill
4,864 4,884 4,887 4,828 4,909 4,904 4,910 4,980 4,839 4,903 5,038
Intangible Assets
768 738 708 682 657 653 641 617 592 572 558
Noncurrent Deferred & Refundable Income Taxes
494 503 500 455 479 462 448 468 369 440 564
Other Noncurrent Operating Assets
1,178 1,223 1,252 1,238 1,262 1,290 1,311 1,384 1,375 1,431 1,477
Total Liabilities & Shareholders' Equity
15,422 15,921 15,652 15,395 15,518 15,653 15,577 15,824 15,067 15,468 16,048
Total Liabilities
12,333 12,820 12,558 12,391 12,505 12,632 12,615 12,432 11,750 12,226 12,837
Total Current Liabilities
4,460 5,596 4,040 3,982 4,675 4,844 4,804 4,627 4,308 3,780 3,932
Short-Term Debt
1,590 2,870 1,275 1,248 1,825 2,066 2,044 1,768 1,555 981 1,242
Accounts Payable
594 599 590 580 581 597 576 556 519 594 613
Accrued Expenses
1,728 1,504 1,625 1,588 1,663 1,512 1,615 1,655 1,576 1,477 1,544
Dividends Payable
400 398 396 421 419 418 416 443 441 439 437
Current Deferred & Payable Income Tax Liabilities
147 224 154 145 187 251 153 205 217 289 96
Total Noncurrent Liabilities
7,873 7,224 8,518 8,409 7,830 7,788 7,811 7,805 7,442 8,446 8,905
Long-Term Debt
6,173 5,510 6,947 6,818 6,339 6,259 6,429 6,578 6,308 7,282 7,695
Noncurrent Deferred & Payable Income Tax Liabilities
484 477 451 464 326 380 381 129 119 127 144
Other Noncurrent Operating Liabilities
943 964 969 976 1,014 998 1,001 1,098 1,015 1,037 1,066
Total Equity & Noncontrolling Interests
3,089 3,101 3,094 3,004 3,013 3,021 2,962 3,392 3,317 3,242 3,211
Total Preferred & Common Equity
3,088 3,100 3,093 3,003 3,012 3,020 2,961 3,391 3,316 3,241 3,210
Total Common Equity
3,088 3,100 3,093 3,003 3,012 3,020 2,961 3,391 3,316 3,241 3,210
Common Stock
1,507 1,532 1,556 1,575 1,594 1,624 1,642 1,657 1,675 1,711 1,731
Retained Earnings
25,799 26,115 26,473 26,823 27,122 27,523 27,866 28,583 28,893 29,154 29,471
Treasury Stock
- - - -23,493 -23,870 -24,243 -24,622 -25,000 -25,375 -25,746 -26,124
Accumulated Other Comprehensive Income / (Loss)
-1,841 -1,804 -1,820 -1,902 -1,834 -1,884 -1,925 -1,849 -1,877 -1,878 -1,868
Noncontrolling Interest
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00

Annual Metrics And Ratios for Illinois Tool Works

This table displays calculated financial ratios and metrics derived from Illinois Tool Works' official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.47% -7.45% 1.45% 5.26% 3.17% -4.46% -10.88% 14.96% 10.22% 1.10% -1.30%
EBITDA Growth
8.03% -0.98% 5.64% 10.43% 3.01% -4.30% -15.20% 18.01% 13.13% 0.65% 13.89%
EBIT Growth
14.04% -0.14% 6.79% 12.24% 3.43% -3.89% -17.07% 21.24% 14.65% 1.09% 15.06%
NOPAT Growth
15.83% -0.99% 6.80% -15.93% 50.53% -3.62% -13.82% 25.29% 6.27% 4.41% 7.63%
Net Income Growth
75.46% -35.54% 7.16% -17.10% 51.93% -1.64% -16.34% 27.74% 12.62% -2.54% 17.96%
EPS Growth
94.65% -29.53% 11.11% -14.74% 56.38% 1.84% -14.34% 28.36% 14.81% -0.31% 20.23%
Operating Cash Flow Growth
-36.08% 42.26% 0.13% 4.34% 17.03% 6.55% -6.28% -8.91% -8.17% 50.72% -7.29%
Free Cash Flow Firm Growth
-23.15% 0.04% -23.30% -24.59% 114.94% -3.96% -37.03% -13.22% 50.00% 19.32% 2.89%
Invested Capital Growth
-5.93% -6.50% 0.84% 2.51% -6.21% -6.27% 2.62% 11.72% 3.63% -0.06% 1.35%
Revenue Q/Q Growth
-0.34% -1.68% 0.92% 1.63% -0.33% -0.78% 0.05% 1.43% 1.87% 0.07% -0.32%
EBITDA Q/Q Growth
1.89% -0.52% 2.67% 1.86% 0.34% -0.18% -0.18% -0.91% 8.03% -3.86% 1.13%
EBIT Q/Q Growth
2.72% -0.64% 3.18% 2.11% 0.47% 0.09% -0.21% -0.98% 9.06% -4.22% 1.16%
NOPAT Q/Q Growth
1.78% 0.02% 1.45% -24.86% 36.06% -0.15% 2.40% -1.65% 5.63% -1.22% 0.69%
Net Income Q/Q Growth
1.45% 0.00% 2.88% -25.68% 36.33% 1.37% 0.05% -1.21% 10.89% -6.04% 0.96%
EPS Q/Q Growth
3.56% 1.18% 4.01% -25.57% 36.94% 1.98% 0.61% -1.05% 11.53% -5.44% 1.30%
Operating Cash Flow Q/Q Growth
-13.40% 11.93% -1.67% 1.31% 4.23% -1.16% -0.04% 0.04% 1.60% 6.89% 2.34%
Free Cash Flow Firm Q/Q Growth
7.13% 3.05% -34.88% 3.62% -7.23% 53.44% -9.61% -22.51% 26.25% 9.57% 23.55%
Invested Capital Q/Q Growth
-2.45% -3.38% 8.74% 1.43% 13.41% 0.00% 3.02% 7.71% 3.35% 0.29% -4.99%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
40.12% 41.16% 41.85% 41.97% 41.74% 41.97% 41.35% 41.27% 40.82% 42.16% 44.28%
EBITDA Margin
23.86% 25.53% 26.58% 27.89% 27.84% 27.89% 26.54% 27.24% 27.96% 27.84% 32.12%
Operating Margin
19.94% 21.39% 22.47% 24.35% 24.27% 24.11% 22.92% 24.05% 23.79% 25.08% 26.82%
EBIT Margin
20.36% 21.97% 23.13% 24.66% 24.72% 24.87% 23.14% 24.41% 25.39% 25.39% 29.59%
Profit (Net Income) Margin
20.34% 14.17% 14.96% 11.79% 17.36% 17.87% 16.77% 18.64% 19.04% 18.36% 21.94%
Tax Burden Percent
109.15% 69.84% 69.98% 51.59% 75.52% 76.67% 78.00% 81.00% 78.97% 77.35% 78.88%
Interest Burden Percent
91.52% 92.33% 92.46% 92.63% 92.96% 93.70% 92.92% 94.27% 94.98% 93.49% 93.99%
Effective Tax Rate
29.97% 30.16% 30.02% 48.41% 24.48% 23.33% 22.00% 19.00% 21.03% 22.65% 21.12%
Return on Invested Capital (ROIC)
18.78% 19.83% 21.82% 18.04% 27.69% 28.46% 25.02% 29.23% 28.91% 29.66% 31.72%
ROIC Less NNEP Spread (ROIC-NNEP)
55.71% 17.29% 19.77% 16.04% 25.23% 27.01% 22.66% 27.27% 29.50% 27.42% 33.40%
Return on Net Nonoperating Assets (RNNOA)
16.86% 11.69% 21.08% 20.09% 37.64% 51.73% 42.88% 49.91% 61.45% 67.25% 78.48%
Return on Equity (ROE)
35.64% 31.51% 42.90% 38.13% 65.32% 80.18% 67.90% 79.14% 90.36% 96.92% 110.21%
Cash Return on Invested Capital (CROIC)
24.89% 26.55% 20.98% 15.56% 34.10% 34.93% 22.44% 18.16% 25.35% 29.72% 30.38%
Operating Return on Assets (OROA)
15.76% 17.74% 20.34% 22.08% 23.07% 23.44% 18.97% 22.27% 25.68% 26.43% 30.77%
Return on Assets (ROA)
15.74% 11.44% 13.16% 10.55% 16.20% 16.84% 13.75% 17.00% 19.26% 19.11% 22.81%
Return on Common Equity (ROCE)
35.61% 31.49% 42.86% 38.09% 65.26% 80.08% 67.85% 79.12% 90.34% 96.89% 110.17%
Return on Equity Simple (ROE_SIMPLE)
43.20% 36.35% 47.84% 36.79% 78.76% 83.31% 66.30% 74.32% 98.25% 98.17% 105.19%
Net Operating Profit after Tax (NOPAT)
2,022 2,002 2,139 1,798 2,706 2,608 2,248 2,816 2,993 3,125 3,363
NOPAT Margin
13.96% 14.94% 15.73% 12.56% 18.33% 18.49% 17.88% 19.48% 18.79% 19.40% 21.16%
Net Nonoperating Expense Percent (NNEP)
-36.92% 2.54% 2.05% 2.00% 2.45% 1.45% 2.36% 1.96% -0.59% 2.24% -1.68%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 27.58% 27.96% 30.08%
Cost of Revenue to Revenue
59.88% 58.84% 58.15% 58.03% 58.26% 58.03% 58.65% 58.73% 59.18% 57.84% 55.72%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
18.49% 18.03% 17.73% 16.85% 16.19% 16.73% 17.20% 16.30% 16.19% 16.38% 16.83%
Operating Expenses to Revenue
20.18% 19.77% 19.38% 17.63% 17.47% 17.86% 18.43% 17.22% 17.03% 17.08% 17.46%
Earnings before Interest and Taxes (EBIT)
2,949 2,945 3,145 3,530 3,651 3,509 2,910 3,528 4,045 4,089 4,705
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,456 3,422 3,615 3,992 4,112 3,935 3,337 3,938 4,455 4,484 5,107
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.40 5.35 8.57 10.78 11.46 17.38 18.95 20.38 21.06 25.58 22.58
Price to Tangible Book Value (P/TBV)
85.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.07 2.08 2.68 3.45 2.52 3.73 4.79 5.11 4.08 4.78 4.71
Price to Earnings (P/E)
10.19 14.72 17.91 29.29 14.54 20.86 28.58 27.43 21.44 26.05 21.47
Dividend Yield
2.36% 2.69% 2.31% 1.98% 3.17% 2.53% 2.32% 2.01% 2.39% 2.08% 2.29%
Earnings Yield
9.81% 6.80% 5.58% 3.41% 6.88% 4.79% 3.50% 3.65% 4.66% 3.84% 4.66%
Enterprise Value to Invested Capital (EV/IC)
3.20 3.31 4.25 5.42 4.56 6.58 7.23 7.87 6.84 7.99 7.66
Enterprise Value to Revenue (EV/Rev)
2.31 2.41 3.07 3.82 2.92 4.14 5.24 5.54 4.53 5.22 5.14
Enterprise Value to EBITDA (EV/EBITDA)
9.68 9.43 11.56 13.69 10.50 14.83 19.73 20.33 16.18 18.76 16.02
Enterprise Value to EBIT (EV/EBIT)
11.34 10.96 13.29 15.48 11.82 16.63 22.63 22.69 17.82 20.58 17.38
Enterprise Value to NOPAT (EV/NOPAT)
16.54 16.12 19.55 30.40 15.95 22.37 29.29 28.42 24.09 26.93 24.32
Enterprise Value to Operating Cash Flow (EV/OCF)
20.70 14.04 18.16 22.75 15.35 19.49 23.46 31.30 30.71 23.77 24.93
Enterprise Value to Free Cash Flow (EV/FCFF)
12.48 12.04 20.33 35.24 12.95 18.23 32.66 45.76 27.48 26.87 25.39
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.09 1.42 1.84 1.81 2.27 2.56 2.55 2.12 2.51 2.71 2.37
Long-Term Debt to Equity
0.87 1.32 1.69 1.63 1.85 2.56 2.44 1.91 2.00 2.10 1.90
Financial Leverage
0.30 0.68 1.07 1.25 1.49 1.92 1.89 1.83 2.08 2.45 2.35
Leverage Ratio
2.26 2.75 3.26 3.61 4.03 4.76 4.94 4.65 4.69 5.07 4.83
Compound Leverage Factor
2.07 2.54 3.01 3.35 3.75 4.46 4.59 4.39 4.46 4.74 4.54
Debt to Total Capital
52.09% 58.67% 64.77% 64.47% 69.37% 71.91% 71.85% 67.95% 71.54% 73.04% 70.33%
Short-Term Debt to Total Capital
10.36% 4.16% 5.39% 6.58% 12.70% 0.04% 3.10% 6.88% 14.65% 16.33% 13.91%
Long-Term Debt to Total Capital
41.73% 54.51% 59.37% 57.89% 56.67% 71.88% 68.75% 61.07% 56.88% 56.71% 56.42%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.04% 0.03% 0.04% 0.03% 0.04% 0.04% 0.01% 0.01% 0.01% 0.01% 0.01%
Common Equity to Total Capital
47.88% 41.30% 35.19% 35.50% 30.59% 28.05% 28.14% 32.04% 28.46% 26.95% 29.66%
Debt to EBITDA
2.15 2.17 2.17 2.09 1.79 1.97 2.43 1.95 1.74 1.82 1.54
Net Debt to EBITDA
0.99 1.27 1.48 1.31 1.43 1.47 1.67 1.56 1.58 1.58 1.35
Long-Term Debt to EBITDA
1.72 2.02 1.99 1.87 1.47 1.97 2.33 1.75 1.39 1.41 1.24
Debt to NOPAT
3.67 3.71 3.66 4.63 2.73 2.97 3.61 2.73 2.59 2.61 2.34
Net Debt to NOPAT
1.70 2.16 2.50 2.91 2.17 2.21 2.47 2.19 2.36 2.27 2.06
Long-Term Debt to NOPAT
2.94 3.44 3.36 4.16 2.23 2.97 3.46 2.45 2.06 2.03 1.88
Altman Z-Score
4.75 5.03 5.64 5.97 5.91 6.73 6.71 7.52 7.55 8.17 8.72
Noncontrolling Interest Sharing Ratio
0.07% 0.07% 0.09% 0.10% 0.10% 0.13% 0.08% 0.03% 0.03% 0.03% 0.03%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.23 2.84 2.22 2.38 1.63 2.90 2.52 1.84 1.41 1.33 1.36
Quick Ratio
1.78 2.24 1.75 1.87 1.16 2.06 1.96 1.26 0.87 0.90 0.91
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2,680 2,681 2,057 1,551 3,333 3,201 2,016 1,749 2,624 3,131 3,221
Operating Cash Flow to CapEx
485.29% 905.12% 895.72% 848.76% 831.66% 995.02% 1,242.04% 887.85% 591.44% 813.56% 772.00%
Free Cash Flow to Firm to Interest Expense
10.72 11.86 8.68 5.97 12.97 14.49 9.79 8.66 12.93 11.77 11.38
Operating Cash Flow to Interest Expense
6.46 10.17 9.71 9.24 10.94 13.55 13.63 12.66 11.57 13.30 11.59
Operating Cash Flow Less CapEx to Interest Expense
5.13 9.05 8.63 8.15 9.62 12.19 12.53 11.23 9.61 11.67 10.09
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.77 0.81 0.88 0.90 0.93 0.94 0.82 0.91 1.01 1.04 1.04
Accounts Receivable Turnover
6.22 5.96 5.96 5.74 5.63 5.55 5.06 5.41 5.30 5.12 5.20
Inventory Turnover
7.15 6.96 7.32 7.24 6.78 6.60 6.27 5.89 5.03 4.95 5.35
Fixed Asset Turnover
8.53 8.22 8.42 8.35 8.28 8.02 7.17 8.06 8.71 8.42 7.93
Accounts Payable Turnover
15.14 16.42 16.48 15.09 15.45 16.44 14.66 15.17 15.99 15.86 16.11
Days Sales Outstanding (DSO)
58.69 61.21 61.20 63.56 64.88 65.75 72.09 67.50 68.86 71.31 70.19
Days Inventory Outstanding (DIO)
51.07 52.43 49.89 50.45 53.83 55.33 58.23 61.98 72.54 73.68 68.24
Days Payable Outstanding (DPO)
24.11 22.23 22.15 24.19 23.63 22.20 24.89 24.06 22.82 23.02 22.66
Cash Conversion Cycle (CCC)
85.65 91.40 88.94 89.81 95.08 98.87 105.42 105.42 118.58 121.97 115.76
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
10,439 9,760 9,842 10,089 9,462 8,869 9,101 10,168 10,537 10,531 10,673
Invested Capital Turnover
1.35 1.33 1.39 1.44 1.51 1.54 1.40 1.50 1.54 1.53 1.50
Increase / (Decrease) in Invested Capital
-658 -679 82 247 -627 -593 232 1,067 369 -6.00 142
Enterprise Value (EV)
33,452 32,283 41,803 54,651 43,158 58,358 65,841 80,046 72,100 84,137 81,792
Market Capitalization
30,018 27,947 36,441 49,413 37,278 52,577 60,282 73,885 65,044 77,037 74,876
Book Value per Share
$17.44 $14.37 $12.12 $13.38 $9.81 $9.41 $10.05 $11.55 $10.05 $10.01 $11.23
Tangible Book Value per Share
$0.90 ($2.13) ($5.03) ($4.20) ($7.42) ($7.21) ($7.23) ($7.37) ($8.28) ($8.49) ($7.16)
Total Capital
14,243 12,650 12,088 12,917 10,638 10,788 11,304 11,313 10,852 11,177 11,180
Total Debt
7,419 7,422 7,829 8,328 7,380 7,758 8,122 7,687 7,763 8,164 7,863
Total Long-Term Debt
5,943 6,896 7,177 7,478 6,029 7,754 7,772 6,909 6,173 6,339 6,308
Net Debt
3,429 4,332 5,357 5,234 5,876 5,777 5,558 6,160 7,055 7,099 6,915
Capital Expenditures (CapEx)
333 254 257 283 338 301 226 288 397 435 425
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,825 1,788 1,543 1,981 2,083 2,122 1,720 2,155 2,692 2,320 2,155
Debt-free Net Working Capital (DFNWC)
5,815 4,878 4,015 5,075 3,587 4,103 4,284 3,682 3,400 3,385 3,103
Net Working Capital (NWC)
4,339 4,352 3,363 4,225 2,236 4,099 3,934 2,904 1,810 1,560 1,548
Net Nonoperating Expense (NNE)
-924 103 104 111 143 87 139 122 -41 168 -125
Net Nonoperating Obligations (NNO)
3,615 4,532 5,583 5,500 6,204 5,839 5,919 6,542 7,448 7,518 7,356
Total Depreciation and Amortization (D&A)
507 477 470 462 461 426 427 410 410 395 402
Debt-free, Cash-free Net Working Capital to Revenue
12.60% 13.34% 11.35% 13.84% 14.10% 15.04% 13.68% 14.91% 16.90% 14.40% 13.56%
Debt-free Net Working Capital to Revenue
40.15% 36.39% 29.52% 35.45% 24.29% 29.08% 34.07% 25.47% 21.34% 21.02% 19.52%
Net Working Capital to Revenue
29.96% 32.47% 24.73% 29.52% 15.14% 29.05% 31.29% 20.09% 11.36% 9.69% 9.74%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $5.73 $0.00 $0.00 $7.78 $6.66 $8.55 $9.80 $9.77 $11.75
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 346.55M 0.00 0.00 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $5.70 $0.00 $0.00 $7.74 $6.63 $8.51 $9.77 $9.74 $11.71
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 346.55M 0.00 0.00 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 346.55M 0.00 0.00 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M
Normalized Net Operating Profit after Tax (NOPAT)
2,022 2,002 2,139 1,749 2,706 2,608 2,248 2,816 2,993 3,125 3,363
Normalized NOPAT Margin
13.96% 14.94% 15.73% 12.22% 18.33% 18.49% 17.88% 19.48% 18.79% 19.40% 21.16%
Pre Tax Income Margin
18.63% 20.28% 21.38% 22.84% 22.98% 23.30% 21.50% 23.01% 24.12% 23.74% 27.81%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
11.80 13.03 13.27 13.58 14.21 15.88 14.13 17.47 19.93 15.37 16.63
NOPAT to Interest Expense
8.09 8.86 9.02 6.92 10.53 11.80 10.91 13.94 14.74 11.75 11.88
EBIT Less CapEx to Interest Expense
10.46 11.91 12.19 12.49 12.89 14.52 13.03 16.04 17.97 13.74 15.12
NOPAT Less CapEx to Interest Expense
6.76 7.74 7.94 5.83 9.22 10.44 9.81 12.52 12.79 10.11 10.38
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
24.13% 39.07% 40.34% 55.78% 43.85% 52.40% 65.39% 54.31% 50.82% 54.62% 48.60%
Augmented Payout Ratio
171.66% 144.50% 138.62% 115.06% 121.89% 111.90% 98.86% 91.43% 108.50% 105.34% 91.60%

Quarterly Metrics And Ratios for Illinois Tool Works

This table displays calculated financial ratios and metrics derived from Illinois Tool Works' official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.94% 2.03% 1.57% 0.50% 0.30% -1.14% -1.15% -1.61% -1.28% -3.37% 0.65%
EBITDA Growth
35.03% 6.50% 7.31% 5.94% -14.11% 14.71% 4.34% 30.42% 5.20% -14.68% -0.68%
EBIT Growth
39.95% 8.03% 8.42% 7.04% -15.29% 16.40% 4.85% 32.50% 5.42% -15.75% -0.74%
NOPAT Growth
24.40% 9.38% 4.71% 9.20% -4.21% 14.39% 0.45% 9.88% 2.94% -13.61% 1.50%
Net Income Growth
48.93% 7.86% 2.17% 6.19% -20.95% 14.71% 0.66% 50.26% 4.60% -14.53% -0.53%
EPS Growth
52.33% 10.43% 4.64% 8.51% -19.05% 17.17% 2.42% 53.33% 6.30% -12.82% 1.57%
Operating Cash Flow Growth
4.78% 125.39% 57.68% 37.73% 28.11% -19.09% -13.04% -9.27% 7.22% 0.51% -19.94%
Free Cash Flow Firm Growth
200.72% 174.81% 304.12% 6,276.00% 79.63% 42.44% 33.43% -68.01% -16.30% -38.98% -100.01%
Invested Capital Growth
3.63% 1.93% 3.30% 3.00% -0.06% 0.73% 1.84% 6.98% 1.35% 2.46% 7.35%
Revenue Q/Q Growth
-1.00% 1.21% 1.37% -1.06% -1.19% -0.25% 1.36% -1.51% -0.86% -2.37% 5.57%
EBITDA Q/Q Growth
14.85% -15.28% 4.53% 4.16% -6.88% 13.14% -4.92% 30.20% -24.89% -8.24% 10.68%
EBIT Q/Q Growth
16.65% -16.57% 4.89% 4.85% -7.69% 14.64% -5.51% 32.50% -26.55% -8.37% 11.32%
NOPAT Q/Q Growth
6.83% -5.65% 5.28% 2.90% -6.29% 12.67% -7.55% 12.56% -12.21% -5.44% 8.63%
Net Income Q/Q Growth
24.76% -21.28% 5.60% 2.39% -7.12% 14.23% -7.33% 52.83% -35.34% -6.67% 7.86%
EPS Q/Q Growth
25.11% -20.75% 6.44% 2.82% -6.67% 14.71% -6.96% 53.94% -35.29% -5.93% 8.40%
Operating Cash Flow Q/Q Growth
13.74% -10.23% 8.52% 24.30% 5.80% -43.31% 16.64% 29.69% 25.03% -46.86% -7.09%
Free Cash Flow Firm Q/Q Growth
5,298.05% 28.21% -18.60% 13.86% 51.18% 1.67% -23.76% -72.70% 295.53% -25.88% -100.01%
Invested Capital Q/Q Growth
3.35% 1.80% 0.59% -2.68% 0.29% 2.60% 1.70% 2.23% -4.99% 3.73% 6.56%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
41.85% 41.75% 42.46% 42.47% 41.95% 46.01% 43.83% 43.77% 43.51% 43.71% 43.97%
EBITDA Margin
32.13% 26.90% 27.74% 29.20% 27.52% 31.21% 29.28% 38.70% 29.32% 27.56% 28.89%
Operating Margin
24.83% 24.19% 24.79% 26.54% 24.81% 28.37% 26.17% 26.53% 26.22% 24.77% 26.35%
EBIT Margin
29.64% 24.43% 25.28% 26.79% 25.03% 28.77% 26.82% 36.08% 26.73% 25.08% 26.45%
Profit (Net Income) Margin
22.84% 17.77% 18.51% 19.15% 18.00% 20.61% 18.85% 29.25% 19.07% 18.23% 18.63%
Tax Burden Percent
80.91% 77.44% 78.46% 76.21% 77.35% 76.40% 75.52% 85.17% 76.30% 78.21% 75.65%
Interest Burden Percent
95.24% 93.89% 93.30% 93.80% 92.98% 93.79% 93.06% 95.18% 93.53% 92.94% 93.10%
Effective Tax Rate
19.09% 22.56% 21.54% 23.79% 22.65% 23.60% 24.48% 14.83% 23.70% 21.79% 24.35%
Return on Invested Capital (ROIC)
30.92% 28.22% 29.45% 31.46% 29.34% 32.33% 29.07% 33.15% 30.00% 27.92% 27.63%
ROIC Less NNEP Spread (ROIC-NNEP)
32.48% 27.69% 28.93% 30.87% 28.71% 31.79% 28.60% 36.60% 29.51% 27.36% 26.99%
Return on Net Nonoperating Assets (RNNOA)
67.67% 60.36% 65.97% 75.30% 70.41% 80.01% 74.25% 87.77% 69.33% 68.21% 72.64%
Return on Equity (ROE)
98.58% 88.59% 95.42% 106.76% 99.74% 112.34% 103.32% 120.92% 99.33% 96.13% 100.27%
Cash Return on Invested Capital (CROIC)
25.35% 26.87% 25.89% 27.61% 29.72% 29.31% 27.89% 23.99% 30.38% 27.23% 21.50%
Operating Return on Assets (OROA)
29.98% 24.30% 25.95% 28.17% 26.06% 29.27% 27.51% 36.87% 27.79% 25.41% 26.41%
Return on Assets (ROA)
23.11% 17.66% 19.00% 20.13% 18.74% 20.97% 19.33% 29.88% 19.83% 18.47% 18.60%
Return on Common Equity (ROCE)
98.55% 88.56% 95.39% 106.73% 99.71% 112.30% 103.28% 120.89% 99.30% 96.10% 100.23%
Return on Equity Simple (ROE_SIMPLE)
0.00% 99.55% 100.29% 104.80% 0.00% 101.39% 103.58% 101.89% 0.00% 103.95% 0.00%
Net Operating Profit after Tax (NOPAT)
798 753 792 815 764 861 796 896 787 744 808
NOPAT Margin
20.09% 18.73% 19.45% 20.23% 19.19% 21.67% 19.77% 22.59% 20.01% 19.37% 19.93%
Net Nonoperating Expense Percent (NNEP)
-1.56% 0.53% 0.52% 0.59% 0.63% 0.55% 0.47% -3.44% 0.49% 0.56% 0.64%
Return On Investment Capital (ROIC_SIMPLE)
7.35% - - - 6.84% - - - 7.04% 6.47% 6.65%
Cost of Revenue to Revenue
58.15% 58.25% 57.54% 57.53% 58.05% 53.99% 56.17% 56.23% 56.49% 56.29% 56.03%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
16.22% 16.80% 16.94% 15.26% 16.52% 17.01% 17.04% 16.59% 16.66% 18.39% 17.10%
Operating Expenses to Revenue
17.02% 17.57% 17.67% 15.93% 17.15% 17.64% 17.66% 17.25% 17.29% 18.94% 17.62%
Earnings before Interest and Taxes (EBIT)
1,177 982 1,030 1,080 997 1,143 1,080 1,431 1,051 963 1,072
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,276 1,081 1,130 1,177 1,096 1,240 1,179 1,535 1,153 1,058 1,171
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
21.06 23.56 24.16 22.80 25.58 26.73 23.88 22.95 22.58 22.46 22.57
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
4.08 4.56 4.65 4.25 4.78 5.03 4.42 4.88 4.71 4.62 4.59
Price to Earnings (P/E)
21.44 23.67 24.09 21.76 26.05 26.37 23.05 22.52 21.47 21.61 21.53
Dividend Yield
2.39% 2.15% 2.13% 2.35% 2.08% 1.53% 1.77% 1.64% 2.29% 2.38% 2.43%
Earnings Yield
4.66% 4.22% 4.15% 4.60% 3.84% 3.79% 4.34% 4.44% 4.66% 4.63% 4.65%
Enterprise Value to Invested Capital (EV/IC)
6.84 7.48 7.60 7.19 7.99 8.15 7.13 7.58 7.66 7.24 6.83
Enterprise Value to Revenue (EV/Rev)
4.53 5.01 5.10 4.69 5.22 5.49 4.89 5.34 5.14 5.09 5.10
Enterprise Value to EBITDA (EV/EBITDA)
16.18 17.76 17.84 16.20 18.76 18.98 16.69 16.87 16.02 16.28 16.39
Enterprise Value to EBIT (EV/EBIT)
17.82 19.50 19.54 17.70 20.58 20.73 18.21 18.32 17.38 17.72 17.84
Enterprise Value to NOPAT (EV/NOPAT)
24.09 26.26 26.51 23.88 26.93 27.25 24.20 25.51 24.32 24.71 24.74
Enterprise Value to Operating Cash Flow (EV/OCF)
30.71 29.16 26.96 22.82 23.77 25.91 23.76 26.58 24.93 24.42 25.61
Enterprise Value to Free Cash Flow (EV/FCFF)
27.48 28.12 29.84 26.44 26.87 27.92 25.78 32.68 25.39 26.92 32.91
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.51 2.70 2.66 2.69 2.71 2.76 2.86 2.46 2.37 2.55 2.78
Long-Term Debt to Equity
2.00 1.78 2.25 2.27 2.10 2.07 2.17 1.94 1.90 2.25 2.40
Financial Leverage
2.08 2.18 2.28 2.44 2.45 2.52 2.60 2.40 2.35 2.49 2.69
Leverage Ratio
4.69 4.82 4.84 5.09 5.07 5.16 5.16 4.88 4.83 4.97 5.12
Compound Leverage Factor
4.47 4.52 4.51 4.77 4.71 4.84 4.80 4.65 4.52 4.62 4.77
Debt to Total Capital
71.54% 72.99% 72.66% 72.86% 73.04% 73.37% 74.10% 71.10% 70.33% 71.82% 73.57%
Short-Term Debt to Total Capital
14.65% 25.00% 11.27% 11.27% 16.33% 18.21% 17.87% 15.06% 13.91% 8.53% 10.22%
Long-Term Debt to Total Capital
56.88% 47.99% 61.39% 61.59% 56.71% 55.16% 56.22% 56.04% 56.42% 63.29% 63.34%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
Common Equity to Total Capital
28.46% 27.00% 27.33% 27.13% 26.95% 26.62% 25.89% 28.89% 29.66% 28.17% 26.42%
Debt to EBITDA
1.74 1.85 1.79 1.73 1.82 1.79 1.81 1.65 1.54 1.68 1.82
Net Debt to EBITDA
1.58 1.60 1.59 1.52 1.58 1.59 1.62 1.47 1.35 1.50 1.66
Long-Term Debt to EBITDA
1.39 1.22 1.51 1.46 1.41 1.35 1.37 1.30 1.24 1.48 1.57
Debt to NOPAT
2.59 2.74 2.66 2.55 2.61 2.57 2.62 2.50 2.34 2.55 2.74
Net Debt to NOPAT
2.36 2.37 2.36 2.24 2.27 2.28 2.35 2.22 2.06 2.28 2.50
Long-Term Debt to NOPAT
2.06 1.80 2.25 2.16 2.03 1.94 1.99 1.97 1.88 2.24 2.36
Altman Z-Score
6.93 7.01 7.36 7.21 7.51 7.68 7.24 7.72 7.92 7.61 7.33
Noncontrolling Interest Sharing Ratio
0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.41 1.20 1.59 1.58 1.33 1.32 1.30 1.36 1.36 1.60 1.59
Quick Ratio
0.87 0.78 1.02 1.04 0.90 0.87 0.86 0.90 0.91 1.07 1.04
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
429 550 447 509 770 783 597 163 645 478 -0.04
Operating Cash Flow to CapEx
544.30% 661.82% 951.81% 818.33% 851.64% 633.33% 607.96% 865.05% 960.34% 636.56% 567.01%
Free Cash Flow to Firm to Interest Expense
7.66 9.16 6.48 7.60 11.00 11.03 7.96 2.36 9.48 7.03 0.00
Operating Cash Flow to Interest Expense
14.48 12.13 11.45 14.66 14.84 8.30 9.16 12.91 16.38 8.71 7.43
Operating Cash Flow Less CapEx to Interest Expense
11.82 10.30 10.25 12.87 13.10 6.99 7.65 11.42 14.68 7.34 6.12
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.01 0.99 1.03 1.05 1.04 1.02 1.03 1.02 1.04 1.01 1.00
Accounts Receivable Turnover
5.30 5.06 5.08 5.20 5.12 4.99 4.95 4.99 5.20 4.93 4.81
Inventory Turnover
5.03 4.85 4.81 4.89 4.95 4.77 4.83 4.95 5.35 5.09 5.03
Fixed Asset Turnover
8.71 8.70 8.84 8.92 8.42 8.33 8.19 8.02 7.93 7.77 7.54
Accounts Payable Turnover
15.99 14.54 14.76 15.55 15.86 15.25 15.50 15.76 16.11 14.90 14.94
Days Sales Outstanding (DSO)
68.86 72.11 71.81 70.23 71.31 73.17 73.69 73.11 70.19 73.99 75.94
Days Inventory Outstanding (DIO)
72.54 75.28 75.92 74.58 73.68 76.54 75.52 73.74 68.24 71.73 72.50
Days Payable Outstanding (DPO)
22.82 25.11 24.73 23.48 23.02 23.93 23.54 23.17 22.66 24.49 24.43
Cash Conversion Cycle (CCC)
118.58 122.29 123.00 121.34 121.97 125.77 125.66 123.68 115.76 121.23 124.01
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
10,537 10,727 10,790 10,501 10,531 10,805 10,989 11,234 10,673 11,071 11,797
Invested Capital Turnover
1.54 1.51 1.51 1.56 1.53 1.49 1.47 1.47 1.50 1.44 1.39
Increase / (Decrease) in Invested Capital
369 203 345 306 -6.00 78 199 733 142 266 808
Enterprise Value (EV)
72,100 80,282 82,026 75,553 84,137 88,104 78,321 85,209 81,792 80,182 80,594
Market Capitalization
65,044 73,044 74,725 68,476 77,037 80,737 70,709 77,809 74,876 72,791 72,444
Book Value per Share
$10.05 $10.16 $10.18 $9.93 $10.01 $10.10 $9.92 $11.42 $11.23 $11.04 $10.96
Tangible Book Value per Share
($8.28) ($8.27) ($8.23) ($8.29) ($8.49) ($8.49) ($8.68) ($7.43) ($7.16) ($7.61) ($8.14)
Total Capital
10,852 11,481 11,316 11,070 11,177 11,346 11,435 11,738 11,180 11,505 12,148
Total Debt
7,763 8,380 8,222 8,066 8,164 8,325 8,473 8,346 7,863 8,263 8,937
Total Long-Term Debt
6,173 5,510 6,947 6,818 6,339 6,259 6,429 6,578 6,308 7,282 7,695
Net Debt
7,055 7,237 7,300 7,076 7,099 7,366 7,611 7,399 6,915 7,390 8,149
Capital Expenditures (CapEx)
149 110 83 120 122 93 113 103 116 93 97
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,692 2,819 2,717 2,564 2,320 2,634 2,634 2,498 2,155 2,365 2,756
Debt-free Net Working Capital (DFNWC)
3,400 3,962 3,639 3,554 3,385 3,593 3,496 3,445 3,103 3,238 3,544
Net Working Capital (NWC)
1,810 1,092 2,364 2,306 1,560 1,527 1,452 1,677 1,548 2,257 2,302
Net Nonoperating Expense (NNE)
-109 39 38 43 47 42 37 -264 37 44 53
Net Nonoperating Obligations (NNO)
7,448 7,626 7,696 7,497 7,518 7,784 8,027 7,842 7,356 7,829 8,586
Total Depreciation and Amortization (D&A)
99 99 100 97 99 97 99 104 102 95 99
Debt-free, Cash-free Net Working Capital to Revenue
16.90% 17.61% 16.90% 15.93% 14.40% 16.40% 16.45% 15.66% 13.56% 15.00% 17.45%
Debt-free Net Working Capital to Revenue
21.34% 24.74% 22.64% 22.08% 21.02% 22.37% 21.83% 21.60% 19.52% 20.54% 22.44%
Net Working Capital to Revenue
11.36% 6.82% 14.71% 14.33% 9.69% 9.51% 9.07% 10.51% 9.74% 14.32% 14.58%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.95 $2.34 $2.49 $2.55 $2.39 $2.74 $2.55 $3.92 $2.54 $2.39 $2.58
Adjusted Weighted Average Basic Shares Outstanding
305.07M 305M 303.30M 301.90M 298.80M 298.90M 297.60M 296.10M 293.50M 293.60M 292.30M
Adjusted Diluted Earnings per Share
$2.94 $2.33 $2.48 $2.55 $2.38 $2.73 $2.54 $3.91 $2.53 $2.38 $2.58
Adjusted Weighted Average Diluted Shares Outstanding
305.07M 306.10M 304.20M 303M 298.80M 300M 298.50M 297M 293.50M 294.50M 292.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
305.07M 303.90M 302.39M 300.89M 298.80M 298.40M 296.90M 295.30M 293.50M 293M 291.50M
Normalized Net Operating Profit after Tax (NOPAT)
798 753 792 815 764 861 796 896 787 744 808
Normalized NOPAT Margin
20.09% 18.73% 19.45% 20.23% 19.19% 21.67% 19.77% 22.59% 20.01% 19.37% 19.93%
Pre Tax Income Margin
28.23% 22.94% 23.59% 25.13% 23.27% 26.98% 24.96% 34.34% 25.00% 23.31% 24.62%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
21.02 16.37 14.93 16.12 14.24 16.10 14.40 20.74 15.46 14.16 14.49
NOPAT to Interest Expense
14.25 12.55 11.48 12.17 10.92 12.13 10.61 12.99 11.57 10.94 10.92
EBIT Less CapEx to Interest Expense
18.36 14.53 13.72 14.33 12.50 14.79 12.89 19.25 13.75 12.79 13.18
NOPAT Less CapEx to Interest Expense
11.59 10.71 10.28 10.38 9.17 10.82 9.11 11.49 9.86 9.57 9.61
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
50.82% 50.55% 50.87% 50.75% 54.62% 53.36% 53.93% 48.42% 48.60% 50.96% 51.65%
Augmented Payout Ratio
108.50% 107.26% 107.29% 102.38% 105.34% 102.35% 102.84% 91.84% 91.60% 95.49% 96.23%

Key Financial Trends

Illinois Tool Works (NYSE:ITW) has shown fairly stable financial performance over the last four years across its income statements, balance sheets, and cash flow statements, based on quarterly data up to Q1 2025. Here are some key trends and observations from the analysis:

  • Steady Revenue: Operating revenue for Q1 2025 was $3.84 billion, close to recent quarterly figures ranging roughly between $3.8 billion and $4.1 billion over the last 4 years, indicating stable demand for its products.
  • Consistent Profitability: Net income for Q1 2025 came in at $700 million, with quarterly net income figures generally ranging between $700 million and $1.16 billion across the period. This reflects consistent profit generation capacity.
  • Operating Income Stability: Operating income hovered around $950 million to $1.05 billion in recent quarters, demonstrating effective management of operating costs relative to revenue.
  • Strong Cash Flow From Operations: Quarterly cash flow from operating activities typically ranges from $590 million to over $1.1 billion, supporting operational liquidity and investment capacity.
  • Share Repurchases and Dividends: Illinois Tool Works consistently repurchases common equity (~$375 million per quarter) and pays steady dividends, showing commitment to returning capital to shareholders.
  • Slight Decline in Q1 2025 Earnings Per Share: Basic EPS in Q1 2025 was $2.39, slightly down from $2.54 in Q4 2024, though still maintaining a strong earnings level relative to recent history.
  • Stable Capital Expenditures: Purchases of property, plant, and equipment remain steady at about $85-150 million per quarter, indicating ongoing investments in productive capacity without sharp increases.
  • Manageable Debt Levels: Total liabilities have increased modestly from about $12.2 billion in early 2022 to about $12.3-$12.6 billion in recent quarters, while long-term debt rose from $5.5 billion in early 2022 to $7.3 billion by Q1 2025.
  • R&D Expense Increase: Research & Development expenses grew from around $615-640 million in early 2022 to $706 million in Q1 2025, which could impact margins if revenue growth slows.
  • Decline in Cash & Equivalents: Cash balances decreased from over $1 billion in some prior quarters to $873 million in Q1 2025, combined with significant cash used in financing activities, indicating tighter liquidity.

Overall, Illinois Tool Works demonstrates steady and solid profitability with stable revenue and robust cash flow. The increase in R&D spend suggests a focus on innovation, which could bolster future growth but may pressure near-term margins. Management’s ongoing share repurchase programs and dividend payments highlight strong capital return policies. Careful attention should be paid to the firm’s rising R&D expenses and its debt levels, although current liabilities and equity levels remain balanced.

08/08/25 05:42 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Illinois Tool Works' Financials

When does Illinois Tool Works' financial year end?

According to the most recent income statement we have on file, Illinois Tool Works' fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Illinois Tool Works' net income changed over the last 10 years?

Illinois Tool Works' net income appears to be on an upward trend, with a most recent value of $3.49 billion in 2024, rising from $2.95 billion in 2014. The previous period was $2.96 billion in 2023. See Illinois Tool Works' forecast for analyst expectations on what’s next for the company.

What is Illinois Tool Works' operating income?
Illinois Tool Works' total operating income in 2024 was $4.26 billion, based on the following breakdown:
  • Total Gross Profit: $7.04 billion
  • Total Operating Expenses: $2.78 billion
How has Illinois Tool Works' revenue changed over the last 10 years?

Over the last 10 years, Illinois Tool Works' total revenue changed from $14.48 billion in 2014 to $15.90 billion in 2024, a change of 9.8%.

How much debt does Illinois Tool Works have?

Illinois Tool Works' total liabilities were at $11.75 billion at the end of 2024, a 6.0% decrease from 2023, and a 10.4% increase since 2014.

How much cash does Illinois Tool Works have?

In the past 10 years, Illinois Tool Works' cash and equivalents has ranged from $708 million in 2022 to $3.99 billion in 2014, and is currently $948 million as of their latest financial filing in 2024.

How has Illinois Tool Works' book value per share changed over the last 10 years?

Over the last 10 years, Illinois Tool Works' book value per share changed from 17.44 in 2014 to 11.23 in 2024, a change of -35.6%.



This page (NYSE:ITW) was last updated on 8/8/2025 by MarketBeat.com Staff
From Our Partners