Free Trial

Illinois Tool Works (ITW) Financials

Illinois Tool Works logo
$287.84 +1.09 (+0.38%)
As of 03:53 PM Eastern
This is a fair market value price provided by Massive. 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
1,899 2,035 1,687 2,563 2,521 2,109 2,694 3,034 2,957 3,488 3,066
Consolidated Net Income / (Loss)
1,899 2,035 1,687 2,563 2,521 2,109 2,694 3,034 2,957 3,488 3,066
Net Income / (Loss) Continuing Operations
1,899 2,035 1,687 2,563 2,521 2,109 2,694 3,034 2,957 3,488 3,066
Total Pre-Tax Income
2,719 2,908 3,270 3,394 3,288 2,704 3,326 3,842 3,823 4,422 3,966
Total Operating Income
2,867 3,056 3,485 3,584 3,402 2,882 3,477 3,790 4,040 4,264 4,216
Total Gross Profit
5,517 5,691 6,008 6,164 5,922 5,199 5,966 6,503 6,791 7,040 7,075
Total Revenue
13,405 13,599 14,314 14,768 14,109 12,574 14,455 15,932 16,107 15,898 16,044
Operating Revenue
13,405 13,599 14,314 14,768 14,109 12,574 14,455 15,932 16,107 15,898 16,044
Total Cost of Revenue
7,888 7,908 8,306 8,604 8,187 7,375 8,489 9,429 9,316 8,858 8,969
Operating Cost of Revenue
7,888 7,908 8,306 8,604 8,187 7,375 8,489 9,429 9,316 8,858 8,969
Total Operating Expenses
2,650 2,635 2,523 2,580 2,520 2,317 2,489 2,713 2,751 2,776 2,859
Research & Development Expense
2,417 2,411 2,412 2,391 2,361 2,163 2,356 2,579 2,638 2,675 2,779
Amortization Expense
233 224 206 189 159 154 133 134 113 101 80
Total Other Income / (Expense), net
-148 -148 -215 -190 -114 -178 -151 52 -217 158 -250
Interest Expense
226 237 260 257 221 206 202 203 266 283 292
Other Income / (Expense), net
78 89 45 67 107 28 51 255 49 441 42
Income Tax Expense
820 873 1,583 831 767 595 632 808 866 934 900
Basic Earnings per Share
$5.16 $5.73 $4.90 $7.65 $7.78 $6.66 $8.55 $9.80 $9.77 $11.75 $10.52
Weighted Average Basic Shares Outstanding
367.90M 346.55M 344.10M 328.11M 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M 288.20M
Diluted Earnings per Share
$5.13 $5.70 $4.86 $7.60 $7.74 $6.63 $8.51 $9.77 $9.74 $11.71 $10.49
Weighted Average Diluted Shares Outstanding
367.90M 346.55M 344.10M 328.11M 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M 288.20M
Weighted Average Basic & Diluted Shares Outstanding
367.90M 346.55M 344.10M 328.11M 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M 288.20M
Cash Dividends to Common per Share
- - - $3.34 $4.07 $4.35 $4.64 $4.97 $5.33 $5.70 $6.11

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
819 759 1,160 750 700 755 821 790 768 815 855
Consolidated Net Income / (Loss)
819 759 1,160 750 700 755 821 790 768 815 855
Net Income / (Loss) Continuing Operations
819 759 1,160 750 700 755 821 790 768 815 855
Total Pre-Tax Income
1,072 1,005 1,362 983 895 998 1,049 1,024 967 1,080 1,131
Total Operating Income
1,127 1,054 1,052 1,031 951 1,068 1,112 1,085 1,020 1,147 1,177
Total Gross Profit
1,828 1,765 1,736 1,711 1,678 1,782 1,806 1,809 1,760 1,898 1,910
Total Revenue
3,973 4,027 3,966 3,932 3,839 4,053 4,059 4,093 4,016 4,301 4,236
Operating Revenue
3,973 4,027 3,966 3,932 3,839 4,053 4,059 4,093 4,016 4,301 4,236
Total Cost of Revenue
2,145 2,262 2,230 2,221 2,161 2,271 2,253 2,284 2,256 2,403 2,326
Operating Cost of Revenue
2,145 2,262 2,230 2,221 2,161 2,271 2,253 2,284 2,256 2,403 2,326
Total Operating Expenses
701 711 684 680 727 714 694 724 740 751 733
Research & Development Expense
676 686 658 655 706 693 676 704 722 735 717
Amortization Expense
25 25 26 25 21 21 18 20 18 16 16
Total Other Income / (Expense), net
-55 -49 310 -48 -56 -70 -63 -61 -53 -67 -46
Interest Expense
71 75 69 68 68 74 75 75 73 79 83
Other Income / (Expense), net
16 26 379 20 12 4.00 12 14 20 12 37
Income Tax Expense
253 246 202 233 195 243 228 234 199 265 276
Basic Earnings per Share
$2.74 $2.55 $3.92 $2.54 $2.39 $2.58 $2.82 $2.73 $2.66 $2.85 $3.00
Weighted Average Basic Shares Outstanding
298.90M 297.60M 296.10M 293.50M 293.60M 292.30M 290.80M 288.20M 288.30M 286.40M 284.60M
Diluted Earnings per Share
$2.73 $2.54 $3.91 $2.53 $2.38 $2.58 $2.81 $2.72 $2.66 $2.84 $3.00
Weighted Average Diluted Shares Outstanding
300M 298.50M 297M 293.50M 294.50M 292.90M 291.70M 288.20M 289.10M 287M 285.30M
Weighted Average Basic & Diluted Shares Outstanding
298.40M 296.90M 295.30M 293.50M 293M 291.50M 290.10M 288.20M 287.70M 284.80M 284.20M

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Change in Cash & Equivalents
-900 -618 622 -1,478 477 583 -1,037 -819 357 -117 -97
Net Cash From Operating Activities
2,299 2,302 2,402 2,811 2,995 2,807 2,557 2,348 3,539 3,281 3,126
Net Cash From Continuing Operating Activities
2,299 2,302 2,402 2,811 2,995 2,807 2,557 2,348 3,539 3,281 3,126
Net Income / (Loss) Continuing Operations
1,899 2,035 1,687 2,563 2,521 2,109 2,694 3,034 2,957 3,488 3,066
Consolidated Net Income / (Loss)
1,899 2,035 1,687 2,563 2,521 2,109 2,694 3,034 2,957 3,488 3,066
Depreciation Expense
244 246 256 272 267 273 277 276 282 301 317
Amortization Expense
233 224 206 189 159 154 133 134 113 101 80
Non-Cash Adjustments To Reconcile Net Income
29 18 21 31 -21 43 27 -133 71 -420 77
Changes in Operating Assets and Liabilities, net
-106 -221 232 -244 69 228 -574 -963 116 -189 -414
Net Cash From Investing Activities
-210 -532 -251 -325 -183 -214 -984 -110 -403 -144 -521
Net Cash From Continuing Investing Activities
-210 -532 -251 -325 -183 -214 -984 -110 -403 -144 -521
Purchase of Property, Plant & Equipment
-284 -273 -297 -364 -326 -236 -296 -412 -455 -437 -419
Acquisitions
-6.00 -453 -3.00 0.00 -4.00 0.00 -731 -2.00 0.00 -115 -119
Sale of Property, Plant & Equipment
30 16 14 26 25 10 8.00 15 20 12 11
Divestitures
29 3.00 2.00 1.00 120 1.00 0.00 0.00 0.00 395 0.00
Sale and/or Maturity of Investments
22 188 43 16 20 14 38 12 27 11 7.00
Other Investing Activities, net
-1.00 -13 -10 -4.00 -18 -3.00 -3.00 277 5.00 -10 -1.00
Net Cash From Financing Activities
-2,526 -2,255 -1,674 -3,964 -2,326 -2,049 -2,564 -3,000 -2,782 -3,189 -2,744
Net Cash From Continuing Financing Activities
-2,526 -2,255 -1,674 -3,964 -2,326 -2,049 -2,564 -3,000 -2,782 -3,189 -2,744
Repayment of Debt
-960 -539 183 -862 -1,363 -30 -241 -330 -1,145 -1,652 476
Repurchase of Common Equity
-2,002 -2,000 -1,000 -2,000 -1,500 -706 -1,000 -1,750 -1,500 -1,500 -1,500
Payment of Dividends
-742 -821 -941 -1,124 -1,321 -1,379 -1,463 -1,542 -1,615 -1,695 -1,785
Issuance of Debt
1,099 992 0.00 0.00 1,773 0.00 90 593 1,425 1,606 0.00
Issuance of Common Equity
59 84 84 22 85 66 50 29 53 52 65
Effect of Exchange Rate Changes
-463 -133 145 - -9.00 39 -46 -57 3.00 -65 42
Cash Interest Paid
200 212 240 247 223 194 197 199 260 248 279
Cash Income Taxes Paid
775 920 1,018 838 742 591 731 993 1,026 1,180 1,052

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-106 -97 85 1.00 -75 -85 136 -73 -24 12 -30
Net Cash From Operating Activities
589 687 891 1,114 592 550 1,021 963 623 723 953
Net Cash From Continuing Operating Activities
589 687 891 1,114 591 551 1,021 963 622 723 954
Net Income / (Loss) Continuing Operations
819 759 1,160 750 700 755 821 790 768 815 855
Consolidated Net Income / (Loss)
819 759 1,160 750 700 755 821 790 768 815 855
Depreciation Expense
72 74 78 77 74 78 82 83 81 82 84
Amortization Expense
25 25 26 25 21 21 18 20 18 16 16
Non-Cash Adjustments To Reconcile Net Income
-102 17 -350 15 18 22 17 20 19 23 23
Changes in Operating Assets and Liabilities, net
-225 -188 -23 247 -222 -325 83 50 -264 -213 -24
Net Cash From Investing Activities
-152 -169 294 -117 -92 -92 -116 -221 -99 -85 -74
Net Cash From Continuing Investing Activities
-152 -169 294 -117 -92 -92 -116 -221 -99 -85 -74
Purchase of Property, Plant & Equipment
-95 -116 -108 -118 -96 -101 -117 -105 -95 -92 -102
Other Investing Activities, net
-8.00 -2.00 2.00 -2.00 -1.00 1.00 - -1.00 -6.00 4.00 33
Net Cash From Financing Activities
-524 -601 -1,121 -943 -588 -563 -775 -818 -547 -632 -916
Net Cash From Continuing Financing Activities
-524 -601 -1,121 -943 -588 -563 -775 -818 -547 -632 -916
Repayment of Debt
229 -1,414 -333 -134 -18 450 25 19 -18 -15 -923
Repurchase of Common Equity
-375 -375 -375 -375 -375 -375 -375 -375 -375 -750 -187
Payment of Dividends
-419 -418 -415 -443 -441 -439 -438 -467 -465 -463 -458
Issuance of Debt
- - - - 202 -202 - - 259 596 641
Issuance of Common Equity
41 - 2.00 9.00 44 3.00 13 5.00 52 - 11
Cash Interest Paid
76 83 57 32 53 128 62 36 59 130 65
Cash Income Taxes Paid
152 485 323 220 139 523 200 190 205 363 266

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Total Assets
15,729 15,201 16,780 14,870 15,068 15,612 16,077 15,422 15,518 15,067 16,148
Total Current Assets
6,720 6,123 7,278 5,778 6,253 6,523 6,374 6,270 6,235 5,856 6,200
Cash & Equivalents
3,090 2,472 3,094 1,504 1,981 2,564 1,527 708 1,065 948 851
Accounts Receivable
2,203 2,357 2,628 2,622 2,461 2,506 2,840 3,171 3,123 2,991 3,227
Inventories, net
1,086 1,076 1,220 1,318 1,164 1,189 1,694 2,054 1,707 1,605 1,659
Prepaid Expenses
341 218 336 334 296 264 313 329 340 312 463
Plant, Property, & Equipment, net
1,577 1,652 1,778 1,791 1,729 1,777 1,809 1,848 1,976 2,036 2,230
Total Noncurrent Assets
7,432 7,426 7,724 7,301 7,086 7,312 7,894 7,304 7,307 7,175 7,718
Goodwill
4,439 4,558 4,752 4,633 4,492 4,690 4,965 4,864 4,909 4,839 5,098
Intangible Assets
1,560 1,463 1,272 1,084 851 781 972 768 657 592 591
Noncurrent Deferred & Refundable Income Taxes
346 449 505 554 516 533 552 494 479 369 519
Other Noncurrent Operating Assets
1,087 956 1,195 1,030 1,227 1,308 1,405 1,178 1,262 1,375 1,510
Total Liabilities & Shareholders' Equity
15,729 15,201 16,780 14,870 15,068 15,612 16,077 15,422 15,518 15,067 16,148
Total Liabilities
10,501 10,942 12,191 11,612 12,038 12,430 12,451 12,333 12,505 11,750 12,922
Total Current Liabilities
2,368 2,760 3,053 3,542 2,154 2,589 3,470 4,460 4,675 4,308 5,126
Short-Term Debt
526 652 850 1,351 4.00 350 778 1,590 1,825 1,555 2,286
Accounts Payable
449 511 590 524 472 534 585 594 581 519 522
Accrued Expenses
1,136 1,202 1,258 1,271 1,217 1,284 1,648 1,728 1,663 1,576 1,636
Dividends Payable
200 226 266 328 342 361 382 400 419 441 465
Current Deferred & Payable Income Tax Liabilities
57 169 89 68 48 60 77 147 187 217 217
Total Noncurrent Liabilities
8,133 8,182 9,138 8,070 9,884 9,841 8,981 7,873 7,830 7,442 7,796
Long-Term Debt
6,896 7,177 7,478 6,029 7,754 7,772 6,909 6,173 6,339 6,308 6,683
Noncurrent Deferred & Payable Income Tax Liabilities
256 134 164 707 668 588 654 484 326 119 154
Other Noncurrent Operating Liabilities
981 871 882 839 1,000 1,068 1,053 943 1,014 1,015 959
Total Equity & Noncontrolling Interests
5,228 4,259 4,589 3,258 3,030 3,182 3,626 3,089 3,013 3,317 3,226
Total Preferred & Common Equity
5,224 4,254 4,585 3,254 3,026 3,181 3,625 3,088 3,012 3,316 3,225
Total Common Equity
5,224 4,254 4,585 3,254 3,026 3,181 3,625 3,088 3,012 3,316 3,225
Common Stock
1,141 1,194 1,224 1,259 1,310 1,368 1,438 1,507 1,594 1,675 1,777
Retained Earnings
18,316 19,505 20,210 21,217 22,403 23,114 24,325 25,799 27,122 28,893 30,150
Treasury Stock
-12,729 -14,638 -15,562 -17,545 -18,982 -19,659 - - -23,870 -25,375 -26,875
Accumulated Other Comprehensive Income / (Loss)
-1,504 -1,807 -1,287 -1,677 -1,705 -1,642 -1,502 -1,841 -1,834 -1,877 -1,827
Noncontrolling Interest
4.00 5.00 4.00 4.00 4.00 1.00 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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
15,518 15,653 15,577 15,824 15,067 15,468 16,048 16,135 16,264 16,494 16,497
Total Current Assets
6,235 6,371 6,256 6,304 5,856 6,037 6,234 6,320 6,335 6,600 6,598
Cash & Equivalents
1,065 959 862 947 948 873 788 924 827 839 809
Accounts Receivable
3,123 3,238 3,250 3,226 2,991 3,153 3,320 3,255 3,380 3,564 3,516
Inventories, net
1,707 1,825 1,819 1,817 1,605 1,663 1,710 1,725 1,726 1,756 1,823
Prepaid Expenses
340 349 325 314 312 348 416 416 402 441 450
Plant, Property, & Equipment, net
1,976 1,973 2,011 2,071 2,036 2,085 2,177 2,203 2,230 2,235 2,254
Total Noncurrent Assets
7,307 7,309 7,310 7,449 7,175 7,346 7,637 7,612 7,699 7,659 7,645
Goodwill
4,909 4,904 4,910 4,980 4,839 4,903 5,038 5,028 5,083 5,074 5,073
Intangible Assets
657 653 641 617 592 572 558 540 574 558 543
Noncurrent Deferred & Refundable Income Taxes
479 462 448 468 369 440 564 573 505 489 492
Other Noncurrent Operating Assets
1,262 1,290 1,311 1,384 1,375 1,431 1,477 1,471 1,537 1,538 1,537
Total Liabilities & Shareholders' Equity
15,518 15,653 15,577 15,824 15,067 15,468 16,048 16,135 16,264 16,494 16,497
Total Liabilities
12,505 12,632 12,615 12,432 11,750 12,226 12,837 12,926 13,034 13,599 13,355
Total Current Liabilities
4,675 4,844 4,804 4,627 4,308 3,780 3,932 4,132 5,331 5,953 5,100
Short-Term Debt
1,825 2,066 2,044 1,768 1,555 981 1,242 1,267 2,545 3,145 2,219
Accounts Payable
581 597 576 556 519 594 613 608 609 636 623
Accrued Expenses
1,663 1,512 1,615 1,655 1,576 1,477 1,544 1,567 1,534 1,592 1,635
Dividends Payable
419 418 416 443 441 439 437 467 463 457 490
Current Deferred & Payable Income Tax Liabilities
187 251 153 205 217 289 96 223 180 123 133
Total Noncurrent Liabilities
7,830 7,788 7,811 7,805 7,442 8,446 8,905 8,794 7,703 7,646 8,255
Long-Term Debt
6,339 6,259 6,429 6,578 6,308 7,282 7,695 7,675 6,603 6,549 7,153
Noncurrent Deferred & Payable Income Tax Liabilities
326 380 381 129 119 127 144 149 158 162 168
Other Noncurrent Operating Liabilities
1,014 998 1,001 1,098 1,015 1,037 1,066 970 942 935 934
Total Equity & Noncontrolling Interests
3,013 3,021 2,962 3,392 3,317 3,242 3,211 3,209 3,230 2,895 3,142
Total Preferred & Common Equity
3,012 3,020 2,961 3,391 3,316 3,241 3,210 3,208 3,229 2,894 3,141
Total Common Equity
3,012 3,020 2,961 3,391 3,316 3,241 3,210 3,208 3,229 2,894 3,141
Common Stock
1,594 1,624 1,642 1,657 1,675 1,711 1,731 1,757 1,823 1,844 1,872
Retained Earnings
27,122 27,523 27,866 28,583 28,893 29,154 29,471 29,825 30,454 30,812 31,177
Treasury Stock
-23,870 -24,243 -24,622 -25,000 -25,375 -25,746 -26,124 -26,498 -27,246 -28,004 -28,190
Accumulated Other Comprehensive Income / (Loss)
-1,834 -1,884 -1,925 -1,849 -1,877 -1,878 -1,868 -1,876 -1,802 -1,758 -1,718
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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-7.45% 1.45% 5.26% 3.17% -4.46% -10.88% 14.96% 10.22% 1.10% -1.30% 0.92%
EBITDA Growth
-0.98% 5.64% 10.43% 3.01% -4.30% -15.20% 18.01% 13.13% 0.65% 13.89% -8.85%
EBIT Growth
-0.14% 6.79% 12.24% 3.43% -3.89% -17.07% 21.24% 14.65% 1.09% 15.06% -9.50%
NOPAT Growth
-0.99% 6.80% -15.93% 50.53% -3.62% -13.82% 25.29% 6.27% 4.41% 7.63% -3.10%
Net Income Growth
-35.54% 7.16% -17.10% 51.93% -1.64% -16.34% 27.74% 12.62% -2.54% 17.96% -12.10%
EPS Growth
-29.53% 11.11% -14.74% 56.38% 1.84% -14.34% 28.36% 14.81% -0.31% 20.23% -10.42%
Operating Cash Flow Growth
42.26% 0.13% 4.34% 17.03% 6.55% -6.28% -8.91% -8.17% 50.72% -7.29% -4.72%
Free Cash Flow Firm Growth
0.04% -23.30% -24.59% 114.94% -3.96% -37.03% -13.22% 50.00% 19.32% 2.89% -34.09%
Invested Capital Growth
-6.50% 0.84% 2.51% -6.21% -6.27% 2.62% 11.72% 3.63% -0.06% 1.35% 10.64%
Revenue Q/Q Growth
-1.68% 0.92% 1.63% -0.33% -0.78% 0.05% 1.43% 1.87% 0.07% -0.32% 1.01%
EBITDA Q/Q Growth
-0.52% 2.67% 1.86% 0.34% -0.18% -0.18% -0.91% 8.03% -3.86% 1.13% 1.06%
EBIT Q/Q Growth
-0.64% 3.18% 2.11% 0.47% 0.09% -0.21% -0.98% 9.06% -4.22% 1.16% 1.14%
NOPAT Q/Q Growth
0.02% 1.45% -24.86% 36.06% -0.15% 2.40% -1.65% 5.63% -1.22% 0.69% 1.58%
Net Income Q/Q Growth
0.00% 2.88% -25.68% 36.33% 1.37% 0.05% -1.21% 10.89% -6.04% 0.96% 1.32%
EPS Q/Q Growth
1.18% 4.01% -25.57% 36.94% 1.98% 0.61% -1.05% 11.53% -5.44% 1.30% 1.84%
Operating Cash Flow Q/Q Growth
11.93% -1.67% 1.31% 4.23% -1.16% -0.04% 0.04% 1.60% 6.89% 2.34% -4.61%
Free Cash Flow Firm Q/Q Growth
3.05% -34.88% 3.62% -7.23% 53.44% -9.61% -22.51% 26.25% 9.57% 23.55% -22.75%
Invested Capital Q/Q Growth
-3.38% 8.74% 1.43% 13.41% 0.00% 3.02% 7.71% 3.35% 0.29% -4.99% 0.98%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
41.16% 41.85% 41.97% 41.74% 41.97% 41.35% 41.27% 40.82% 42.16% 44.28% 44.10%
EBITDA Margin
25.53% 26.58% 27.89% 27.84% 27.89% 26.54% 27.24% 27.96% 27.84% 32.12% 29.01%
Operating Margin
21.39% 22.47% 24.35% 24.27% 24.11% 22.92% 24.05% 23.79% 25.08% 26.82% 26.28%
EBIT Margin
21.97% 23.13% 24.66% 24.72% 24.87% 23.14% 24.41% 25.39% 25.39% 29.59% 26.54%
Profit (Net Income) Margin
14.17% 14.96% 11.79% 17.36% 17.87% 16.77% 18.64% 19.04% 18.36% 21.94% 19.11%
Tax Burden Percent
69.84% 69.98% 51.59% 75.52% 76.67% 78.00% 81.00% 78.97% 77.35% 78.88% 77.31%
Interest Burden Percent
92.33% 92.46% 92.63% 92.96% 93.70% 92.92% 94.27% 94.98% 93.49% 93.99% 93.14%
Effective Tax Rate
30.16% 30.02% 48.41% 24.48% 23.33% 22.00% 19.00% 21.03% 22.65% 21.12% 22.69%
Return on Invested Capital (ROIC)
19.83% 21.82% 18.04% 27.69% 28.46% 25.02% 29.23% 28.91% 29.66% 31.72% 28.99%
ROIC Less NNEP Spread (ROIC-NNEP)
17.29% 19.77% 16.04% 25.23% 27.01% 22.66% 27.27% 29.50% 27.42% 33.40% 26.57%
Return on Net Nonoperating Assets (RNNOA)
11.69% 21.08% 20.09% 37.64% 51.73% 42.88% 49.91% 61.45% 67.25% 78.48% 64.72%
Return on Equity (ROE)
31.51% 42.90% 38.13% 65.32% 80.18% 67.90% 79.14% 90.36% 96.92% 110.21% 93.72%
Cash Return on Invested Capital (CROIC)
26.55% 20.98% 15.56% 34.10% 34.93% 22.44% 18.16% 25.35% 29.72% 30.38% 18.89%
Operating Return on Assets (OROA)
17.74% 20.34% 22.08% 23.07% 23.44% 18.97% 22.27% 25.68% 26.43% 30.77% 27.28%
Return on Assets (ROA)
11.44% 13.16% 10.55% 16.20% 16.84% 13.75% 17.00% 19.26% 19.11% 22.81% 19.64%
Return on Common Equity (ROCE)
31.49% 42.86% 38.09% 65.26% 80.08% 67.85% 79.12% 90.34% 96.89% 110.17% 93.69%
Return on Equity Simple (ROE_SIMPLE)
36.35% 47.84% 36.79% 78.76% 83.31% 66.30% 74.32% 98.25% 98.17% 105.19% 0.00%
Net Operating Profit after Tax (NOPAT)
2,002 2,139 1,798 2,706 2,608 2,248 2,816 2,993 3,125 3,363 3,259
NOPAT Margin
14.94% 15.73% 12.56% 18.33% 18.49% 17.88% 19.48% 18.79% 19.40% 21.16% 20.31%
Net Nonoperating Expense Percent (NNEP)
2.54% 2.05% 2.00% 2.45% 1.45% 2.36% 1.96% -0.59% 2.24% -1.68% 2.43%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 27.58% 27.96% 30.08% 26.73%
Cost of Revenue to Revenue
58.84% 58.15% 58.03% 58.26% 58.03% 58.65% 58.73% 59.18% 57.84% 55.72% 55.90%
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
18.03% 17.73% 16.85% 16.19% 16.73% 17.20% 16.30% 16.19% 16.38% 16.83% 17.32%
Operating Expenses to Revenue
19.77% 19.38% 17.63% 17.47% 17.86% 18.43% 17.22% 17.03% 17.08% 17.46% 17.82%
Earnings before Interest and Taxes (EBIT)
2,945 3,145 3,530 3,651 3,509 2,910 3,528 4,045 4,089 4,705 4,258
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,422 3,615 3,992 4,112 3,935 3,337 3,938 4,455 4,484 5,107 4,655
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.35 8.57 10.78 11.46 17.38 18.95 20.38 21.06 25.58 22.58 22.16
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)
2.08 2.68 3.45 2.52 3.73 4.79 5.11 4.08 4.78 4.71 4.45
Price to Earnings (P/E)
14.72 17.91 29.29 14.54 20.86 28.58 27.43 21.44 26.05 21.47 23.30
Dividend Yield
2.69% 2.31% 1.98% 3.17% 2.53% 2.32% 2.01% 2.39% 2.08% 2.29% 2.53%
Earnings Yield
6.80% 5.58% 3.41% 6.88% 4.79% 3.50% 3.65% 4.66% 3.84% 4.66% 4.29%
Enterprise Value to Invested Capital (EV/IC)
3.31 4.25 5.42 4.56 6.58 7.23 7.87 6.84 7.99 7.66 6.74
Enterprise Value to Revenue (EV/Rev)
2.41 3.07 3.82 2.92 4.14 5.24 5.54 4.53 5.22 5.14 4.96
Enterprise Value to EBITDA (EV/EBITDA)
9.43 11.56 13.69 10.50 14.83 19.73 20.33 16.18 18.76 16.02 17.09
Enterprise Value to EBIT (EV/EBIT)
10.96 13.29 15.48 11.82 16.63 22.63 22.69 17.82 20.58 17.38 18.69
Enterprise Value to NOPAT (EV/NOPAT)
16.12 19.55 30.40 15.95 22.37 29.29 28.42 24.09 26.93 24.32 24.41
Enterprise Value to Operating Cash Flow (EV/OCF)
14.04 18.16 22.75 15.35 19.49 23.46 31.30 30.71 23.77 24.93 25.45
Enterprise Value to Free Cash Flow (EV/FCFF)
12.04 20.33 35.24 12.95 18.23 32.66 45.76 27.48 26.87 25.39 37.48
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.42 1.84 1.81 2.27 2.56 2.55 2.12 2.51 2.71 2.37 2.78
Long-Term Debt to Equity
1.32 1.69 1.63 1.85 2.56 2.44 1.91 2.00 2.10 1.90 2.07
Financial Leverage
0.68 1.07 1.25 1.49 1.92 1.89 1.83 2.08 2.45 2.35 2.44
Leverage Ratio
2.75 3.26 3.61 4.03 4.76 4.94 4.65 4.69 5.07 4.83 4.77
Compound Leverage Factor
2.54 3.01 3.35 3.75 4.46 4.59 4.39 4.46 4.74 4.54 4.44
Debt to Total Capital
58.67% 64.77% 64.47% 69.37% 71.91% 71.85% 67.95% 71.54% 73.04% 70.33% 73.55%
Short-Term Debt to Total Capital
4.16% 5.39% 6.58% 12.70% 0.04% 3.10% 6.88% 14.65% 16.33% 13.91% 18.75%
Long-Term Debt to Total Capital
54.51% 59.37% 57.89% 56.67% 71.88% 68.75% 61.07% 56.88% 56.71% 56.42% 54.80%
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
0.03% 0.04% 0.03% 0.04% 0.04% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
Common Equity to Total Capital
41.30% 35.19% 35.50% 30.59% 28.05% 28.14% 32.04% 28.46% 26.95% 29.66% 26.45%
Debt to EBITDA
2.17 2.17 2.09 1.79 1.97 2.43 1.95 1.74 1.82 1.54 1.93
Net Debt to EBITDA
1.27 1.48 1.31 1.43 1.47 1.67 1.56 1.58 1.58 1.35 1.74
Long-Term Debt to EBITDA
2.02 1.99 1.87 1.47 1.97 2.33 1.75 1.39 1.41 1.24 1.44
Debt to NOPAT
3.71 3.66 4.63 2.73 2.97 3.61 2.73 2.59 2.61 2.34 2.75
Net Debt to NOPAT
2.16 2.50 2.91 2.17 2.21 2.47 2.19 2.36 2.27 2.06 2.49
Long-Term Debt to NOPAT
3.44 3.36 4.16 2.23 2.97 3.46 2.45 2.06 2.03 1.88 2.05
Altman Z-Score
5.03 5.64 5.97 5.91 6.73 6.71 7.52 7.55 8.17 8.72 7.88
Noncontrolling Interest Sharing Ratio
0.07% 0.09% 0.10% 0.10% 0.13% 0.08% 0.03% 0.03% 0.03% 0.03% 0.03%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.84 2.22 2.38 1.63 2.90 2.52 1.84 1.41 1.33 1.36 1.21
Quick Ratio
2.24 1.75 1.87 1.16 2.06 1.96 1.26 0.87 0.90 0.91 0.80
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2,681 2,057 1,551 3,333 3,201 2,016 1,749 2,624 3,131 3,221 2,123
Operating Cash Flow to CapEx
905.12% 895.72% 848.76% 831.66% 995.02% 1,242.04% 887.85% 591.44% 813.56% 772.00% 766.18%
Free Cash Flow to Firm to Interest Expense
11.86 8.68 5.97 12.97 14.49 9.79 8.66 12.93 11.77 11.38 7.27
Operating Cash Flow to Interest Expense
10.17 9.71 9.24 10.94 13.55 13.63 12.66 11.57 13.30 11.59 10.71
Operating Cash Flow Less CapEx to Interest Expense
9.05 8.63 8.15 9.62 12.19 12.53 11.23 9.61 11.67 10.09 9.31
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.81 0.88 0.90 0.93 0.94 0.82 0.91 1.01 1.04 1.04 1.03
Accounts Receivable Turnover
5.96 5.96 5.74 5.63 5.55 5.06 5.41 5.30 5.12 5.20 5.16
Inventory Turnover
6.96 7.32 7.24 6.78 6.60 6.27 5.89 5.03 4.95 5.35 5.50
Fixed Asset Turnover
8.22 8.42 8.35 8.28 8.02 7.17 8.06 8.71 8.42 7.93 7.52
Accounts Payable Turnover
16.42 16.48 15.09 15.45 16.44 14.66 15.17 15.99 15.86 16.11 17.23
Days Sales Outstanding (DSO)
61.21 61.20 63.56 64.88 65.75 72.09 67.50 68.86 71.31 70.19 70.73
Days Inventory Outstanding (DIO)
52.43 49.89 50.45 53.83 55.33 58.23 61.98 72.54 73.68 68.24 66.42
Days Payable Outstanding (DPO)
22.23 22.15 24.19 23.63 22.20 24.89 24.06 22.82 23.02 22.66 21.18
Cash Conversion Cycle (CCC)
91.40 88.94 89.81 95.08 98.87 105.42 105.42 118.58 121.97 115.76 115.96
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,760 9,842 10,089 9,462 8,869 9,101 10,168 10,537 10,531 10,673 11,809
Invested Capital Turnover
1.33 1.39 1.44 1.51 1.54 1.40 1.50 1.54 1.53 1.50 1.43
Increase / (Decrease) in Invested Capital
-679 82 247 -627 -593 232 1,067 369 -6.00 142 1,136
Enterprise Value (EV)
32,283 41,803 54,651 43,158 58,358 65,841 80,046 72,100 84,137 81,792 79,571
Market Capitalization
27,947 36,441 49,413 37,278 52,577 60,282 73,885 65,044 77,037 74,876 71,452
Book Value per Share
$14.37 $12.12 $13.38 $9.81 $9.41 $10.05 $11.55 $10.05 $10.01 $11.23 $11.12
Tangible Book Value per Share
($2.13) ($5.03) ($4.20) ($7.42) ($7.21) ($7.23) ($7.37) ($8.28) ($8.49) ($7.16) ($8.49)
Total Capital
12,650 12,088 12,917 10,638 10,788 11,304 11,313 10,852 11,177 11,180 12,195
Total Debt
7,422 7,829 8,328 7,380 7,758 8,122 7,687 7,763 8,164 7,863 8,969
Total Long-Term Debt
6,896 7,177 7,478 6,029 7,754 7,772 6,909 6,173 6,339 6,308 6,683
Net Debt
4,332 5,357 5,234 5,876 5,777 5,558 6,160 7,055 7,099 6,915 8,118
Capital Expenditures (CapEx)
254 257 283 338 301 226 288 397 435 425 408
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,788 1,543 1,981 2,083 2,122 1,720 2,155 2,692 2,320 2,155 2,509
Debt-free Net Working Capital (DFNWC)
4,878 4,015 5,075 3,587 4,103 4,284 3,682 3,400 3,385 3,103 3,360
Net Working Capital (NWC)
4,352 3,363 4,225 2,236 4,099 3,934 2,904 1,810 1,560 1,548 1,074
Net Nonoperating Expense (NNE)
103 104 111 143 87 139 122 -41 168 -125 193
Net Nonoperating Obligations (NNO)
4,532 5,583 5,500 6,204 5,839 5,919 6,542 7,448 7,518 7,356 8,583
Total Depreciation and Amortization (D&A)
477 470 462 461 426 427 410 410 395 402 397
Debt-free, Cash-free Net Working Capital to Revenue
13.34% 11.35% 13.84% 14.10% 15.04% 13.68% 14.91% 16.90% 14.40% 13.56% 15.64%
Debt-free Net Working Capital to Revenue
36.39% 29.52% 35.45% 24.29% 29.08% 34.07% 25.47% 21.34% 21.02% 19.52% 20.94%
Net Working Capital to Revenue
32.47% 24.73% 29.52% 15.14% 29.05% 31.29% 20.09% 11.36% 9.69% 9.74% 6.69%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $5.73 $0.00 $0.00 $7.78 $6.66 $8.55 $9.80 $9.77 $11.75 $10.52
Adjusted Weighted Average Basic Shares Outstanding
0.00 346.55M 0.00 0.00 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M 288.20M
Adjusted Diluted Earnings per Share
$0.00 $5.70 $0.00 $0.00 $7.74 $6.63 $8.51 $9.77 $9.74 $11.71 $10.49
Adjusted Weighted Average Diluted Shares Outstanding
0.00 346.55M 0.00 0.00 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M 288.20M
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
0.00 346.55M 0.00 0.00 318.86M 316.66M 312.93M 305.07M 298.80M 293.50M 288.20M
Normalized Net Operating Profit after Tax (NOPAT)
2,002 2,139 1,749 2,706 2,608 2,248 2,816 2,993 3,125 3,363 3,259
Normalized NOPAT Margin
14.94% 15.73% 12.22% 18.33% 18.49% 17.88% 19.48% 18.79% 19.40% 21.16% 20.31%
Pre Tax Income Margin
20.28% 21.38% 22.84% 22.98% 23.30% 21.50% 23.01% 24.12% 23.74% 27.81% 24.72%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
13.03 13.27 13.58 14.21 15.88 14.13 17.47 19.93 15.37 16.63 14.58
NOPAT to Interest Expense
8.86 9.02 6.92 10.53 11.80 10.91 13.94 14.74 11.75 11.88 11.16
EBIT Less CapEx to Interest Expense
11.91 12.19 12.49 12.89 14.52 13.03 16.04 17.97 13.74 15.12 13.18
NOPAT Less CapEx to Interest Expense
7.74 7.94 5.83 9.22 10.44 9.81 12.52 12.79 10.11 10.38 9.76
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
39.07% 40.34% 55.78% 43.85% 52.40% 65.39% 54.31% 50.82% 54.62% 48.60% 58.22%
Augmented Payout Ratio
144.50% 138.62% 115.06% 121.89% 111.90% 98.86% 91.43% 108.50% 105.34% 91.60% 107.14%

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - - 287,700,000.00 284,800,000.00 284,200,000.00
DEI Adjusted Shares Outstanding
- - - - - - - - 287,700,000.00 284,800,000.00 284,200,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 2.67 2.86 3.01
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.14% -1.15% -1.61% -1.28% -3.37% 0.65% 2.34% 4.09% 4.61% 6.12% 4.36%
EBITDA Growth
14.71% 4.34% 30.42% 5.20% -14.68% -0.68% -20.26% 4.25% 7.66% 7.34% 7.35%
EBIT Growth
16.40% 4.85% 32.50% 5.42% -15.75% -0.74% -21.45% 4.57% 8.00% 8.12% 8.01%
NOPAT Growth
14.39% 0.45% 9.88% 2.94% -13.61% 1.50% -2.87% 6.41% 8.91% 7.13% 2.24%
Net Income Growth
14.71% 0.66% 50.26% 4.60% -14.53% -0.53% -29.22% 5.33% 9.71% 7.95% 4.14%
EPS Growth
17.17% 2.42% 53.33% 6.30% -12.82% 1.57% -28.13% 7.51% 11.76% 10.08% 6.76%
Operating Cash Flow Growth
-19.09% -13.04% -9.27% 7.22% 0.51% -19.94% 14.59% -13.55% 5.24% 31.45% -6.66%
Free Cash Flow Firm Growth
42.44% 33.43% -68.01% -16.30% -38.98% -100.01% 151.76% -146.37% -127.82% 1,033,392.77% -5.25%
Invested Capital Growth
0.73% 1.84% 6.98% 1.35% 2.46% 7.35% 4.09% 10.64% 8.52% 3.48% 4.28%
Revenue Q/Q Growth
-0.25% 1.36% -1.51% -0.86% -2.37% 5.57% 0.15% 0.84% -1.88% 7.10% -1.51%
EBITDA Q/Q Growth
13.14% -4.92% 30.20% -24.89% -8.24% 10.68% 4.53% -1.80% -5.24% 10.36% 4.53%
EBIT Q/Q Growth
14.64% -5.51% 32.50% -26.55% -8.37% 11.32% 4.85% -2.22% -5.37% 11.44% 4.75%
NOPAT Q/Q Growth
12.67% -7.55% 12.56% -12.21% -5.44% 8.63% 7.72% -3.82% -3.22% 6.85% 2.80%
Net Income Q/Q Growth
14.23% -7.33% 52.83% -35.34% -6.67% 7.86% 8.74% -3.78% -2.78% 6.12% 4.91%
EPS Q/Q Growth
14.71% -6.96% 53.94% -35.29% -5.93% 8.40% 8.91% -3.20% -2.21% 6.77% 5.63%
Operating Cash Flow Q/Q Growth
-43.31% 16.64% 29.69% 25.03% -46.86% -7.09% 85.64% -5.68% -35.31% 16.05% 31.81%
Free Cash Flow Firm Q/Q Growth
1.67% -23.76% -72.70% 295.53% -25.88% -100.01% 930,750.29% -172.86% 55.54% 442.77% -14.66%
Invested Capital Q/Q Growth
2.60% 1.70% 2.23% -4.99% 3.73% 6.56% -0.87% 0.98% 1.74% 1.61% -0.10%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
46.01% 43.83% 43.77% 43.51% 43.71% 43.97% 44.49% 44.20% 43.82% 44.13% 45.09%
EBITDA Margin
31.21% 29.28% 38.70% 29.32% 27.56% 28.89% 30.16% 29.37% 28.36% 29.23% 31.02%
Operating Margin
28.37% 26.17% 26.53% 26.22% 24.77% 26.35% 27.40% 26.51% 25.40% 26.67% 27.79%
EBIT Margin
28.77% 26.82% 36.08% 26.73% 25.08% 26.45% 27.69% 26.85% 25.90% 26.95% 28.66%
Profit (Net Income) Margin
20.61% 18.85% 29.25% 19.07% 18.23% 18.63% 20.23% 19.30% 19.12% 18.95% 20.18%
Tax Burden Percent
76.40% 75.52% 85.17% 76.30% 78.21% 75.65% 78.27% 77.15% 79.42% 75.46% 75.60%
Interest Burden Percent
93.79% 93.06% 95.18% 93.53% 92.94% 93.10% 93.33% 93.18% 92.98% 93.18% 93.16%
Effective Tax Rate
23.60% 24.48% 14.83% 23.70% 21.79% 24.35% 21.74% 22.85% 20.58% 24.54% 24.40%
Return on Invested Capital (ROIC)
32.33% 29.07% 33.15% 30.00% 27.92% 27.63% 29.71% 29.19% 28.35% 27.61% 29.27%
ROIC Less NNEP Spread (ROIC-NNEP)
31.79% 28.60% 36.60% 29.51% 27.36% 26.99% 29.10% 28.60% 27.84% 27.05% 28.88%
Return on Net Nonoperating Assets (RNNOA)
80.01% 74.25% 87.77% 69.33% 68.21% 72.64% 71.98% 69.67% 71.47% 79.29% 79.74%
Return on Equity (ROE)
112.34% 103.32% 120.92% 99.33% 96.13% 100.27% 101.69% 98.86% 99.81% 106.90% 109.01%
Cash Return on Invested Capital (CROIC)
29.31% 27.89% 23.99% 30.38% 27.23% 21.50% 23.98% 18.89% 20.64% 24.77% 24.29%
Operating Return on Assets (OROA)
29.27% 27.51% 36.87% 27.79% 25.41% 26.41% 27.52% 27.60% 26.48% 27.28% 29.24%
Return on Assets (ROA)
20.97% 19.33% 29.88% 19.83% 18.47% 18.60% 20.10% 19.84% 19.55% 19.18% 20.59%
Return on Common Equity (ROCE)
112.30% 103.28% 120.89% 99.30% 96.10% 100.23% 101.66% 98.83% 99.78% 106.87% 108.98%
Return on Equity Simple (ROE_SIMPLE)
101.39% 103.58% 101.89% 0.00% 103.95% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
861 796 896 787 744 808 870 837 810 866 890
NOPAT Margin
21.67% 19.77% 22.59% 20.01% 19.37% 19.93% 21.44% 20.45% 20.17% 20.12% 21.01%
Net Nonoperating Expense Percent (NNEP)
0.55% 0.47% -3.44% 0.49% 0.56% 0.64% 0.60% 0.59% 0.51% 0.57% 0.40%
Return On Investment Capital (ROIC_SIMPLE)
- - - 7.04% 6.47% 6.65% 7.16% 6.86% 6.54% 6.88% 7.11%
Cost of Revenue to Revenue
53.99% 56.17% 56.23% 56.49% 56.29% 56.03% 55.51% 55.80% 56.18% 55.87% 54.91%
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
17.01% 17.04% 16.59% 16.66% 18.39% 17.10% 16.65% 17.20% 17.98% 17.09% 16.93%
Operating Expenses to Revenue
17.64% 17.66% 17.25% 17.29% 18.94% 17.62% 17.10% 17.69% 18.43% 17.46% 17.30%
Earnings before Interest and Taxes (EBIT)
1,143 1,080 1,431 1,051 963 1,072 1,124 1,099 1,040 1,159 1,214
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,240 1,179 1,535 1,153 1,058 1,171 1,224 1,202 1,139 1,257 1,314
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
26.73 23.88 22.95 22.58 22.46 22.57 23.69 22.16 23.23 26.89 23.33
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)
5.03 4.42 4.88 4.71 4.62 4.59 4.79 4.45 4.62 4.72 4.40
Price to Earnings (P/E)
26.37 23.05 22.52 21.47 21.61 21.53 25.12 23.30 23.94 24.36 22.70
Dividend Yield
1.53% 1.77% 1.64% 2.29% 2.38% 2.43% 2.34% 2.53% 2.43% 2.38% 2.55%
Earnings Yield
3.79% 4.34% 4.44% 4.66% 4.63% 4.65% 3.98% 4.29% 4.18% 4.10% 4.41%
Enterprise Value to Invested Capital (EV/IC)
8.15 7.13 7.58 7.66 7.24 6.83 7.19 6.74 6.94 7.10 6.71
Enterprise Value to Revenue (EV/Rev)
5.49 4.89 5.34 5.14 5.09 5.10 5.29 4.96 5.14 5.26 4.92
Enterprise Value to EBITDA (EV/EBITDA)
18.98 16.69 16.87 16.02 16.28 16.39 18.24 17.09 17.60 17.97 16.66
Enterprise Value to EBIT (EV/EBIT)
20.73 18.21 18.32 17.38 17.72 17.84 19.96 18.69 19.22 19.60 18.14
Enterprise Value to NOPAT (EV/NOPAT)
27.25 24.20 25.51 24.32 24.71 24.74 26.19 24.41 25.06 25.62 24.05
Enterprise Value to Operating Cash Flow (EV/OCF)
25.91 23.76 26.58 24.93 24.42 25.61 25.64 25.45 26.40 26.03 25.09
Enterprise Value to Free Cash Flow (EV/FCFF)
27.92 25.78 32.68 25.39 26.92 32.91 30.57 37.48 34.98 29.15 28.21
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.76 2.86 2.46 2.37 2.55 2.78 2.79 2.78 2.83 3.35 2.98
Long-Term Debt to Equity
2.07 2.17 1.94 1.90 2.25 2.40 2.39 2.07 2.04 2.26 2.28
Financial Leverage
2.52 2.60 2.40 2.35 2.49 2.69 2.47 2.44 2.57 2.93 2.76
Leverage Ratio
5.16 5.16 4.88 4.83 4.97 5.12 4.84 4.77 4.90 5.33 5.14
Compound Leverage Factor
4.84 4.80 4.65 4.52 4.62 4.77 4.52 4.45 4.56 4.97 4.79
Debt to Total Capital
73.37% 74.10% 71.10% 70.33% 71.82% 73.57% 73.59% 73.55% 73.91% 77.00% 74.89%
Short-Term Debt to Total Capital
18.21% 17.87% 15.06% 13.91% 8.53% 10.22% 10.43% 18.75% 20.56% 24.98% 17.73%
Long-Term Debt to Total Capital
55.16% 56.22% 56.04% 56.42% 63.29% 63.34% 63.16% 54.80% 53.34% 52.02% 57.16%
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
26.62% 25.89% 28.89% 29.66% 28.17% 26.42% 26.40% 26.45% 26.09% 22.99% 25.10%
Debt to EBITDA
1.79 1.81 1.65 1.54 1.68 1.82 1.94 1.93 1.93 2.01 1.91
Net Debt to EBITDA
1.59 1.62 1.47 1.35 1.50 1.66 1.74 1.74 1.76 1.84 1.74
Long-Term Debt to EBITDA
1.35 1.37 1.30 1.24 1.48 1.57 1.67 1.44 1.39 1.36 1.46
Debt to NOPAT
2.57 2.62 2.50 2.34 2.55 2.74 2.79 2.75 2.75 2.87 2.75
Net Debt to NOPAT
2.28 2.35 2.22 2.06 2.28 2.50 2.50 2.49 2.50 2.62 2.52
Long-Term Debt to NOPAT
1.94 1.99 1.97 1.88 2.24 2.36 2.39 2.05 1.99 1.94 2.10
Altman Z-Score
7.68 7.24 7.72 7.92 7.61 7.33 7.49 7.23 7.36 7.33 7.30
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
1.32 1.30 1.36 1.36 1.60 1.59 1.53 1.21 1.19 1.11 1.29
Quick Ratio
0.87 0.86 0.90 0.91 1.07 1.04 1.01 0.80 0.79 0.74 0.85
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
783 597 163 645 478 -0.04 410 -299 -133 456 389
Operating Cash Flow to CapEx
633.33% 607.96% 865.05% 960.34% 636.56% 567.01% 872.65% 953.47% 669.89% 803.33% 934.31%
Free Cash Flow to Firm to Interest Expense
11.03 7.96 2.36 9.48 7.03 0.00 5.47 -3.99 -1.82 5.77 4.68
Operating Cash Flow to Interest Expense
8.30 9.16 12.91 16.38 8.71 7.43 13.61 12.84 8.53 9.15 11.48
Operating Cash Flow Less CapEx to Interest Expense
6.99 7.65 11.42 14.68 7.34 6.12 12.05 11.49 7.26 8.01 10.25
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.02 1.03 1.02 1.04 1.01 1.00 0.99 1.03 1.02 1.01 1.02
Accounts Receivable Turnover
4.99 4.95 4.99 5.20 4.93 4.81 4.90 5.16 4.97 4.78 4.92
Inventory Turnover
4.77 4.83 4.95 5.35 5.09 5.03 5.03 5.50 5.35 5.31 5.22
Fixed Asset Turnover
8.33 8.19 8.02 7.93 7.77 7.54 7.43 7.52 7.52 7.47 7.47
Accounts Payable Turnover
15.25 15.50 15.76 16.11 14.90 14.94 15.30 17.23 15.07 14.73 15.06
Days Sales Outstanding (DSO)
73.17 73.69 73.11 70.19 73.99 75.94 74.47 70.73 73.50 76.28 74.23
Days Inventory Outstanding (DIO)
76.54 75.52 73.74 68.24 71.73 72.50 72.58 66.42 68.24 68.78 69.86
Days Payable Outstanding (DPO)
23.93 23.54 23.17 22.66 24.49 24.43 23.85 21.18 24.22 24.79 24.24
Cash Conversion Cycle (CCC)
125.77 125.66 123.68 115.76 121.23 124.01 123.20 115.96 117.52 120.28 119.85
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
10,805 10,989 11,234 10,673 11,071 11,797 11,694 11,809 12,014 12,207 12,195
Invested Capital Turnover
1.49 1.47 1.47 1.50 1.44 1.39 1.39 1.43 1.41 1.37 1.39
Increase / (Decrease) in Invested Capital
78 199 733 142 266 808 460 1,136 943 410 501
Enterprise Value (EV)
88,104 78,321 85,209 81,792 80,182 80,594 84,031 79,571 83,338 86,670 81,837
Market Capitalization
80,737 70,709 77,809 74,876 72,791 72,444 76,012 71,452 75,016 77,814 73,273
Book Value per Share
$10.10 $9.92 $11.42 $11.23 $11.04 $10.96 $11.01 $11.12 $11.20 $10.06 $11.03
Tangible Book Value per Share
($8.49) ($8.68) ($7.43) ($7.16) ($7.61) ($8.14) ($8.10) ($8.49) ($8.42) ($9.52) ($8.69)
Total Capital
11,346 11,435 11,738 11,180 11,505 12,148 12,151 12,195 12,378 12,589 12,514
Total Debt
8,325 8,473 8,346 7,863 8,263 8,937 8,942 8,969 9,148 9,694 9,372
Total Long-Term Debt
6,259 6,429 6,578 6,308 7,282 7,695 7,675 6,683 6,603 6,549 7,153
Net Debt
7,366 7,611 7,399 6,915 7,390 8,149 8,018 8,118 8,321 8,855 8,563
Capital Expenditures (CapEx)
93 113 103 116 93 97 117 101 93 90 102
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,634 2,634 2,498 2,155 2,365 2,756 2,531 2,509 2,722 2,953 2,908
Debt-free Net Working Capital (DFNWC)
3,593 3,496 3,445 3,103 3,238 3,544 3,455 3,360 3,549 3,792 3,717
Net Working Capital (NWC)
1,527 1,452 1,677 1,548 2,257 2,302 2,188 1,074 1,004 647 1,498
Net Nonoperating Expense (NNE)
42 37 -264 37 44 53 49 47 42 51 35
Net Nonoperating Obligations (NNO)
7,784 8,027 7,842 7,356 7,829 8,586 8,485 8,583 8,784 9,312 9,053
Total Depreciation and Amortization (D&A)
97 99 104 102 95 99 100 103 99 98 100
Debt-free, Cash-free Net Working Capital to Revenue
16.40% 16.45% 15.66% 13.56% 15.00% 17.45% 15.94% 15.64% 16.78% 17.93% 17.47%
Debt-free Net Working Capital to Revenue
22.37% 21.83% 21.60% 19.52% 20.54% 22.44% 21.75% 20.94% 21.88% 23.03% 22.33%
Net Working Capital to Revenue
9.51% 9.07% 10.51% 9.74% 14.32% 14.58% 13.78% 6.69% 6.19% 3.93% 9.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.74 $2.55 $3.92 $2.54 $2.39 $2.58 $2.82 $2.73 $2.66 $2.85 $3.00
Adjusted Weighted Average Basic Shares Outstanding
298.90M 297.60M 296.10M 293.50M 293.60M 292.30M 290.80M 288.20M 288.30M 286.40M 284.60M
Adjusted Diluted Earnings per Share
$2.73 $2.54 $3.91 $2.53 $2.38 $2.58 $2.81 $2.72 $2.66 $2.84 $3.00
Adjusted Weighted Average Diluted Shares Outstanding
300M 298.50M 297M 293.50M 294.50M 292.90M 291.70M 288.20M 289.10M 287M 285.30M
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
298.40M 296.90M 295.30M 293.50M 293M 291.50M 290.10M 288.20M 287.70M 284.80M 284.20M
Normalized Net Operating Profit after Tax (NOPAT)
861 796 896 787 744 808 870 837 810 866 890
Normalized NOPAT Margin
21.67% 19.77% 22.59% 20.01% 19.37% 19.93% 21.44% 20.45% 20.17% 20.12% 21.01%
Pre Tax Income Margin
26.98% 24.96% 34.34% 25.00% 23.31% 24.62% 25.84% 25.02% 24.08% 25.11% 26.70%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
16.10 14.40 20.74 15.46 14.16 14.49 14.99 14.65 14.25 14.67 14.63
NOPAT to Interest Expense
12.13 10.61 12.99 11.57 10.94 10.92 11.60 11.16 11.10 10.96 10.72
EBIT Less CapEx to Interest Expense
14.79 12.89 19.25 13.75 12.79 13.18 13.43 13.31 12.97 13.53 13.40
NOPAT Less CapEx to Interest Expense
10.82 9.11 11.49 9.86 9.57 9.61 10.04 9.81 9.82 9.82 9.49
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
53.36% 53.93% 48.42% 48.60% 50.96% 51.65% 58.20% 58.22% 57.72% 57.39% 57.40%
Augmented Payout Ratio
102.35% 102.84% 91.84% 91.60% 95.49% 96.23% 107.77% 107.14% 105.58% 116.09% 109.67%

Financials Breakdown Chart

Key Financial Trends

Illinois Tool Works (NYSE: ITW) is showing steady earnings growth, but its balance sheet and capital-allocation strategy deserve closer attention. In the second quarter of 2026, revenue increased to $4.30 billion from $4.05 billion in Q2 2025, a 6.1% gain. Net income rose 8.0% to $815 million, while diluted EPS increased 10.1% to $2.84. The decline in diluted shares outstanding from 292.9 million to 287.0 million helped amplify per-share growth.

Profitability also improved modestly. Gross profit reached $1.90 billion, lifting the gross margin to approximately 44.1% from 44.0% a year earlier. Operating income rose 7.4% to $1.15 billion, with the operating margin expanding to approximately 26.7% from 26.3%. This continues a broader trend of improving earnings from the 2023 period, although revenue growth has remained relatively moderate.

Cash generation was solid in Q2 2026. Operating cash flow increased to $723 million from $550 million in Q2 2025, while capital expenditures declined slightly to $92 million. That produced estimated free cash flow of roughly $631 million. However, ITW spent $750 million on share repurchases and $463 million on dividends during the quarter, meaning shareholder distributions substantially exceeded free cash flow and were supported partly by $596 million of new debt issuance.

The balance sheet presents a mixed picture. Cash increased slightly to $839 million from $827 million at the end of Q1 2026, but remained below the $948 million recorded at year-end 2024 and the $1.07 billion at year-end 2023. Accounts receivable has risen steadily, reaching $3.56 billion in Q2 2026, while total debt of approximately $9.69 billion remains elevated. Short-term debt increased to $3.15 billion, contributing to a current ratio of only about 1.1 times.

  • Revenue momentum improved: Q2 2026 revenue grew 6.1% year over year, the strongest reported growth among the comparable second-quarter figures provided.
  • Earnings are growing faster than sales: Net income increased 8.0% and diluted EPS rose 10.1% year over year, supported by higher operating income and share repurchases.
  • Operating margins expanded: The Q2 operating margin improved to approximately 26.7% from 26.3%, indicating continued operating leverage despite higher reported research and development expense.
  • Free cash flow remained strong: Q2 operating cash flow of $723 million less $92 million of capital spending generated approximately $631 million of free cash flow.
  • Share count continues to decline: Diluted shares fell approximately 2.0% year over year in Q2 2026, supporting EPS growth and signaling continued commitment to buybacks.
  • Working-capital trends are uneven: Accounts receivable has risen significantly since 2023, while inventories have generally declined. The negative $213 million working-capital impact in Q2 2026 suggests cash conversion remains sensitive to collections and operating requirements.
  • Capital spending appears disciplined: Quarterly capital expenditures have generally remained between approximately $85 million and $131 million, but investors should monitor whether this level is sufficient to support long-term growth.
  • Debt has increased: Total short- and long-term debt rose to approximately $9.69 billion in Q2 2026 from about $8.51 billion in Q2 2023, increasing financial risk and interest-rate sensitivity.
  • Liquidity has weakened: Current liabilities increased to $5.95 billion in Q2 2026, while the current ratio declined to roughly 1.1 times from approximately 1.6 times in Q2 2025, largely because of higher short-term debt.
  • Shareholder distributions exceed free cash flow: Q2 buybacks and dividends totaled approximately $1.21 billion versus estimated free cash flow of $631 million. This policy can support EPS and income investors, but it may limit debt reduction and increase reliance on borrowing.

Overall, ITW's recent income statement trends are favorable: sales, operating income, net income and EPS are all moving higher, and cash generation has recovered from the weaker Q1 and Q2 2025 figures. For investors, the main concern is whether the company can maintain aggressive buybacks and dividends while reducing its dependence on debt and improving short-term liquidity.

11/13/26 03:53 PM ETAI Generated. May Contain Errors.

Illinois Tool Works Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Illinois Tool Works' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Illinois Tool Works' net income appears to be on an upward trend, with a most recent value of $3.07 billion in 2025, rising from $1.90 billion in 2015. The previous period was $3.49 billion in 2024. Find out what analysts predict for Illinois Tool Works in the coming months.

Illinois Tool Works' total operating income in 2025 was $4.22 billion, based on the following breakdown:
  • Total Gross Profit: $7.08 billion
  • Total Operating Expenses: $2.86 billion

Over the last 10 years, Illinois Tool Works' total revenue changed from $13.41 billion in 2015 to $16.04 billion in 2025, a change of 19.7%.

In the past 11 quarters, Illinois Tool Works' cash and equivalents has ranged from $788 million in Q2 2025 to $1.07 billion in Q4 2023, and is currently $809 million as of their latest financial filing in Q3 2026.

Illinois Tool Works had total debt of $8.97 billion at the end of 2025, a 14.1% increase from 2024, and a 20.8% increase since 2015.

Over the last 10 years, Illinois Tool Works' book value per share changed from 14.37 in 2015 to 11.12 in 2025, a change of -22.6%.



Financial statements for NYSE:ITW last updated on 10/28/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners