Financhill
Sell
46

ITW Quote, Financials, Valuation and Earnings

Last price:
$246.74
Seasonality move :
2.57%
Day range:
$244.63 - $248.55
52-week range:
$214.66 - $279.13
Dividend yield:
2.41%
P/E ratio:
21.56x
P/S ratio:
4.61x
P/B ratio:
22.19x
Volume:
1.3M
Avg. volume:
1.4M
1-year change:
-1.7%
Market cap:
$71.9B
Revenue:
$15.9B
EPS (TTM):
$11.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.6B $14.5B $15.9B $16.1B $15.9B
Revenue Growth (YoY) -10.88% 14.96% 10.22% 1.1% -1.3%
 
Cost of Revenues $7.4B $8.5B $9.4B $9.3B $8.9B
Gross Profit $5.2B $6B $6.5B $6.8B $7B
Gross Profit Margin 41.35% 41.27% 40.82% 42.16% 44.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.4B $2.6B $2.6B $2.7B
Other Inc / (Exp) $11M $39M $233M -$2M $397M
Operating Expenses $2.3B $2.5B $2.7B $2.8B $2.8B
Operating Income $2.9B $3.5B $3.8B $4B $4.3B
 
Net Interest Expenses $189M $190M $181M $215M $239M
EBT. Incl. Unusual Items $2.7B $3.3B $3.8B $3.8B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $595M $632M $808M $866M $934M
Net Income to Company $2.1B $2.7B $3B $3B $3.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1B $2.7B $3B $3B $3.5B
 
Basic EPS (Cont. Ops) $6.66 $8.55 $9.80 $9.77 $11.75
Diluted EPS (Cont. Ops) $6.63 $8.51 $9.77 $9.74 $11.71
Weighted Average Basic Share $316.9M $315.1M $309.6M $302.6M $296.8M
Weighted Average Diluted Share $318.3M $316.4M $310.7M $303.6M $297.8M
 
EBITDA $3.3B $3.9B $4.5B $4.5B $5.1B
EBIT $2.9B $3.5B $4B $4.1B $4.7B
 
Revenue (Reported) $12.6B $14.5B $15.9B $16.1B $15.9B
Operating Income (Reported) $2.9B $3.5B $3.8B $4B $4.3B
Operating Income (Adjusted) $2.9B $3.5B $4B $4.1B $4.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.5B $3.9B $4B $4B $3.8B
Revenue Growth (YoY) 9.79% 11.15% 2.03% -1.15% -3.37%
 
Cost of Revenues $2B $2.4B $2.3B $2.1B $2.2B
Gross Profit $1.5B $1.6B $1.7B $1.8B $1.7B
Gross Profit Margin 42.47% 40.16% 41.75% 46.01% 43.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $566M $652M $675M $676M $706M
Other Inc / (Exp) $12M $14M $10M $16M $12M
Operating Expenses $600M $687M $706M $701M $727M
Operating Income $905M $895M $972M $1.1B $951M
 
Net Interest Expenses $52M $48M $60M $71M $68M
EBT. Incl. Unusual Items $865M $861M $922M $1.1B $895M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $194M $199M $208M $253M $195M
Net Income to Company $671M $662M $714M $819M $700M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $671M $662M $714M $819M $700M
 
Basic EPS (Cont. Ops) $2.12 $2.12 $2.34 $2.74 $2.39
Diluted EPS (Cont. Ops) $2.11 $2.11 $2.33 $2.73 $2.38
Weighted Average Basic Share $316.6M $312.5M $305M $298.9M $293.6M
Weighted Average Diluted Share $317.9M $313.7M $306.1M $300M $294.5M
 
EBITDA $1B $1B $1.1B $1.2B $1.1B
EBIT $917M $909M $982M $1.1B $963M
 
Revenue (Reported) $3.5B $3.9B $4B $4B $3.8B
Operating Income (Reported) $905M $895M $972M $1.1B $951M
Operating Income (Adjusted) $917M $909M $982M $1.1B $963M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.9B $14.9B $16B $16.1B $15.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.5B $8.8B $9.4B $9.1B $8.9B
Gross Profit $5.3B $6B $6.6B $6.9B $6.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.4B $2.6B $2.6B $2.7B
Other Inc / (Exp) -$2M $41M $229M $4M $393M
Operating Expenses $2.3B $2.6B $2.7B $2.7B $2.8B
Operating Income $3B $3.5B $3.9B $4.2B $4.1B
 
Net Interest Expenses $190M $186M $193M $226M $236M
EBT. Incl. Unusual Items $2.8B $3.3B $3.9B $4B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $620M $637M $817M $911M $876M
Net Income to Company $2.2B $2.7B $3.1B $3.1B $3.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2B $2.7B $3.1B $3.1B $3.4B
 
Basic EPS (Cont. Ops) $7.00 $8.55 $10.03 $10.17 $11.41
Diluted EPS (Cont. Ops) $6.97 $8.51 $10.00 $10.14 $11.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.5B $3.9B $4.5B $4.6B $4.9B
EBIT $3B $3.5B $4.1B $4.3B $4.5B
 
Revenue (Reported) $12.9B $14.9B $16B $16.1B $15.8B
Operating Income (Reported) $3B $3.5B $3.9B $4.2B $4.1B
Operating Income (Adjusted) $3B $3.5B $4.1B $4.3B $4.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.5B $3.9B $4B $4B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.4B $2.3B $2.1B $2.2B
Gross Profit $1.5B $1.6B $1.7B $1.8B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $566M $652M $675M $676M $706M
Other Inc / (Exp) $12M $14M $10M $16M $12M
Operating Expenses $600M $687M $706M $701M $727M
Operating Income $905M $895M $972M $1.1B $951M
 
Net Interest Expenses $52M $48M $60M $71M $68M
EBT. Incl. Unusual Items $865M $861M $922M $1.1B $895M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $194M $199M $208M $253M $195M
Net Income to Company $671M $662M $714M $819M $700M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $671M $662M $714M $819M $700M
 
Basic EPS (Cont. Ops) $2.12 $2.12 $2.34 $2.74 $2.39
Diluted EPS (Cont. Ops) $2.11 $2.11 $2.33 $2.73 $2.38
Weighted Average Basic Share $316.6M $312.5M $305M $298.9M $293.6M
Weighted Average Diluted Share $317.9M $313.7M $306.1M $300M $294.5M
 
EBITDA $1B $1B $1.1B $1.2B $1.1B
EBIT $917M $909M $982M $1.1B $963M
 
Revenue (Reported) $3.5B $3.9B $4B $4B $3.8B
Operating Income (Reported) $905M $895M $972M $1.1B $951M
Operating Income (Adjusted) $917M $909M $982M $1.1B $963M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $1.5B $708M $1.1B $948M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.8B $3.2B $3.1B $3B
Inventory $1.2B $1.7B $2.1B $1.7B $1.6B
Prepaid Expenses $30M $71M $52M $55M $60M
Other Current Assets $119M $140M $175M $157M $147M
Total Current Assets $6.5B $6.4B $6.3B $6.2B $5.9B
 
Property Plant And Equipment $2B $2B $2.1B $2.2B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $4.7B $5B $4.9B $4.9B $4.8B
Other Intangibles $781M $972M $768M $657M $592M
Other Long-Term Assets $737M $718M $715M $771M $804M
Total Assets $15.6B $16.1B $15.4B $15.5B $15.1B
 
Accounts Payable $534M $585M $594M $581M $519M
Accrued Expenses $658M $719M $780M $755M $738M
Current Portion Of Long-Term Debt $350M $568M $537M $1.4B $777M
Current Portion Of Capital Lease Obligations $55M $61M $55M $58M $57M
Other Current Liabilities -- -- $1M -- --
Total Current Liabilities $2.6B $3.5B $4.5B $4.7B $4.3B
 
Long-Term Debt $7.8B $6.9B $6.2B $6.3B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $12.4B $12.5B $12.3B $12.5B $11.8B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.6B -$1.5B -$1.8B -$1.8B -$1.9B
Common Equity $3.2B $3.6B $3.1B $3B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M $1M $1M $1M
Total Equity $3.2B $3.6B $3.1B $3B $3.3B
 
Total Liabilities and Equity $15.6B $16.1B $15.4B $15.5B $15.1B
Cash and Short Terms $2.6B $1.5B $708M $1.1B $948M
Total Debt $8.1B $7.7B $7.8B $8.2B $7.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.5B $1.3B $1.1B $959M $873M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $3.1B $3.2B $3.2B $3.2B
Inventory $1.3B $1.9B $2B $1.8B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $266M $377M $334M $349M $348M
Total Current Assets $6.7B $6.7B $6.7B $6.4B $6B
 
Property Plant And Equipment $1.7B $1.8B $1.9B $2B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill $4.6B $5B $4.9B $4.9B $4.9B
Other Intangibles $747M $875M $738M $653M $572M
Other Long-Term Assets $1.3B $1.4B $1.2B $1.3B $1.4B
Total Assets $15.7B $16.3B $15.9B $15.7B $15.5B
 
Accounts Payable $589M $696M $599M $597M $594M
Accrued Expenses $1.3B $1.5B $1.5B $1.5B $1.5B
Current Portion Of Long-Term Debt $350M -- $542M $666M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1M -- --
Total Current Liabilities $2.7B $3.9B $5.6B $4.8B $3.8B
 
Long-Term Debt $7.6B $6.8B $5.5B $6.3B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $12.4B $12.7B $12.8B $12.6B $12.2B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$1.6B -$1.5B -$1.8B -$1.9B -$1.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $1M $1M $1M $1M
Total Equity $3.3B $3.6B $3.1B $3B $3.2B
 
Total Liabilities and Equity $15.7B $16.3B $15.9B $15.7B $15.5B
Cash and Short Terms $2.5B $1.3B $1.1B $959M $873M
Total Debt $7.9B $7.9B $8.4B $8.3B $8.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1B $2.7B $3B $3B $3.5B
Depreciation & Amoritzation $427M $410M $410M $395M $402M
Stock-Based Compensation $42M $53M $63M $69M $61M
Change in Accounts Receivable $95M -$240M -$461M $64M $34M
Change in Inventories $43M -$450M -$455M $360M $176M
Cash From Operations $2.8B $2.6B $2.3B $3.5B $3.3B
 
Capital Expenditures $236M $296M $412M $455M $437M
Cash Acquisitions $1M -$731M $276M $7M $280M
Cash From Investing -$214M -$984M -$110M -$403M -$144M
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.5B -$1.6B -$1.7B
Special Dividend Paid
Long-Term Debt Issued -- $90M $593M $1.4B $1.6B
Long-Term Debt Repaid -$4M -$351M -$1.1B -$679M -$1.9B
Repurchase of Common Stock -$706M -$1B -$1.8B -$1.5B -$1.5B
Other Financing Activities -$26M -$10M -$13M -$14M -$38M
Cash From Financing -$2B -$2.6B -$3B -$2.8B -$3.2B
 
Beginning Cash (CF) $2B $2.6B $1.5B $708M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $544M -$991M -$762M $354M -$52M
Ending Cash (CF) $2.6B $1.5B $708M $1.1B $948M
 
Levered Free Cash Flow $2.6B $2.3B $1.9B $3.1B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $671M $662M $714M $819M $700M
Depreciation & Amoritzation $100M $106M $99M $97M $95M
Stock-Based Compensation $11M $16M $17M $15M $16M
Change in Accounts Receivable -$192M -$301M -$17M -$139M -$120M
Change in Inventories -$122M -$207M $64M -$12M -$37M
Cash From Operations $609M $323M $728M $589M $592M
 
Capital Expenditures $68M $74M $113M $95M $96M
Cash Acquisitions -- -$2M -$3M -$57M $2M
Cash From Investing -$65M -$73M -$111M -$152M -$92M
 
Dividends Paid (Ex Special Dividend) -$361M -$382M -$400M -$419M -$441M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $357M -- -- --
Long-Term Debt Repaid -- -$656M -$138M -$700M --
Repurchase of Common Stock -$250M -$375M -$375M -$375M -$375M
Other Financing Activities -$9M -$13M -$14M -$23M -$18M
Cash From Financing -$594M -$489M -$185M -$524M -$588M
 
Beginning Cash (CF) $2.6B $1.5B $708M $1.1B $948M
Foreign Exchange Rate Adjustment -$30M $8M $3M -$19M $13M
Additions / Reductions -$50M -$239M $432M -$87M -$88M
Ending Cash (CF) $2.5B $1.3B $1.1B $959M $873M
 
Levered Free Cash Flow $541M $249M $615M $494M $496M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.2B $2.7B $3.1B $3.1B $3.4B
Depreciation & Amoritzation $423M $416M $403M $393M $400M
Stock-Based Compensation $44M $58M $64M $67M $62M
Change in Accounts Receivable -$107M -$349M -$177M -$58M $53M
Change in Inventories -$31M -$535M -$184M $284M $151M
Cash From Operations $2.8B $2.3B $2.8B $3.4B $3.3B
 
Capital Expenditures $244M $302M $451M $437M $438M
Cash Acquisitions -- -$733M $275M -$47M $339M
Cash From Investing -$226M -$992M -$148M -$444M -$84M
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.6B -$1.6B -$1.7B
Special Dividend Paid
Long-Term Debt Issued -- $447M -- -- --
Long-Term Debt Repaid -$4M -$1B -$595M -$1.2B -$1.2B
Repurchase of Common Stock -$250M -$1.1B -$1.8B -$1.5B -$1.5B
Other Financing Activities -$19M -$14M -$14M -$23M -$33M
Cash From Financing -$1.6B -$2.5B -$2.7B -$3.1B -$3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $980M -$1.2B -$91M -$165M -$53M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2B $2.3B $3B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $671M $662M $714M $819M $700M
Depreciation & Amoritzation $100M $106M $99M $97M $95M
Stock-Based Compensation $11M $16M $17M $15M $16M
Change in Accounts Receivable -$192M -$301M -$17M -$139M -$120M
Change in Inventories -$122M -$207M $64M -$12M -$37M
Cash From Operations $609M $323M $728M $589M $592M
 
Capital Expenditures $68M $74M $113M $95M $96M
Cash Acquisitions -- -$2M -$3M -$57M $2M
Cash From Investing -$65M -$73M -$111M -$152M -$92M
 
Dividends Paid (Ex Special Dividend) -$361M -$382M -$400M -$419M -$441M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $357M -- -- --
Long-Term Debt Repaid -- -$656M -$138M -$700M --
Repurchase of Common Stock -$250M -$375M -$375M -$375M -$375M
Other Financing Activities -$9M -$13M -$14M -$23M -$18M
Cash From Financing -$594M -$489M -$185M -$524M -$588M
 
Beginning Cash (CF) $2.6B $1.5B $708M $1.1B $948M
Foreign Exchange Rate Adjustment -$30M $8M $3M -$19M $13M
Additions / Reductions -$50M -$239M $432M -$87M -$88M
Ending Cash (CF) $2.5B $1.3B $1.1B $959M $873M
 
Levered Free Cash Flow $541M $249M $615M $494M $496M

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

GET BETTER TRADE IDEAS

Popular

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

What Stocks Are Recession-Proof?
What Stocks Are Recession-Proof?

Fears of a recession prevailed in Q2 2025 when the…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 7.07% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 5.35% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.21% over the past day.

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

Show me the best stock