Illinois Tool Works Inc.
Illinois Tool Works Inc.
ITW
Valuace
26
Růst
61
Zdraví
78
Cena
$ 260.29
Dnes
+1.58 (0.60%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues16.0416.0415.9016.1115.9314.4612.5714.1114.7714.3113.6013.4114.4814.1417.9217.7915.87
Cost of Revenues8.998.978.969.329.438.497.388.198.608.317.907.898.678.5511.4611.5210.24
Gross Profit7.057.086.946.796.505.975.205.926.166.015.705.525.815.586.476.275.63
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues4.094.064.053.843.933.974.033.973.984.03
Cost of Revenues2.282.252.272.182.252.262.292.172.312.32
Gross Profit1.811.811.781.661.691.711.741.801.671.71
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.282.582.362.162.362.392.402.422.422.682.823.333.283.06
Selling General & Admin Expenses0.000.000.002.352.582.362.162.362.392.402.422.422.682.823.333.283.06
Depreciation & Amortization0.390.390.400.400.390.180.180.270.190.210.220.230.240.250.290.260.21
Total Operating Expenses2.842.862.682.752.712.492.322.522.582.612.642.652.923.073.623.543.27
Operating Income4.224.224.264.043.793.482.883.403.583.493.062.872.892.512.852.732.36
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.280.62
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.660.62
Depreciation & Amortization0.100.100.100.100.100.100.100.100.100.10
Total Operating Expenses0.720.690.710.710.660.660.690.680.680.64
Operating Income1.091.111.070.951.031.051.051.130.991.07
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.040.050.020.010.020.030.040.050.040.050.070.050.040.040.00
Interest Expense0.290.290.280.270.200.200.210.220.260.260.240.230.250.240.210.190.18
Other Expense-0.25-0.250.16-0.220.05-0.15-0.18-0.110.070.130.080.080.060.070.970.050.03
IBT3.973.974.423.823.843.332.703.293.393.272.912.722.702.353.602.592.21
Income Tax Expense0.900.900.930.870.810.630.600.770.831.580.870.820.810.721.110.580.68
Net Income3.073.073.492.963.032.692.112.522.561.692.041.902.951.682.872.071.53
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.050.07
Interest Expense0.080.080.070.070.070.070.080.070.070.07
Other Expense-0.06-0.06-0.07-0.06-0.050.31-0.05-0.06-0.06-0.06
IBT1.021.051.000.900.981.361.011.070.931.01
Income Tax Expense0.230.230.240.200.230.200.250.250.210.24
Net Income0.790.820.760.700.751.160.760.820.720.77
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$9.77$9.64$8.55$6.66$7.78$7.65$4.90$5.73$5.16$7.33$3.76$6.11$4.21$3.00
EPS Diluted$0.00$0.00$0.00$9.74$9.64$8.51$6.63$7.74$7.60$4.86$5.70$5.13$7.28$3.74$6.06$4.19$2.99
Shares Outstanding0.290.290.300.300.310.320.320.320.340.340.360.370.400.450.470.490.50
Diluted Shares Outstanding0.290.290.300.300.310.320.320.330.340.350.360.370.400.450.470.490.50
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.39$2.56
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.38$2.55
Shares Outstanding0.290.290.290.290.290.300.300.300.300.30
Diluted Shares Outstanding0.290.290.290.290.300.300.300.300.300.30
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents0.860.951.070.711.532.561.981.503.092.473.093.993.622.781.181.19
Short Term Investments0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments0.860.951.070.711.532.561.981.503.092.473.093.993.622.781.181.19
Accounts Receivable3.253.103.253.172.842.512.462.622.632.362.202.292.372.742.822.68
Inventory1.821.611.712.051.691.191.161.321.221.081.091.181.251.591.721.55
Other Current Assets0.330.210.210.330.310.260.300.330.340.220.340.400.370.521.140.55
Total Current Assets6.265.866.246.276.376.526.255.787.286.126.728.089.827.966.855.97
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.920.790.870.950.950.860.961.070.990.92
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments0.920.790.870.950.950.860.961.070.990.92
Accounts Receivable3.263.323.153.103.233.253.243.253.163.22
Inventory1.731.711.661.611.821.821.831.711.801.92
Other Current Assets0.420.420.350.210.310.330.350.210.340.35
Total Current Assets6.326.236.045.866.306.266.376.246.296.40
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment2.012.302.221.851.811.781.731.791.781.651.581.691.711.992.032.02
Goodwill4.914.844.914.864.974.694.494.634.754.564.444.674.895.535.204.88
Intangible Assets0.640.590.660.770.970.780.851.081.271.461.561.802.002.262.231.69
Long-Term Investments0.640.000.000.000.000.000.050.050.050.070.210.250.290.150.410.44
Other Long-Term Assets0.671.111.011.181.411.311.180.981.140.880.880.900.901.030.640.62
Total Long-Term Assets9.329.219.289.159.709.098.829.099.509.089.019.6010.1511.3511.1310.28
Total Assets15.5815.0715.5215.4216.0815.6115.0714.8716.7815.2015.7317.6819.9719.3117.9816.25
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment2.202.182.092.302.072.011.972.221.901.90
Goodwill5.035.044.904.844.984.914.904.914.834.89
Intangible Assets0.540.560.570.590.620.640.650.660.680.71
Long-Term Investments0.000.000.000.000.000.000.000.240.000.00
Other Long-Term Assets1.471.481.431.111.381.311.290.771.241.25
Total Long-Term Assets9.829.819.439.219.529.329.289.289.119.25
Total Assets16.1416.0515.4715.0715.8215.5815.6515.5215.4015.65
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable0.580.520.580.590.590.530.470.520.590.510.450.510.630.680.700.75
Short-Term Debt2.041.611.881.590.780.350.001.350.850.650.531.483.550.460.500.32
Other Current Liabilities1.621.602.021.851.711.481.491.451.411.421.221.351.641.270.111.56
Current Liabilities4.804.314.684.463.472.592.153.543.052.762.373.536.032.652.983.09
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable0.610.610.590.520.560.580.600.580.580.59
Short-Term Debt1.271.240.981.611.772.042.071.881.251.28
Other Current Liabilities2.031.981.921.602.102.031.932.022.012.02
Current Liabilities4.133.933.784.314.634.804.844.683.984.04
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt6.436.476.496.176.917.777.756.037.487.186.905.982.794.593.492.51
Capital Leases0.000.220.210.190.190.190.180.000.000.000.000.000.000.000.000.00
Def. Tax Liability0.380.120.330.480.650.590.670.710.160.130.260.340.510.240.120.19
Total Liabilities12.6211.7512.5112.3312.4512.4312.0411.6112.1910.9410.5010.8510.268.747.956.87
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt7.687.707.286.476.586.436.266.496.826.95
Capital Leases0.000.000.000.220.000.000.000.210.000.00
Def. Tax Liability0.150.140.130.120.130.380.380.330.460.45
Total Liabilities12.9312.8412.2311.7512.4312.6212.6312.5112.3912.56
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.01
Retained Earnings27.8728.8927.1225.8024.3323.1122.4021.2220.2119.5118.3217.1714.9413.9711.7910.40
Comprehensive Income-1.93-1.88-1.83-1.84-1.50-1.64-1.71-1.68-1.29-1.81-1.50-0.660.380.290.220.25
Total Common Equity2.963.323.013.093.633.183.033.254.594.255.226.829.7010.5610.029.37
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.010.010.010.010.010.010.010.010.010.01
Retained Earnings29.8329.4729.1528.8928.5827.8727.5227.1226.8226.47
Comprehensive Income-1.88-1.87-1.88-1.88-1.85-1.93-1.88-1.83-1.90-1.82
Total Common Equity3.213.213.243.323.392.963.023.013.003.09
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt8.478.088.377.767.698.127.767.388.337.837.427.466.345.053.992.83
Book Value2.963.323.013.093.633.183.033.264.594.265.236.829.7110.5710.039.38
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value3.213.213.243.323.392.963.023.013.003.09
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income3.073.073.492.963.032.692.112.522.561.692.041.901.231.772.402.071.53
Depreciation & Amortization0.390.400.400.400.410.410.430.430.460.460.470.480.510.610.610.590.55
Stock-Based Compensation0.070.000.060.070.060.050.040.040.040.040.040.040.040.040.050.060.06
Change Working Capital-0.09-0.41-0.020.21-0.82-0.440.250.03-0.290.160.04-0.11-0.160.16-0.29-0.57-0.39
Change In Accounts Receivable-0.06-0.090.030.06-0.46-0.240.100.04-0.06-0.14-0.13-0.04-0.07-0.08-0.01-0.30-0.24
Change In Accounts Payable-0.01-0.03-0.04-0.010.040.040.02-0.02-0.050.040.00-0.03-0.020.01-0.02-0.050.07
Change In Inventories0.210.030.180.36-0.46-0.450.040.10-0.11-0.080.010.03-0.010.020.08-0.05-0.18
Other Non-cash Items0.150.09-0.480.00-0.19-0.010.01-0.060.00-0.01-0.020.00-0.05-0.06-0.95-0.02-0.03
Cash from Operations3.300.000.003.542.352.562.813.002.812.402.302.301.622.532.071.961.56
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.790.820.760.700.751.160.760.820.720.77
Depreciation & Amortization0.100.100.100.100.100.100.100.100.100.10
Stock-Based Compensation0.000.020.020.020.010.010.020.020.020.02
Change Working Capital0.020.09-0.31-0.210.260.19-0.19-0.280.300.08
Change In Accounts Receivable0.040.06-0.07-0.120.130.08-0.03-0.140.100.00
Change In Accounts Payable-0.090.000.000.06-0.01-0.03-0.020.02-0.010.00
Change In Inventories0.08-0.020.01-0.040.150.030.01-0.010.130.10
Other Non-cash Items0.020.000.000.010.00-0.36-0.01-0.110.000.01
Cash from Operations0.000.000.000.000.000.000.000.001.040.98
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.47-0.42-0.44-0.46-0.41-0.30-0.24-0.33-0.36-0.30-0.27-0.28-0.36-0.37-0.38-0.35-0.29
Acquisitions-0.10-0.110.280.030.28-0.730.000.120.000.00-0.450.02-0.03-0.370.40-1.29-0.37
Investments-0.020.000.000.000.000.010.010.030.000.010.180.033.220.240.00-0.01-0.02
Sales of Investment0.030.010.010.030.010.040.010.020.020.040.020.020.030.040.280.040.03
Other Investing Activities0.000.000.000.000.010.000.00-0.020.02-0.01-0.010.00-0.02-0.010.750.030.04
Cash from Investing-0.540.000.00-0.40-0.11-0.98-0.21-0.18-0.33-0.25-0.53-0.212.84-0.461.05-1.58-0.61
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.11-0.12-0.10-0.10-0.12-0.11-0.12-0.10-0.13-0.13
Acquisitions-0.120.000.000.000.000.40-0.06-0.060.010.01
Investments0.000.000.000.000.000.000.000.00-0.01-0.01
Sales of Investment0.000.000.010.000.000.000.000.010.000.02
Other Investing Activities0.000.000.000.000.000.000.000.000.010.01
Cash from Investing0.000.000.000.000.000.000.000.00-0.12-0.10
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-0.470.000.000.29-1.11-0.350.00-1.350.00-0.650.000.00-1.75-0.01-0.27-0.01-0.03
Debt Issued0.728.08-0.290.901.19-0.080.371.73-0.951.150.41-0.032.861.301.331.172.86
Issuance of Common Stock0.050.000.000.050.030.050.070.090.020.080.080.060.150.210.280.150.11
Repurchase of Common Stock-1.50-1.50-1.50-1.50-1.75-1.00-0.71-1.50-2.00-1.00-2.00-2.00-4.35-2.11-2.02-0.95-0.35
Dividends Paid-1.650.000.00-1.62-1.54-1.46-1.38-1.32-1.12-0.94-0.82-0.74-0.71-0.53-0.87-0.68-0.64
Other Financing Activities-0.110.000.000.041.380.20-0.031.76-0.860.840.480.163.111.291.301.16-0.14
Cash from Financing-2.790.000.00-2.78-3.00-2.56-2.05-2.33-3.96-1.67-2.26-2.53-3.55-1.14-1.57-0.32-1.05
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.09-0.03
Debt Issued8.940.010.670.19-0.27-0.130.15-0.050.39-0.13
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.01
Repurchase of Common Stock-0.38-0.38-0.38-0.38-0.38-0.38-0.38-0.38-0.38-0.38
Dividends Paid0.000.000.000.000.000.000.000.00-0.42-0.40
Other Financing Activities0.000.000.000.000.000.000.000.000.000.01
Cash from Financing0.000.000.000.000.000.000.000.00-0.88-0.79
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.06-0.10-0.120.36-0.82-1.040.580.48-1.590.62-0.62-0.900.370.841.60-0.01-0.13
Closing Cash Balance0.860.850.951.070.711.532.561.981.503.092.473.093.993.622.781.181.19
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.070.14-0.09-0.080.000.09-0.10-0.110.080.07
Closing Cash Balance0.850.920.790.870.950.950.860.961.070.99
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow2.832.712.843.081.942.262.572.672.452.112.032.021.262.161.691.601.27
Real Free Cash Flow2.762.712.783.021.872.212.532.632.412.071.991.971.222.121.641.551.22
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow0.860.900.450.501.000.780.570.490.910.86
Real Free Cash Flow0.860.890.430.480.980.770.550.480.890.84
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader