Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||||||
In millions except per share amounts | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Operating Revenue | $ | 4,011 | $ | 3,676 | $ | 7,950 | $ | 7,220 | |||||||||||||||
Cost of revenue | 2,392 | 2,163 | 4,749 | 4,202 | |||||||||||||||||||
Selling, administrative, and research and development expenses | 659 | 588 | 1,311 | 1,154 | |||||||||||||||||||
Amortization and impairment of intangible assets | 34 | 32 | 69 | 66 | |||||||||||||||||||
Operating Income | 926 | 893 | 1,821 | 1,798 | |||||||||||||||||||
Interest expense | (47) | (52) | (95) | (104) | |||||||||||||||||||
Other income (expense) | 24 | 22 | 38 | 34 | |||||||||||||||||||
Income Before Taxes | 903 | 863 | 1,764 | 1,728 | |||||||||||||||||||
Income Taxes | 165 | 88 | 364 | 282 | |||||||||||||||||||
Net Income | $ | 738 | $ | 775 | $ | 1,400 | $ | 1,446 | |||||||||||||||
Net Income Per Share: | |||||||||||||||||||||||
Basic | $ | 2.37 | $ | 2.46 | $ | 4.49 | $ | 4.58 | |||||||||||||||
Diluted | $ | 2.37 | $ | 2.45 | $ | 4.48 | $ | 4.56 | |||||||||||||||
Cash Dividends Per Share: | |||||||||||||||||||||||
Paid | $ | 1.22 | $ | 1.14 | $ | 2.44 | $ | 2.28 | |||||||||||||||
Declared | $ | 1.22 | $ | 1.14 | $ | 2.44 | $ | 2.28 | |||||||||||||||
Shares of Common Stock Outstanding During the Period: | |||||||||||||||||||||||
Average | 310.6 | 315.6 | 311.5 | 316.1 | |||||||||||||||||||
Average assuming dilution | 311.5 | 316.9 | 312.6 | 317.4 |
In millions | June 30, 2022 | December 31, 2021 | |||||||||
Assets | |||||||||||
Current Assets: | |||||||||||
Cash and equivalents | $ | 879 | $ | 1,527 | |||||||
Trade receivables | 3,109 | 2,840 | |||||||||
Inventories | 1,975 | 1,694 | |||||||||
Prepaid expenses and other current assets | 305 | 313 | |||||||||
Assets held for sale | 103 | — | |||||||||
Total current assets | 6,371 | 6,374 | |||||||||
Net plant and equipment | 1,736 | 1,809 | |||||||||
Goodwill | 4,870 | 4,965 | |||||||||
Intangible assets | 832 | 972 | |||||||||
Deferred income taxes | 498 | 552 | |||||||||
Other assets | 1,359 | 1,405 | |||||||||
$ | 15,666 | $ | 16,077 | ||||||||
Liabilities and Stockholders' Equity | |||||||||||
Current Liabilities: | |||||||||||
Short-term debt | $ | 1,525 | $ | 778 | |||||||
Accounts payable | 679 | 585 | |||||||||
Accrued expenses | 1,562 | 1,648 | |||||||||
Cash dividends payable | 378 | 382 | |||||||||
Income taxes payable | 120 | 77 | |||||||||
Liabilities held for sale | 30 | — | |||||||||
Total current liabilities | 4,294 | 3,470 | |||||||||
Noncurrent Liabilities: | |||||||||||
Long-term debt | 6,115 | 6,909 | |||||||||
Deferred income taxes | 632 | 654 | |||||||||
Noncurrent income taxes payable | 274 | 365 | |||||||||
Other liabilities | 972 | 1,053 | |||||||||
Total noncurrent liabilities | 7,993 | 8,981 | |||||||||
Stockholders' Equity: | |||||||||||
Common stock | 6 | 6 | |||||||||
Additional paid-in-capital | 1,464 | 1,432 | |||||||||
Retained earnings | 24,967 | 24,325 | |||||||||
Common stock held in treasury | (21,382) | (20,636) | |||||||||
Accumulated other comprehensive income (loss) | (1,677) | (1,502) | |||||||||
Noncontrolling interest | 1 | 1 | |||||||||
Total stockholders' equity | 3,379 | 3,626 | |||||||||
$ | 15,666 | $ | 16,077 |
Three Months Ended June 30, 2022 | |||||||||||
Dollars in millions | Total Revenue | Operating Income | Operating Margin | ||||||||
Automotive OEM | $ | 711 | $ | 101 | 14.3 | % | |||||
Food Equipment | 614 | 152 | 24.7 | % | |||||||
Test & Measurement and Electronics | 696 | 157 | 22.5 | % | |||||||
Welding | 486 | 142 | 29.3 | % | |||||||
Polymers & Fluids | 496 | 125 | 25.1 | % | |||||||
Construction Products | 565 | 156 | 27.6 | % | |||||||
Specialty Products | 447 | 121 | 26.9 | % | |||||||
Intersegment | (4) | — | — | % | |||||||
Total Segments | 4,011 | 954 | 23.8 | % | |||||||
Unallocated | — | (28) | — | % | |||||||
Total Company | $ | 4,011 | $ | 926 | 23.1 | % |
Six Months Ended June 30, 2022 | |||||||||||
Dollars in millions | Total Revenue | Operating Income | Operating Margin | ||||||||
Automotive OEM | $ | 1,471 | $ | 239 | 16.3 | % | |||||
Food Equipment | 1,180 | 278 | 23.6 | % | |||||||
Test & Measurement and Electronics | 1,381 | 306 | 22.2 | % | |||||||
Welding | 936 | 281 | 30.0 | % | |||||||
Polymers & Fluids | 977 | 243 | 24.8 | % | |||||||
Construction Products | 1,116 | 292 | 26.2 | % | |||||||
Specialty Products | 899 | 241 | 26.8 | % | |||||||
Intersegment | (10) | — | — | % | |||||||
Total Segments | 7,950 | 1,880 | 23.6 | % | |||||||
Unallocated | — | (59) | — | % | |||||||
Total Company | $ | 7,950 | $ | 1,821 | 22.9 | % |
Q2 2022 vs. Q2 2021 Favorable/(Unfavorable) | ||||||||||||||||||||||||||
Operating Revenue | Automotive OEM | Food Equipment | Test & Measurement and Electronics | Welding | Polymers & Fluids | Construction Products | Specialty Products | Total ITW | ||||||||||||||||||
Organic | 6.1 | % | 25.0 | % | 0.9 | % | 22.1 | % | 10.2 | % | 15.1 | % | (1.7) | % | 10.4 | % | ||||||||||
Acquisitions/Divestitures | — | % | — | % | 17.8 | % | — | % | — | % | — | % | — | % | 2.9 | % | ||||||||||
Translation | (5.5) | % | (5.4) | % | (3.8) | % | (1.3) | % | (3.5) | % | (6.0) | % | (3.3) | % | (4.2) | % | ||||||||||
Operating Revenue | 0.6 | % | 19.6 | % | 14.9 | % | 20.8 | % | 6.7 | % | 9.1 | % | (5.0) | % | 9.1 | % |
Q2 2022 vs. Q2 2021 Favorable/(Unfavorable) | ||||||||||||||||||||||||||
Change in Operating Margin | Automotive OEM | Food Equipment | Test & Measurement and Electronics | Welding | Polymers & Fluids | Construction Products | Specialty Products | Total ITW | ||||||||||||||||||
Operating Leverage | 120 bps | 480 bps | 20 bps | 290 bps | 170 bps | 220 bps | (20) bps | 200 bps | ||||||||||||||||||
Changes in Variable Margin & OH Costs | (300) bps | (200) bps | (260) bps | (220) bps | (400) bps | (220) bps | — | (220) bps | ||||||||||||||||||
Total Organic | (180) bps | 280 bps | (240) bps | 70 bps | (230) bps | — | (20) bps | (20) bps | ||||||||||||||||||
Acquisitions/ Divestitures | — | — | (330) bps | — | — | — | — | (50) bps | ||||||||||||||||||
Restructuring/Other | (270) bps | (10) bps | 10 bps | 10 bps | 10 bps | — | (10) bps | (50) bps | ||||||||||||||||||
Total Operating Margin Change | (450) bps | 270 bps | (560) bps | 80 bps | (220) bps | — | (30) bps | (120) bps | ||||||||||||||||||
Total Operating Margin % * | 14.3% | 24.7% | 22.5% | 29.3% | 25.1% | 27.6% | 26.9% | 23.1% | ||||||||||||||||||
*Includes unfavorable operating margin impact of amortization expense from acquisition-related intangible assets | 40 bps | 50 bps | 200 bps | 10 bps | 210 bps | 20 bps | 60 bps | 90 bps ** | ||||||||||||||||||
** Amortization expense from acquisition-related intangible assets had an unfavorable impact of ($0.08) on GAAP earnings per share for the second quarter of 2022. |
1H 2022 vs. 1H 2021 Favorable/(Unfavorable) | ||||||||||||||||||||||||||
Operating Revenue | Automotive OEM | Food Equipment | Test & Measurement and Electronics | Welding | Polymers & Fluids | Construction Products | Specialty Products | Total ITW | ||||||||||||||||||
Organic | 2.5 | % | 26.5 | % | 4.3 | % | 17.5 | % | 11.5 | % | 18.1 | % | (0.6) | % | 10.5 | % | ||||||||||
Acquisitions/ Divestitures | — | % | — | % | 17.9 | % | — | % | — | % | — | % | — | % | 2.9 | % | ||||||||||
Translation | (3.8) | % | (4.2) | % | (3.0) | % | (1.0) | % | (3.0) | % | (5.0) | % | (2.5) | % | (3.3) | % | ||||||||||
Operating Revenue | (1.3) | % | 22.3 | % | 19.2 | % | 16.5 | % | 8.5 | % | 13.1 | % | (3.1) | % | 10.1 | % |
1H 2022 vs. 1H 2021 Favorable/(Unfavorable) | ||||||||||||||||||||||||||
Change in Operating Margin | Automotive OEM | Food Equipment | Test & Measurement and Electronics | Welding | Polymers & Fluids | Construction Products | Specialty Products | Total ITW | ||||||||||||||||||
Operating Leverage | 40 bps | 520 bps | 100 bps | 230 bps | 200 bps | 260 bps | (10) bps | 200 bps | ||||||||||||||||||
Changes in Variable Margin & OH Costs | (390) bps | (310) bps | (340) bps | (170) bps | (380) bps | (410) bps | (60) bps | (300) bps | ||||||||||||||||||
Total Organic | (350) bps | 210 bps | (240) bps | 60 bps | (180) bps | (150) bps | (70) bps | (100) bps | ||||||||||||||||||
Acquisitions/Divestitures | — | — | (370) bps | — | — | — | — | (60) bps | ||||||||||||||||||
Restructuring/Other | (180) bps | (10) bps | 10 bps | — | — | 10 bps | 10 bps | (40) bps | ||||||||||||||||||
Total Operating Margin Change | (530) bps | 200 bps | (600) bps | 60 bps | (180) bps | (140) bps | (60) bps | (200) bps | ||||||||||||||||||
Total Operating Margin % * | 16.3% | 23.6% | 22.2% | 30.0% | 24.8% | 26.2% | 26.8% | 22.9% | ||||||||||||||||||
*Includes unfavorable operating margin impact of amortization expense from acquisition-related intangible assets | 30 bps | 50 bps | 200 bps | 10 bps | 220 bps | 10 bps | 60 bps | 90 bps ** | ||||||||||||||||||
** Amortization expense from acquisition-related intangible assets had an unfavorable impact of ($0.17) on GAAP earnings per share for the first half of 2022. |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||||||
Dollars in millions | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Numerator: | |||||||||||||||||||||||
Net Income | $ | 738 | $ | 775 | $ | 1,400 | $ | 1,446 | |||||||||||||||
Discrete tax benefit related to the second quarter 2022 | (51) | — | (51) | — | |||||||||||||||||||
Discrete tax benefit related to the second quarter 2021 | — | (112) | — | (112) | |||||||||||||||||||
Interest expense, net of tax (1) | 36 | 41 | 73 | 81 | |||||||||||||||||||
Other (income) expense, net of tax (1) | (18) | (17) | (29) | (26) | |||||||||||||||||||
Operating income after taxes | $ | 705 | $ | 687 | $ | 1,393 | $ | 1,389 | |||||||||||||||
Denominator: | |||||||||||||||||||||||
Invested capital: | |||||||||||||||||||||||
Cash and equivalents | $ | 879 | $ | 2,058 | $ | 879 | $ | 2,058 | |||||||||||||||
Trade receivables | 3,109 | 2,786 | 3,109 | 2,786 | |||||||||||||||||||
Inventories | 1,975 | 1,400 | 1,975 | 1,400 | |||||||||||||||||||
Net assets held for sale | 73 | — | 73 | — | |||||||||||||||||||
Net plant and equipment | 1,736 | 1,767 | 1,736 | 1,767 | |||||||||||||||||||
Goodwill and intangible assets | 5,702 | 5,374 | 5,702 | 5,374 | |||||||||||||||||||
Accounts payable and accrued expenses | (2,241) | (1,933) | (2,241) | (1,933) | |||||||||||||||||||
Debt | (7,640) | (7,648) | (7,640) | (7,648) | |||||||||||||||||||
Other, net | (214) | (283) | (214) | (283) | |||||||||||||||||||
Total net assets (stockholders' equity) | 3,379 | 3,521 | 3,379 | 3,521 | |||||||||||||||||||
Cash and equivalents | (879) | (2,058) | (879) | (2,058) | |||||||||||||||||||
Debt | 7,640 | 7,648 | 7,640 | 7,648 | |||||||||||||||||||
Total invested capital | $ | 10,140 | $ | 9,111 | $ | 10,140 | $ | 9,111 | |||||||||||||||
Average invested capital (2) | $ | 10,143 | $ | 8,926 | $ | 10,024 | $ | 8,864 | |||||||||||||||
Net income to average invested capital (3) | 29.1 | % | 34.8 | % | 27.9 | % | 32.6 | % | |||||||||||||||
After-tax return on average invested capital (3) | 27.8 | % | 30.8 | % | 27.8 | % | 31.3 | % |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, 2022 | June 30, 2022 | ||||||||||||||||||||||
Dollars in millions | Income Taxes | Tax Rate | Income Taxes | Tax Rate | |||||||||||||||||||
As reported | $ | 165 | 18.3 | % | $ | 364 | 20.7 | % | |||||||||||||||
Discrete tax benefit related to the second quarter 2022 | 51 | 5.6 | % | 51 | 2.8 | % | |||||||||||||||||
As adjusted | $ | 216 | 23.9 | % | $ | 415 | 23.5 | % |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, 2021 | June 30, 2021 | ||||||||||||||||||||||
Dollars in millions | Income Taxes | Tax Rate | Income Taxes | Tax Rate | |||||||||||||||||||
As reported | $ | 88 | 10.1 | % | $ | 282 | 16.3 | % | |||||||||||||||
Discrete tax benefit related to the second quarter 2021 | 112 | 12.9 | % | 112 | 6.4 | % | |||||||||||||||||
As adjusted | $ | 200 | 23.0 | % | $ | 394 | 22.7 | % |
Twelve Months Ended | |||||
Dollars in millions | December 31, 2021 | ||||
Numerator: | |||||
Net income | $ | 2,694 | |||
Discrete tax benefit related to the third quarter 2021 | (21) | ||||
Discrete tax benefit related to the second quarter 2021 | (112) | ||||
Interest expense, net of tax (1) | 157 | ||||
Other (income) expense, net of tax (1) | (40) | ||||
Operating income after taxes | $ | 2,678 | |||
Denominator: | |||||
Invested capital: | |||||
Cash and equivalents | $ | 1,527 | |||
Trade receivables | 2,840 | ||||
Inventories | 1,694 | ||||
Net plant and equipment | 1,809 | ||||
Goodwill and intangible assets | 5,937 | ||||
Accounts payable and accrued expenses | (2,233) | ||||
Debt | (7,687) | ||||
Other, net | (261) | ||||
Total net assets (stockholders' equity) | 3,626 | ||||
Cash and equivalents | (1,527) | ||||
Debt | 7,687 | ||||
Total invested capital | $ | 9,786 | |||
Average invested capital (2) | $ | 9,087 | |||
Net income to average invested capital | 29.6 | % | |||
After-tax return on average invested capital | 29.5 | % |
Twelve Months Ended | |||||||||||
December 31, 2021 | |||||||||||
Dollars in millions | Income Taxes | Tax Rate | |||||||||
As reported | $ | 632 | 19.0 | % | |||||||
Discrete tax benefit related to the third quarter 2021 | 21 | 0.6 | % | ||||||||
Discrete tax benefit related to the second quarter 2021 | 112 | 3.4 | % | ||||||||
As adjusted | $ | 765 | 23.0 | % |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||||||
Dollars in millions | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net cash provided by operating activities | $ | 501 | $ | 555 | $ | 824 | $ | 1,164 | |||||||||||||||
Less: Additions to plant and equipment | (81) | (78) | (155) | (146) | |||||||||||||||||||
Free cash flow | $ | 420 | $ | 477 | $ | 669 | $ | 1,018 | |||||||||||||||
Net Income | $ | 738 | $ | 775 | $ | 1,400 | $ | 1,446 | |||||||||||||||
Net cash provided by operating activities to net income conversion rate | 68 | % | 72 | % | 59 | % | 80 | % | |||||||||||||||
Free cash flow to net income conversion rate | 57 | % | 62 | % | 48 | % | 70 | % |