Illinois Tool Works Inc. logo

Illinois Tool Works Inc.

ITW | NYSE
Chart Builder DCF Calculator
$278.55
-$2.85 (-1.01%)
At close: Oct 30, 2026, 4:00 PM ET
$278.55
$0.00 (0.00%)
Pre-market: Nov 2, 2026, 8:24 AM ET
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
2.35B 3.19B 3.13B 3.07B 3.03B 3.37B 3.37B 3.49B 3.46B 3.07B 3.06B 2.96B 3.15B 3.1B 3.09B 3.03B 2.74B 2.65B 2.69B 2.69B 2.73B 2.67B 2.21B
Depreciation & Amortization
300M 400M 401M 397M 396M 400M 400M 402M 399M 392M 393M 395M 395M 400M 403M 410M 415M 417M 416M 410M 411M 425M 423M
Stock-Based Compensation
57M 74M 71M 69M 65M 62M 62M 61M 65M 68M 67M 69M 67M 65M 64M 63M 60M 59M 58M 53M 52M 52M 44M
Other Working Capital
-168M -113M -321M -319M -318M -259M -156M -187M -90M -228M -190M -200M -160M -88M -60M 65M 114M 72M 129M 215M 59M 119M 203M
Other Non-Cash Items
48M 21M 14M 17M 13M -350M -357M -474M -481M -108M -117M -4M -187M -201M -190M -193M -1M -1M -15M -14M -16M -10M 15M
Deferred Income Tax
29M 20M 1M -17M -49M -252M -237M -176M -259M -37M -47M -88M -73M -95M -110M -150M -141M -121M -206M -148M -128M -139M -26M
Change in Working Capital
-470M -379M -464M -406M -174M -78M 47M -20M 27M -85M 42M 210M -38M -229M -500M -816M -758M -785M -667M -438M -490M -378M 132M
Operating Cash Flow
2.31B 3.33B 3.16B 3.13B 3.28B 3.15B 3.28B 3.28B 3.21B 3.3B 3.4B 3.54B 3.31B 3.04B 2.75B 2.35B 2.31B 2.22B 2.27B 2.56B 2.56B 2.62B 2.8B
Capital Expenditures
-292M -409M -418M -419M -432M -423M -438M -437M -450M -468M -437M -455M -480M -455M -451M -412M -335M -305M -302M -296M -285M -266M -244M
Cash Acquisitions
-113M -113M -112M -110M 7M 402M 344M 285M 292M -97M -32M 22M 288M 285M 278M 279M -725M -725M -727M -725M 5M 2M 1M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a -9M -15M -15M -15M -6M n/a -3M -1M -1M -1M 2M n/a 2M 2M 2M
Sales Maturities Of Investments
4M 5M 9M 7M 7M 6M 5M 11M 12M 30M 31M 27M 13M n/a n/a n/a 13M 15M 39M 38M 41M 34M 8M
Other Investing Acitivies
-4M -4M -7M 1M 1M 8M 5M -3M 8M 6M 9M 18M 29M 26M 28M 24M 3M n/a -4M -1M -2M 3M 7M
Investing Cash Flow
-405M -521M -528M -521M -417M -7M -84M -144M -147M -544M -444M -403M -156M -144M -148M -110M -1.05B -1.02B -992M -984M -239M -225M -226M
Debt Repayment
19M 44M 565M 508M 369M 11M -58M -8M 26M 334M -25M 294M 234M 455M 582M 276M 630M 435M 124M -141M -353M -354M -4M
Common Stock Repurchased
-1.5B -1.88B -1.5B -1.5B -1.5B -1.5B -1.5B -1.5B -1.5B -1.5B -1.5B -1.5B -1.63B -1.75B -1.75B -1.75B -1.5B -1.25B -1.13B -1B -750M -500M -250M
Dividend Paid
-1.4B -1.83B -1.81B -1.79B -1.76B -1.74B -1.72B -1.7B -1.67B -1.65B -1.63B -1.62B -1.6B -1.58B -1.56B -1.54B -1.52B -1.5B -1.48B -1.46B -1.44B -1.42B -1.4B
Other Financial Acitivies
822M 822M -32M -32M -46M -46M -33M -38M -23M -15M -14M -5M -4M -12M -13M -12M -14M -14M -14M -10M -20M -19M -19M
Financial Cash Flow
-2B -2.77B -2.7B -2.74B -2.87B -3.22B -3.25B -3.19B -3.12B -2.79B -3.12B -2.78B -2.94B -2.83B -2.7B -3B -2.38B -2.31B -2.46B -2.56B -2.52B -2.21B -1.6B
Net Cash Flow
-85M 51M -46M -97M -23M -74M -86M -117M -43M -60M -184M 357M 216M 43M -153M -819M -1.21B -1.18B -1.19B -1.04B -182M 246M 1.05B
Free Cash Flow
2.02B 2.92B 2.74B 2.71B 2.85B 2.72B 2.85B 2.84B 2.76B 2.83B 2.96B 3.08B 2.83B 2.59B 2.3B 1.94B 1.98B 1.91B 1.97B 2.26B 2.27B 2.35B 2.56B
Adj. Free Cash Flow
1.96B 2.85B 2.67B 2.64B 2.78B 2.66B 2.78B 2.78B 2.69B 2.76B 2.9B 3.02B 2.76B 2.52B 2.24B 1.87B 1.92B 1.85B 1.91B 2.21B 2.22B 2.3B 2.51B
Maintenance CapEx
-270.23M -374.66M -380.14M -381.14M -415.91M -419.48M -438M -437M -448.48M -463.95M -424.96M -432.83M -423.1M -344.14M -306.53M -228.63M -162.47M -157.93M -118.52M -122.19M -135.87M -147.89M -203.89M
Growth CapEx
-21.77M -34.34M -37.86M -37.86M -16.09M -3.52M n/a n/a -1.52M -4.05M -12.04M -22.17M -56.9M -110.86M -144.47M -183.37M -172.53M -147.07M -183.48M -173.81M -149.13M -118.11M -40.11M
Owner Earnings
2.04B 2.96B 2.78B 2.74B 2.86B 2.73B 2.85B 2.84B 2.76B 2.83B 2.98B 3.11B 2.89B 2.7B 2.45B 2.12B 2.15B 2.06B 2.15B 2.43B 2.42B 2.47B 2.6B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.