• GAAP EPS of $1.50 (+8%)
  • Record quarterly operating margin of 23.1% (23.9% excluding EF&C acquisition dilution)
  • Record quarterly operating income of $808 million (+6%)
  • Record after-tax ROIC of 23% (+140 basis points vs. year ago)
  • Total revenue +4%, Organic revenue +2% (including ~1% negative PLS impact)
  • FCF of 101% of net income
  • Raising full-year 2016 GAAP EPS guidance mid-point

GLENVIEW, Ill., Oct. 20, 2016 (GLOBE NEWSWIRE) -- Illinois Tool Works Inc. (NYSE:ITW) today reported third quarter 2016 diluted earnings per share (EPS) of $1.50, an 8% increase compared to the year-ago period. Currency translation reduced EPS by $0.02 in the quarter. Operating margin increased 40 basis points to 23.1%, including 80 basis points of margin dilution from the third quarter 2016 acquisition of Engineered Fasteners & Components (EF&C). Excluding the EF&C dilution impact, third quarter operating margin was 23.9%. Operating income of $808 million was up 6%, and after-tax return on invested capital increased by 140 basis points to 23%. Organic revenue increased 2% and the company’s ongoing Product Line Simplification (PLS) activities reduced organic revenue growth by approximately 1 percentage point.

"The ITW team delivered another quarter of quality execution and earnings growth marked by all-time record operating income and continued strong margin expansion driven by our Enterprise Strategy initiatives. In addition, continued progress in executing our pivot to growth in combination with our diversified portfolio of seven highly differentiated businesses allowed us to deliver positive organic growth in the third quarter despite a macro environment that remains challenging,” said E. Scott Santi, Chairman and Chief Executive Officer.

Third Quarter Highlights

  • Total revenue was $3.5 billion, an increase of 4%. Organic revenue grew 2% with 1% growth in North America and 3% in International.
  • Operating margin improved 40 basis points to 23.1%, an all-time record for the company, as enterprise initiatives contributed 120 basis points. The acquisition of EF&C diluted operating margin by 80 basis points. Excluding the EF&C dilution impact, third quarter operating margin was 23.9%.
  • Operating income grew 6% to an all-time quarterly record of $808 million.
  • GAAP EPS of $1.50 increased 8% due to strong margin performance. Currency translation reduced EPS by $0.02 in the quarter.
  • After-tax return on invested capital was 23%, an all-time high and an increase of 140 basis points.
  • Free cash flow was solid at 101% of net income. Share repurchases totaled $500 million and the company announced an 18% dividend increase on August 5, 2016.
  • Six of seven segments achieved positive organic revenue growth as Automotive OEM and Test & Measurement/Electronics both grew 7%, Construction Products grew 2%, Polymers & Fluids and Food Equipment Group both grew 1% and Specialty Products grew 0.1%.  Welding declined by 9%.
  • All seven segments achieved operating margin at or above 21% with Food Equipment at 27.4%, Welding at 26.5%, Specialty Products at 26.1%, Automotive OEM at 21.8% (25.5% excluding EF&C), Construction at 22.6%, Test & Measurement/Electronics and Polymers & Fluids both at 21%.

2016 Guidance

ITW is raising its 2016 full-year GAAP EPS guidance range to $5.56 to $5.66, a year-over-year increase of 9% at the mid-point. Consistent with prior guidance the full-year organic growth forecast is 1 to 2% and includes approximately 1 percentage point of PLS impact. Operating margin is forecast to exceed 22.5%.

For the fourth quarter 2016, the company expects GAAP EPS to be in a range of $1.31 to $1.41, an increase of 11% at the mid-point. Organic revenue is forecast to be 0 to 2%, and operating margin to be approximately 21.5%. Guidance is based on current foreign exchange rates.

Forward-looking Statement
This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, without limitation, statements regarding diluted earnings per share, organic revenue growth, the impact of product line simplification activities and enterprise initiatives, operating margin, after-tax return on invested capital and the expected impact of acquisitions on financial results. These statements are subject to certain risks, uncertainties and other factors that could cause actual results to differ materially from those anticipated. Such factors include those contained in ITW's Form 10-K for 2015 and Form 10-Q for the second quarter of 2016.

About ITW
ITW (NYSE:ITW) is a Fortune 200 global multi-industrial manufacturing leader with revenues totaling $13.4 billion in 2015. The company’s seven industry-leading segments leverage the unique ITW Business Model to drive solid growth with best-in-class margins and returns in markets where highly innovative, customer-focused solutions are required. ITW has more than 51,000 dedicated colleagues in operations around the world who thrive in the company’s unique decentralized and entrepreneurial culture. To learn more about the company and the ITW Business Model, visit www.itw.com.

 
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
STATEMENT OF INCOME (UNAUDITED)
    
 Three Months Ended Nine Months Ended
 September 30, September 30,
In millions except per share amounts2016 2015 2016 2015
Operating Revenue$3,495  $3,354  $10,200  $10,130 
Cost of revenue2,027  1,953  5,890  5,947 
Selling, administrative, and research and development expenses604  581  1,818  1,819 
Amortization and impairment of intangible assets56  59  170  176 
Operating Income808  761  2,322  2,188 
Interest expense(58) (59) (174) (168)
Other income (expense)13  23  34  65 
Income Before Taxes763  725  2,182  2,085 
Income Taxes228  214  654  636 
Net Income$535  $511  $1,528  $1,449 
        
Net Income Per Share:       
Basic$1.51  $1.40  $4.28  $3.92 
Diluted$1.50  $1.39  $4.25  $3.90 
        
Cash Dividends Per Share:       
Paid$0.55  $0.485  $1.65  $1.455 
Declared$0.65  $0.55  $1.75  $1.52 
        
Shares of Common Stock Outstanding During the Period:       
Average353.5  365.1  357.3  369.3 
Average assuming dilution355.5  367.1  359.3  371.6 


 
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
STATEMENT OF FINANCIAL POSITION (UNAUDITED)
 
In millionsSeptember 30, 2016 December 31, 2015
Assets   
Current Assets:   
Cash and equivalents$2,299  $3,090 
Trade receivables2,496  2,203 
Inventories1,167  1,086 
Prepaid expenses and other current assets223  341 
Total current assets6,185  6,720 
    
Net plant and equipment1,702  1,577 
Goodwill4,711  4,439 
Intangible assets1,480  1,560 
Deferred income taxes467  346 
Other assets1,164  1,087 
 $15,709  $15,729 
    
Liabilities and Stockholders' Equity   
Current Liabilities:   
Short-term debt$1,364  $526 
Accounts payable582  449 
Accrued expenses1,180  1,136 
Cash dividends payable228  200 
Income taxes payable132  57 
Total current liabilities3,486  2,368 
    
Noncurrent Liabilities:   
Long-term debt6,329  6,896 
Deferred income taxes131  256 
Other liabilities970  981 
Total noncurrent liabilities7,430  8,133 
    
Stockholders’ Equity:   
Common stock6  6 
Additional paid-in-capital1,174  1,135 
Income reinvested in the business19,223  18,316 
Common stock held in treasury(14,147) (12,729)
Accumulated other comprehensive income (loss)(1,468) (1,504)
Noncontrolling interest5  4 
Total stockholders’ equity4,793  5,228 
 $15,709  $15,729 


 
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
GAAP to NON-GAAP RECONCILIATIONS (UNAUDITED)
 
ADJUSTED AFTER-TAX RETURN ON AVERAGE INVESTED CAPITAL (UNAUDITED)
 
 Three Months Ended Nine Months Ended Twelve
Months
Ended

December 31,
 September 30, September 30, 
Dollars in millions2016 2015 2016 2015 2015
Operating income$808  $761  $2,322  $2,188  $2,867 
Tax rate30.0% 29.6% 30.0% 30.5% 30.1%
Income taxes(243) (225) (697) (668) (864)
Operating income after taxes$565  $536  $1,625  $1,520  $2,003 
          
Invested capital:         
Trade receivables$2,496  $2,339  $2,496  $2,339  $2,203 
Inventories1,167  1,153  1,167  1,153  1,086 
Net plant and equipment1,702  1,601  1,702  1,601  1,577 
Goodwill and intangible assets6,191  6,088  6,191  6,088  5,999 
Accounts payable and accrued expenses(1,762) (1,635) (1,762) (1,635) (1,585)
Other, net393  313  393  313  280 
Total invested capital$10,187  $9,859  $10,187  $9,859  $9,560 
          
Average invested capital$9,973  $10,038  $9,821  $10,039  $9,943 
Adjustment for Wilsonart (formerly the Decorative Surfaces segment)(116) (121) (114) (126) (123)
Adjusted average invested capital$9,857  $9,917  $9,707  $9,913  $9,820 
          
Adjusted return on average invested capital23.0% 21.6% 22.3% 20.5% 20.4%


FREE CASH FLOW
    
 Three Months Ended Nine Months Ended
 September 30, September 30,
Dollars in millions2016 2015 2016 2015
Net cash provided by operating activities$624  $706  $1,638  $1,596 
Less: Additions to plant and equipment(81) (62) (202) (209)
Free cash flow$543  $644  $1,436  $1,387 
        
Net income$535  $511  $1,528  $1,449 
Free cash flow to net income conversion rate101% 126% 94% 96%



 
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
SEGMENT DATA (UNAUDITED)
 
Three Months Ended September 30, 2016
Dollars in millionsTotal
Revenue
Operating
Income
Operating
Margin
Automotive OEM$765 $166 21.8%
Food Equipment544 149 27.4%
Test & Measurement and Electronics516 108 21.0%
Welding361 95 26.5%
Polymers & Fluids422 89 21.0%
Construction Products415 94 22.6%
Specialty Products477 125 26.1%
Intersegment(5) %
Total Segments3,495 826 23.7%
Unallocated (18)%
Total Company$3,495 $808 23.1%


Nine Months Ended September 30, 2016
Dollars in millionsTotal
Revenue
Operating
Income
Operating
Margin
Automotive OEM$2,091 $512 24.5%
Food Equipment1,578 405 25.7%
Test & Measurement and Electronics1,487 274 18.4%
Welding1,125 282 25.1%
Polymers & Fluids1,283 266 20.7%
Construction Products1,223 278 22.7%
Specialty Products1,429 373 26.1%
Intersegment(16) %
Total Segments10,200 2,390 23.4%
Unallocated (68)%
Total Company$10,200 $2,322 22.8%



ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
SEGMENT DATA (UNAUDITED)
 
Q3 2016 vs. Q3 2015 Favorable/(Unfavorable)
Operating RevenueAutomotive OEMFood EquipmentTest &
Measurement
and Electronics
WeldingPolymers & FluidsConstruction ProductsSpecialty ProductsTotal ITW
Organic6.6%0.7%6.6%(8.5)%0.8%1.5%0.1%1.6%
Acquisitions/
Divestitures
19.2%%%%%(0.2)%%3.5%
Translation(1.0)%(2.0)%(1.3)%(0.4)%(0.8)%0.3%(0.7)%(0.9)%
Operating Revenue24.8%(1.3)%5.3%(8.9)%%1.6%(0.6)%4.2%


Q3 2016 vs. Q3 2015 Favorable/(Unfavorable)
Change in Operating MarginAutomotive OEMFood EquipmentTest & Measurement and ElectronicsWeldingPolymers & FluidsConstruction ProductsSpecialty ProductsTotal ITW
Operating Leverage90 bps10 bps190 bps(160) bps20 bps30 bps - 30 bps
Changes in Variable Margin & OH Costs(60) bps110 bps230 bps290 bps120 bps110 bps180 bps100 bps
Total Organic30 bps120 bps420 bps130 bps140 bps140 bps180 bps130 bps
Acquisitions/
Divestitures
(370) bps -  -  -  -  -  - (80) bps
Restructuring/Other(20) bps(10) bps20 bps40 bps60 bps(190) bps30 bps(10) bps
Total Operating Margin Change(360) bps110 bps440 bps170 bps200 bps(50) bps210 bps40 bps
         
Total Operating Margin % * 21.8% 27.4% 21.0% 26.5% 21.0% 22.6% 26.1% 23.1%
         
*Includes unfavorable operating margin impact of amortization expense from acquisition-related intangible assets80 bps80 bps360 bps60 bps430 bps60 bps140 bps170 bps



 
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
SEGMENT DATA (UNAUDITED)
 
YTD 2016 vs YTD 2015 Favorable/(Unfavorable)
Operating RevenueAutomotive OEMFood EquipmentTest &
Measurement
and Electronics
WeldingPolymers & FluidsConstruction ProductsSpecialty ProductsTotal ITW
Organic4.4%2.8%2.5%(9.4)%1.1%3.1%1.2%1.2%
Acquisitions/
Divestitures
6.1%%%%(0.3)%(0.2)%%1.1%
Translation(1.3)%(1.8)%(1.3)%(1.0)%(2.8)%(1.7)%(1.1)%(1.6)%
Operating Revenue9.2%1.0%1.2%(10.4)%(2.0)%1.2%0.1%0.7%


YTD 2016 vs YTD 2015 Favorable/(Unfavorable)
Change in Operating MarginAutomotive OEMFood EquipmentTest & Measurement and ElectronicsWeldingPolymers & FluidsConstruction ProductsSpecialty ProductsTotal ITW
Operating Leverage60 bps60 bps70 bps(190) bps40 bps80 bps20 bps20 bps
Changes in Variable Margin & OH Costs20 bps100 bps190 bps180 bps20 bps200 bps210 bps120 bps
Total Organic80 bps160 bps260 bps(10) bps60 bps280 bps230 bps140 bps
Acquisitions/
Divestitures
(140) bps -  -  -  - (10) bps - (20) bps
Restructuring/Other10 bps40 bps - (80) bps10 bps10 bps40 bps - 
Total Operating Margin Change(50) bps200 bps260 bps(90) bps70 bps280 bps270 bps120 bps
         
Total Operating Margin % * 24.5% 25.7% 18.4% 25.1% 20.7% 22.7% 26.1% 22.8%
         
*Includes unfavorable operating margin impact of amortization expense from acquisition-related intangible assets40 bps80 bps390 bps90 bps430 bps60 bps150 bps170 bps


Total ITW Operating Revenue
Operating RevenueYTD 2016Full Year 2015Favorable/
(Unfavorable)
Organic1.2%(0.4)%160 bps
Acquisitions/
Divestitures
1.1%(0.2)%130 bps
Translation(1.6)%(6.8)%520 bps
Operating Revenue0.7%(7.4)%810 bps

 

Investors Contact: Mike Drazin 224.661.7433 mdrazin@itw.com
Media Contact: Mallory Ramp 224.661.7431 mramp@itw.com

Primary Logo