Illinois Tool Works Inc.
NYSE:ITW · New York Stock Exchange
+$2.46 today
Vol 1.30M · Avg 1.34M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $3.1B -12.1% | $3.5B +18.0% | $3.0B -2.5% | $3.0B +12.6% | $2.7B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $397.0M -1.2% | $402.0M +1.8% | $395.0M -3.7% | $410.0M +0.0% | $410.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$17.0M +90.3% | -$176.0M -100.0% | -$88.0M +41.3% | -$150.0M -1.4% | -$148.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $69.0M +13.1% | $61.0M -11.6% | $69.0M +9.5% | $63.0M +18.9% | $53.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$406.0M -2155.6% | -$18.0M -108.6% | $210.0M +125.7% | -$816.0M -86.3% | -$438.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$92.0M -370.6% | $34.0M -46.9% | $64.0M +113.9% | -$461.0M -92.1% | -$240.0M | $592.6M | $1.3B | $626.2M |
| Inventory | $34.0M -80.7% | $176.0M -51.1% | $360.0M +179.1% | -$455.0M -1.1% | -$450.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$29.0M +32.6% | -$43.0M -207.1% | -$14.0M -140.0% | $35.0M -5.4% | $37.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$319.0M -72.4% | -$185.0M +7.5% | -$200.0M -407.7% | $65.0M -69.8% | $215.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $17.0M +103.6% | -$476.0M -11800.0% | -$4.0M +97.9% | -$193.0M -1278.6% | -$14.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $3.1B -4.7% | $3.3B -7.3% | $3.5B +50.7% | $2.3B -8.2% | $2.6B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$419.0M +4.1% | -$437.0M +4.0% | -$455.0M -10.4% | -$412.0M -39.2% | -$296.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$107.0M -138.2% | $280.0M +937.0% | $27.0M -90.2% | $276.0M +137.8% | -$731.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 -100.0% | $8.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $7.0M -36.4% | $11.0M -59.3% | $27.0M +125.0% | $12.0M -68.4% | $38.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$2.0M -200.0% | $2.0M +200.0% | -$2.0M -114.3% | $14.0M +566.7% | -$3.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$521.0M -261.8% | -$144.0M +64.3% | -$403.0M -266.4% | -$110.0M +88.8% | -$984.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $508.0M +6450.0% | -$8.0M -102.7% | $294.0M +6.5% | $276.0M +295.7% | -$141.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $65.0M +25.0% | $52.0M -1.9% | $53.0M +82.8% | $29.0M -42.0% | $50.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.5B +0.0% | -$1.5B +0.0% | -$1.5B +14.3% | -$1.8B -75.0% | -$1.0B | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$1.8B -5.3% | -$1.7B -5.0% | -$1.6B -4.7% | -$1.5B -5.4% | -$1.5B | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$32.0M +15.8% | -$38.0M -197.4% | $39.0M +400.0% | -$13.0M -132.5% | $40.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$2.7B +14.0% | -$3.2B -14.6% | -$2.8B +7.3% | -$3.0B -17.0% | -$2.6B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $42.0M +164.6% | -$65.0M -2266.7% | $3.0M +105.3% | -$57.0M -23.9% | -$46.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$97.0M +17.1% | -$117.0M -132.8% | $357.0M +143.6% | -$819.0M +21.0% | -$1.0B | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $2.7B -4.8% | $2.8B -7.8% | $3.1B +59.3% | $1.9B -14.4% | $2.3B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Howmet Aerospace Inc.
NYSE:HWM
$111.03B
Cummins Inc.
NYSE:CMI
$98.43B
Johnson Controls International plc
NYSE:JCI
$88.54B
CSX Corporation
NASDAQ:CSX
$84.59B
Emerson Electric Co.
NYSE:EMR
$84.58B
Canadian Pacific Kansas City Ltd.
NYSE:CP
$75.99B
TransDigm Group Incorporated
NYSE:TDG
$73.97B
AMETEK, Inc.
NYSE:AME
$54.08B
Thomson Reuters Corporation
NASDAQ:TRI
$34.20B
Roper Technologies, Inc.
NASDAQ:ROP
$33.37B
SEC Filings
Recent regulatory filings
No filings found.
Does ITW generate free cash flow?
Illinois Tool Works Inc. (ITW) generated $2.71B of free cash flow in fiscal 2025.
How much operating cash flow does ITW produce?
Operating cash flow was $3.13B, before capital expenditures of $419.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.