ITW Reports Third Quarter 2021 Results

Company Release - 10/28/2021
  • Total revenue of $3.6 billion, an increase of 8% with organic revenue growth of 6%
  • Operating margin of 23.8%; Enterprise initiatives contributed 100 basis points
  • GAAP EPS of $2.02, an increase of 10%
  • Updated full year guidance with organic growth of 11 to 12% and EPS growth of 25 to 28%

GLENVIEW, IL., Oct. 28, 2021 (GLOBE NEWSWIRE) -- Illinois Tool Works Inc. (NYSE: ITW) today reported its third quarter 2021 results.

“We saw continued strong growth momentum in six of our seven segments in the third quarter, while our Automotive OEM segment continued to be impacted by auto production reductions associated with the well-publicized supply chain challenges affecting our customers,” said E. Scott Santi, Chairman and Chief Executive Officer. “Our teams around the world continue to do an exceptional job of executing for our customers and for the company in a very challenging environment as evidenced by the six percent organic growth and ten percent earnings per share growth that ITW delivered in the quarter. Moving forward, we remain highly focused on fully leveraging the competitive strength of the ITW Business Model and the investments we have made, and continue to make, in support of the execution of our enterprise strategy and our ‘Win the Recovery’ positioning to their full potential.”

Third Quarter 2021 Results
Third quarter revenue grew eight percent to $3.6 billion, with six percent organic growth. Operating income grew seven percent to $845 million. Excluding Automotive OEM, revenue grew 12 percent and operating income grew 14 percent. Operating margin was 23.8 percent, flat year-over-year, with enterprise initiatives and volume leverage each contributing 100 basis points or more of positive margin impact offset by price/cost margin dilution impact of 200 basis points. Consistent with our strategy, price recovery actions offset raw material cost increases on a dollar-for-dollar basis in the third quarter. GAAP EPS of $2.02 increased 10 percent. The effective tax rate for the third quarter was 20.8 percent, in line with the third quarter of 2020, and included a $0.06 one-time tax benefit. Operating cash flow was $619 million, 97 percent of net income, and free cash flow was $548 million, 86 percent of net income.

Six of seven segments delivered strong organic growth in the quarter, led by Welding up 22 percent, Food Equipment up 19 percent, Test & Measurement and Electronics up 12 percent, and Specialty Products up 8 percent. Polymers & Fluids and Construction Products were both up 3 percent. Automotive OEM declined 11 percent.

Capital Allocation Update
Pending final regulatory approvals, ITW expects to complete its previously announced acquisition of the MTS Test & Simulation business in the fourth quarter of 2021. On August 6, 2021, ITW raised its dividend by seven percent to an annualized rate of $4.88 per share. The company is on pace to repurchase approximately $1 billion of its shares in 2021, having repurchased $750 million year-to-date.

2021 Guidance
ITW expects total revenue growth of 13 to 14 percent and organic growth in the range of 11 to 12 percent. Foreign currency translation impact at current foreign exchange rates is projected to contribute two percentage points to revenue growth. GAAP EPS guidance is updated to a range of $8.30 to $8.50, due to actual and anticipated lower auto production levels in Q3 and Q4 versus previous guidance. Raw material cost increases are expected to be offset with price on a dollar-for-dollar basis and therefore EPS neutral. Full year margin dilution impact from price/cost is expected to be approximately 150 basis points, offset by more than 200 basis points of volume leverage and a contribution from enterprise initiatives of more than 100 basis points. Operating margin is expected to be in the range of 23.5 to 24.5 percent, an increase of more than 100 basis points at the midpoint versus 2020. Free cash flow is expected to be approximately 90 percent of net income adjusted for one-time tax benefits. Guidance excludes any impact from the acquisition of the MTS Test & Simulation business.

Non-GAAP Measures
This earnings release contains certain non-GAAP financial measures. A reconciliation of these measures to the most directly comparable GAAP measures is included in the attached supplemental reconciliation schedule. The estimated guidance of free cash flow conversion rate is based on assumptions that are difficult to predict, and estimated guidance for the most directly comparable GAAP measure and a reconciliation of estimated free cash flow to the most directly comparable GAAP measure have been omitted due to the unreasonable efforts required in connection with such a reconciliation and the lack of availability of reliable forward-looking cash flow and operating information.

Forward-looking Statement
This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements may include, without limitation, statements regarding the duration and potential effects of the COVID-19 pandemic and global supply chain challenges, related government actions and the company’s strategy in response thereto on the company’s business, expected impact of tariffs and raw material inflation, product line simplification activities and enterprise initiatives, future financial and operating performance, free cash flow and free cash flow conversion rate, organic and total revenue, operating margin, price/cost impact, diluted income per share, restructuring expenses and related benefits, expected dividend payments, expected repatriation, after-tax return on invested capital, effective tax rates, exchange rates, expected access to liquidity sources, expected capital allocation, expected timing and amount of share repurchases, end market economic and regulatory conditions, potential acquisitions and dispositions and related impact on financial results, including statements with respect to the anticipated acquisition of the MTS Test & Simulation business, and the company’s 2021 guidance. These statements are subject to certain risks, uncertainties, assumptions 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 2020.

About Illinois Tool Works
ITW (NYSE: ITW) is a Fortune 200 global multi-industrial manufacturing leader with revenues totaling $12.6 billion in 2020. 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’s approximately 43,000 dedicated colleagues around the world thrive in the company’s decentralized and entrepreneurial culture. www.itw.com

Media Contact 
Illinois Tool Works 
Tel: 224.661.7451 
mediarelations@itw.com
Investor Relations 
Illinois Tool Works
Karen Fletcher
Tel: 224.661.7433
investorrelations@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 amounts 2021   2020   2021   2020
Operating Revenue $ 3,556       $ 3,307       $ 10,776       $ 9,099    
Cost of revenue 2,096       1,910       6,298       5,375    
Selling, administrative, and research and development expenses 581       560       1,735       1,606    
Amortization and impairment of intangible assets 34       48       100       119    
Operating Income 845       789       2,643       1,999    
Interest expense (49 )     (52 )     (153 )     (154 )  
Other income (expense) 10       2       44       35    
Income Before Taxes 806       739       2,534       1,880    
Income Taxes 167       157       449       413    
Net Income $ 639       $ 582       $ 2,085       $ 1,467    
               
Net Income Per Share:              
Basic $ 2.03       $ 1.84       $ 6.61       $ 4.63    
Diluted $ 2.02       $ 1.83       $ 6.58       $ 4.61    
               
Cash Dividends Per Share:              
Paid $ 1.14       $ 1.07       $ 3.42       $ 3.21    
Declared $ 1.22       $ 1.14       $ 3.50       $ 3.28    
               
Shares of Common Stock Outstanding During the Period:              
Average 314.6       316.5       315.6       316.9    
Average assuming dilution 315.9       317.9       316.9       318.3    
                               


ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
STATEMENT OF FINANCIAL POSITION (UNAUDITED)

In millions September 30, 2021   December 31, 2020
Assets      
Current Assets:      
Cash and equivalents $ 1,987       $ 2,564    
Trade receivables 2,729       2,506    
Inventories 1,524       1,189    
Prepaid expenses and other current assets 337       264    
Total current assets 6,577       6,523    
       
Net plant and equipment 1,744       1,777    
Goodwill 4,610       4,690    
Intangible assets 683       781    
Deferred income taxes 580       533    
Other assets 1,323       1,308    
  $ 15,517       $ 15,612    
       
Liabilities and Stockholders' Equity      
Current Liabilities:      
Short-term debt $ 579       $ 350    
Accounts payable 565       534    
Accrued expenses 1,399       1,284    
Cash dividends payable 383       361    
Income taxes payable 70       60    
Total current liabilities 2,996       2,589    
       
Noncurrent Liabilities:      
Long-term debt 6,972       7,772    
Deferred income taxes 633       588    
Noncurrent income taxes payable 365       413    
Other liabilities 1,058       1,068    
Total noncurrent liabilities 9,028       9,841    
       
Stockholders’ Equity:      
Common stock 6       6    
Additional paid-in-capital 1,416       1,362    
Retained earnings 24,098       23,114    
Common stock held in treasury (20,390 )     (19,659 )  
Accumulated other comprehensive income (loss) (1,638 )     (1,642 )  
Noncontrolling interest 1       1    
Total stockholders’ equity 3,493       3,182    
  $ 15,517       $ 15,612    
                   


ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
SEGMENT DATA (UNAUDITED)

Three Months Ended September 30, 2021
Dollars in millions Total
Revenue
Operating
Income
Operating
Margin
Automotive OEM $ 647     $ 112     17.3 %
Food Equipment 544     130     23.9 %
Test & Measurement and Electronics 552     148     26.8 %
Welding 425     128     30.0 %
Polymers & Fluids 456     111     24.2 %
Construction Products 478     133     27.8 %
Specialty Products 459     126     27.3 %
Intersegment (5 )       %
Total Segments 3,556     888     24.9 %
Unallocated     (43 )   %
Total Company $ 3,556     $ 845     23.8 %

 

Nine Months Ended September 30, 2021
Dollars in millions Total
Revenue
Operating
Income
Operating
Margin
Automotive OEM $ 2,137     $ 434     20.3 %
Food Equipment 1,509     339     22.5 %
Test & Measurement and Electronics 1,710     475     27.8 %
Welding 1,228     364     29.6 %
Polymers & Fluids 1,357     350     25.8 %
Construction Products 1,465     406     27.7 %
Specialty Products 1,387     380     27.4 %
Intersegment (17 )       %
Total Segments 10,776     2,748     25.5 %
Unallocated     (105 )   %
Total Company $ 10,776     $ 2,643     24.5 %



ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
SEGMENT DATA (UNAUDITED)

Q3 2021 vs. Q3 2020 Favorable/(Unfavorable)
Operating Revenue Automotive
OEM
Food
Equipment
Test &
Measurement
and
Electronics
Welding Polymers
& Fluids
Construction
Products
Specialty
Products
Total
ITW
Organic (10.7 ) % 18.9 % 11.8 % 22.0 % 3.4 % 3.4   % 8.3 % 6.3 %
Acquisitions/Divestitures   % % % % % (0.1 ) % % %
Translation 1.3   % 2.1 % 1.1 % 0.9 % 0.7 % 1.7   % 1.1 % 1.2 %
Operating
Revenue
(9.4 ) % 21.0 % 12.9 % 22.9 % 4.1 % 5.0   % 9.4 % 7.5 %

 

Q3 2021 vs. Q3 2020 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 (240) bps 410 bps 290 bps 290 bps 70 bps 50 bps 180 bps 130 bps
Changes in Variable Margin & OH Costs (320) bps (140) bps (20) bps (40) bps (340) bps (120) bps 30 bps (210) bps
Total Organic (560) bps 270 bps 270 bps 250 bps (270) bps (70) bps 210 bps (80) bps
Acquisitions/Divestitures
Restructuring/Other 210 bps 160 bps 40 bps (40) bps 30 bps 40 bps 80 bps
Total Operating Margin Change (350) bps 430 bps 310 bps 210 bps (240) bps (30) bps 210 bps
                 
Total Operating

Margin % *
17.3% 23.9% 26.8% 30.0% 24.2% 27.8% 27.3% 23.8%
                 
*Includes unfavorable operating margin impact of amortization expense from acquisition-related intangible assets 40 bps 60 bps 170 bps 20 bps 240 bps 20 bps 80 bps 90 bps **
** Amortization expense from acquisition-related intangible assets had an unfavorable impact of ($0.08) on GAAP earnings per share for the third quarter of 2021.



ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
SEGMENT DATA (UNAUDITED)

YTD 2021 vs. YTD 2020 Favorable/(Unfavorable)
Operating Revenue Automotive
OEM
Food
Equipment
Test &
Measurement
and
Electronics
Welding Polymers
& Fluids
Construction
Products
Specialty
Products
Total
ITW
Organic 15.7 % 15.2 % 16.8 % 19.3 % 12.4 % 14.0   % 10.8 % 14.9 %
Acquisitions/Divestitures % % % % % (0.1 ) % % %
Translation 4.9 % 3.8 % 2.9 % 1.6 % 2.1 % 6.0   % 2.8 % 3.5 %
Operating
Revenue
20.6 % 19.0 % 19.7 % 20.9 % 14.5 % 19.9   % 13.6 % 18.4 %

 

YTD 2021 vs. YTD 2020 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 310 bps 350 bps 380 bps 270 bps 240 bps 250 bps 210 bps 300 bps
Changes in Variable Margin & OH Costs 150 bps (20) bps (100) bps 60 bps (130) bps (20) bps (20) bps (70) bps
Total Organic 460 bps 330 bps 280 bps 330 bps 110 bps 230 bps 190 bps 230 bps
Acquisitions/Divestitures
Restructuring/Other 70 bps 60 bps 20 bps (20) bps 10 bps 10 bps (20) bps 20 bps
Total Operating Margin Change 530 bps 390 bps 300 bps 310 bps 120 bps 240 bps 170 bps 250 bps
                 
Total Operating

Margin % *
20.3% 22.5% 27.8% 29.6% 25.8% 27.7% 27.4% 24.5%
                 
*Includes unfavorable operating margin impact of amortization expense from acquisition-related intangible assets 40 bps 60 bps 160 bps 10 bps 250 bps 20 bps 70 bps 100 bps **
** Amortization expense from acquisition-related intangible assets had an unfavorable impact of ($0.24) on GAAP earnings per share for the first nine months of 2021.



ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
GAAP to NON-GAAP RECONCILIATIONS (UNAUDITED)

AFTER-TAX RETURN ON AVERAGE INVESTED CAPITAL (UNAUDITED)

  Three Months Ended   Nine Months Ended
  September 30,   September 30,
Dollars in millions 2021   2020   2021   2020
Operating income $ 845       $ 789       $ 2,643       $ 1,999    
Tax rate (as adjusted in 2021) 23.4   %   21.3   %   22.9   %   22.0   %
Income taxes (198 )     (168 )     (607 )     (439 )  
Operating income after taxes $ 647       $ 621       $ 2,036       $ 1,560    
               
Invested capital:              
Trade receivables $ 2,729       $ 2,494       $ 2,729       $ 2,494    
Inventories 1,524       1,149       1,524       1,149    
Net plant and equipment 1,744       1,736       1,744       1,736    
Goodwill and intangible assets 5,293       5,405       5,293       5,405    
Accounts payable and accrued expenses (1,964 )     (1,784 )     (1,964 )     (1,784 )  
Other, net (269 )     (527 )     (269 )     (527 )  
Total invested capital $ 9,057       $ 8,473       $ 9,057       $ 8,473    
               
Average invested capital $ 9,084       $ 8,394       $ 8,912       $ 8,536    
After-tax return on average invested capital 28.5   %   29.6   %   30.5   %   24.4   %



A reconciliation of the tax rate for the three and nine month periods ended September 30, 2021, excluding the third quarter 2021 discrete tax benefit of $21 million related to the utilization of capital losses and the second quarter 2021 discrete tax benefit of $112 million related to a change in the U.K. income tax rate, is as follows:

  Three Months Ended   Nine Months Ended
  September 30, 2021   September 30, 2021
Dollars in millions Income Taxes   Tax Rate   Income Taxes   Tax Rate
As reported $ 167     20.8 %   $ 449     17.7 %
Discrete tax benefit related to the third quarter 2021 21     2.6 %   21     0.8 %
Discrete tax benefit related to the second quarter 2021     %   112     4.4 %
As adjusted $ 188     23.4 %   $ 582     22.9 %



ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
GAAP to NON-GAAP RECONCILIATIONS (UNAUDITED)

FREE CASH FLOW (UNAUDITED)

  Three Months Ended   Nine Months Ended   Twelve Months
  September 30,   September 30,   Ended
Dollars in millions 2021   2020   2021   2020   December 31, 2020
Net cash provided by operating activities $ 619       $ 683       $ 1,783       $ 2,034       $ 2,807    
Less: Additions to plant and equipment (71 )     (52 )     (217 )     (168 )     (236 )  
Free cash flow $ 548       $ 631       $ 1,566       $ 1,866       $ 2,571    
                   
Net income $ 639       $ 582       $ 2,085       $ 1,467       $ 2,109    
                   
Net cash provided by operating activities to Net income conversion rate 97   %   117   %   86   %   139   %   133   %
Free cash flow to Net income conversion rate 86   %   108   %   75   %   127   %   122   %

 


Primary Logo

Source: Illinois Tool Works Inc.