• ITW Reports Second Quarter 2021 Results

    ソース: Nasdaq GlobeNewswire / 30 7 2021 08:00:01   America/New_York

    • Total revenue of $3.7 billion, an increase of 43% with organic growth of 37%
    • Operating margin of 24.3%, an increase of 680 basis points
    • GAAP EPS of $2.45, an increase of 143%
    • Raising full year organic growth guidance to a range of 11 to 13 percent and GAAP EPS guidance to a range of $8.55 to $8.95 per share

    GLENVIEW, Ill., July 30, 2021 (GLOBE NEWSWIRE) -- Illinois Tool Works Inc. (NYSE: ITW) today reported its second quarter 2021 results.

    “In the second quarter, we saw continued improvement in both the breadth and pace of the recovery, with organic revenue growth at the segment level ranging from 17 to 84 percent,” said E. Scott Santi, Chairman and Chief Executive Officer. “In the face of rising raw material costs and a challenging supply chain environment, our people around the world leveraged the strength and resilience of our proprietary business model and the ‘Win the Recovery’ actions taken over the course of the past year to serve our customers with excellence while delivering 43 percent revenue growth and 143 percent earnings growth. While the near-term environment is certainly not without its challenges, order intake rates in all segments and geographic regions remain strong and I have no doubt that we are well positioned to continue to execute at a high level as we move through the remainder of the year.”

    Second Quarter 2021 Results
    Second quarter revenue of $3.7 billion increased 43 percent versus the prior year period, as organic revenue grew 37 percent and foreign currency translation impact was favorable by six percent.

    GAAP EPS of $2.45 increased 143 percent and included a $0.35 one-time tax benefit related to the remeasurement of net deferred tax assets in the United Kingdom. Operating income increased 99 percent to $893 million and incremental margin was 40 percent. Operating margin was 24.3 percent, an increase of 680 basis points with enterprise initiatives contributing 150 basis points, partially offset by dilutive price/cost margin impact of 120 basis points. In the quarter, price recovery actions essentially offset raw material cost increases on a dollar-for-dollar basis. Free cash flow was $477 million, 72 percent of net income adjusted for the one-time tax benefit. After-tax return on invested capital improved to 30.8 percent. The effective tax rate for the second quarter was 10.1 percent, and excluding the one-time tax benefit, the effective tax rate was 23.0 percent.

    All seven segments delivered double-digit organic growth in the quarter, led by Automotive OEM up 84 percent and Food Equipment up 46 percent. Welding, Test & Measurement and Electronics, Construction Products, and Polymers & Fluids delivered organic growth in the range of 28 to 33 percent, and Specialty Products grew 17 percent. On a geographic basis, organic growth was 36 percent in North America, 50 percent in Europe, and 20 percent in Asia Pacific. As expected, the impact of Automotive OEM customers adjusting production schedules to account for the well-publicized shortage of several components reduced ITW’s revenues by approximately $60 million or two percentage points in the quarter.

    2021 Guidance
    The company is raising its full-year GAAP EPS guidance to $8.55 to $8.95 per share, an increase of $0.35 or 32 percent at the midpoint versus prior year. This compares to previous guidance of $8.20 to $8.60 per share and incorporates the one-time tax benefit realized in the second quarter. The company is also raising its organic growth guidance to a range of 11 to 13 percent. Foreign currency translation impact at current foreign exchange rates is projected to contribute 3 percentage points to revenue growth. Raw material cost increases are expected to be offset by price increases on a dollar-for-dollar basis and therefore EPS neutral. The full year margin dilution impact from price/cost is now forecasted to be approximately 100 basis points, partially offsetting the expected margin contribution from Enterprise Initiatives of more than 100 basis points. As a result of price/cost, operating margin is expected to be in the range of 24.5 to 25.5 percent, an increase of 210 basis points at the midpoint versus 2020 and 50 basis points lower versus previous guidance. Free cash flow is expected to be approximately 100 percent of net income adjusted for the second quarter one-time tax benefit, and the company is on pace to repurchase approximately $1 billion of its shares, having repurchased $500 million in the first half of the year. Guidance excludes any impact from the previously announced 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 a reconciliation of estimated free cash flow to the most directly comparable GAAP measure has 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, 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, 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 Six Months Ended
     June 30, June 30,
    In millions except per share amounts2021 2020 2021 2020
    Operating Revenue$3,676   $2,564   $7,220   $5,792  
    Cost of revenue2,163   1,594   4,202   3,465  
    Selling, administrative, and research and development expenses588   486   1,154   1,046  
    Amortization and impairment of intangible assets32   35   66   71  
    Operating Income893   449   1,798   1,210  
    Interest expense(52)  (51)  (104)  (102) 
    Other income (expense)22   8   34   33  
    Income Before Taxes863   406   1,728   1,141  
    Income Taxes88   87   282   256  
    Net Income$775   $319   $1,446   $885  
            
    Net Income Per Share:       
    Basic$2.46   $1.01   $4.58   $2.79  
    Diluted$2.45   $1.01   $4.56   $2.78  
            
    Cash Dividends Per Share:       
    Paid$1.14   $1.07   $2.28   $2.14  
    Declared$1.14   $1.07   $2.28   $2.14  
            
    Shares of Common Stock Outstanding During the Period:       
    Average315.6   316.1   316.1   317.2  
    Average assuming dilution316.9   317.4   317.4   318.6  


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

    In millionsJune 30, 2021 December 31, 2020
    Assets   
    Current Assets:   
    Cash and equivalents$2,058   $2,564  
    Trade receivables2,786   2,506  
    Inventories1,400   1,189  
    Prepaid expenses and other current assets265   264  
    Total current assets6,509   6,523  
        
    Net plant and equipment1,767   1,777  
    Goodwill4,658   4,690  
    Intangible assets716   781  
    Deferred income taxes613   533  
    Other assets1,317   1,308  
     $15,580   $15,612  
        
    Liabilities and Stockholders' Equity   
    Current Liabilities:   
    Short-term debt$592   $350  
    Accounts payable607   534  
    Accrued expenses1,326   1,284  
    Cash dividends payable358   361  
    Income taxes payable77   60  
    Total current liabilities2,960   2,589  
        
    Noncurrent Liabilities:   
    Long-term debt7,056   7,772  
    Deferred income taxes617   588  
    Noncurrent income taxes payable365   413  
    Other liabilities1,061   1,068  
    Total noncurrent liabilities9,099   9,841  
        
    Stockholders’ Equity:   
    Common stock6   6  
    Additional paid-in-capital1,402   1,362  
    Retained earnings23,842   23,114  
    Common stock held in treasury(20,140)  (19,659) 
    Accumulated other comprehensive income (loss)(1,590)  (1,642) 
    Noncontrolling interest1   1  
    Total stockholders’ equity3,521   3,182  
     $15,580   $15,612  


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

    Three Months Ended June 30, 2021
    Dollars in millionsTotal Revenue
    		 Operating Income
    		 Operating Margin
    Automotive OEM$707  $133  18.8%
    Food Equipment514  113  22.0%
    Test & Measurement and Electronics606  170  28.1%
    Welding402  115  28.5%
    Polymers & Fluids466  127  27.3%
    Construction Products518  143  27.6%
    Specialty Products471  128  27.2%
    Intersegment(8) —  —%
    Total Segments3,676  929  25.3%
    Unallocated—  (36) —%
    Total Company$3,676  $893  24.3%


    Six Months Ended June 30, 2021
    Dollars in millionsTotal Revenue
    		 Operating Income
    		 Operating Margin
    Automotive OEM$1,490  $322  21.6%
    Food Equipment965  209  21.6%
    Test & Measurement and Electronics1,158  327  28.2%
    Welding803  236  29.4%
    Polymers & Fluids901  239  26.6%
    Construction Products987  273  27.6%
    Specialty Products928  254  27.4%
    Intersegment(12) —  —%
    Total Segments7,220  1,860  25.8%
    Unallocated—  (62) —%
    Total Company$7,220  $1,798  24.9%


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

    Q2 2021 vs. Q2 2020 Favorable/(Unfavorable)
    Operating RevenueAutomotive
    OEM    		Food
    Equipment    		Test &
    Measurement
    and Electronics    		WeldingPolymers
    & Fluids    		Construction
    Products    		Specialty
    Products    		Total ITW
    Organic83.5%46.0%28.7%32.6%27.6%28.2 %17.2%37.2%
    Acquisitions/
    Divestitures    		—%—%—%—%—%(0.1)%—%—%
    Translation11.8%6.9%4.3%2.6%4.1%9.6 %4.4%6.2%
    Operating
    Revenue    		95.3%52.9%33.0%35.2%31.7%37.7 %21.6%43.4%


    Q2 2021 vs. Q2 2020 Favorable/(Unfavorable)
    Change in Operating MarginAutomotive
    OEM    		Food
    Equipment    		Test &
    Measurement
    and Electronics    		WeldingPolymers
    & Fluids    		Construction
    Products    		Specialty
    Products    		Total ITW
    Operating Leverage1700 bps1010 bps560 bps480 bps520 bps440 bps330 bps700 bps
    Changes in Variable Margin & OH Costs970 bps280 bps(330) bps220 bps(70) bps(30) bps(140) bps(20) bps
    Total Organic2670 bps1290 bps230 bps700 bps450 bps410 bps190 bps680 bps
    Acquisitions/
    Divestitures    		————————
    Restructuring/
    Other    		(10) bps(10) bps10 bps(10) bps(30) bps(20) bps(10) bps—
    Total Operating Margin Change2660 bps1280 bps240 bps690 bps420 bps390 bps180 bps680 bps
             
    Total Operating Margin % *18.8%22.0%28.1%28.5%27.3%27.6%27.2%24.3%
             
    *Includes unfavorable operating margin impact of amortization expense from acquisition-related intangible assets 40 bps 70 bps 160 bps 10 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 second quarter of 2021.


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

    1H 2021 vs. 1H 2020 Favorable/(Unfavorable)
    Operating RevenueAutomotive
    OEM    		Food
    Equipment    		Test &
    Measurement
    and Electronics    		WeldingPolymers
    & Fluids    		Construction
    Products    		Specialty
    Products    		Total ITW
    Organic33.6%13.2%19.4%17.9%17.7%20.3 %12.1%19.9%
    Acquisitions/
    Divestitures    		—%—%—%—%—%(0.1)%—%—%
    Translation7.3%4.7%3.8%1.9%2.9%8.6 %3.7%4.8%
    Operating
    Revenue    		40.9%17.9%23.2%19.8%20.6%28.8 %15.8%24.7%


    1H 2021 vs. 1H 2020 Favorable/(Unfavorable)
    Change in Operating MarginAutomotive
    OEM    		Food
    Equipment    		Test &
    Measurement
    and Electronics    		WeldingPolymers
    & Fluids    		Construction
    Products    		Specialty
    Products    		Total ITW
    Operating Leverage630 bps320 bps420 bps280 bps360 bps350 bps230 bps390 bps
    Changes in Variable Margin & OH Costs420 bps40 bps(140) bps90 bps(40) bps70 bps(50) bps10 bps
    Total Organic1050 bps360 bps280 bps370 bps320 bps420 bps180 bps400 bps
    Acquisitions/
    Divestitures    		————————
    Restructuring/
    Other    		—(10) bps—(10) bps—(20) bps(30) bps—
    Total Operating Margin Change1050 bps350 bps280 bps360 bps320 bps400 bps150 bps400 bps
             
    Total Operating Margin % *21.6%21.6%28.2%29.4%26.6%27.6%27.4%24.9%
             
    *Includes unfavorable operating margin impact of amortization expense from acquisition-related intangible assets 40 bps 70 bps 170 bps 10 bps 260 bps 20 bps 80 bps 100 bps **
    ** Amortization expense from acquisition-related intangible assets had an unfavorable impact of ($0.16) on GAAP earnings per share for the first half 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 Six Months Ended
     June 30, June 30,
    Dollars in millions2021 2020 2021 2020
    Operating income$893   $449   $1,798   $1,210  
    Tax rate23.0 % 21.3 % 22.7 % 22.4 %
    Income taxes(206)  (96)  (409)  (271) 
    Operating income after taxes$687   $353   $1,389   $939  
            
    Invested capital:       
    Trade receivables$2,786   $2,156   $2,786   $2,156  
    Inventories1,400   1,167   1,400   1,167  
    Net assets held for sale—   181   —   181  
    Net plant and equipment1,767   1,711   1,767   1,711  
    Goodwill and intangible assets5,374   5,244   5,374   5,244  
    Accounts payable and accrued expenses(1,933)  (1,508)  (1,933)  (1,508) 
    Other, net(283)  (636)  (283)  (636) 
    Total invested capital$9,111   $8,315   $9,111   $8,315  
            
    Average invested capital$8,926   $8,431   $8,864   $8,557  
    After-tax return on average invested capital30.8 % 16.8 % 31.3 % 22.0 %

    A reconciliation of the tax rate for the three and six month periods ended June 30, 2021 excluding 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 Six Months Ended
     June 30, 2021 June 30, 2021
    Dollars in millionsIncome Taxes Tax Rate Income Taxes Tax Rate
    As reported$88  10.1% $282  16.3%
    Discrete tax benefit112  12.9% 112  6.4%
    As adjusted$200  23.0% $394  22.7%


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

    FREE CASH FLOW (UNAUDITED)

     Three Months Ended Six Months Ended Twelve Months Ended
     June 30, June 30, December 31,
    Dollars in millions2021 2020 2021 2020 2020
    Net cash provided by operating activities$555   $737   $1,164   $1,351   $2,807  
    Less: Additions to plant and equipment(78)  (56)  (146)  (116)  (236) 
    Free cash flow$477   $681   $1,018   $1,235   $2,571  
              
    Net income$775   $319   $1,446   $885   $2,109  
    Less: Second quarter 2021 discrete tax benefit related to a change in the U.K. income tax rate(112)  —   (112)  —   —  
    Adjusted net income$663   $319   $1,334   $885   $2,109  
    Free cash flow to adjusted net income conversion rate72 % 213 % 76 % 140 % 122 %

     


    Primary Logo

シェアする