GLENVIEW, Ill., Jan. 29, 2013 /PRNewswire/ -- Illinois Tool Works Inc. (NYSE: ITW) today reported fourth quarter 2012 diluted income per share from continuing operations of $2.10, an increase versus 2011 fourth quarter earnings of $0.90. Excluding certain discrete items shown in the table below, adjusted EPS of $0.89 per share for the 2012 fourth quarter increased 1 percent compared to an adjusted EPS of $0.88 for the year-ago period.
|
Q4 2012 Results (GAAP vs. Non-GAAP)
|
|
|
|
2012 Actual Results (GAAP)
|
$2.10
|
|
|
|
Gain on divestiture of Decorative Surfaces
|
$1.37
|
|
Decorative Surfaces equity Interest
|
$(0.04)
|
|
Q4 discrete corporate items
|
$(0.04)
|
|
Q4 discrete tax items
|
$(0.08)
|
|
2012 Results (Non-GAAP)
|
$0.89
|
Fourth quarter 2012 financial and operating results versus the prior-year period included:
*Total revenues of $4.221 billion declined 2.3 percent largely due to the impact of the Decorative Surfaces divestiture and the negative impact of currency translation. Excluding the impact of divestitures, total revenues would have grown approximately 2 percent. Organic, or base revenues, increased 60 basis points, in line with Company expectations. By region, North American organic revenues grew 1.6 percent and international organic revenues decreased 0.5 percent. European organic revenues decreased 2.6 percent while Asia Pacific organic revenues increased 3.7 percent.
*The Transportation segment led the Company in organic growth, increasing 4.2 percent in the quarter. Notably, the worldwide automotive OEM business produced organic revenue growth of 10.9 percent, including organic growth of 12.4 percent in North America and 1.8 percent organic growth in Europe. The increase in European organic growth took place even as car builds in that region fell 7 percent in the quarter.
*Free operating cash flow totaled $497 million in the quarter. That represents a free cash to adjusted income from continuing operations conversion rate of 139 percent. The Company returned $954 million to shareholders via share repurchases of $604 million and dividend payments of $350 million.
"In 2012, we grew our adjusted earnings per share 10 percent and improved operating margins by 50 basis points," said E. Scott Santi, president and chief executive officer. "We also invested nearly $100 million in restructuring projects, many of which were related to the execution of our enterprise strategy and related initiatives - portfolio management, business structure simplification and strategic sourcing. As we detailed at our investor meeting in New York last month, through our enterprise strategy we are positioning the company to deliver solid growth as well as very strong operating margin and return on invested capital performance over the next five years."
Looking ahead, the Company believes full-year 2013 will be characterized by modest growth for both North American and international geographies. Total Company organic revenue growth is expected to be in a range of 1 percent to 3 percent. As part of its enterprise strategy in 2013, the Company also expects to spend $120 million to $140 million for restructuring activities. As a result, the Company is forecasting full-year diluted income per share from continuing operations to be in a range of $4.13 to $4.37. The midpoint of this earnings range would represent a 13 percent increase versus pro forma EPS of $3.76 for 2012. Full year total revenue growth is forecasted to be in a range of 3 percent to 5 percent. For the 2013 first quarter, the Company is forecasting diluted income per share from continuing operations to be in a range of $0.91 to $0.99. The midpoint of this earnings range would represent a 4 percent increase versus pro forma EPS of $0.91 for the first quarter of 2012. First quarter total revenue growth is forecasted to be in a range of flat to -2 percent. All 2013 revenue and EPS metrics compare to the Company's 2012 pro forma results, which are included in the attached exhibits.
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 income per share from continuing operations, total revenue and margin growth, restructuring expenses, the impact of currency translation and North American and international end market conditions. These statements are subject to certain risks, uncertainties and other factors which could cause actual results to differ materially from those anticipated. Such factors include those contained in ITW's 2011 Form 10-K and 2012 third quarter 10-Q.
ITW is a Fortune 150 global diversified industrial manufacturer of value-added consumables and specialty equipment with related service businesses. The Company focuses on solid growth and strong returns across its worldwide platforms and businesses. The businesses serve local customers and markets around the globe, with a significant presence in developed as well as emerging markets. ITW's pro forma revenues totaled $17.0 billion in 2012, with more than half of the revenues generated outside of the United States.
|
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
STATEMENT OF INCOME (UNAUDITED)
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
(In millions except per share amounts)
|
December 31,
|
|
December 31,
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
Operating Revenues
|
$
|
4,221
|
|
$
|
4,320
|
|
$
|
17,924
|
|
$
|
17,787
|
|
Cost of revenues
|
2,725
|
|
2,798
|
|
11,455
|
|
11,518
|
|
Selling, administrative, and research
|
|
|
|
|
|
|
|
|
and development expenses
|
816
|
|
806
|
|
3,332
|
|
3,283
|
|
Amortization of intangible assets
|
71
|
|
69
|
|
288
|
|
255
|
|
Impairment of goodwill and other intangible assets
|
—
|
|
—
|
|
2
|
|
—
|
|
Operating Income
|
609
|
|
647
|
|
2,847
|
|
2,731
|
|
Interest expense
|
(61)
|
|
(54)
|
|
(214)
|
|
(192)
|
|
Gain on sale of interest in Decorative Surfaces
|
933
|
|
—
|
|
933
|
|
—
|
|
Other income (expense)
|
(23)
|
|
8
|
|
37
|
|
54
|
|
Income from Continuing Operations
|
|
|
|
|
|
|
|
|
Before Income Taxes
|
1,458
|
|
601
|
|
3,603
|
|
2,593
|
|
Income taxes
|
486
|
|
164
|
|
1,108
|
|
576
|
|
Income from Continuing Operations
|
972
|
|
437
|
|
2,495
|
|
2,017
|
|
Income from Discontinued Operations
|
7
|
|
5
|
|
375
|
|
54
|
|
Net Income
|
$
|
979
|
|
$
|
442
|
|
$
|
2,870
|
|
$
|
2,071
|
|
|
|
|
|
|
|
|
|
Income Per Share from Continuing Operations:
|
|
|
|
|
|
|
|
|
Basic
|
$
|
2.12
|
|
$
|
0.90
|
|
$
|
5.31
|
|
$
|
4.10
|
|
Diluted
|
$
|
2.10
|
|
$
|
0.90
|
|
$
|
5.27
|
|
$
|
4.08
|
|
Income Per Share from Discontinued Operations:
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.01
|
|
$
|
0.01
|
|
$
|
0.80
|
|
$
|
0.11
|
|
Diluted
|
$
|
0.01
|
|
$
|
0.01
|
|
$
|
0.79
|
|
$
|
0.11
|
|
Net Income Per Share:
|
|
|
|
|
|
|
|
|
Basic
|
$
|
2.13
|
|
$
|
0.91
|
|
$
|
6.11
|
|
$
|
4.21
|
|
Diluted
|
$
|
2.11
|
|
$
|
0.91
|
|
$
|
6.06
|
|
$
|
4.19
|
|
Shares of Common Stock Outstanding
|
|
|
|
|
|
|
|
|
During the Period:
|
|
|
|
|
|
|
|
|
Average
|
459.7
|
|
483.4
|
|
469.8
|
|
491.4
|
|
Average assuming dilution
|
463.1
|
|
485.6
|
|
473.2
|
|
494.6
|
|
|
|
|
|
FREE OPERATING CASH FLOW
|
Three Months Ended
|
|
Twelve Months Ended
|
|
December 31,
|
|
December 31,
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
Net cash provided by operating activities
|
$
|
605
|
|
$
|
712
|
|
$
|
2,072
|
|
$
|
1,956
|
|
Less: Additions to plant and equipment
|
(108)
|
|
(94)
|
|
(382)
|
|
(353)
|
|
Free operating cash flow
|
$
|
497
|
|
$
|
618
|
|
$
|
1,690
|
|
$
|
1,603
|
|
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
STATEMENT OF FINANCIAL POSITION (UNAUDITED)
|
|
|
|
|
|
(In millions)
|
December 31, 2012
|
|
December 31, 2011
|
|
ASSETS
|
|
|
|
|
Current Assets:
|
|
|
|
|
Cash and equivalents
|
$
|
2,779
|
|
$
|
1,178
|
|
Trade receivables
|
2,742
|
|
2,819
|
|
Inventories
|
1,585
|
|
1,716
|
|
Deferred income taxes
|
332
|
|
366
|
|
Prepaid expenses and other current assets
|
522
|
|
384
|
|
Assets held for sale
|
—
|
|
386
|
|
Total current assets
|
7,960
|
|
6,849
|
|
Net Plant and Equipment
|
1,994
|
|
2,025
|
|
Investments
|
146
|
|
409
|
|
Goodwill
|
5,530
|
|
5,198
|
|
Intangible Assets
|
2,258
|
|
2,233
|
|
Deferred Income Taxes
|
391
|
|
634
|
|
Other Assets
|
1,030
|
|
636
|
|
$
|
19,309
|
|
$
|
17,984
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
Short-term debt
|
$
|
459
|
|
$
|
502
|
|
Accounts payable
|
676
|
|
697
|
|
Accrued expenses
|
1,392
|
|
1,435
|
|
Cash dividends payable
|
—
|
|
174
|
|
Income taxes payable
|
116
|
|
57
|
|
Deferred income taxes
|
8
|
|
5
|
|
Liabilities held for sale
|
—
|
|
107
|
|
Total current liabilities
|
2,651
|
|
2,977
|
|
Noncurrent Liabilities:
|
|
|
|
|
Long-term debt
|
4,589
|
|
3,488
|
|
Deferred income taxes
|
244
|
|
117
|
|
Other liabilities
|
1,255
|
|
1,368
|
|
Total noncurrent liabilities
|
6,088
|
|
4,973
|
|
Stockholders' Equity:
|
|
|
|
|
Common stock
|
5
|
|
5
|
|
Additional paid-in-capital
|
1,012
|
|
686
|
|
Income reinvested in the business
|
13,973
|
|
11,794
|
|
Common stock held in treasury
|
(4,722)
|
|
(2,692)
|
|
Accumulated other comprehensive income
|
293
|
|
224
|
|
Noncontrolling interest
|
9
|
|
17
|
|
Total stockholders' equity
|
10,570
|
|
10,034
|
|
$
|
19,309
|
|
$
|
17,984
|
|
|
|
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
SEGMENT DATA (UNAUDITED)
|
|
|
Three Months Ended December 31, 2012
|
% F(U) vs. prior year
|
|
|
|
$ in Millions
|
Total Revenue
|
Operating Income
|
Operating Margin
|
Total Revenue
|
Organic (Base) Revenue
|
Operating Income
|
Operating Margin
|
Organic (Base)
Op Margin
|
|
Transportation
|
$
|
873
|
$
|
132
|
15.1
|
%
|
4.8
|
%
|
4.2
|
%
|
2.5
|
%
|
(0.3)
|
%
|
(0.8)
|
%
|
|
Power Systems & Electronics
|
737
|
122
|
16.6
|
%
|
(1.2)
|
%
|
(1.2)
|
%
|
(16.5)
|
%
|
(3.0)
|
%
|
(2.5)
|
%
|
|
Industrial Packaging
|
575
|
62
|
10.7
|
%
|
(1.2)
|
%
|
(0.7
|
%
|
13.9
|
%
|
1.4
|
%
|
1.6
|
%
|
|
Food Equipment
|
498
|
80
|
16.1
|
%
|
(1.8)
|
%
|
(0.8
|
%
|
(7.2)
|
%
|
(1.0)
|
%
|
(0.4
|
%
|
|
Construction
|
467
|
44
|
9.5
|
%
|
1.3
|
%
|
1.1
|
%
|
(14.4)
|
%
|
(1.8)
|
%
|
(1.3)
|
%
|
|
Polymers & Fluids
|
285
|
38
|
13.4
|
%
|
(2.9)
|
%
|
(7.1)
|
%
|
10.1
|
%
|
1.5
|
%
|
3.2
|
%
|
|
All Other
|
708
|
121
|
17.0
|
%
|
6.9
|
%
|
3.3
|
%
|
3.2
|
%
|
(0.6)
|
%
|
0.1
|
%
|
|
Intersegment
|
(15)
|
|
|
|
|
|
|
|
|
Total Segments
|
4,128
|
599
|
14.5
|
%
|
1.4
|
%
|
0.6
|
%
|
(3.2)
|
%
|
(0.7)
|
%
|
(0.3)
|
%
|
|
Decorative Surfaces
|
93
|
10
|
10.8
|
%
|
|
|
|
|
|
|
Total Company
|
$
|
4,221
|
$
|
609
|
14.4
|
%
|
(2.3)
|
%
|
0.6
|
%
|
(5.9)
|
%
|
(0.6)
|
%
|
(0.4)
|
%
|
|
|
|
|
Twelve Months Ended December 31, 2012
|
% F(U) vs. prior year
|
|
|
|
$ in Millions
|
Total Revenue
|
Operating Income
|
Operating Margin
|
Total Revenue
|
Organic (Base) Revenue
|
Operating Income
|
Operating Margin
|
Organic (Base)
Op Margin
|
|
Transportation
|
$
|
3,550
|
$
|
560
|
15.8
|
%
|
3.1
|
%
|
3.5
|
%
|
3.8
|
%
|
0.1
|
%
|
0.5
|
%
|
|
Power Systems & Electronics
|
3,151
|
643
|
20.4
|
%
|
5.5
|
%
|
3.8
|
%
|
6.2
|
%
|
0.2
|
%
|
1.1
|
%
|
|
Industrial Packaging
|
2,412
|
282
|
11.7
|
%
|
(2.0)
|
%
|
0.4
|
%
|
13.4
|
%
|
1.6
|
%
|
1.8
|
%
|
|
Food Equipment
|
1,939
|
324
|
16.7
|
%
|
(2.3)
|
%
|
0.6
|
%
|
6.7
|
%
|
1.4
|
%
|
1.4
|
%
|
|
Construction
|
1,902
|
200
|
10.5
|
%
|
(2.9)
|
%
|
(0.5)
|
%
|
(11.3)
|
%
|
(1.0)
|
%
|
(0.2)
|
%
|
|
Polymers & Fluids
|
1,230
|
195
|
15.8
|
%
|
(1.6)
|
%
|
(3.1)
|
%
|
3.7
|
%
|
0.8
|
%
|
1.7
|
%
|
|
All Other
|
2,883
|
521
|
18.1
|
%
|
7.2
|
%
|
2.9
|
%
|
6.7
|
%
|
(0.1)
|
%
|
1.6
|
%
|
|
Intersegment
|
(64)
|
|
|
|
|
|
|
|
|
Total Segments
|
17,003
|
2,725
|
16.0
|
%
|
1.8
|
%
|
1.7
|
%
|
4.8
|
%
|
0.4
|
%
|
1.1
|
%
|
|
Decorative Surfaces
|
921
|
122
|
13.3
|
%
|
|
|
|
|
|
|
Total Company
|
$
|
17,924
|
$
|
2,847
|
15.9
|
%
|
0.8
|
%
|
1.7
|
%
|
4.2
|
%
|
0.5
|
%
|
1.1
|
%
|
|
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION (UNAUDITED)
|
|
|
(In millions except per share amounts)
|
|
Total Revenue
|
|
Operating Income
|
|
Earnings Per Share
|
|
For the three months ended December 31,
|
|
2012
|
|
2011
|
|
2012
|
2011
|
|
2012
|
2011
|
|
Actual Results (GAAP)
|
|
$
|
4,221
|
|
$
|
4,320
|
|
|
$
|
609
|
|
$
|
647
|
|
|
$
|
2.10
|
|
$
|
0.90
|
|
|
Gain on Divestiture of Decorative Surfaces
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
1.37
|
|
—
|
|
|
Decorative Surfaces Equity Interest
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
(0.04)
|
|
—
|
|
|
Discrete Corporate Items
|
|
—
|
|
—
|
|
|
(16)
|
|
—
|
|
|
(0.04)
|
|
—
|
|
|
Discrete Tax Items
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
(0.08)
|
|
—
|
|
|
Decorative Surfaces Business*
|
|
—
|
|
159
|
|
|
—
|
|
18
|
|
|
—
|
|
0.02
|
|
|
Adjusted Results (Non-GAAP)
|
|
$
|
4,221
|
|
$
|
4,161
|
|
|
$
|
625
|
|
$
|
629
|
|
|
$
|
0.89
|
|
$
|
0.88
|
|
|
|
|
(In millions except per share amounts)
|
|
Total Revenue
|
|
Operating Income
|
|
Earnings Per Share
|
|
For the twelve months ended December 31,
|
|
2012
|
2011
|
|
2012
|
2011
|
|
2012
|
2011
|
|
Actual Results (GAAP)
|
|
$
|
17,924
|
|
$
|
17,787
|
|
|
$
|
2,847
|
|
$
|
2,731
|
|
|
$
|
5.27
|
|
$
|
4.08
|
|
|
Gain on Divestiture of Decorative Surfaces
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
1.34
|
|
—
|
|
|
Decorative Surfaces Equity Interest
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
(0.04)
|
|
—
|
|
|
Discrete Corporate Items
|
|
—
|
|
—
|
|
|
(16)
|
|
—
|
|
|
(0.04)
|
|
—
|
|
|
Discrete Tax Items
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
(0.08)
|
|
—
|
|
|
Decorative Surfaces Business*
|
|
—
|
|
159
|
|
|
—
|
|
18
|
|
|
—
|
|
0.03
|
|
|
Australian Tax Matter
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
0.33
|
|
|
Adjusted Results (Non-GAAP)
|
|
$
|
17,924
|
|
$
|
17,628
|
|
|
$
|
2,863
|
|
$
|
2,713
|
|
|
$
|
4.09
|
|
$
|
3.72
|
|
|
|
* Excludes November and December 2011 for comparative purposes as the divestiture closed on October 31, 2012. Also excludes corporate expense allocations that remain with ITW.
|
|
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION (UNAUDITED)
|
|
|
Free Operating Cash Flow Conversion Rate
|
|
(In millions)
|
Three Months Ended December 31, 2012
|
|
Free Operating Cash Flow
|
$
|
497
|
|
|
|
Income from Continuing Operations (GAAP)
|
$
|
972
|
|
Decorative Surfaces gain on sale, after tax
|
632
|
|
Decorative Surfaces equity interest, after tax
|
(19)
|
|
Adjusted Income from Continuing Operations
|
$
|
359
|
|
|
|
Free Operating Cash Flow to Adjusted Income from Continuing Operations
|
139%
|
|
ILLINOIS TOOL WORKS INC. and SUBSIDIARIES
GAAP TO PRO FORMA RECONCILIATION (UNAUDITED)
|
|
|
|
|
|
(In millions except per share amounts)
|
Total Revenue
|
|
Earnings Per Share
|
|
Three Months Ended
March 31,
|
Twelve Months Ended December 31,
|
|
Three Months Ended
March 31,
|
Twelve Months Ended December 31,
|
|
2012
|
2012
|
|
2012
|
2012
|
|
Actual Results (GAAP)
|
$
|
4,547
|
|
$
|
17,924
|
|
|
$
|
0.97
|
|
$
|
5.27
|
|
|
Gain on Divestiture of Decorative Surfaces
|
—
|
|
—
|
|
|
—
|
|
1.34
|
|
|
Decorative Surfaces Equity Interest
|
—
|
|
—
|
|
|
—
|
|
(0.04)
|
|
|
Decorative Surfaces Business*
|
275
|
|
921
|
|
|
0.06
|
|
0.21
|
|
|
Adjusted Results (Proforma)
|
$
|
4,272
|
|
$
|
17,003
|
|
|
$
|
0.91
|
|
$
|
3.76
|
|
|
|
*Excludes 1Q12 results for the three months ended March 31, 2012 and January through October 2012 results for the twelve months ended December 31, 2012. Pro forma impact excludes corporate expense allocations that remain with ITW.
|
SOURCE Illinois Tool Works Inc.