Return on Capital (ROC)
Return on capital (ROC) is after tax rate of return on net business assets. ROIC is unaffected by changes in interest rates or company debt and equity structure. It measures business productivity performance.
Return on Invested Capital (ROIC)
Illinois Tool Works Inc., ROIC calculation, comparison to benchmarks
| Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 2,907) | 2,268) | 2,672) | 2,774) | 1,924) | |
| Invested capital2 | 13,555) | 13,434) | 13,033) | 12,895) | 14,406) | |
| Performance Ratio | ||||||
| ROIC3 | 21.45% | 16.88% | 20.50% | 21.51% | 13.36% | |
| Benchmarks | ||||||
| ROIC, Competitors4 | ||||||
| Boeing Co. | -5.36% | -17.44% | -3.49% | — | — | |
| Caterpillar Inc. | 12.38% | 6.44% | 11.83% | — | — | |
| Cummins Inc. | 14.75% | 11.55% | 17.13% | — | — | |
| Eaton Corp. plc | 7.84% | 5.61% | 7.87% | — | — | |
| General Electric Co. | -2.53% | 5.22% | 2.37% | — | — | |
| Honeywell International Inc. | 12.33% | 10.85% | 15.49% | — | — | |
| Lockheed Martin Corp. | 22.51% | 25.67% | 26.53% | — | — | |
| RTX Corp. | 4.41% | -1.38% | 7.00% | — | — | |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 NOPAT. See details »
2 Invested capital. See details »
3 2021 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 2,907 ÷ 13,555 = 21.45%
4 Click competitor name to see calculations.
| Performance ratio | Description | The company |
|---|---|---|
| ROIC | A measure of the periodic, after tax, cash-on-cash yield earned in the business. | Illinois Tool Works Inc. ROIC deteriorated from 2019 to 2020 but then improved from 2020 to 2021 exceeding 2019 level. |
Decomposition of ROIC
Illinois Tool Works Inc., decomposition of ROIC
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 Operating profit margin (OPM). See calculations »
2 Turnover of capital (TO). See calculations »
3 Effective cash tax rate (CTR). See calculations »
The primary reason for the increase in return on invested capital (ROIC) over 2021 year is the increase in efficiency measured by turnover of capital (TO) ratio.
Operating Profit Margin (OPM)
Illinois Tool Works Inc., OPM calculation, comparison to benchmarks
| Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 2,907) | 2,268) | 2,672) | 2,774) | 1,924) | |
| Add: Cash operating taxes2 | 821) | 666) | 776) | 845) | 1,597) | |
| Net operating profit before taxes (NOPBT) | 3,728) | 2,933) | 3,449) | 3,619) | 3,522) | |
| Operating revenue | 14,455) | 12,574) | 14,109) | 14,768) | 14,314) | |
| Add: Increase (decrease) in deferred revenue and customer deposits | 172) | 34) | (27) | 10) | 25) | |
| Adjusted operating revenue | 14,627) | 12,608) | 14,082) | 14,778) | 14,339) | |
| Profitability Ratio | ||||||
| OPM3 | 25.49% | 23.27% | 24.49% | 24.49% | 24.56% | |
| Benchmarks | ||||||
| OPM, Competitors4 | ||||||
| Boeing Co. | -3.17% | -20.02% | -1.80% | — | — | |
| Caterpillar Inc. | 18.88% | 11.93% | 16.28% | — | — | |
| Cummins Inc. | 13.19% | 12.82% | 13.49% | — | — | |
| Eaton Corp. plc | 15.90% | 11.40% | 13.19% | — | — | |
| General Electric Co. | -2.35% | 12.65% | 6.66% | — | — | |
| Honeywell International Inc. | 21.58% | 20.26% | 21.22% | — | — | |
| Lockheed Martin Corp. | 11.85% | 13.19% | 12.87% | — | — | |
| RTX Corp. | 9.65% | -1.08% | 12.79% | — | — | |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2021 Calculation
OPM = 100 × NOPBT ÷ Adjusted operating revenue
= 100 × 3,728 ÷ 14,627 = 25.49%
4 Click competitor name to see calculations.
| Profitability ratio | Description | The company |
|---|---|---|
| OPM | The operating profit margin (OPM) is the ratio of pretax economic earnings, or NOPBT, to sales. | Illinois Tool Works Inc. OPM deteriorated from 2019 to 2020 but then improved from 2020 to 2021 exceeding 2019 level. |
Turnover of Capital (TO)
Illinois Tool Works Inc., TO calculation, comparison to benchmarks
| Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Operating revenue | 14,455) | 12,574) | 14,109) | 14,768) | 14,314) | |
| Add: Increase (decrease) in deferred revenue and customer deposits | 172) | 34) | (27) | 10) | 25) | |
| Adjusted operating revenue | 14,627) | 12,608) | 14,082) | 14,778) | 14,339) | |
| Invested capital1 | 13,555) | 13,434) | 13,033) | 12,895) | 14,406) | |
| Efficiency Ratio | ||||||
| TO2 | 1.08 | 0.94 | 1.08 | 1.15 | 1.00 | |
| Benchmarks | ||||||
| TO, Competitors3 | ||||||
| Boeing Co. | 1.26 | 1.22 | 2.15 | — | — | |
| Caterpillar Inc. | 0.87 | 0.72 | 0.92 | — | — | |
| Cummins Inc. | 1.38 | 1.14 | 1.56 | — | — | |
| Eaton Corp. plc | 0.67 | 0.65 | 0.73 | — | — | |
| General Electric Co. | 0.99 | 0.63 | 0.67 | — | — | |
| Honeywell International Inc. | 0.72 | 0.67 | 0.86 | — | — | |
| Lockheed Martin Corp. | 2.34 | 2.33 | 2.33 | — | — | |
| RTX Corp. | 0.56 | 0.49 | 0.75 | — | — | |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 Invested capital. See details »
2 2021 Calculation
TO = Adjusted operating revenue ÷ Invested capital
= 14,627 ÷ 13,555 = 1.08
3 Click competitor name to see calculations.
| Efficiency ratio | Description | The company |
|---|---|---|
| TO | The turnover of capital (TO) is the ratio of sales to invested capital. Capital turnover is a function of the efficiency of working capital management and of net fixed assets. | Illinois Tool Works Inc. TO deteriorated from 2019 to 2020 but then improved from 2020 to 2021 not reaching 2019 level. |
Effective Cash Tax Rate (CTR)
Illinois Tool Works Inc., CTR calculation, comparison to benchmarks
| Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 2,907) | 2,268) | 2,672) | 2,774) | 1,924) | |
| Add: Cash operating taxes2 | 821) | 666) | 776) | 845) | 1,597) | |
| Net operating profit before taxes (NOPBT) | 3,728) | 2,933) | 3,449) | 3,619) | 3,522) | |
| Tax Rate | ||||||
| CTR3 | 22.02% | 22.69% | 22.51% | 23.35% | 45.36% | |
| Benchmarks | ||||||
| CTR, Competitors4 | ||||||
| Boeing Co. | — | — | — | — | — | |
| Caterpillar Inc. | 24.33% | 25.06% | 21.38% | — | — | |
| Cummins Inc. | 18.99% | 21.24% | 18.60% | — | — | |
| Eaton Corp. plc | 26.02% | 24.39% | 17.70% | — | — | |
| General Electric Co. | — | 34.06% | 47.14% | — | — | |
| Honeywell International Inc. | 20.13% | 20.56% | 15.05% | — | — | |
| Lockheed Martin Corp. | 18.89% | 16.51% | 11.49% | — | — | |
| RTX Corp. | 18.64% | — | 26.56% | — | — | |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2021 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 821 ÷ 3,728 = 22.02%
4 Click competitor name to see calculations.
| Tax rate | Description | The company |
|---|---|---|
| CTR | Effective cash tax rate on operating income. | Illinois Tool Works Inc. CTR increased from 2019 to 2020 but then decreased significantly from 2020 to 2021. |