Honeywell International Inc. Financial Ratios — ALD.DE Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	12.49	16.35	19.57	18.67	18.63	16.95	5.32	21.35	16.7	12.02	13.09	11.06	11.91	11.33	9.12
Return on Assets (%)	5.32	7.17	8.99	9.33	10.06	9.3	2.72	11.54	10.55	7.75	8.59	7.84	9.14	8.35	6.35
Return on Capital (%)	9.97	12.45	14.49	13.8	13.53	11.8	3.42	14.39	11.88	8.31	8.87	7.99	9.03	8.37	6.68
Return on Invested Capital (%)	11.63	15.62	16.59	15.99	17.2	13.57	4.08	17.59	16.01	11.95	11.76	12.73	12.67	11.77	10.35
Gross Margin (%)	21.83	24.89	27.37	28.16	30.67	29.58	30.57	30.52	33.7	32.07	35.85	36.99	37.48	38.47	36.93
EBITDA Margin (%)	9.67	13.49	16.62	16.76	19.99	18.02	18.3	18.71	21.63	20.52	21.58	21.52	21.55	22.52	21.25
Operating Margin (%)	7.05	11.03	14.09	14.47	17.7	15.4	15.55	16.04	18.66	17.45	18.03	18.12	18.51	19.21	17.54
Incremental Operating Margin (%)	-10.46	139.26	96.76	26.38	-57.8	-107.77	20.45	31.7	-2.87	28.36	28.72	21.14	12.9	32.67	-3.71
Pretax Margin (%)	6.25	10.29	13.86	14.43	17.07	16.42	17.15	17.91	20.59	18.42	21.04	17.99	18.76	17.99	14.63
Profit Margin (%)	5.66	7.77	10.05	10.52	12.36	12.24	3.81	16.18	16.73	14.64	16.11	14	17.14	16.43	12.63
Net Income to Common Margin (%)	5.66	7.77	10.05	10.52	12.36	12.24	3.81	16.18	16.73	14.64	16.11	14	17.14	16.43	12.63
Effective Tax Rate (%)	18.27	24.36	26.79	25.59	26.4	24.85	77.15	8.8	17.58	19.08	22.46	22.14	20.38	20	18.41
Dvd Payout Ratio (%)	58.28	41.25	33.83	34.17	35.04	39.19	129.92	32.97	38.66	52.35	46.25	54.73	57.76	57.69	65.97
Sustainable Growth Rate (%)	5.21	9.6	12.95	12.29	12.1	10.31	-1.59	14.31	10.24	5.73	7.04	5	5.03	4.79	3.1

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	7,555	7,496	8,829	8,683	12,068	15,775	17,882	16,214	16,707	23,212	20,631	20,537	21,536	32,077	35,563
ST Debt	674	1,101	2,028	2,637	6,514	3,593	5,309	6,458	5,063	6,229	5,530	4,639	4,077	5,774	7,613
LT Debt	6,881	6,395	6,801	6,046	5,554	12,182	12,573	9,756	11,644	16,983	15,101	15,898	17,459	26,303	27,950
Total Debt/EBITDA	2.14	1.48	1.36	1.29	1.57	2.23	2.41	2.07	2.1	3.47	2.78	2.69	3.03	4.1	4.47
Net Debt/EBITDA	1.09	0.56	0.37	0.26	0.86	1.12	1.46	0.89	0.87	1.21	1.16	1.3	1.76	2.7	2.78
Total Debt/EBIT	2.94	1.8	1.6	1.49	1.77	2.61	2.84	2.42	2.44	4.08	3.33	3.2	3.52	4.81	5.42
Net Debt/EBIT	1.5	0.69	0.44	0.3	0.97	1.31	1.72	1.03	1.01	1.42	1.39	1.55	2.05	3.17	3.36
EBITDA to Interest Expense	9.39	14.48	19.85	21.24	24.87	20.95	23.47	21.31	22.24	18.66	21.64	18.43	9.5	7.46	5.92
EBITDA-CapEx/Interest Expense	7.27	11.96	16.95	17.8	21.41	17.71	20.21	19.05	19.89	16.13	21.64	18.43	9.5	7.46	5.92
EBIT to Interest Expense	6.85	11.84	16.82	18.34	22.03	17.9	19.95	18.27	19.19	15.87	18.08	15.52	8.16	6.36	4.89
Interest Expense	376	351	327	318	310	338	316	367	357	359	343	414	749	1,048	1,344
Common Equity/Total Assets	42.81	44.82	46.97	52.96	54.96	54.79	47.82	60.47	65.87	63.27	67.92	73.95	79.54	68.88	70.47
Long-Term Debt/Equity (%)	63.12	48.39	38.32	33.58	29.69	62.31	75.42	53.12	62.22	95.43	78.45	91.76	106.19	137.27	185.96
Long-Term Debt/Capital (%)	27.87	24.14	22.34	18.26	14.03	26.7	27.05	19	20.95	26.4	23.2	23.65	24.57	31.16	31.54
Long-Term Debt/Total Assets (%)	17.29	15.28	14.97	13.3	11.26	22.5	21.14	16.89	19.84	26.3	23.42	25.53	28.38	34.98	37.93
Total Debt/Equity (%)	69.3	56.72	49.75	48.23	64.51	80.69	107.27	88.29	89.28	130.43	107.18	118.53	130.99	167.41	236.61
Total Debt/Capital (%)	30.6	28.29	29	26.23	30.48	34.58	38.47	31.58	30.06	36.09	31.69	30.55	30.31	38	40.13
Total Debt/Total Assets (%)	18.98	17.91	19.43	19.1	24.47	29.13	30.07	28.07	28.47	35.94	32	32.98	35	42.66	48.27
Net Debt to Equity	35.38	21.66	13.56	9.58	35.35	40.57	64.93	37.72	37.06	45.56	44.89	57.39	76.14	110.29	146.99
Net Debt/Capital (%)	18.37	13.09	10.02	6.59	19.37	20.99	27.45	16.47	14.91	16.2	15.96	17.27	19.83	28.36	29.02
EBITDA	3,531	5,082	6,490	6,755	7,711	7,081	7,418	7,821	7,939	6,698	7,423	7,631	7,114	7,820	7,955
EBITDA-CapEx	2,733	4,198	5,543	5,661	6,638	5,986	6,387	6,993	7,100	5,792	7,423	7,631	7,114	7,820	7,955
Operating Income (Loss)	2,574	4,156	5,501	5,831	6,828	6,051	6,303	6,705	6,851	5,696	6,200	6,427	6,110	6,668	6,567

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.34	0.36	0.45	0.47	0.3	0.57	0.57	0.58	0.58	0.79	0.59	0.51	0.44	0.48	0.55
Current Ratio	1.31	1.35	1.49	1.5	1.09	1.41	1.38	1.29	1.34	1.47	1.3	1.25	1.27	1.31	1.3
Quick Ratio	0.93	0.92	1.01	1.01	0.74	1.07	1.04	0.97	0.99	1.15	0.94	0.88	0.84	0.83	0.88
CFO/Avg Current Liab	0.24	0.28	0.32	0.35	0.33	0.32	0.34	0.34	0.37	0.33	0.31	0.27	0.28	0.31	0.29
Common Equity/Total Assets	42.81	44.82	46.97	52.96	54.96	54.79	47.82	60.47	65.87	63.27	67.92	73.95	79.54	68.88	70.47
Long-Term Debt/Equity (%)	63.12	48.39	38.32	33.58	29.69	62.31	75.42	53.12	62.22	95.43	78.45	91.76	106.19	137.27	185.96
Long-Term Debt/Capital (%)	27.87	24.14	22.34	18.26	14.03	26.7	27.05	19	20.95	26.4	23.2	23.65	24.57	31.16	31.54
Long-Term Debt/Total Assets (%)	17.29	15.28	14.97	13.3	11.26	22.5	21.14	16.89	19.84	26.3	23.42	25.53	28.38	34.98	37.93
Total Debt/Equity (%)	69.3	56.72	49.75	48.23	64.51	80.69	107.27	88.29	89.28	130.43	107.18	118.53	130.99	167.41	236.61
Total Debt/Capital (%)	30.6	28.29	29	26.23	30.48	34.58	38.47	31.58	30.06	36.09	31.69	30.55	30.31	38	40.13
Total Debt/Total Assets (%)	18.98	17.91	19.43	19.1	24.47	29.13	30.07	28.07	28.47	35.94	32	32.98	35	42.66	48.27
CFO/Total Liabilities	9.8	12.28	15.66	18.51	18.03	15.89	13.94	16.33	17.26	13.27	13.35	11.73	11.84	10.88	10.93
CFO/CapEx	3.55	3.98	4.58	4.64	5.14	5.02	5.79	7.77	8.22	6.85	- -	- -	- -	- -	- -
Altman's Z-Score	3.57	3.83	4.03	4.09	4.08	3.9	4.38	4.51	4.75	4.37	4.62	4.88	4.94	4.45	4.31

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	10.55	5.43	5.4	5.26	4.92	4.89	4.76	5.11	4.89	4.56	5.04	4.97	4.41	4.7	5.04
Days Sales Outstanding	34.6	67.19	67.62	69.36	74.21	74.66	76.73	71.49	74.58	80.07	72.47	73.43	82.77	77.68	72.47
Inventory Turnover	6.95	6.66	6.65	6.66	6.06	6.3	6.27	6.5	5.57	4.98	4.58	4.19	3.52	3.54	3.92
Days Inventory Outstanding	52.55	54.83	54.87	54.82	60.21	57.93	58.22	56.16	65.59	73.35	79.64	87.19	103.61	103.06	93.1
Accounts Payable Turnover	6.36	5.97	5.74	5.52	4.89	4.9	4.63	4.72	4.31	3.87	3.71	3.55	3.23	3.25	3.85
Accounts Payable Turnover Days	57.43	61.18	63.63	66.17	74.64	74.46	78.9	77.36	84.68	94.22	98.31	102.8	113.03	112.26	94.91
Cash Conversion Cycle	29.72	60.83	58.85	58.01	59.79	58.13	56.06	50.29	55.49	59.21	53.8	57.82	73.34	68.48	70.67
Inventory to Cash Days	-17.94	12.36	12.75	14.54	14	16.72	18.51	15.32	8.99	6.73	-7.17	-13.76	-20.84	-25.38	-20.63
Inventories	4,264	4,235	4,293	4,405	4,420	4,366	4,613	4,326	4,421	4,489	5,138	5,538	6,178	5,884	6,162
Raw Materials	1,222	1,152	1,121	1,124	1,120	1,104	1,193	1,109	1,056	1,079	1,352	1,407	1,704	1,447	1,638
Work In Process	958	859	841	815	826	775	790	811	817	798	861	1,049	1,217	1,153	1,203
Finished Goods	2,253	2,421	2,497	2,634	2,590	2,552	2,669	2,445	2,593	2,612	2,925	3,082	3,257	3,284	3,321
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	35,678	38,150	40,420	35,526	31,753	29,943	101,443	92,540	114,305	136,390	135,183	138,864	135,637	148,305	125,742
- Cash & Cash Equivalents	3,698	4,634	6,422	6,959	5,455	7,843	7,059	9,287	9,067	14,275	10,959	9,627	7,925	9,906	12,487
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	96	240	279	346	425	181	168	185	219	248	680	629	585	542	1,126
+ Total Debt	7,555	7,496	8,829	8,683	12,068	15,775	17,882	16,214	16,707	23,212	20,631	20,537	21,536	32,077	35,563
Enterprise Value	39,147	41,252	43,106	37,596	38,791	36,536	108,676	98,029	120,815	144,630	144,971	149,920	149,663	170,632	149,501
Total Capital	24,692	26,493	30,449	33,102	39,598	45,624	46,489	51,335	55,577	64,323	65,096	67,217	71,058	84,412	88,611
Total Debt/Capital (%)	30.6	28.29	29	26.23	30.48	34.58	38.47	31.58	30.06	36.09	31.69	30.55	30.31	38	40.13
Total Debt / EV	0.19	0.18	0.2	0.23	0.31	0.43	0.16	0.17	0.14	0.16	0.14	0.14	0.14	0.19	0.24
EV/Sales	1.07	1.1	1.1	0.93	1.01	0.93	2.68	2.35	3.29	4.43	4.22	4.23	4.53	4.91	3.99
EV/EBITDA	11.09	8.12	6.64	5.57	5.03	5.16	14.65	12.53	15.22	21.59	19.53	19.65	21.04	21.82	18.79
EV/EBIT	15.21	9.93	7.84	6.45	5.68	6.04	17.24	14.62	17.63	25.39	23.38	23.33	24.49	25.59	22.77
EV/Cash Flow to Firm	12.47	10.91	9.42	7.07	6.75	6.35	18	14.48	16.8	22.26	23	26.79	25.21	24.6	19.92
EV/Free Cash Flow to Firm	9.94	8.84	7.81	5.86	5.69	5.34	15.37	12.9	15.05	19.53	23	26.79	25.21	24.6	19.92
Diluted Market Cap	36,171	38,613	40,981	36,015	32,140	30,374	102,774	93,786	115,780	137,765	136,765	140,094	136,700	149,307	126,490
Diluted Enterprise Value	40,124	41,715	43,667	38,085	39,178	38,487	113,765	100,898	123,639	146,950	147,117	151,633	150,896	172,020	150,692
EV per Share	50.14	52.72	54.81	47.93	49.74	47.8	142.6	131.94	167.57	205.41	209.41	221.41	225.74	262.15	233.96
TTM Sales	36,529	37,665	39,055	40,306	38,581	39,302	40,534	41,802	36,709	32,637	34,392	35,466	33,009	34,717	37,442
TTM EBITDA	3,531	5,082	6,490	6,755	7,711	7,081	7,418	7,821	7,939	6,698	7,423	7,631	7,114	7,820	7,955
TTM Operating Income	2,574	4,156	5,501	5,831	6,828	6,051	6,303	6,705	6,851	5,696	6,200	6,427	6,110	6,668	6,567
TTM Cash Flow to Firm	3,140	3,782	4,574	5,317	5,747	5,752	6,038	6,769	7,191	6,499	6,304	5,596	5,936	6,935	7,505
TTM Free Cash Flow to Firm	3,938	4,666	5,521	6,411	6,820	6,847	7,069	7,597	8,030	7,405	6,304	5,596	5,936	6,935	7,505

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	9.96	8.77	7.76	5.83	4.88	4.61	14.69	12.91	14.97	19.37	22.65	26.56	25.6	24.49	19.74
EV/EBIT	15.21	9.93	7.84	6.45	5.68	6.04	17.24	14.62	17.63	25.39	23.38	23.33	24.49	25.59	22.77
Enterprise Value	39,147	41,252	43,106	37,596	38,791	36,536	108,676	98,029	120,815	144,630	144,971	149,920	149,663	170,632	149,501
Low Price	50.51	50.93	53.96	51.31	44.29	43.86	43.94	137.63	133.7	106.44	196.13	168	175.59	190.43	177.11
EV/Sales	1.07	1.1	1.1	0.93	1.01	0.93	2.68	2.35	3.29	4.43	4.22	4.23	4.53	4.91	3.99
EV/EBITDA	11.09	8.12	6.64	5.57	5.03	5.16	14.65	12.53	15.22	21.59	19.53	19.65	21.04	21.82	18.79
Price/Earnings	17.26	13.04	10.3	8.38	6.66	6.22	65.66	13.68	18.61	28.54	24.39	27.96	23.97	26	26.59
Price/Earnings Average	17.93	12.42	9.9	9.17	6.76	6.55	41.63	14.14	15.24	22.05	25.35	25.03	22.18	23.38	28.8
Price/Earnings High	23.99	15.2	11.68	10.89	8.29	7.73	77.55	18.09	21.73	31.91	29.54	30.2	25.66	28.06	33.18
Price/Earnings Low	19.08	13.62	10.81	9.5	7.24	6.97	21.67	15.12	15.69	15.68	24.5	22.91	20.58	21.73	23.93
Price/Book Value	2.09	2.03	1.89	1.48	1.17	1.01	3.57	2.65	2.96	3.34	3.09	3.02	2.77	2.86	2.42
Price/Book Value Average	2.18	1.94	1.82	1.61	1.19	1.06	2.26	2.74	2.42	2.58	3.21	2.7	2.56	2.57	2.62
Price/Book Value High	2.91	2.37	2.15	1.92	1.46	1.25	4.21	3.5	3.45	3.73	3.74	3.26	2.97	3.09	3.02
Price/Book Value Low	2.31	2.12	1.99	1.67	1.27	1.13	1.18	2.93	2.49	1.83	3.1	2.47	2.38	2.39	2.18
Price/Tangible Book Value	-10.39	-23	18.49	11.81	-18	-10.73	-16.62	-70.11	-195.73	-74.9	-63.77	-40.93	-28.03	-17.49	-9.84
Price/Tangible Book Value Average	-10.8	-21.91	17.77	12.92	-18.28	-11.29	-10.54	-72.45	-160.31	-57.88	-66.26	-36.64	-25.94	-15.73	-10.65
Price/Tangible Book Value High	-14.45	-26.8	20.97	15.35	-22.4	-13.33	-19.63	-92.69	-228.56	-83.74	-77.21	-44.21	-30.01	-18.88	-12.27
Price/Tangible Book Value Low	-11.49	-24.02	19.41	13.39	-19.58	-12.01	-5.49	-77.47	-165.06	-41.16	-64.05	-33.53	-24.06	-14.62	-8.85
Price/Sales	0.98	1.01	1.03	0.88	0.82	0.76	2.5	2.21	3.11	4.18	3.93	3.92	4.11	4.27	3.36
Price/Sales Average	1.01	0.96	0.99	0.96	0.84	0.8	1.59	2.29	2.55	3.23	4.08	3.51	3.8	3.84	3.64
Price/Sales High	1.36	1.18	1.17	1.15	1.02	0.95	2.96	2.93	3.64	4.67	4.76	4.23	4.4	4.61	4.19
Price/Sales Low	1.08	1.06	1.09	1	0.9	0.85	0.83	2.45	2.63	2.3	3.95	3.21	3.53	3.57	3.02
Price/Cash Flow	12.59	10.85	9.32	6.99	5.75	5.45	17	14.38	16.57	21.97	22.39	26.33	25.4	24.32	19.62
Price/Cash Flow Average	13.08	10.33	8.96	7.65	5.84	5.73	10.78	14.86	13.57	16.98	23.27	23.57	23.5	21.87	21.25
Price/Cash Flow High	17.51	12.64	10.57	9.09	7.16	6.77	20.08	19.02	19.35	24.56	27.11	28.44	27.19	26.25	24.49
Price/Cash Flow Low	13.92	11.33	9.79	7.92	6.26	6.1	5.61	15.89	13.98	12.07	22.49	21.57	21.8	20.33	17.66
Price/Free Cash Flow Average	10.35	8.36	7.46	6.38	4.95	4.85	9.31	13.35	12.26	14.96	23.54	23.78	23.69	22.02	21.38
Price/Free Cash Flow High	13.85	10.23	8.8	7.58	6.07	5.73	17.35	17.07	17.48	21.65	27.43	28.69	27.4	26.43	24.63
Price/Free Cash Flow Low	11.01	9.16	8.15	6.61	5.3	5.16	4.85	14.27	12.62	10.64	22.75	21.76	21.97	20.47	17.77
EV/Sales Average	1.12	1.05	1.06	1.02	1.02	1.01	1.86	2.46	2.76	3.51	4.39	3.83	4.23	4.5	4.28
EV/Sales High	1.47	1.26	1.24	1.2	1.21	1.15	3.23	3.1	3.85	4.95	5.06	4.55	4.83	5.26	4.84
EV/Sales Low	1.19	1.14	1.16	1.05	1.08	1.06	1.1	2.62	2.84	2.58	4.25	3.53	3.96	4.22	3.67
EV/EBITDA Average	11.62	7.76	6.4	6.06	5.09	5.6	10.15	13.14	12.78	17.11	20.32	17.8	19.64	19.96	20.16
EV/EBITDA High	15.16	9.36	7.48	7.14	6.04	6.4	17.63	16.55	17.8	24.14	23.45	21.17	22.41	23.37	22.77
EV/EBITDA Low	12.29	8.45	6.95	6.27	5.39	5.88	6	13.98	13.13	12.56	19.69	16.42	18.36	18.75	17.27
EV/EBIT Average	15.94	9.49	7.55	7.02	5.75	6.55	11.95	15.32	14.81	20.12	24.33	21.14	22.87	23.41	24.42
EV/EBIT High	20.8	11.44	8.82	8.27	6.82	7.49	20.75	19.31	20.63	28.39	28.07	25.13	26.09	27.41	27.58
EV/EBIT Low	16.86	10.33	8.2	7.26	6.09	6.88	7.06	16.31	15.22	14.77	23.57	19.49	21.38	22	20.92
Last Price	45.69	48.76	51.4	45.29	40.72	39.18	133.11	124.55	158.54	193.71	195.27	205.09	204.58	227.85	196.78
High Price	63.52	56.83	58.29	58.84	50.67	48.69	157.22	164.67	185.13	216.58	236.44	221.52	219	245.92	245.55
Enterprise Value Average	41,022	39,447	41,534	40,922	39,278	39,623	75,302	102,741	101,479	114,582	150,832	135,854	139,712	156,073	160,374
Enterprise Value High	53,546	47,564	48,522	48,225	46,553	45,326	130,810	129,464	141,339	161,682	174,039	161,531	159,394	182,781	181,111
Enterprise Value Low	43,395	42,950	45,123	42,321	41,579	41,635	44,477	109,371	104,255	84,129	146,136	125,293	130,612	146,663	137,376

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	775	783	784	782	762	761	751	730	711	697	685	668	652	650	635
Diluted Weighted Avg Shares	792	792	797	795	789	775	772	753	730	711	700	683	668	655	643
Basic Weighted Avg Shares	781	782	786	784	780	764	762	743	721	704	692	677	663	651	639
Revenue per Share	46.78	48.14	49.66	51.38	49.48	51.42	53.19	56.26	50.91	46.35	49.68	52.38	49.79	53.34	58.59
EBITDA per Share	4.52	6.5	8.25	8.61	9.89	9.26	9.73	10.53	11.01	9.51	10.72	11.27	10.73	12.01	12.45
Operating Income per Share	3.3	5.31	7	7.43	8.76	7.92	8.27	9.02	9.5	8.09	8.96	9.49	9.22	10.24	10.28
Basic EPS, GAAP	2.65	3.74	4.99	5.4	6.11	6.3	2.03	9.1	8.52	6.79	8.01	7.33	8.53	8.76	7.4
Basic EPS from Cont Ops	2.39	3.75	5.04	5.52	6.22	6.34	2.08	9.19	8.64	6.91	8.1	7.34	7.43	7.67	6.99
Diluted EPS, GAAP	2.61	3.69	4.92	5.33	6.04	6.21	2	8.98	8.41	6.72	7.91	7.27	8.47	8.71	7.36
Diluted EPS from Cont Ops	2.36	3.7	4.97	5.44	6.14	6.25	2.06	9.07	8.53	6.84	8.01	7.27	7.38	7.62	6.95
Dividend per Share	1.4	1.55	1.72	1.93	2.21	2.51	2.78	3.06	3.39	3.68	3.79	4.02	4.31	4.46	4.66
Cash Flow per Share	3.63	4.5	5.51	6.48	7.08	7.19	7.83	8.66	9.57	8.82	8.72	7.79	8.05	9.37	10.03
Free Cash Flow per Basic Share	2.61	3.37	4.31	5.08	5.7	5.76	6.48	7.55	8.4	7.53	8.72	7.79	8.05	9.37	10.03
Cash & Equivalents per Share	5.36	5.92	8.17	8.87	7	12.25	14.19	14.68	14.45	21.62	16.64	14.93	12.21	15.81	20.23
Book Value per Share	21.83	23.97	27.14	30.69	34.76	38.82	37.32	47.02	53.61	58.04	63.25	68.01	73.81	79.57	81.26
Tangible Book Value per Share	-4.4	-2.12	2.78	3.83	-2.26	-3.65	-8.01	-1.78	-0.81	-2.59	-3.06	-5.01	-7.3	-13.03	-20.01

Honeywell International Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)