Honeywell International Inc. Financial Ratios — ALD0.DE

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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	19.25	24.61	25.78	24.14	26.53	25.56	8.61	39.01	33.5	26.52	30.69	28.16	34.76	33.1	29.08
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 (%)	13.19	16.27	17.45	16.47	17.11	15.22	4.51	20.36	18.14	13.04	14.19	13.6	16.46	14.59	11.36
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 (%)	8.03	14.46	17.06	15.89	17.24	15.54	-2.58	26.15	20.55	12.64	16.5	12.75	14.68	14	9.9

Credit (USD)

Credit Ratios API ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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	27.15	31	38.44	38.85	37.07	35.77	27.75	31.47	31.52	27.17	28.8	26.81	25.77	24.76	18.87
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 (%)	37.28	30.88	25.59	22.66	18.05	34.49	36.39	28.21	32.87	41.41	37.87	41.99	45.97	51.33	55.24
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 (%)	40.93	36.19	33.22	32.54	39.21	44.66	51.75	46.89	47.17	56.6	51.73	54.24	56.71	62.6	70.29
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 (%)	26.13	17.8	11.94	8.74	26.12	28.86	39.37	27.39	26.32	30.33	29.87	35.21	41.65	51.13	57.98
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)

Liquidity Ratios API ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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	27.15	31	38.44	38.85	37.07	35.77	27.75	31.47	31.52	27.17	28.8	26.81	25.77	24.76	18.87
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 (%)	37.28	30.88	25.59	22.66	18.05	34.49	36.39	28.21	32.87	41.41	37.87	41.99	45.97	51.33	55.24
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 (%)	40.93	36.19	33.22	32.54	39.21	44.66	51.75	46.89	47.17	56.6	51.73	54.24	56.71	62.6	70.29
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	3.26	3.48	3.64	3.74	3.8	3.67	3.21	3.86	3.95	3.54	3.75	3.96	4.03	3.63	3.69

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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)

Enterprise Value API ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	20,772	21,408	22,377	19,677	17,237	16,555	18,651	50,168	61,249	71,672	69,802	70,022	66,719	72,533	65,026
- 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	24,241	24,510	25,063	21,747	24,275	23,148	25,884	55,657	67,759	79,912	79,590	81,078	80,745	94,860	88,785
Total Capital	18,457	20,711	26,575	26,686	30,776	35,325	34,552	34,579	35,420	41,009	39,880	37,863	37,977	51,238	50,593
Total Debt/Capital (%)	40.93	36.19	33.22	32.54	39.21	44.66	51.75	46.89	47.17	56.6	51.73	54.24	56.71	62.6	70.29
Total Debt / EV	0.31	0.31	0.35	0.4	0.5	0.68	0.69	0.29	0.25	0.29	0.26	0.25	0.27	0.34	0.4
EV/Sales	0.66	0.65	0.64	0.54	0.63	0.59	0.64	1.33	1.85	2.45	2.31	2.29	2.45	2.73	2.37
EV/EBITDA	6.87	4.82	3.86	3.22	3.15	3.27	3.49	7.12	8.53	11.93	10.72	10.62	11.35	12.13	11.16
EV/EBIT	9.42	5.9	4.56	3.73	3.56	3.83	4.11	8.3	9.89	14.03	12.84	12.62	13.22	14.23	13.52
EV/Cash Flow to Firm	7.72	6.48	5.48	4.09	4.22	4.02	4.29	8.22	9.42	12.3	12.63	14.49	13.6	13.68	11.83
EV/Free Cash Flow to Firm	6.16	5.25	4.54	3.39	3.56	3.38	3.66	7.33	8.44	10.79	12.63	14.49	13.6	13.68	11.83
Diluted Market Cap	21,225	21,656	22,762	20,004	17,851	16,871	19,177	51,777	62,903	73,153	71,392	71,648	68,398	73,147	65,793
Diluted Enterprise Value	25,178	24,758	25,448	22,074	24,889	24,984	30,168	58,889	70,762	82,338	81,744	83,187	82,594	95,860	89,995
EV per Share	62.58	62.62	63.95	55.6	63.7	60.85	68.94	152.57	190.58	229.37	232.45	242.89	247.76	291.97	279.51
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)

Valuation Multiples API ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	5.85	4.92	4.31	3.24	2.71	2.56	2.74	7.13	8.13	10.28	11.82	13.59	12.81	12	10.27
EV/EBIT	9.42	5.9	4.56	3.73	3.56	3.83	4.11	8.3	9.89	14.03	12.84	12.62	13.22	14.23	13.52
Enterprise Value	24,241	24,510	25,063	21,747	24,275	23,148	25,884	55,657	67,759	79,912	79,590	81,078	80,745	94,860	88,785
Low Price	49.49	49.91	52.88	50.28	43.4	42.98	43.05	134.85	131	104.29	192.18	164.61	172.04	186.59	173.53
EV/Sales	0.66	0.65	0.64	0.54	0.63	0.59	0.64	1.33	1.85	2.45	2.31	2.29	2.45	2.73	2.37
EV/EBITDA	6.87	4.82	3.86	3.22	3.15	3.27	3.49	7.12	8.53	11.93	10.72	10.62	11.35	12.13	11.16
Price/Earnings	10.13	7.31	5.72	4.65	3.7	3.46	12.25	7.55	10.11	15.15	12.73	14.3	11.99	12.74	13.83
Price/Earnings Average	10.78	7.11	5.51	5.09	3.76	3.64	11.53	7.84	8.36	11.84	13.34	12.93	11.22	11.57	14.24
Price/Earnings High	11.76	7.44	5.72	5.33	4.06	3.79	12.28	8.86	10.64	15.63	14.47	14.8	12.57	13.75	16.26
Price/Earnings Low	9.35	6.67	5.3	4.65	3.55	3.41	10.62	7.41	7.69	7.68	12	11.22	10.08	10.64	11.72
Price/Book Value	1.92	1.65	1.28	1.11	0.94	0.85	1.13	2.76	3.31	4.08	3.76	4.19	4.21	3.9	4.68
Price/Book Value Average	2.05	1.6	1.23	1.22	0.96	0.9	1.06	2.87	2.74	3.19	3.94	3.79	3.94	3.54	4.81
Price/Book Value High	2.23	1.68	1.28	1.28	1.03	0.94	1.13	3.24	3.49	4.21	4.27	4.34	4.41	4.2	5.5
Price/Book Value Low	1.77	1.51	1.19	1.11	0.9	0.84	0.98	2.71	2.52	2.07	3.54	3.29	3.54	3.26	3.96
Price/Tangible Book Value	-5.89	-11.27	11.73	7.39	-7.87	-5.57	-2.97	-33.33	-76.28	-34.64	-24.93	-17.41	-12.3	-8.04	-4.67
Price/Tangible Book Value Average	-6.26	-10.96	11.29	8.09	-8	-5.86	-2.8	-34.62	-63.05	-27.05	-26.13	-15.74	-11.51	-7.31	-4.81
Price/Tangible Book Value High	-6.83	-11.48	11.74	8.47	-8.64	-6.11	-2.98	-39.11	-80.32	-35.73	-28.33	-18.01	-12.89	-8.68	-5.49
Price/Tangible Book Value Low	-5.43	-10.29	10.87	7.39	-7.56	-5.5	-2.58	-32.69	-58	-17.56	-23.5	-13.66	-10.34	-6.72	-3.96
Price/Sales	0.57	0.57	0.57	0.49	0.46	0.42	0.47	1.22	1.69	2.22	2.05	2	2.06	2.09	1.75
Price/Sales Average	0.61	0.55	0.55	0.54	0.46	0.45	0.44	1.27	1.4	1.73	2.15	1.81	1.92	1.9	1.8
Price/Sales High	0.67	0.58	0.58	0.56	0.5	0.46	0.47	1.43	1.78	2.29	2.33	2.07	2.15	2.26	2.05
Price/Sales Low	0.53	0.52	0.53	0.49	0.44	0.42	0.4	1.2	1.29	1.12	1.93	1.57	1.73	1.75	1.48
Price/Cash Flow	7.39	6.08	5.18	3.88	3.2	3.03	3.17	7.94	9	11.67	11.69	13.47	12.71	11.92	10.21
Price/Cash Flow Average	7.87	5.91	4.98	4.25	3.24	3.18	2.99	8.25	7.44	9.11	12.25	12.17	11.89	10.83	10.51
Price/Cash Flow High	8.58	6.19	5.18	4.45	3.51	3.32	3.18	9.32	9.48	12.03	13.28	13.93	13.32	12.86	12
Price/Cash Flow Low	6.82	5.55	4.8	3.88	3.07	2.99	2.75	7.79	6.85	5.91	11.02	10.57	10.68	9.96	8.65
Price/Free Cash Flow Average	6.22	4.78	4.15	3.54	2.75	2.69	2.58	7.4	6.72	8.03	12.39	12.28	11.99	10.9	10.57
Price/Free Cash Flow High	6.78	5.01	4.31	3.71	2.97	2.81	2.75	8.37	8.56	10.61	13.44	14.06	13.43	12.95	12.07
Price/Free Cash Flow Low	5.39	4.49	3.99	3.24	2.6	2.53	2.38	6.99	6.18	5.21	11.15	10.66	10.76	10.03	8.7
EV/Sales Average	0.71	0.63	0.62	0.59	0.64	0.65	0.7	1.42	1.59	2	2.43	2.11	2.32	2.55	2.43
EV/Sales High	0.77	0.66	0.64	0.61	0.67	0.67	0.73	1.58	1.97	2.55	2.61	2.37	2.55	2.91	2.69
EV/Sales Low	0.63	0.6	0.6	0.54	0.61	0.62	0.67	1.35	1.48	1.39	2.21	1.87	2.13	2.4	2.12
EV/EBITDA Average	7.38	4.71	3.73	3.49	3.18	3.61	3.85	7.57	7.37	9.73	11.25	9.81	10.77	11.33	11.46
EV/EBITDA High	7.95	4.9	3.86	3.64	3.37	3.71	4	8.44	9.11	12.41	12.08	11.01	11.83	12.92	12.65
EV/EBITDA Low	6.55	4.45	3.61	3.22	3.06	3.45	3.66	7.2	6.86	6.8	10.26	8.71	9.88	10.66	9.97
EV/EBIT Average	10.12	5.75	4.4	4.05	3.59	4.22	4.53	8.83	8.54	11.44	13.47	11.65	12.54	13.29	13.88
EV/EBIT High	10.9	5.99	4.56	4.22	3.8	4.34	4.71	9.84	10.56	14.59	14.46	13.07	13.77	15.15	15.32
EV/EBIT Low	8.98	5.45	4.26	3.73	3.45	4.04	4.31	8.4	7.95	7.99	12.28	10.34	11.5	12.5	12.08
Last Price	53.63	54.69	57.1	50.31	45.23	43.52	49.68	137.52	172.27	205.72	203.86	209.77	204.72	223.25	204.71
High Price	62.24	55.68	57.11	57.66	49.65	47.71	49.8	161.35	181.39	212.21	231.67	217.05	214.58	240.96	240.6
Enterprise Value Average	26,061	23,913	24,222	23,589	24,539	25,534	28,549	59,208	58,487	65,158	83,503	74,846	76,631	88,616	91,147
Enterprise Value High	28,062	24,896	25,068	24,620	25,959	26,261	29,688	65,974	72,353	83,120	89,676	83,990	84,129	101,000	100,627
Enterprise Value Low	23,123	22,635	23,409	21,735	23,577	24,461	27,156	56,305	54,434	45,521	76,154	66,487	70,264	83,335	79,324

Shares Outstanding	387	391	392	391	381	380	375	365	356	348	342	334	326	325	318
Diluted Weighted Avg Shares	396	396	399	398	395	388	386	376	365	356	350	342	334	328	321
Basic Weighted Avg Shares	390	391	393	392	390	382	381	372	360	352	346	339	332	325	320
Revenue per Share	93.57	96.28	99.33	102.77	98.95	102.84	106.37	112.52	101.83	92.71	99.36	104.76	99.57	106.67	117.19
EBITDA per Share	9.04	12.99	16.51	17.22	19.78	18.53	19.47	21.05	22.02	19.03	21.44	22.54	21.46	24.03	24.9
Operating Income per Share	6.59	10.62	13.99	14.87	17.51	15.83	16.54	18.05	19	16.18	17.91	18.98	18.43	20.49	20.55
Basic EPS, GAAP	5.29	7.48	9.98	10.81	12.23	12.59	4.05	18.21	17.04	13.57	16.01	14.67	17.07	17.53	14.8
Basic EPS from Cont Ops	4.78	7.49	10.08	11.04	12.43	12.69	4.17	18.38	17.28	13.82	16.21	14.67	14.87	15.35	13.98
Diluted EPS, GAAP	5.22	7.39	9.84	10.66	12.08	12.41	4	17.97	16.82	13.44	15.83	14.54	16.94	17.41	14.71
Diluted EPS from Cont Ops	4.71	7.4	9.94	10.89	12.28	12.51	4.11	18.14	17.06	13.68	16.02	14.54	14.75	15.24	13.9
Dividend per Share	2.79	3.1	3.44	3.85	4.43	5.01	5.56	6.12	6.77	7.36	7.59	8.03	8.61	8.92	9.31
Cash Flow per Share	7.26	8.99	11.02	12.95	14.15	14.39	15.66	17.32	19.13	17.63	17.44	15.58	16.11	18.73	20.06
Free Cash Flow per Basic Share	5.21	6.73	8.62	10.16	11.4	11.52	12.95	15.09	16.8	15.06	17.44	15.58	16.11	18.73	20.06
Cash & Equivalents per Share	10.8	11.84	16.39	17.79	14.32	24.61	28.81	29.91	29.3	43.69	33.65	30.29	24.84	31.68	40.71
Book Value per Share	27.9	33.15	44.57	45.15	47.98	50.92	43.95	49.84	52.02	50.37	54.23	50.02	48.65	57.31	43.77
Tangible Book Value per Share	-9.11	-4.85	4.87	6.8	-5.74	-7.81	-16.7	-4.13	-2.26	-5.94	-8.18	-12.05	-16.64	-27.77	-43.79

Honeywell International Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)