Honeywell International Inc. Financial Ratios — HON 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
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	3.25	3.52	3.88	4.12	4.19	4.11	3.72	3.82	3.97	3.57	3.76	3.97	4.04	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	19,840	23,410	33,747	36,826	37,191	41,753	54,549	47,643	62,207	73,251	70,572	70,709	67,556	72,547	64,991
- 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	23,309	26,512	36,433	38,896	44,229	48,346	61,782	53,132	68,717	81,491	80,360	81,765	81,582	94,874	88,750
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	0.32	0.28	0.24	0.22	0.27	0.33	0.29	0.31	0.24	0.28	0.26	0.25	0.26	0.34	0.4
EV/Sales	0.64	0.7	0.93	0.97	1.15	1.23	1.52	1.27	1.87	2.5	2.34	2.31	2.47	2.73	2.37
EV/EBITDA	6.6	5.22	5.61	5.76	5.74	6.83	8.33	6.79	8.66	12.17	10.83	10.71	11.47	12.13	11.16
EV/EBIT	9.06	6.38	6.62	6.67	6.48	7.99	9.8	7.92	10.03	14.31	12.96	12.72	13.35	14.23	13.51
EV/Cash Flow to Firm	7.42	7.01	7.96	7.32	7.7	8.4	10.23	7.85	9.56	12.54	12.75	14.61	13.74	13.68	11.83
EV/Free Cash Flow to Firm	5.92	5.68	6.6	6.07	6.49	7.06	8.74	6.99	8.56	11.01	12.75	14.61	13.74	13.68	11.83
Diluted Market Cap	20,273	23,682	34,328	37,438	38,518	42,548	56,089	49,171	63,887	74,765	72,180	72,351	69,256	73,161	65,758
Diluted Enterprise Value	24,226	26,784	37,014	39,508	45,556	50,661	67,080	56,283	71,746	83,950	82,532	83,890	83,452	95,874	89,960
EV per Share	60.18	67.74	92.96	99.45	116.07	127.09	164.55	145.65	193.27	233.9	234.7	244.95	250.33	292.01	279.4
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	5.58	5.38	6.5	6.06	5.84	6.45	8.02	6.77	8.26	10.51	11.95	13.72	12.97	12	10.26
EV/EBIT	9.06	6.38	6.62	6.67	6.48	7.99	9.8	7.92	10.03	14.31	12.96	12.72	13.35	14.23	13.51
Enterprise Value	23,309	26,512	36,433	38,896	44,229	48,346	61,782	53,132	68,717	81,491	80,360	81,765	81,582	94,874	88,750
Low Price	38.84	49.2	60.46	78.11	81.99	88.31	109.48	122.06	127.58	99.91	192.31	164.71	172.86	187.47	177.29
EV/Sales	0.64	0.7	0.93	0.97	1.15	1.23	1.52	1.27	1.87	2.5	2.34	2.31	2.47	2.73	2.37
EV/EBITDA	6.6	5.22	5.61	5.76	5.74	6.83	8.33	6.79	8.66	12.17	10.83	10.71	11.47	12.13	11.16
Price/Earnings	9.67	8	8.63	8.71	7.98	8.72	35.83	7.17	10.27	15.49	12.87	14.44	12.15	12.74	13.82
Price/Earnings Average	9.61	7.44	7.48	8.19	7.88	8.39	31.48	7.91	9.57	11.93	13.46	13.04	11.32	11.69	14.34
Price/Earnings High	11.08	8.12	8.65	8.93	8.28	8.98	36.62	8.82	10.62	15.78	14.62	14.95	12.58	13.69	16.14
Price/Earnings Low	7.34	6.58	6.06	7.23	6.7	7.01	27	6.7	7.49	7.36	12.01	11.23	10.13	10.69	11.98
Price/Book Value	1.84	1.8	1.93	2.09	2.03	2.16	3.31	2.62	3.36	4.17	3.8	4.23	4.26	3.9	4.67
Price/Book Value Average	1.82	1.68	1.68	1.96	2.01	2.08	2.9	2.89	3.14	3.21	3.97	3.83	3.97	3.58	4.85
Price/Book Value High	2.1	1.83	1.94	2.14	2.11	2.22	3.38	3.22	3.48	4.25	4.32	4.38	4.41	4.19	5.46
Price/Book Value Low	1.39	1.48	1.36	1.73	1.71	1.73	2.49	2.45	2.45	1.98	3.55	3.29	3.55	3.27	4.05
Price/Tangible Book Value	-5.62	-12.33	17.7	13.84	-16.99	-14.05	-8.7	-31.66	-77.47	-35.4	-25.2	-17.58	-12.45	-8.04	-4.67
Price/Tangible Book Value Average	-5.58	-11.47	15.35	13	-16.77	-13.52	-7.64	-34.93	-72.22	-27.26	-26.36	-15.88	-11.61	-7.38	-4.85
Price/Tangible Book Value High	-6.44	-12.53	17.73	14.18	-17.62	-14.48	-8.89	-38.94	-80.15	-36.07	-28.63	-18.2	-12.9	-8.64	-5.46
Price/Tangible Book Value Low	-4.26	-10.14	12.42	11.48	-14.27	-11.3	-6.55	-29.59	-56.49	-16.82	-23.52	-13.67	-10.39	-6.75	-4.05
Price/Sales	0.55	0.62	0.87	0.92	0.99	1.07	1.37	1.16	1.72	2.27	2.07	2.02	2.08	2.09	1.75
Price/Sales Average	0.54	0.58	0.75	0.86	0.97	1.03	1.2	1.28	1.6	1.75	2.17	1.83	1.94	1.92	1.81
Price/Sales High	0.63	0.63	0.87	0.94	1.02	1.1	1.4	1.43	1.78	2.31	2.36	2.09	2.16	2.25	2.04
Price/Sales Low	0.42	0.51	0.61	0.76	0.83	0.86	1.03	1.08	1.25	1.08	1.94	1.57	1.74	1.76	1.51
Price/Cash Flow	7.06	6.65	7.81	7.27	6.9	7.63	9.28	7.54	9.15	11.92	11.82	13.6	12.87	11.92	10.2
Price/Cash Flow Average	7.01	6.19	6.78	6.83	6.81	7.34	8.15	8.32	8.53	9.18	12.36	12.28	11.99	10.94	10.58
Price/Cash Flow High	8.09	6.76	7.83	7.45	7.15	7.86	9.48	9.28	9.46	12.15	13.42	14.08	13.33	12.81	11.91
Price/Cash Flow Low	5.35	5.47	5.48	6.03	5.79	6.14	6.99	7.05	6.67	5.67	11.02	10.57	10.73	10.01	8.84
Price/Free Cash Flow Average	5.54	5	5.64	5.7	5.77	6.21	7.04	7.47	7.7	8.09	12.5	12.39	12.09	11.01	10.64
Price/Free Cash Flow High	6.4	5.47	6.51	6.21	6.06	6.65	8.19	8.33	8.54	10.71	13.58	14.2	13.43	12.9	11.98
Price/Free Cash Flow Low	4.23	4.43	4.56	5.03	4.91	5.19	6.04	6.33	6.02	4.99	11.15	10.67	10.82	10.07	8.89
EV/Sales Average	0.65	0.66	0.82	0.91	1.13	1.23	1.45	1.43	1.79	2.01	2.45	2.13	2.34	2.57	2.45
EV/Sales High	0.73	0.71	0.93	0.99	1.18	1.3	1.65	1.57	1.97	2.57	2.63	2.39	2.55	2.9	2.67
EV/Sales Low	0.52	0.59	0.68	0.81	0.99	1.06	1.29	1.24	1.45	1.35	2.22	1.88	2.14	2.41	2.15
EV/EBITDA Average	6.7	4.89	4.92	5.43	5.67	6.82	7.94	7.63	8.29	9.79	11.34	9.88	10.85	11.42	11.52
EV/EBITDA High	7.56	5.29	5.62	5.89	5.91	7.22	9	8.4	9.1	12.51	12.19	11.11	11.83	12.87	12.58
EV/EBITDA Low	5.38	4.4	4.06	4.83	4.96	5.89	7.02	6.6	6.7	6.57	10.27	8.72	9.91	10.69	10.12
EV/EBIT Average	9.19	5.99	5.81	6.29	6.41	7.98	9.35	8.9	9.61	11.51	13.57	11.73	12.63	13.39	13.95
EV/EBIT High	10.37	6.47	6.63	6.83	6.68	8.45	10.59	9.8	10.54	14.71	14.6	13.19	13.78	15.1	15.24
EV/EBIT Low	7.38	5.38	4.8	5.59	5.61	6.89	8.27	7.7	7.77	7.72	12.29	10.35	11.54	12.54	12.26
Last Price	51.22	59.81	86.11	94.16	97.6	109.76	145.29	130.6	174.96	210.25	206.11	211.83	207.29	223.29	204.6
High Price	58.69	60.77	86.28	96.49	101.22	113.1	148.46	160.65	181.01	214.2	234.13	219.33	214.72	239.97	238.93
Enterprise Value Average	23,656	24,875	31,959	36,676	43,754	48,306	58,909	59,675	65,853	65,584	84,153	75,405	77,165	89,283	91,603
Enterprise Value High	26,687	26,887	36,499	39,807	45,609	51,136	66,730	65,717	72,217	83,812	90,518	84,751	84,173	100,679	100,098
Enterprise Value Low	18,998	22,359	26,380	32,619	38,281	41,706	52,095	51,639	53,220	43,994	76,199	66,519	70,531	83,622	80,518

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)