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 (%)	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 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	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 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	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	3.67	4.02	4.63	4.94	4.97	4.85	4.52	4.59	4.95	4.55	4.74	4.97	4.99	4.43	4.3

Working Capital (USD)

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)

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	40,399	47,273	68,409	74,620	76,888	84,776	111,907	98,165	127,617	149,762	144,351	145,103	139,038	147,032	124,663
- 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	43,868	50,375	71,095	76,690	83,926	91,369	119,140	103,654	134,127	158,002	154,139	156,159	153,064	169,359	148,422
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	0.17	0.15	0.12	0.11	0.14	0.17	0.15	0.16	0.12	0.15	0.13	0.13	0.14	0.19	0.24
EV/Sales	1.2	1.34	1.82	1.9	2.18	2.32	2.94	2.48	3.65	4.84	4.48	4.4	4.64	4.88	3.96
EV/EBITDA	12.42	9.91	10.95	11.35	10.88	12.9	16.06	13.25	16.89	23.59	20.77	20.46	21.52	21.66	18.66
EV/EBIT	17.04	12.12	12.92	13.15	12.29	15.1	18.9	15.46	19.58	27.74	24.86	24.3	25.05	25.4	22.6
EV/Cash Flow to Firm	13.97	13.32	15.54	14.42	14.6	15.88	19.73	15.31	18.65	24.31	24.45	27.9	25.78	24.42	19.78
EV/Free Cash Flow to Firm	11.14	10.79	12.88	11.96	12.31	13.34	16.85	13.64	16.7	21.34	24.45	27.9	25.78	24.42	19.78
Diluted Market Cap	40,957	47,847	69,357	75,647	77,825	85,996	113,375	99,486	129,263	151,272	146,040	146,388	140,128	148,026	125,404
Diluted Enterprise Value	44,910	50,949	72,043	77,717	84,863	94,109	124,366	106,598	137,122	160,457	156,392	157,927	154,324	170,739	149,606
EV per Share	112.37	128.77	180.81	195.54	215.25	239.09	312.66	279.02	372.06	448.81	445.3	461.26	461.73	520.38	464.54
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 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	11.28	10.87	13.13	12.25	11.81	13.04	16.2	13.7	16.71	21.26	24.19	27.76	26.24	24.28	19.57
EV/EBIT	17.04	12.12	12.92	13.15	12.29	15.1	18.9	15.46	19.58	27.74	24.86	24.3	25.05	25.4	22.6
Enterprise Value	43,868	50,375	71,095	76,690	83,926	91,369	119,140	103,654	134,127	158,002	154,139	156,159	153,064	169,359	148,422
Low Price	78.48	99.4	122.16	157.82	165.66	178.42	221.28	246.96	258.14	202.16	389.1	333.26	349.76	379.32	358.72
EV/Sales	1.2	1.34	1.82	1.9	2.18	2.32	2.94	2.48	3.65	4.84	4.48	4.4	4.64	4.88	3.96
EV/EBITDA	12.42	9.91	10.95	11.35	10.88	12.9	16.06	13.25	16.89	23.59	20.77	20.46	21.52	21.66	18.66
Price/Earnings	19.54	16.16	17.43	17.6	16.13	17.62	72.43	14.51	20.77	31.34	26.05	29.22	24.57	25.77	26.36
Price/Earnings Average	19.41	15.03	15.12	16.54	15.92	16.96	63.62	16	19.37	24.13	27.24	26.39	22.9	23.65	28.59
Price/Earnings High	22.4	16.42	17.47	18.04	16.72	18.15	74.01	17.84	21.49	31.93	29.59	30.25	25.45	27.7	32.66
Price/Earnings Low	14.82	13.29	12.24	14.6	13.55	14.17	54.58	13.56	15.15	14.89	24.3	22.72	20.49	21.64	24.24
Price/Book Value	2.37	2.52	3.21	3.1	2.84	2.86	3.93	2.81	3.3	3.66	3.3	3.15	2.84	2.84	2.4
Price/Book Value Average	2.35	2.34	2.78	2.91	2.8	2.75	3.46	3.1	3.08	2.82	3.45	2.85	2.65	2.6	2.6
Price/Book Value High	2.72	2.56	3.21	3.18	2.94	2.94	4.02	3.45	3.42	3.73	3.75	3.26	2.94	3.05	2.97
Price/Book Value Low	1.8	2.07	2.25	2.57	2.38	2.3	2.96	2.63	2.41	1.74	3.08	2.45	2.37	2.38	2.21
Price/Tangible Book Value	-11.77	-28.49	31.29	24.82	-43.59	-30.37	-18.34	-74.37	-218.52	-82.24	-68.09	-42.77	-28.73	-17.34	-9.75
Price/Tangible Book Value Average	-11.69	-26.5	27.15	23.32	-43.03	-29.23	-16.11	-81.98	-203.72	-63.32	-71.21	-38.63	-26.78	-15.91	-10.58
Price/Tangible Book Value High	-13.48	-28.96	31.36	25.43	-45.21	-31.29	-18.73	-91.41	-226.08	-83.79	-77.35	-44.28	-29.76	-18.64	-12.08
Price/Tangible Book Value Low	-8.92	-23.44	21.97	20.58	-36.62	-24.43	-13.82	-69.5	-159.35	-39.08	-63.53	-33.25	-23.96	-14.56	-8.96
Price/Sales	1.11	1.26	1.75	1.85	1.99	2.16	2.76	2.35	3.48	4.59	4.2	4.09	4.21	4.24	3.33
Price/Sales Average	1.1	1.17	1.52	1.74	1.97	2.08	2.43	2.59	3.24	3.53	4.39	3.7	3.93	3.89	3.61
Price/Sales High	1.27	1.28	1.76	1.9	2.07	2.22	2.82	2.89	3.6	4.68	4.77	4.24	4.36	4.55	4.13
Price/Sales Low	0.84	1.03	1.23	1.54	1.67	1.73	2.08	2.19	2.54	2.18	3.92	3.18	3.51	3.56	3.06
Price/Cash Flow	14.26	13.44	15.78	14.69	13.93	15.42	18.76	15.26	18.5	24.12	23.91	27.51	26.04	24.12	19.45
Price/Cash Flow Average	14.16	12.5	13.69	13.8	13.75	14.84	16.48	16.82	17.25	18.57	25	24.85	24.27	22.13	21.1
Price/Cash Flow High	16.34	13.66	15.81	15.05	14.45	15.88	19.16	18.75	19.14	24.58	27.16	28.49	26.97	25.92	24.1
Price/Cash Flow Low	10.81	11.06	11.08	12.18	11.7	12.4	14.13	14.26	13.49	11.46	22.31	21.39	21.71	20.25	17.89
Price/Free Cash Flow Average	11.2	10.11	11.39	11.51	11.65	12.55	14.23	15.1	15.58	16.37	25.29	25.07	24.46	22.28	21.23
Price/Free Cash Flow High	12.93	11.05	13.16	12.56	12.24	13.44	16.56	16.84	17.29	21.66	27.48	28.74	27.18	26.09	24.25
Price/Free Cash Flow Low	8.55	8.94	9.22	10.16	9.92	10.49	12.21	12.8	12.18	10.11	22.57	21.58	21.88	20.38	17.99
EV/Sales Average	1.21	1.25	1.59	1.79	2.15	2.28	2.7	2.76	3.46	3.81	4.69	4.02	4.36	4.54	4.26
EV/Sales High	1.38	1.36	1.82	1.95	2.25	2.43	3.09	3.06	3.81	4.96	5.07	4.56	4.79	5.21	4.77
EV/Sales Low	0.95	1.11	1.3	1.59	1.86	1.94	2.35	2.36	2.75	2.46	4.22	3.51	3.94	4.21	3.71
EV/EBITDA Average	12.48	9.26	9.56	10.69	10.76	12.67	14.73	14.75	15.98	18.59	21.73	18.69	20.21	20.16	20.04
EV/EBITDA High	14.23	10.06	10.98	11.63	11.25	13.48	16.9	16.34	17.62	24.15	23.49	21.2	22.24	23.11	22.46
EV/EBITDA Low	9.8	8.26	7.81	9.47	9.29	10.77	12.85	12.64	12.71	12	19.54	16.3	18.29	18.69	17.45
EV/EBIT Average	17.12	11.33	11.28	12.38	12.15	14.82	17.34	17.2	18.51	21.86	26.02	22.19	23.53	23.64	24.28
EV/EBIT High	19.52	12.31	12.95	13.47	12.71	15.77	19.88	19.06	20.42	28.4	28.12	25.17	25.89	27.1	27.21
EV/EBIT Low	13.44	10.1	9.22	10.97	10.49	12.61	15.12	14.74	14.73	14.11	23.39	19.35	21.3	21.92	21.14
Last Price	103.48	120.84	173.98	190.26	197.2	221.84	293.68	264.24	354	425.4	417.02	428.6	419.42	451.78	390.18
High Price	118.58	122.8	174.34	194.96	204.52	228.52	300.06	324.78	366.24	433.4	473.72	443.78	434.44	485.54	483.44
Enterprise Value Average	44,074	47,070	62,027	72,186	82,942	89,703	109,289	115,326	126,834	124,495	161,312	142,600	143,792	157,634	159,415
Enterprise Value High	50,247	51,141	71,236	78,533	86,780	95,442	125,329	127,768	139,889	161,763	174,330	161,781	158,213	180,732	178,661
Enterprise Value Low	34,592	41,987	50,719	63,967	71,629	76,296	95,310	98,858	100,918	80,355	145,039	124,364	130,141	146,163	138,813

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	10.71	11.85	16.33	17.74	13.99	24.5	28.39	29.37	28.89	43.23	33.29	29.86	24.42	31.62	40.47
Book Value per Share	43.65	47.95	54.28	61.38	69.52	77.63	74.63	94.04	107.21	116.07	126.49	136.02	147.62	159.14	162.51
Tangible Book Value per Share	-8.79	-4.24	5.56	7.67	-4.52	-7.3	-16.02	-3.55	-1.62	-5.17	-6.12	-10.02	-14.6	-26.05	-40.02

Honeywell International Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)