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	3.53	3.89	4.12	4.19	4.11	3.73	3.83	3.98	3.58	3.77	3.98	4.05	3.64	3.66

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	20,041	23,648	34,091	37,205	37,572	42,194	55,131	48,197	62,932	74,105	71,394	71,533	68,344	73,392	61,970
- 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	23,510	26,750	36,777	39,275	44,610	48,787	62,364	53,686	69,442	82,345	81,182	82,589	82,370	95,719	85,729
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	0.32	0.29	0.3	0.24	0.28	0.25	0.25	0.26	0.34	0.41
EV/Sales	0.64	0.71	0.94	0.97	1.16	1.24	1.54	1.28	1.89	2.52	2.36	2.33	2.5	2.76	2.29
EV/EBITDA	6.66	5.26	5.67	5.81	5.79	6.89	8.41	6.86	8.75	12.29	10.94	10.82	11.58	12.24	10.78
EV/EBIT	9.13	6.44	6.69	6.74	6.53	8.06	9.89	8.01	10.14	14.46	13.09	12.85	13.48	14.35	13.05
EV/Cash Flow to Firm	7.49	7.07	8.04	7.39	7.76	8.48	10.33	7.93	9.66	12.67	12.88	14.76	13.88	13.8	11.42
EV/Free Cash Flow to Firm	5.97	5.73	6.66	6.13	6.54	7.13	8.82	7.07	8.65	11.12	12.88	14.76	13.88	13.8	11.42
Diluted Market Cap	20,479	23,923	34,679	37,824	38,912	42,998	56,688	49,743	64,632	75,636	73,020	73,194	70,064	74,013	62,702
Diluted Enterprise Value	24,432	27,025	37,365	39,894	45,950	51,111	67,679	56,855	72,491	84,821	83,372	84,733	84,260	96,726	86,904
EV per Share	60.7	68.35	93.84	100.42	117.07	128.25	166.1	147.17	195.31	236.35	237.1	247.42	252.75	294.61	269.89
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	5.64	5.44	6.57	6.13	5.9	6.52	8.1	6.85	8.35	10.63	12.09	13.88	13.12	12.14	9.78
EV/EBIT	9.13	6.44	6.69	6.74	6.53	8.06	9.89	8.01	10.14	14.46	13.09	12.85	13.48	14.35	13.05
Enterprise Value	23,510	26,750	36,777	39,275	44,610	48,787	62,364	53,686	69,442	82,345	81,182	82,589	82,370	95,719	85,729
Low Price	39.24	49.7	61.08	78.91	82.83	89.21	110.64	123.48	129.07	101.08	194.55	166.63	174.88	189.66	179.36
EV/Sales	0.64	0.71	0.94	0.97	1.16	1.24	1.54	1.28	1.89	2.52	2.36	2.33	2.5	2.76	2.29
EV/EBITDA	6.66	5.26	5.67	5.81	5.79	6.89	8.41	6.86	8.75	12.29	10.94	10.82	11.58	12.24	10.78
Price/Earnings	9.77	8.08	8.72	8.8	8.06	8.81	36.22	7.26	10.39	15.67	13.02	14.61	12.29	12.89	13.18
Price/Earnings Average	9.71	7.51	7.56	8.27	7.96	8.48	31.81	8	9.68	12.06	13.62	13.2	11.45	11.82	14.3
Price/Earnings High	11.2	8.21	8.73	9.02	8.36	9.07	37	8.92	10.75	15.96	14.79	15.13	12.73	13.85	16.33
Price/Earnings Low	7.41	6.64	6.12	7.3	6.77	7.08	27.29	6.78	7.57	7.45	12.15	11.36	10.25	10.82	12.12
Price/Book Value	1.85	1.82	1.95	2.11	2.06	2.18	3.34	2.65	3.4	4.22	3.84	4.28	4.31	3.94	4.46
Price/Book Value Average	1.84	1.7	1.69	1.98	2.03	2.1	2.93	2.92	3.17	3.25	4.02	3.87	4.02	3.62	4.83
Price/Book Value High	2.13	1.85	1.96	2.16	2.13	2.24	3.41	3.26	3.52	4.3	4.37	4.44	4.46	4.24	5.52
Price/Book Value Low	1.41	1.5	1.37	1.75	1.73	1.75	2.52	2.48	2.48	2.01	3.59	3.33	3.59	3.31	4.1
Price/Tangible Book Value	-5.68	-12.45	17.88	13.98	-17.16	-14.2	-8.79	-32.02	-78.37	-35.82	-25.5	-17.79	-12.6	-8.14	-4.45
Price/Tangible Book Value Average	-5.64	-11.58	15.51	13.14	-16.94	-13.66	-7.72	-35.3	-73.06	-27.58	-26.67	-16.06	-11.74	-7.47	-4.83
Price/Tangible Book Value High	-6.51	-12.66	17.91	14.33	-17.8	-14.62	-8.98	-39.36	-81.08	-36.49	-28.96	-18.42	-13.05	-8.74	-5.52
Price/Tangible Book Value Low	-4.31	-10.24	12.55	11.6	-14.42	-11.42	-6.62	-29.93	-57.15	-17.02	-23.79	-13.83	-10.51	-6.83	-4.1
Price/Sales	0.55	0.63	0.88	0.93	1	1.08	1.38	1.17	1.74	2.29	2.1	2.05	2.11	2.12	1.66
Price/Sales Average	0.55	0.58	0.76	0.87	0.98	1.04	1.21	1.29	1.62	1.77	2.19	1.85	1.96	1.94	1.81
Price/Sales High	0.63	0.64	0.88	0.95	1.03	1.11	1.41	1.44	1.8	2.34	2.38	2.12	2.18	2.28	2.06
Price/Sales Low	0.42	0.52	0.61	0.77	0.84	0.87	1.04	1.1	1.27	1.09	1.96	1.59	1.76	1.78	1.53
Price/Cash Flow	7.13	6.72	7.89	7.34	6.97	7.71	9.38	7.63	9.25	12.06	11.95	13.76	13.02	12.06	9.73
Price/Cash Flow Average	7.08	6.25	6.84	6.9	6.88	7.42	8.24	8.41	8.63	9.29	12.5	12.43	12.13	11.06	10.55
Price/Cash Flow High	8.17	6.83	7.91	7.53	7.22	7.94	9.58	9.38	9.57	12.29	13.58	14.24	13.48	12.96	12.05
Price/Cash Flow Low	5.41	5.53	5.54	6.09	5.85	6.2	7.07	7.13	6.75	5.73	11.15	10.7	10.86	10.12	8.94
Price/Free Cash Flow Average	5.6	5.06	5.7	5.76	5.83	6.28	7.12	7.55	7.79	8.19	12.65	12.54	12.23	11.14	10.61
Price/Free Cash Flow High	6.46	5.52	6.58	6.28	6.12	6.72	8.28	8.42	8.64	10.83	13.74	14.37	13.59	13.05	12.12
Price/Free Cash Flow Low	4.28	4.47	4.61	5.08	4.96	5.25	6.1	6.4	6.09	5.05	11.28	10.79	10.94	10.19	9
EV/Sales Average	0.65	0.67	0.83	0.92	1.14	1.24	1.47	1.44	1.81	2.03	2.47	2.15	2.36	2.59	2.44
EV/Sales High	0.74	0.72	0.94	1	1.19	1.31	1.66	1.59	1.99	2.59	2.66	2.41	2.57	2.93	2.7
EV/Sales Low	0.52	0.6	0.68	0.82	1	1.07	1.3	1.25	1.46	1.36	2.24	1.89	2.16	2.43	2.17
EV/EBITDA Average	6.76	4.94	4.97	5.48	5.72	6.88	8.01	7.7	8.38	9.89	11.45	9.98	10.95	11.52	11.49
EV/EBITDA High	7.62	5.34	5.68	5.95	5.97	7.28	9.08	8.48	9.19	12.64	12.32	11.22	11.95	12.99	12.69
EV/EBITDA Low	5.42	4.44	4.1	4.88	5.01	5.94	7.08	6.67	6.77	6.63	10.37	8.8	10.01	10.78	10.2
EV/EBIT Average	9.27	6.04	5.86	6.35	6.46	8.05	9.43	8.98	9.71	11.63	13.71	11.85	12.75	13.51	13.92
EV/EBIT High	10.46	6.53	6.7	6.89	6.74	8.52	10.68	9.9	10.65	14.87	14.75	13.32	13.91	15.24	15.38
EV/EBIT Low	7.44	5.43	4.84	5.65	5.65	6.95	8.33	7.78	7.85	7.8	12.41	10.45	11.65	12.65	12.36
Last Price	51.74	60.42	86.99	95.13	98.6	110.92	146.84	132.12	177	212.7	208.51	214.3	209.71	225.89	195.09
High Price	59.29	61.4	87.17	97.48	102.26	114.26	150.03	162.39	183.12	216.7	236.86	221.89	217.22	242.77	241.72
Enterprise Value Average	23,857	25,097	32,259	37,029	44,130	48,721	59,417	60,243	66,529	66,242	85,014	76,150	77,899	90,059	91,417
Enterprise Value High	26,919	27,134	36,848	40,194	46,005	51,578	67,320	66,352	72,967	84,683	91,453	85,606	84,988	101,589	100,984
Enterprise Value Low	19,153	22,555	26,623	32,932	38,601	42,048	52,531	52,158	53,750	44,401	76,966	67,160	71,189	84,334	81,176

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)