Stock Analysis on Net

Honeywell International Inc. (NASDAQ:HON)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Honeywell International Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
U.S. Federal 606 176 653 415 475
U.S. State 88 60 124 146 79
Non-U.S. 1,012 1,098 815 886 768
Current tax expense 1,706 1,334 1,592 1,447 1,322
U.S. Federal (210) 27 (176) 173 234
U.S. State (25) 11 (36) 37 39
Non-U.S. 2 115 32 (32) (448)
Deferred tax expense (benefit) (233) 153 (180) 178 (175)
Tax expense 1,473 1,487 1,412 1,625 1,147

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Current tax expense Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Honeywell International Inc. current tax expense decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Deferred tax expense (benefit) Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Honeywell International Inc. deferred tax expense (benefit) increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Tax expense Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Honeywell International Inc. tax expense increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Effective Income Tax Rate (EITR)

Honeywell International Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
U.S. federal statutory income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Taxes on non-U.S. earnings -0.50% -2.00% -0.40% -1.40% -0.80%
U.S. state income taxes 0.90% 0.50% 1.40% 1.50% 1.30%
Reserves for tax contingencies 1.40% 3.40% 1.10% 2.20% -2.60%
Employee stock compensation -0.70% -0.30% -0.90% -0.70% -1.20%
Reduction of certain receivables 0.00% 0.00% 0.00% 0.00% 2.00%
Restructuring -0.30% 0.00% 0.70% -1.40% 0.00%
U.S. federal tax credits -2.00% -1.60% -0.90% -0.60% 0.00%
U.S. valuation allowance 0.90% -0.10% -0.20% 2.00% 0.10%
All other items, net -0.30% -0.10% 0.30% -0.10% -0.70%
Effective income tax rate 20.40% 20.80% 22.10% 22.50% 19.10%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Effective income tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Honeywell International Inc. effective income tax rate decreased from 2022 to 2023 and from 2023 to 2024.

Components of Deferred Tax Assets and Liabilities

Honeywell International Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Postretirement benefits other than pensions 50 55 59 77 85
Asbestos and environmental 373 405 545 468 508
Capitalized research and development 947 582
Employee compensation and benefits 143 148 142 174 180
Lease liabilities 263 258 233 242 197
Other accruals and reserves 396 196 363 260 110
Net operating losses 618 687 695 734 779
Capital loss carryover and outside basis differences 467 385 126 151
Tax credit carryforwards and other attributes 269 420 163 164 219
Gross deferred tax assets 3,526 3,136 2,326 2,270 2,078
Valuation allowance (1,253) (1,292) (812) (857) (766)
Deferred tax assets 2,273 1,844 1,514 1,413 1,312
Deferred revenue (244)
Pension (1,485) (1,132) (1,088) (948) (548)
Property, plant and equipment (371) (441) (233) (464) (437)
Right-of-use asset (242) (240) (212) (230) (184)
Intangibles (679) (817) (818) (883) (898)
Unremitted earnings of foreign subsidiaries (516) (542) (517) (426) (398)
Other asset basis differences (285) (369) (317) (334) (169)
Other (5) (1) (2) (31)
Deferred tax liabilities (3,822) (3,546) (3,186) (3,287) (2,665)
Net deferred tax asset (liability) (1,549) (1,702) (1,672) (1,874) (1,353)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Gross deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Honeywell International Inc. gross deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Honeywell International Inc. deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Net deferred tax asset (liability) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Honeywell International Inc. net deferred tax asset (liability) decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Deferred Tax Assets and Liabilities, Classification

Honeywell International Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Deferred tax assets 238 392 421 489 760
Deferred tax liabilities 1,787 2,094 2,093 2,364 2,113

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Deferred tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Honeywell International Inc. deferred tax assets decreased from 2022 to 2023 and from 2023 to 2024.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Honeywell International Inc. deferred tax liabilities increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Honeywell International Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 75,196 61,525 62,275 64,470 64,586
Less: Noncurrent deferred tax assets, net 238 392 421 489 760
Total assets (adjusted) 74,958 61,133 61,854 63,981 63,826
Adjustment to Total Liabilities
Total liabilities (as reported) 56,035 45,084 44,949 45,221 46,789
Less: Noncurrent deferred tax liabilities, net 1,787 2,094 2,093 2,364 2,113
Total liabilities (adjusted) 54,248 42,990 42,856 42,857 44,676
Adjustment to Total Honeywell Shareowners’ Equity
Total Honeywell shareowners’ equity (as reported) 18,619 15,856 16,697 18,569 17,549
Less: Net deferred tax assets (liabilities) (1,549) (1,702) (1,672) (1,874) (1,353)
Total Honeywell shareowners’ equity (adjusted) 20,168 17,558 18,369 20,443 18,902
Adjustment to Net Income Attributable To Honeywell
Net income attributable to Honeywell (as reported) 5,705 5,658 4,966 5,542 4,779
Add: Deferred income tax expense (benefit) (233) 153 (180) 178 (175)
Net income attributable to Honeywell (adjusted) 5,472 5,811 4,786 5,720 4,604

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Honeywell International Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Honeywell International Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 14.82% 15.43% 14.00% 16.11% 14.64%
Adjusted net profit margin 14.21% 15.85% 13.49% 16.63% 14.11%
Total Asset Turnover
Reported total asset turnover 0.51 0.60 0.57 0.53 0.51
Adjusted total asset turnover 0.51 0.60 0.57 0.54 0.51
Financial Leverage
Reported financial leverage 4.04 3.88 3.73 3.47 3.68
Adjusted financial leverage 3.72 3.48 3.37 3.13 3.38
Return on Equity (ROE)
Reported ROE 30.64% 35.68% 29.74% 29.85% 27.23%
Adjusted ROE 27.13% 33.10% 26.05% 27.98% 24.36%
Return on Assets (ROA)
Reported ROA 7.59% 9.20% 7.97% 8.60% 7.40%
Adjusted ROA 7.30% 9.51% 7.74% 8.94% 7.21%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Honeywell International Inc. adjusted net profit margin ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Honeywell International Inc. adjusted total asset turnover ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Honeywell International Inc. adjusted financial leverage ratio increased from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Honeywell International Inc. adjusted ROE improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Honeywell International Inc. adjusted ROA improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Honeywell International Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Honeywell 5,705 5,658 4,966 5,542 4,779
Net sales 38,498 36,662 35,466 34,392 32,637
Profitability Ratio
Net profit margin1 14.82% 15.43% 14.00% 16.11% 14.64%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Honeywell 5,472 5,811 4,786 5,720 4,604
Net sales 38,498 36,662 35,466 34,392 32,637
Profitability Ratio
Adjusted net profit margin2 14.21% 15.85% 13.49% 16.63% 14.11%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Net profit margin = 100 × Net income attributable to Honeywell ÷ Net sales
= 100 × 5,705 ÷ 38,498 = 14.82%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to Honeywell ÷ Net sales
= 100 × 5,472 ÷ 38,498 = 14.21%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Honeywell International Inc. adjusted net profit margin ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net sales 38,498 36,662 35,466 34,392 32,637
Total assets 75,196 61,525 62,275 64,470 64,586
Activity Ratio
Total asset turnover1 0.51 0.60 0.57 0.53 0.51
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales 38,498 36,662 35,466 34,392 32,637
Adjusted total assets 74,958 61,133 61,854 63,981 63,826
Activity Ratio
Adjusted total asset turnover2 0.51 0.60 0.57 0.54 0.51

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 38,498 ÷ 75,196 = 0.51

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 38,498 ÷ 74,958 = 0.51

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Honeywell International Inc. adjusted total asset turnover ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 75,196 61,525 62,275 64,470 64,586
Total Honeywell shareowners’ equity 18,619 15,856 16,697 18,569 17,549
Solvency Ratio
Financial leverage1 4.04 3.88 3.73 3.47 3.68
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 74,958 61,133 61,854 63,981 63,826
Adjusted total Honeywell shareowners’ equity 20,168 17,558 18,369 20,443 18,902
Solvency Ratio
Adjusted financial leverage2 3.72 3.48 3.37 3.13 3.38

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Financial leverage = Total assets ÷ Total Honeywell shareowners’ equity
= 75,196 ÷ 18,619 = 4.04

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total Honeywell shareowners’ equity
= 74,958 ÷ 20,168 = 3.72

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Honeywell International Inc. adjusted financial leverage ratio increased from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Honeywell 5,705 5,658 4,966 5,542 4,779
Total Honeywell shareowners’ equity 18,619 15,856 16,697 18,569 17,549
Profitability Ratio
ROE1 30.64% 35.68% 29.74% 29.85% 27.23%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Honeywell 5,472 5,811 4,786 5,720 4,604
Adjusted total Honeywell shareowners’ equity 20,168 17,558 18,369 20,443 18,902
Profitability Ratio
Adjusted ROE2 27.13% 33.10% 26.05% 27.98% 24.36%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROE = 100 × Net income attributable to Honeywell ÷ Total Honeywell shareowners’ equity
= 100 × 5,705 ÷ 18,619 = 30.64%

2 Adjusted ROE = 100 × Adjusted net income attributable to Honeywell ÷ Adjusted total Honeywell shareowners’ equity
= 100 × 5,472 ÷ 20,168 = 27.13%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Honeywell International Inc. adjusted ROE improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Honeywell 5,705 5,658 4,966 5,542 4,779
Total assets 75,196 61,525 62,275 64,470 64,586
Profitability Ratio
ROA1 7.59% 9.20% 7.97% 8.60% 7.40%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Honeywell 5,472 5,811 4,786 5,720 4,604
Adjusted total assets 74,958 61,133 61,854 63,981 63,826
Profitability Ratio
Adjusted ROA2 7.30% 9.51% 7.74% 8.94% 7.21%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROA = 100 × Net income attributable to Honeywell ÷ Total assets
= 100 × 5,705 ÷ 75,196 = 7.59%

2 Adjusted ROA = 100 × Adjusted net income attributable to Honeywell ÷ Adjusted total assets
= 100 × 5,472 ÷ 74,958 = 7.30%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Honeywell International Inc. adjusted ROA improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.