Stock Analysis on Net

Honeywell International Inc. (NASDAQ:HON) 

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Honeywell International Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Adjustment to Total Assets
Total assets (as reported) 73,681 75,196 61,525 62,275 64,470
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 73,681 75,196 61,525 62,275 64,470
Adjustment to Total Debt
Total debt (as reported) 34,580 31,099 20,443 19,570 19,599
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities 174 199 196 192 185
Add: Non-current operating lease liabilities 809 927 897 775 847
Total debt (adjusted) 35,563 32,225 21,536 20,537 20,631

Based on: 10-K (reporting date: 2025-12-31), 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).

1, 2 Equal to total present value of future operating lease payments.


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


Adjusted Financial Ratios for Operating Leases (Summary)

Honeywell International Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Total Asset Turnover1
Reported total asset turnover 0.51 0.51 0.60 0.57 0.53
Adjusted total asset turnover 0.51 0.51 0.60 0.57 0.53
Debt to Equity2
Reported debt to equity 2.49 1.67 1.29 1.17 1.06
Adjusted debt to equity 2.56 1.73 1.36 1.23 1.11
Return on Assets3 (ROA)
Reported ROA 6.42% 7.59% 9.20% 7.97% 8.60%
Adjusted ROA 6.42% 7.59% 9.20% 7.97% 8.60%

Based on: 10-K (reporting date: 2025-12-31), 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).

Financial 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 deteriorated from 2023 to 2024 and from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Honeywell International Inc. adjusted debt to equity ratio deteriorated from 2023 to 2024 and from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Honeywell International Inc. adjusted ROA deteriorated from 2023 to 2024 and from 2024 to 2025.

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


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Net sales 37,442 38,498 36,662 35,466 34,392
Total assets 73,681 75,196 61,525 62,275 64,470
Activity Ratio
Total asset turnover1 0.51 0.51 0.60 0.57 0.53
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net sales 37,442 38,498 36,662 35,466 34,392
Adjusted total assets 73,681 75,196 61,525 62,275 64,470
Activity Ratio
Adjusted total asset turnover2 0.51 0.51 0.60 0.57 0.53

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 37,442 ÷ 73,681 = 0.51

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 37,442 ÷ 73,681 = 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 deteriorated from 2023 to 2024 and from 2024 to 2025.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Total debt 34,580 31,099 20,443 19,570 19,599
Total Honeywell shareowners’ equity 13,904 18,619 15,856 16,697 18,569
Solvency Ratio
Debt to equity1 2.49 1.67 1.29 1.17 1.06
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 35,563 32,225 21,536 20,537 20,631
Total Honeywell shareowners’ equity 13,904 18,619 15,856 16,697 18,569
Solvency Ratio
Adjusted debt to equity2 2.56 1.73 1.36 1.23 1.11

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 Debt to equity = Total debt ÷ Total Honeywell shareowners’ equity
= 34,580 ÷ 13,904 = 2.49

2 Adjusted debt to equity = Adjusted total debt ÷ Total Honeywell shareowners’ equity
= 35,563 ÷ 13,904 = 2.56

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Honeywell International Inc. adjusted debt-to-equity ratio deteriorated from 2023 to 2024 and from 2024 to 2025.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Honeywell 4,729 5,705 5,658 4,966 5,542
Total assets 73,681 75,196 61,525 62,275 64,470
Profitability Ratio
ROA1 6.42% 7.59% 9.20% 7.97% 8.60%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income attributable to Honeywell 4,729 5,705 5,658 4,966 5,542
Adjusted total assets 73,681 75,196 61,525 62,275 64,470
Profitability Ratio
Adjusted ROA2 6.42% 7.59% 9.20% 7.97% 8.60%

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 ROA = 100 × Net income attributable to Honeywell ÷ Total assets
= 100 × 4,729 ÷ 73,681 = 6.42%

2 Adjusted ROA = 100 × Net income attributable to Honeywell ÷ Adjusted total assets
= 100 × 4,729 ÷ 73,681 = 6.42%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Honeywell International Inc. adjusted ROA deteriorated from 2023 to 2024 and from 2024 to 2025.