- Sales of $9.7 Billion,
Reported Sales Up 6%, Organic1 Sales Up 3%
- Operating Margin of 19.1% and Segment Margin1 of
23.6%, Above High End of Previous Guidance
- Earnings Per Share of $2.16
and Adjusted Earnings Per Share1 of $2.58, Above High End of Previous
Guidance
- Closed $1.9 Billion
Acquisition of CAES Systems and $1.8
Billion Acquisition of Air Products' LNG Business
- Announced Intention to Spin Off Advanced Materials Business
and Exit PPE Business
CHARLOTTE, N.C., Oct. 24,
2024 /PRNewswire/ -- Honeywell (NASDAQ: HON)
today announced results for the third quarter, including segment
margin1 and adjusted earnings per share1 that
exceeded the company's guidance despite lower revenues in a
challenging operating environment. The company also updated its
full-year sales, segment margin2, adjusted earnings per
share2,3, and cash flow guidance ranges.
The company reported third-quarter year-over-year sales growth
of 6% and organic1 sales growth of 3%, highlighted by
strength in defense and space, commercial aviation, and building
solutions. Operating income decreased 4% and operating margin
contracted 180 basis points to 19.1%, primarily as a result of an
impairment related to classifying the personal protective equipment
(PPE) business as assets held for sale. Segment profit1
increased 6% year over year led by strength in Aerospace
Technologies and a full quarter from the Access Solutions
acquisition, and segment margin1 held flat year over
year at 23.6%, exceeding the high end of our guidance range by 30
basis points. Earnings per share for the third quarter was
$2.16, down 5% year over year, and
adjusted earnings per share1 was $2.58, up 8% year over year and above the high
end of our guidance range. Operating cash flow was $2.0 billion and free cash flow1 was
$1.7 billion, up 10% year over
year.
In the past few months, Honeywell executed several additional
actions to further simplify and improve its portfolio, including
closing the acquisitions of Civitanavi, CAES Systems, and Air
Products' LNG business. Earlier this month, the company also
announced its intention to spin off Advanced Materials into an
independent company that will be a leading provider of
sustainability-focused specialty chemicals and materials.
"Honeywell executed through a challenging environment in the
third quarter, delivering segment margin1 and adjusted
earnings per share1 above the high end of our guidance,"
said Vimal Kapur, chairman and chief
executive officer of Honeywell. "Our Accelerator operating system
and culture of execution enabled us to grow segment
profit1 by 6% in spite of transitory sales headwinds. We
continue to see healthy order rates and sequential growth in our
backlog, even excluding the impact of acquisitions closed in the
quarter, giving us confidence in our ability to achieve our
long-term targets. We also further advanced on our capital
deployment strategy, deploying $3.1
billion to M&A, dividends, and high-return capex."
Kapur continued, "We have made significant progress this year on
the simplification and optimization of the Honeywell portfolio with
the announcement of our plans to spin off Advanced Materials and
exit our PPE business, as well as the closing of four strategic
acquisitions. We are proud of the steps we have taken throughout
2024 to progress on our key priorities, but the work is not yet
finished. I look forward to sharing more in the future as we
further align our portfolio with the key megatrends of automation,
the future of aviation, and energy transition."
As a result of the company's third-quarter performance and
management's outlook for the remainder of the year, including the
impact of recently closed acquisitions, Honeywell updated its
full-year sales, segment margin2, adjusted earnings per
share2,3, and cash flow guidance1. Full-year
sales are now expected to be $38.6
billion to $38.8 billion with
organic1 sales growth of 3% to 4%. Segment
margin2 is now expected to be in the range of 23.4% to
23.5% with segment margin2 flat to down 10 basis points
year over year. Adjusted earnings per share2,3 is now
expected to be in the range of $10.15
to $10.25, up 7% to 8% year over
year. Operating cash flow is now expected to be in the range of
$6.2 billion to $6.5 billion, with free cash flow1 of
$5.1 billion to $5.4 billion. A summary of the company's
full-year guidance can be found in Table 1.
Third-Quarter Performance
Honeywell sales for the third quarter were up 6%
year over year on a reported basis and 3% on an organic1
basis year over year. The third-quarter financial results can
be found in Tables 2 and 3.
Aerospace Technologies sales for the third quarter
increased 10% on an organic1 basis year over year, the
ninth consecutive quarter of double-digit organic growth, led by
continued strength in defense and space. Commercial original
equipment grew double digits organically in the quarter on
increased shipset deliveries, particularly in business and general
aviation. Commercial aftermarket saw another quarter of strong
growth as global flight activity rises. Defense and space sales
increased 14% organically in the third quarter due to robust demand
and supply chain improvements. Segment margin remained flat year
over year at 27.7% as commercial excellence and productivity
actions were offset by cost inflation and mix pressure within
original equipment.
Industrial Automation sales for the third quarter
decreased 5% on an organic1 basis year over year and
were flat sequentially. Sales declines were led by volume softness
in warehouse and workflow solutions and safety and sensing
technologies. Process solutions delivered 2% organic growth in the
third quarter and grew sequentially, as continued strength in
aftermarket services and compressor controls was offset by softness
in thermal solutions and smart energy. Productivity solutions and
services delivered double-digit orders and organic
sales1 growth when excluding the impact of a prior year
license and settlement payment. Segment margin expanded 60 basis
points to 20.3% as a result of productivity actions and commercial
excellence, partially offset by cost inflation and volume
deleverage.
Building Automation sales for the third quarter were
up 3% on an organic1 basis year over year and up
sequentially for the second consecutive quarter even excluding the
first full quarter of access solutions ownership. Building
solutions continues to lead the way, growing 8% organically on
another quarter of double-digit growth in projects. Strength in
solutions was partially offset by modest year over year declines in
building products. Products delivered sequential growth in both
sales and orders for the second consecutive quarter. Segment margin
improved sequentially for the third consecutive quarter and
expanded 30 basis points year over year to 25.9%, driven by the
impact of access solutions and commercial excellence partially
offset by cost inflation.
Energy and Sustainability Solutions grew 1% on an
organic1 basis year over year in the third quarter.
Advanced Materials increased 3% year over year due to further
improvement in specialty chemicals and materials and continued
growth in fluorine products. UOP sales declined 2% as growth in
refining catalysts and aftermarket services was offset by softness
in project timing. Orders were a bright spot in UOP, reaching a
record $1 billion and up over 50%
overall with strength in both core process technologies and
sustainable technology solutions. Segment margin expanded 10 basis
points to 24.5% as a result of commercial excellence net of
inflation.
Conference Call Details
Honeywell will discuss its third-quarter results and full-year
2024 guidance during an investor conference call starting at
8:30 a.m. Eastern Time today. A live
webcast of the investor call as well as related presentation
materials will be available through the Investor Relations section
of the company's website (www.honeywell.com/investor). A replay of
the webcast will be available for 30 days following the
presentation.
TABLE 1: FULL-YEAR
2024 GUIDANCE2
|
|
|
|
Previous
Guidance
|
|
Current
Guidance
|
Sales
|
|
$39.1B -
$39.7B
|
|
$38.6B -
$38.8B
|
Organic1 Growth
|
|
5% -
6%
|
|
3% -
4%
|
Segment
Margin
|
|
23.3% -
23.5%
|
|
23.4% -
23.5%
|
Expansion
|
|
Down 20 - Flat
bps
|
|
Down 10 - Flat
bps
|
Adjusted Earnings Per
Share3
|
|
$10.05 -
$10.25
|
|
$10.15 -
$10.25
|
Adjusted Earnings
Growth3
|
|
6% -
8%
|
|
7% -
8%
|
Operating Cash
Flow
|
|
$6.6B -
$7.0B
|
|
$6.2B -
$6.5B
|
Free Cash
Flow1
|
|
$5.5B -
$5.9B
|
|
$5.1B -
$5.4B
|
TABLE 2: SUMMARY OF
HONEYWELL FINANCIAL RESULTS
|
|
|
|
3Q
2024
|
|
3Q
2023
|
|
Change
|
Sales
|
|
$9,728
|
|
$9,212
|
|
6 %
|
Organic1 Growth
|
|
|
|
|
|
3 %
|
Operating Income
Margin
|
|
19.1 %
|
|
20.9 %
|
|
-180 bps
|
Segment
Profit1
|
|
$2,296
|
|
$2,170
|
|
6 %
|
Segment
Margin1
|
|
23.6 %
|
|
23.6 %
|
|
0 bps
|
Earnings Per
Share
|
|
$2.16
|
|
$2.27
|
|
(5 %)
|
Adjusted Earnings Per
Share1
|
|
$2.58
|
|
$2.38
|
|
8 %
|
Operating Cash
Flow
|
|
$1,997
|
|
$1,809
|
|
10 %
|
Free Cash
Flow1
|
|
$1,718
|
|
$1,560
|
|
10 %
|
TABLE 3: SUMMARY OF
SEGMENT FINANCIAL RESULTS
|
|
AEROSPACE
TECHNOLOGIES
|
|
3Q
2024
|
|
3Q
2023
|
|
Change
|
Sales
|
|
$3,912
|
|
$3,499
|
|
12 %
|
Organic1 Growth
|
|
|
|
|
|
10 %
|
Segment
Profit
|
|
$1,082
|
|
$968
|
|
12 %
|
Segment
Margin
|
|
27.7 %
|
|
27.7 %
|
|
0 bps
|
INDUSTRIAL
AUTOMATION
|
|
|
|
|
|
|
Sales
|
|
$2,501
|
|
$2,630
|
|
(5 %)
|
Organic1 Growth
|
|
|
|
|
|
(5 %)
|
Segment
Profit
|
|
$508
|
|
$519
|
|
(2 %)
|
Segment
Margin
|
|
20.3 %
|
|
19.7 %
|
|
60 bps
|
BUILDING
AUTOMATION
|
|
|
|
|
|
|
Sales
|
|
$1,745
|
|
$1,530
|
|
14 %
|
Organic1 Growth
|
|
|
|
|
|
3 %
|
Segment
Profit
|
|
$452
|
|
$392
|
|
15 %
|
Segment
Margin
|
|
25.9 %
|
|
25.6 %
|
|
30 bps
|
ENERGY AND
SUSTAINABILITY SOLUTIONS
|
|
|
|
|
|
|
Sales
|
|
$1,563
|
|
$1,551
|
|
1 %
|
Organic1 Growth
|
|
|
|
|
|
1 %
|
Segment
Profit
|
|
$383
|
|
$378
|
|
1 %
|
Segment
Margin
|
|
24.5 %
|
|
24.4 %
|
|
10 bps
|
|
|
|
1
|
|
See additional
information at the end of this release regarding non-GAAP financial
measures.
|
2
|
|
Segment margin and
adjusted EPS are non-GAAP financial measures. Management cannot
reliably predict or estimate, without unreasonable effort, the
impact and timing on future operating results arising from items
excluded from segment margin or adjusted EPS. We therefore, do not
present a guidance range, or a reconciliation to, the nearest GAAP
financial measures of operating margin or EPS.
|
3
|
|
Adjusted EPS and
adjusted EPS V% guidance excludes items identified in the non-GAAP
reconciliation of adjusted EPS at the end of this release, and any
potential future one-time items that we cannot reliably predict or
estimate such as pension mark-to-market.
|
During the third quarter of 2024, Honeywell concluded the assets
and liabilities of the personal protective equipment business (part
of the Sensing and Safety Technologies business unit within the
Industrial Automation segment) met the held for sale criteria as of
September 30, 2024; therefore, the
associated assets and liabilities of the business have been
presented as held for sale in the Consolidated Balance Sheet as of
September 30, 2024. The company
recognized a valuation allowance of $125
million in the third quarter of 2024 to write down the
disposal group to fair value, less costs to sell, as well as
recorded an impairment charge of $37
million (after tax) on indefinite-lived intangible
assets.
Honeywell is an integrated operating company serving a broad
range of industries and geographies around the world. Our business
is aligned with three powerful megatrends - automation, the future
of aviation, and energy transition - underpinned by our Honeywell
Accelerator operating system and Honeywell Connected Enterprise
integrated software platform. As a trusted partner, we help
organizations solve the world's toughest, most complex challenges,
providing actionable solutions and innovations that help make the
world smarter, safer, and more sustainable. For more news and
information on Honeywell, please visit
www.honeywell.com/newsroom.
Honeywell uses our Investor Relations website,
www.honeywell.com/investor, as a means of disclosing information
which may be of interest or material to our investors and for
complying with disclosure obligations under Regulation FD.
Accordingly, investors should monitor our Investor Relations
website, in addition to following our press releases, SEC filings,
public conference calls, webcasts, and social media.
We describe many of the trends and other factors that drive our
business and future results in this release. Such discussions
contain forward-looking statements within the meaning of Section
21E of the Securities Exchange Act of 1934, as amended (the
Exchange Act). Forward-looking statements are those that address
activities, events, or developments that management intends,
expects, projects, believes, or anticipates will or may occur in
the future and include statements related to the proposed spin-off
of the Company's Advanced Materials business into a stand-alone,
publicly traded company. They are based on management's assumptions
and assessments in light of past experience and trends, current
economic and industry conditions, expected future developments, and
other relevant factors, many of which are difficult to predict and
outside of our control. They are not guarantees of future
performance, and actual results, developments, and business
decisions may differ significantly from those envisaged by our
forward-looking statements. We do not undertake to update or revise
any of our forward-looking statements, except as required by
applicable securities law. Our forward-looking statements are also
subject to material risks and uncertainties, including ongoing
macroeconomic and geopolitical risks, such as lower GDP growth or
recession, supply chain disruptions, capital markets volatility,
inflation, and certain regional conflicts, that can affect our
performance in both the near- and long-term. In addition, no
assurance can be given that any plan, initiative, projection, goal,
commitment, expectation, or prospect set forth in this release can
or will be achieved. These forward-looking statements should be
considered in light of the information included in this release,
our Form 10-K, and our other filings with the Securities and
Exchange Commission. Any forward-looking plans described herein are
not final and may be modified or abandoned at any time.
This release contains financial measures presented on a non-GAAP
basis. Honeywell's non-GAAP financial measures used in this release
are as follows:
- Segment profit, on an overall Honeywell basis;
- Segment profit margin, on an overall Honeywell basis;
- Organic sales growth;
- Free cash flow; and
- Adjusted earnings per share.
Management believes that, when considered together with reported
amounts, these measures are useful to investors and management in
understanding our ongoing operations and in the analysis of ongoing
operating trends. These measures should be considered in addition
to, and not as replacements for, the most comparable GAAP measure.
Certain measures presented on a non-GAAP basis represent the impact
of adjusting items net of tax. The tax-effect for adjusting items
is determined individually and on a case-by-case basis. Refer to
the Appendix attached to this release for reconciliations of
non-GAAP financial measures to the most directly comparable GAAP
measures.
Honeywell International
Inc.
|
Consolidated Statement
of Operations (Unaudited)
|
(Dollars in millions,
except per share amounts)
|
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Product
sales
|
$
6,590
|
|
$
6,294
|
|
$
19,330
|
|
$
19,045
|
Service
sales
|
3,138
|
|
2,918
|
|
9,080
|
|
8,177
|
Net
sales
|
9,728
|
|
9,212
|
|
28,410
|
|
27,222
|
Costs, expenses and
other
|
|
|
|
|
|
|
|
Cost of products
sold1
|
4,166
|
|
4,090
|
|
12,448
|
|
12,291
|
Cost of services
sold1
|
1,813
|
|
1,580
|
|
4,970
|
|
4,503
|
Total Cost of
products and services sold
|
5,979
|
|
5,670
|
|
17,418
|
|
16,794
|
Research and
development expenses
|
368
|
|
364
|
|
1,110
|
|
1,096
|
Selling, general and
administrative expenses1
|
1,398
|
|
1,252
|
|
4,061
|
|
3,831
|
Impairment of assets
held for sale
|
125
|
|
—
|
|
125
|
|
—
|
Other (income)
expense
|
(263)
|
|
(247)
|
|
(740)
|
|
(715)
|
Interest and other
financial charges
|
297
|
|
206
|
|
767
|
|
563
|
Total costs,
expenses and other
|
7,904
|
|
7,245
|
|
22,741
|
|
21,569
|
Income before
taxes
|
1,824
|
|
1,967
|
|
5,669
|
|
5,653
|
Tax expense
|
409
|
|
452
|
|
1,219
|
|
1,229
|
Net
income
|
1,415
|
|
1,515
|
|
4,450
|
|
4,424
|
Less: Net income
attributable to noncontrolling interest
|
2
|
|
1
|
|
30
|
|
29
|
Net income
attributable to Honeywell
|
$
1,413
|
|
$
1,514
|
|
$
4,420
|
|
$
4,395
|
Earnings per share
of common stock - basic
|
$
2.17
|
|
$
2.29
|
|
$
6.79
|
|
$
6.61
|
Earnings per share
of common stock - assuming dilution
|
$
2.16
|
|
$
2.27
|
|
$
6.75
|
|
$
6.56
|
Weighted average
number of shares outstanding - basic
|
650.4
|
|
662.4
|
|
651.0
|
|
665.2
|
Weighted average
number of shares outstanding - assuming dilution
|
654.1
|
|
667.0
|
|
655.2
|
|
670.4
|
|
|
|
1
|
|
Cost of products and
services sold and Selling, general and administrative expenses
include amounts for repositioning and other charges, the service
cost component of pension and other postretirement (income)
expense, and stock compensation expense.
|
Honeywell International
Inc.
|
Segment Data
(Unaudited)
|
(Dollars in
millions)
|
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
Net
Sales
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Aerospace
Technologies
|
$
3,912
|
|
$
3,499
|
|
$
11,472
|
|
$
9,951
|
Industrial
Automation
|
2,501
|
|
2,630
|
|
7,485
|
|
8,160
|
Building
Automation
|
1,745
|
|
1,530
|
|
4,742
|
|
4,527
|
Energy and
Sustainability Solutions
|
1,563
|
|
1,551
|
|
4,692
|
|
4,579
|
Corporate and All
Other
|
7
|
|
2
|
|
19
|
|
5
|
Total
|
$
9,728
|
|
$
9,212
|
|
$
28,410
|
|
$
27,222
|
|
Reconciliation of
Segment Profit to Income Before Taxes
|
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
Segment
Profit
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Aerospace
Technologies
|
$
1,082
|
|
$
968
|
|
$
3,177
|
|
$
2,729
|
Industrial
Automation
|
508
|
|
519
|
|
1,459
|
|
1,649
|
Building
Automation
|
452
|
|
392
|
|
1,199
|
|
1,164
|
Energy and
Sustainability Solutions
|
383
|
|
378
|
|
1,091
|
|
1,043
|
Corporate and All
Other
|
(129)
|
|
(87)
|
|
(337)
|
|
(287)
|
Total segment
profit
|
2,296
|
|
2,170
|
|
6,589
|
|
6,298
|
Interest and other
financial charges
|
(297)
|
|
(206)
|
|
(767)
|
|
(563)
|
Interest
income
|
110
|
|
89
|
|
325
|
|
241
|
Amortization of
acquisition-related intangibles
|
(120)
|
|
(87)
|
|
(275)
|
|
(216)
|
Impairment of assets
held for sale
|
(125)
|
|
—
|
|
(125)
|
|
—
|
Stock compensation
expense1
|
(45)
|
|
(39)
|
|
(153)
|
|
(148)
|
Pension ongoing
income2
|
145
|
|
131
|
|
430
|
|
391
|
Other postretirement
income2
|
3
|
|
6
|
|
13
|
|
19
|
Repositioning and other
charges3,4
|
(52)
|
|
(88)
|
|
(189)
|
|
(331)
|
Other
expense5
|
(91)
|
|
(9)
|
|
(179)
|
|
(38)
|
Income
before taxes
|
$
1,824
|
|
$
1,967
|
|
$
5,669
|
|
$
5,653
|
|
|
|
1
|
|
Amounts included in
Selling, general and administrative expenses.
|
2
|
|
Amounts included in
Cost of products and services sold (service cost component),
Selling, general and administrative expenses (service cost
component), Research and development expenses (service cost
component), and Other (income) expense (non-service cost
component).
|
3
|
|
Amounts included in
Cost of products and services sold, Selling, general and
administrative expenses, and Other (income) expense.
|
4
|
|
Includes repositioning,
asbestos, and environmental expenses.
|
5
|
|
Amounts include the
other components of Other (income) expense not included within
other categories in this reconciliation. Equity income of
affiliated companies is included in segment
profit.
|
Honeywell International
Inc.
|
Consolidated Balance
Sheet (Unaudited)
|
(Dollars in
millions)
|
|
|
September 30,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
10,644
|
|
$
7,925
|
Short-term
investments
|
275
|
|
170
|
Accounts receivable,
less allowances of $319 and $323, respectively
|
7,884
|
|
7,530
|
Inventories
|
6,338
|
|
6,178
|
Assets held for
sale
|
1,518
|
|
—
|
Other current
assets
|
1,505
|
|
1,699
|
Total
current assets
|
28,164
|
|
23,502
|
Investments and
long-term receivables
|
1,463
|
|
939
|
Property, plant and
equipment—net
|
5,822
|
|
5,660
|
Goodwill
|
21,270
|
|
18,049
|
Other intangible
assets—net
|
5,749
|
|
3,231
|
Insurance recoveries
for asbestos-related liabilities
|
160
|
|
170
|
Deferred income
taxes
|
374
|
|
392
|
Other assets
|
10,490
|
|
9,582
|
Total
assets
|
$
73,492
|
|
$
61,525
|
LIABILITIES
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
6,640
|
|
$
6,849
|
Commercial paper and
other short-term borrowings
|
3,135
|
|
2,085
|
Current maturities of
long-term debt
|
1,760
|
|
1,796
|
Accrued
liabilities
|
7,566
|
|
7,809
|
Liabilities held for
sale
|
433
|
|
—
|
Total
current liabilities
|
19,534
|
|
18,539
|
Long-term
debt
|
25,934
|
|
16,562
|
Deferred income
taxes
|
2,077
|
|
2,094
|
Postretirement benefit
obligations other than pensions
|
122
|
|
134
|
Asbestos-related
liabilities
|
1,422
|
|
1,490
|
Other
liabilities
|
6,422
|
|
6,265
|
Redeemable
noncontrolling interest
|
7
|
|
7
|
Shareowners'
equity
|
17,974
|
|
16,434
|
Total liabilities,
redeemable noncontrolling interest and shareowners'
equity
|
$
73,492
|
|
$
61,525
|
Honeywell International
Inc.
|
Consolidated Statement
of Cash Flows (Unaudited)
|
(Dollars in
millions)
|
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
Net income
|
$
1,415
|
|
$
1,515
|
|
$
4,450
|
|
$
4,424
|
Less: Net income
attributable to noncontrolling interest
|
2
|
|
1
|
|
30
|
|
29
|
Net income
attributable to Honeywell
|
1,413
|
|
1,514
|
|
4,420
|
|
4,395
|
Adjustments to
reconcile net income attributable to Honeywell to net cash provided
by
(used for) operating activities
|
|
|
|
|
|
|
|
Depreciation
|
171
|
|
166
|
|
500
|
|
493
|
Amortization
|
186
|
|
142
|
|
457
|
|
382
|
Impairment of
assets held for sale
|
125
|
|
—
|
|
125
|
|
—
|
Repositioning
and other charges
|
52
|
|
88
|
|
189
|
|
331
|
Net payments
for repositioning and other charges
|
(118)
|
|
(128)
|
|
(329)
|
|
(323)
|
NARCO Buyout
payment
|
—
|
|
—
|
|
—
|
|
(1,325)
|
Pension and
other postretirement income
|
(148)
|
|
(137)
|
|
(443)
|
|
(410)
|
Pension and
other postretirement benefit payments
|
(10)
|
|
(2)
|
|
(25)
|
|
(25)
|
Stock
compensation expense
|
45
|
|
39
|
|
153
|
|
148
|
Deferred income
taxes
|
(10)
|
|
(28)
|
|
(46)
|
|
168
|
Other
|
(58)
|
|
89
|
|
(641)
|
|
(554)
|
Changes in
assets and liabilities, net of the effects of acquisitions and
divestitures
|
|
|
|
|
|
|
|
Accounts
receivable
|
(69)
|
|
161
|
|
(218)
|
|
(344)
|
Inventories
|
(156)
|
|
(110)
|
|
(233)
|
|
(448)
|
Other current
assets
|
(32)
|
|
(67)
|
|
195
|
|
141
|
Accounts
payable
|
281
|
|
(18)
|
|
(142)
|
|
96
|
Accrued
liabilities
|
325
|
|
100
|
|
(146)
|
|
(340)
|
Net cash
provided by operating activities
|
1,997
|
|
1,809
|
|
3,816
|
|
2,385
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
Capital
expenditures
|
(279)
|
|
(249)
|
|
(771)
|
|
(675)
|
Proceeds from disposals
of property, plant and equipment
|
—
|
|
8
|
|
—
|
|
21
|
Increase in
investments
|
(230)
|
|
(175)
|
|
(698)
|
|
(404)
|
Decrease in
investments
|
172
|
|
176
|
|
564
|
|
808
|
Receipts (payments)
from settlements of derivative contracts
|
(326)
|
|
250
|
|
(250)
|
|
212
|
Cash paid for
acquisitions, net of cash acquired
|
(2,134)
|
|
(55)
|
|
(7,047)
|
|
(716)
|
Net cash used for
investing activities
|
(2,797)
|
|
(45)
|
|
(8,202)
|
|
(754)
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
Proceeds from issuance
of commercial paper and other short-term borrowings
|
2,523
|
|
2,727
|
|
9,516
|
|
10,727
|
Payments of commercial
paper and other short-term borrowings
|
(3,988)
|
|
(3,554)
|
|
(8,477)
|
|
(11,484)
|
Proceeds from issuance
of common stock
|
40
|
|
36
|
|
349
|
|
151
|
Proceeds from issuance
of long-term debt
|
4,697
|
|
19
|
|
10,407
|
|
2,985
|
Payments of long-term
debt
|
(776)
|
|
(26)
|
|
(1,381)
|
|
(1,410)
|
Repurchases of common
stock
|
—
|
|
(1,011)
|
|
(1,200)
|
|
(2,187)
|
Cash dividends
paid
|
(715)
|
|
(728)
|
|
(2,161)
|
|
(2,144)
|
Other
|
(21)
|
|
(27)
|
|
5
|
|
(65)
|
Net cash provided
by (used for) financing activities
|
1,760
|
|
(2,564)
|
|
7,058
|
|
(3,427)
|
Effect of foreign
exchange rate changes on cash and cash equivalents
|
108
|
|
(56)
|
|
47
|
|
(61)
|
Net increase
(decrease) in cash and cash equivalents
|
1,068
|
|
(856)
|
|
2,719
|
|
(1,857)
|
Cash and cash
equivalents at beginning of period
|
9,576
|
|
8,626
|
|
7,925
|
|
9,627
|
Cash and cash
equivalents at end of period
|
$
10,644
|
|
$
7,770
|
|
$
10,644
|
|
$
7,770
|
Appendix
Non-GAAP Financial Measures
The following information provides definitions and
reconciliations of certain non-GAAP financial measures presented in
this press release to which this reconciliation is attached to the
most directly comparable financial measures calculated and
presented in accordance with generally accepted accounting
principles (GAAP).
Management believes that, when considered together with reported
amounts, these measures are useful to investors and management in
understanding our ongoing operations and in the analysis of ongoing
operating trends. Management believes the change to adjust for
amortization of acquisition-related intangibles and certain
acquisition- and divestiture-related costs provides investors with
a more meaningful measure of its performance period to period,
aligns the measure to how management will evaluate performance
internally, and makes it easier for investors to compare our
performance to peers. These measures should be considered in
addition to, and not as replacements for, the most comparable GAAP
measure. Certain measures presented on a non-GAAP basis represent
the impact of adjusting items net of tax. The tax-effect for
adjusting items is determined individually and on a case-by-case
basis. Other companies may calculate these non-GAAP measures
differently, limiting the usefulness of these measures for
comparative purposes.
Management does not consider these non-GAAP measures in
isolation or as an alternative to financial measures determined in
accordance with GAAP. The principal limitations of these non-GAAP
financial measures are that they exclude significant expenses and
income that are required by GAAP to be recognized in the
consolidated financial statements. In addition, they are subject to
inherent limitations as they reflect the exercise of judgments by
management about which expenses and income are excluded or included
in determining these non-GAAP financial measures. Investors are
urged to review the reconciliation of the non-GAAP financial
measures to the comparable GAAP financial measures and not to rely
on any single financial measure to evaluate Honeywell's
business.
Honeywell International
Inc.
|
Reconciliation of
Organic Sales Percent Change
|
(Unaudited)
|
|
|
Three Months
Ended
September 30, 2024
|
Honeywell
|
|
Reported sales
percent change
|
6 %
|
Less: Foreign currency
translation
|
— %
|
Less: Acquisitions,
divestitures and other, net
|
3 %
|
Organic sales
percent change
|
3 %
|
|
|
Aerospace
Technologies
|
|
Reported sales
percent change
|
12 %
|
Less: Foreign currency
translation
|
— %
|
Less: Acquisitions,
divestitures and other, net
|
2 %
|
Organic sales
percent change
|
10 %
|
|
|
Industrial
Automation
|
|
Reported sales
percent change
|
(5) %
|
Less: Foreign currency
translation
|
— %
|
Less: Acquisitions,
divestitures and other, net
|
— %
|
Organic sales
percent change
|
(5) %
|
|
|
Building
Automation
|
|
Reported sales
percent change
|
14 %
|
Less: Foreign currency
translation
|
— %
|
Less: Acquisitions,
divestitures and other, net
|
11 %
|
Organic sales
percent change
|
3 %
|
|
|
Energy and
Sustainability Solutions
|
|
Reported sales
percent change
|
1 %
|
Less: Foreign currency
translation
|
— %
|
Less: Acquisitions,
divestitures and other, net
|
— %
|
Organic sales
percent change
|
1 %
|
We define organic sales percentage as the year-over-year change
in reported sales relative to the comparable period, excluding the
impact on sales from foreign currency translation and acquisitions,
net of divestitures, for the first 12 months following the
transaction date. We believe this measure is useful to investors
and management in understanding our ongoing operations and in
analysis of ongoing operating trends.
A quantitative reconciliation of reported sales percent change
to organic sales percent change has not been provided for
forward-looking measures of organic sales percent change because
management cannot reliably predict or estimate, without
unreasonable effort, the fluctuations in global currency markets
that impact foreign currency translation, nor is it reasonable for
management to predict the timing, occurrence and impact of
acquisition and divestiture transactions, all of which could
significantly impact our reported sales percent change.
Honeywell International
Inc.
|
Reconciliation of
Operating Income to Segment Profit, Calculation of Operating Income
and Segment Profit Margins
|
(Unaudited)
|
(Dollars in
millions)
|
|
|
Three Months Ended
September 30,
|
|
Twelve Months
Ended December 31,
|
|
2024
|
|
2023
|
|
2023
|
Operating
income
|
$
1,858
|
|
$
1,926
|
|
$
7,084
|
Stock compensation
expense1
|
45
|
|
39
|
|
202
|
Repositioning,
Other2,3
|
69
|
|
100
|
|
952
|
Pension and other
postretirement service costs3
|
16
|
|
17
|
|
66
|
Amortization of
acquisition-related intangibles
|
120
|
|
87
|
|
292
|
Acquisition-related
costs4
|
15
|
|
1
|
|
2
|
Indefinite-lived
intangible asset impairment1
|
48
|
|
—
|
|
—
|
Impairment of assets
held for sale
|
125
|
|
—
|
|
—
|
Segment
profit
|
$
2,296
|
|
$
2,170
|
|
$
8,598
|
|
|
|
|
|
|
Operating
income
|
$
1,858
|
|
$
1,926
|
|
$
7,084
|
÷ Net sales
|
$
9,728
|
|
$
9,212
|
|
$
36,662
|
Operating income
margin %
|
19.1 %
|
|
20.9 %
|
|
19.3 %
|
Segment
profit
|
$
2,296
|
|
$
2,170
|
|
$
8,598
|
÷ Net sales
|
$
9,728
|
|
$
9,212
|
|
$
36,662
|
Segment profit
margin %
|
23.6 %
|
|
23.6 %
|
|
23.5 %
|
|
|
|
1
|
|
Included in Selling,
general and administrative expenses.
|
2
|
|
Includes repositioning,
asbestos, environmental expenses, equity income adjustment, and
other charges.
|
3
|
|
Included in Cost of
products and services sold and Selling, general and administrative
expenses.
|
4
|
|
Includes
acquisition-related fair value adjustments to inventory.
|
We define operating income as net sales less total cost of
products and services sold, research and development expenses,
impairment of assets held for sale, and selling, general and
administrative expenses. We define segment profit, on an overall
Honeywell basis, as operating income, excluding stock compensation
expense, pension and other postretirement service costs,
amortization of acquisition-related intangibles, certain
acquisition- and divestiture-related costs and impairments, and
repositioning and other charges. We define segment profit margin,
on an overall Honeywell basis, as segment profit divided by net
sales. We believe these measures are useful to investors and
management in understanding our ongoing operations and in analysis
of ongoing operating trends.
A quantitative reconciliation of operating income to segment
profit, on an overall Honeywell basis, has not been provided for
all forward-looking measures of segment profit and segment profit
margin included herein. Management cannot reliably predict or
estimate, without unreasonable effort, the impact and timing on
future operating results arising from items excluded from segment
profit, particularly pension mark-to-market expense as it is
dependent on macroeconomic factors, such as interest rates and the
return generated on invested pension plan assets. The information
that is unavailable to provide a quantitative reconciliation could
have a significant impact on our reported financial results. To the
extent quantitative information becomes available without
unreasonable effort in the future, and closer to the period to
which the forward-looking measures pertain, a reconciliation of
operating income to segment profit will be included within future
filings.
Acquisition amortization and acquisition- and
divestiture-related costs are significantly impacted by the timing,
size, and number of acquisitions or divestitures we complete and
are not on a predictable cycle and we make no comment as to when or
whether any future acquisitions or divestitures may occur. We
believe excluding these costs provides investors with a more
meaningful comparison of operating performance over time and with
both acquisitive and other peer companies.
Honeywell International
Inc.
|
Reconciliation of
Earnings per Share to Adjusted Earnings per Share
|
(Unaudited)
|
|
|
Three Months Ended
September 30,
|
|
Twelve Months Ended
December 31,
|
|
2024
|
|
2023
|
|
2023
|
|
2024(E)
|
Earnings per share
of common stock - diluted1
|
$
2.16
|
|
$
2.27
|
|
$
8.47
|
|
$9.23 -
$9.33
|
Pension mark-to-market
expense2
|
—
|
|
—
|
|
0.19
|
|
No Forecast
|
Amortization of
acquisition-related intangibles3
|
0.14
|
|
0.10
|
|
0.35
|
|
0.50
|
Acquisition-related
costs4
|
0.03
|
|
0.01
|
|
0.01
|
|
0.10
|
Divestiture-related
costs5
|
—
|
|
—
|
|
—
|
|
0.04
|
Russian-related
charges6
|
—
|
|
—
|
|
—
|
|
0.03
|
Net expense related to
the NARCO Buyout and HWI Sale7
|
—
|
|
—
|
|
0.01
|
|
—
|
Adjustment to estimated
future Bendix liability8
|
—
|
|
—
|
|
0.49
|
|
—
|
Indefinite-lived
intangible asset impairment9
|
0.06
|
|
—
|
|
—
|
|
0.06
|
Impairment of assets
held for sale10
|
0.19
|
|
—
|
|
—
|
|
0.19
|
Adjusted earnings
per share of common stock - diluted
|
$
2.58
|
|
$
2.38
|
|
$
9.52
|
|
$10.15 -
$10.25
|
|
|
|
1
|
|
For the three months
ended September 30, 2024, and 2023, adjusted earnings per share
utilizes weighted average shares of approximately 654.1 million and
667.0 million, respectively. For the twelve months ended December
31, 2023, adjusted earnings per share utilizes weighted average
shares of approximately 668.2 million. For the twelve months ended
December 31, 2024, expected earnings per share utilizes weighted
average shares of approximately 655 million.
|
2
|
|
Pension mark-to-market
expense uses a blended tax rate of 18%, net of tax benefit of $27
million, for 2023.
|
3
|
|
For the three months
ended September 30, 2024, acquisition-related intangibles
amortization includes approximately $95 million, net of tax benefit
of approximately $25 million. For the three months ended September
30, 2023, and twelve months ended December 31, 2023,
acquisition-related intangibles amortization includes $67 million
and $231 million, net of tax benefit of approximately $20 million
and $61 million, respectively. For the twelve months ended December
31, 2024, expected acquisition-related intangibles amortization
includes approximately $330 million, net of tax benefit of
approximately $85 million.
|
4
|
|
For the three months
ended September 30, 2024, the adjustment for acquisition-related
costs, which is principally comprised of third-party transaction
and integration costs and acquisition-related fair value
adjustments to inventory, is approximately $20 million, net of tax
benefit of approximately $5 million. For the three months ended
September 30, 2023, and twelve months ended December 31, 2023, the
adjustment for acquisition-related costs, which is principally
comprised of third-party transaction and integration costs and
acquisition-related fair value adjustments to inventory, is
approximately $4 million and $7 million, net of tax benefit of
approximately $2 million and $2 million, respectively. For the
twelve months ended December 31, 2024, the expected adjustment for
acquisition-related costs, which is principally comprised of
third-party transaction and integration costs and
acquisition-related fair value adjustments to inventory, is
approximately $65 million, net of tax benefit of approximately $15
million.
|
5
|
|
For the twelve months
ended December 31, 2024, the expected adjustment for
divestiture-related costs, which is principally comprised of
third-party transaction costs, is approximately $25 million, net of
tax benefit of approximately $5 million.
|
6
|
|
For the twelve months
ended December 31, 2023, the adjustment was a benefit $3 million,
without tax expense. For the twelve months ended December 31, 2024,
the expected adjustment is a $17 million expense, without tax
benefit, due to the settlement of a contractual dispute with a
Russian entity associated with the Company's suspension and wind
down activities in Russia.
|
7
|
|
For the twelve months
ended December 31, 2023, the adjustment was $8 million, net of tax
benefit of $3 million, due to the net expense related to the NARCO
Buyout and HWI Sale.
|
8
|
|
Bendix Friction
Materials ("Bendix") is a business no longer owned by the Company.
In 2023, the Company changed its valuation methodology for
calculating legacy Bendix liabilities. For the twelve months ended
December 31, 2023, the adjustment was $330 million, net of tax
benefit of $104 million (or $434 million pre-tax) due to a change
in the estimated liability for resolution of asserted (claims filed
as of the financial statement date) and unasserted Bendix-related
asbestos claims. The Company experienced fluctuations in average
resolution values year-over-year in each of the past five years
with no well-established trends in either direction. In 2023, the
Company observed two consecutive years of increasing average
resolution values (2023 and 2022), with more volatility in the
earlier years of the five-year period (2019 through 2021). Based on
these observations, the Company, during its annual review in the
fourth quarter of 2023, reevaluated its valuation methodology and
elected to give more weight to the two most recent years by
shortening the look-back period from five years to two years (2023
and 2022). The Company believes that the average resolution values
in the last two consecutive years are likely more representative of
expected resolution values in future periods. The $434 million
pre-tax amount was attributable primarily to shortening the
look-back period to the two most recent years, and to a lesser
extent to increasing expected resolution values for a subset of
asserted claims to adjust for higher claim values in that subset
than in the modelled two-year data set. It is not possible to
predict whether such resolution values will increase, decrease, or
stabilize in the future, given recent litigation trends within the
tort system and the inherent uncertainty in predicting the outcome
of such trends. The Company will continue to monitor Bendix claim
resolution values and other trends within the tort system to assess
the appropriate look-back period for determining average resolution
values going forward.
|
9
|
|
For the three months
ended September 30, 2024, the impairment charge of indefinite-lived
intangible assets associated with the personal protective equipment
business was $37 million, net of tax benefit of $11 million. For
the twelve months ended December 31, 2024, the expected impairment
charge of indefinite-lived intangible assets associated with the
personal protective equipment business is $37 million, net of tax
benefit of $11 million.
|
10
|
|
For the three months
ended September 30, 2024, the impairment charge of assets held for
sale was $125 million, without tax benefit. For the twelve months
ended December 31, 2024, the expected impairment charge of assets
held for sale is $125 million, with no tax benefit.
|
We define adjusted earnings per share as diluted earnings per
share adjusted to exclude various charges as listed above. We
believe adjusted earnings per share is a measure that is useful to
investors and management in understanding our ongoing operations
and in analysis of ongoing operating trends. For forward-looking
information, management cannot reliably predict or estimate,
without unreasonable effort, the pension mark-to-market expense as
it is dependent on macroeconomic factors, such as interest rates
and the return generated on invested pension plan assets. We
therefore do not include an estimate for the pension mark-to-market
expense. Based on economic and industry conditions, future
developments, and other relevant factors, these assumptions are
subject to change.
Acquisition amortization and acquisition- and
divestiture-related costs are significantly impacted by the timing,
size, and number of acquisitions or divestitures we complete and
are not on a predictable cycle and we make no comment as to when or
whether any future acquisitions or divestitures may occur. We
believe excluding these costs provides investors with a more
meaningful comparison of operating performance over time and with
both acquisitive and other peer companies.
Honeywell International
Inc.
|
Reconciliation of Cash
Provided by Operating Activities to Free Cash Flow
|
(Unaudited)
|
(Dollars in
millions)
|
|
|
Three Months
Ended
September 30,
2024
|
|
Three Months
Ended
September 30,
2023
|
Cash provided by
operating activities
|
$
1,997
|
|
$
1,809
|
Capital
expenditures
|
(279)
|
|
(249)
|
Free cash
flow
|
$
1,718
|
|
$
1,560
|
We define free cash flow as cash provided by operating
activities less cash for capital expenditures.
We believe that free cash flow is a non-GAAP measure that is
useful to investors and management as a measure of cash generated
by operations that will be used to repay scheduled debt maturities
and can be used to invest in future growth through new business
development activities or acquisitions, pay dividends, repurchase
stock, or repay debt obligations prior to their maturities. This
measure can also be used to evaluate our ability to generate cash
flow from operations and the impact that this cash flow has on our
liquidity.
Honeywell International
Inc.
|
Reconciliation of
Expected Cash Provided by Operating Activities to Expected Free
Cash Flow
|
(Unaudited)
|
|
|
Twelve Months
Ended
December 31, 2024(E) ($B)
|
Cash provided by
operating activities
|
~$6.2 -
$6.5
|
Capital
expenditures
|
~(1.1)
|
Free cash
flow
|
~$5.1 -
$5.4
|
We define free cash flow as cash provided by operating
activities less cash for capital expenditures.
We believe that free cash flow is a non-GAAP measure that is
useful to investors and management as a measure of cash generated
by operations that will be used to repay scheduled debt maturities
and can be used to invest in future growth through new business
development activities or acquisitions, pay dividends, repurchase
stock, or repay debt obligations prior to their maturities. This
measure can also be used to evaluate our ability to generate cash
flow from operations and the impact that this cash flow has on our
liquidity.
Contacts:
|
|
|
|
Media
|
Investor
Relations
|
Stacey Jones
|
Sean Meakim
|
(980)
378-6258
|
(704)
627-6200
|
stacey.jones@honeywell.com
|
sean.meakim@honeywell.com
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/honeywell-reports-third-quarter-results-updates-2024-guidance-302285281.html
SOURCE Honeywell