Stock Analysis on Net

Honeywell International Inc. (NASDAQ:HON)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Honeywell International Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 23,502 24,982 25,372 28,175 24,303
Adjustments
Add: Allowances 323 326 177 202 146
Add: LIFO reserve1 45
After Adjustment
Adjusted current assets 23,825 25,308 25,549 28,377 24,494

Based on: 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), 10-K (reporting date: 2019-12-31).

1 LIFO reserve. See details »


Adjustments to Total Assets

Honeywell International Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 61,525 62,275 64,470 64,586 58,679
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowances 323 326 177 202 146
Add: LIFO reserve2 45
Less: Deferred tax assets3 392 421 489 760 86
After Adjustment
Adjusted total assets 61,456 62,180 64,158 64,028 58,784

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 LIFO reserve. See details »

3 Deferred tax assets. See details »


Adjustments to Current Liabilities

Honeywell International Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current liabilities 18,539 19,938 19,508 19,197 18,098
Adjustments
Less: Current customer advances and deferred income 3,499 3,555 3,163 2,932 2,490
Less: Current obligations for product warranties and product performance guarantees 182 175 180 183 213
Less: Current repositioning reserves 279 309 411 601 640
After Adjustment
Adjusted current liabilities 14,579 15,899 15,754 15,481 14,755

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Total Liabilities

Honeywell International Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 45,084 44,949 45,221 46,789 39,966
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 2,094 2,093 2,364 2,113 1,670
Less: Customer advances and deferred income 4,670 4,889 4,487 4,288 3,800
Less: Obligations for product warranties and product performance guarantees 219 213 223 243 269
Less: Repositioning reserves 279 309 411 601 651
After Adjustment
Adjusted total liabilities 37,822 37,445 37,736 39,544 33,576

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Honeywell International Inc., adjusted total Honeywell shareowners’ equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total Honeywell shareowners’ equity 15,856 16,697 18,569 17,549 18,494
Adjustments
Less: Net deferred tax asset (liability)1 (1,702) (1,672) (1,874) (1,353) (1,584)
Add: Allowances 323 326 177 202 146
Add: LIFO reserve2 45
Add: Customer advances and deferred income 4,670 4,889 4,487 4,288 3,800
Add: Obligations for product warranties and product performance guarantees 219 213 223 243 269
Add: Repositioning reserves 279 309 411 601 651
Add: Redeemable noncontrolling interest 7 7 7 7 7
Add: Noncontrolling interest 578 622 673 241 212
After Adjustment
Adjusted total shareowners’ equity 23,634 24,735 26,421 24,484 25,208

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Net deferred tax asset (liability). See details »

2 LIFO reserve. See details »


Adjustments to Capitalization Table

Honeywell International Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Commercial paper and other short-term borrowings 2,085 2,717 3,542 3,597 3,516
Current maturities of long-term debt 1,796 1,730 1,803 2,445 1,376
Long-term debt, excluding current maturities 16,562 15,123 14,254 16,342 11,110
Total reported debt 20,443 19,570 19,599 22,384 16,002
Total Honeywell shareowners’ equity 15,856 16,697 18,569 17,549 18,494
Total reported capital 36,299 36,267 38,168 39,933 34,496
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities2 196 192 185 187 171
Add: Non-current operating lease liabilities3 897 775 847 641 534
Adjusted total debt 21,536 20,537 20,631 23,212 16,707
Adjustments to Equity
Less: Net deferred tax asset (liability)4 (1,702) (1,672) (1,874) (1,353) (1,584)
Add: Allowances 323 326 177 202 146
Add: LIFO reserve5 45
Add: Customer advances and deferred income 4,670 4,889 4,487 4,288 3,800
Add: Obligations for product warranties and product performance guarantees 219 213 223 243 269
Add: Repositioning reserves 279 309 411 601 651
Add: Redeemable noncontrolling interest 7 7 7 7 7
Add: Noncontrolling interest 578 622 673 241 212
Adjusted total shareowners’ equity 23,634 24,735 26,421 24,484 25,208
After Adjustment
Adjusted total capital 45,170 45,272 47,052 47,696 41,915

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities. See details »

3 Non-current operating lease liabilities. See details »

4 Net deferred tax asset (liability). See details »

5 LIFO reserve. See details »


Adjustments to Revenues

Honeywell International Inc., adjusted net sales

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net sales 36,662 35,466 34,392 32,637 36,709
Adjustment
Add: Increase (decrease) in customer advances and deferred income (219) 402 199 488 133
After Adjustment
Adjusted net sales 36,443 35,868 34,591 33,125 36,842

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Reported Income

Honeywell International Inc., adjusted net income attributable to Honeywell

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income attributable to Honeywell 5,658 4,966 5,542 4,779 6,143
Adjustments
Add: Deferred income tax expense (benefit)1 153 (180) 178 (175) 179
Add: Increase (decrease) in allowances (3) 149 (25) 56 (51)
Add: Increase (decrease) in LIFO reserve2 (45) 6
Add: Increase (decrease) in customer advances and deferred income (219) 402 199 488 133
Add: Increase (decrease) in obligations for product warranties and product performance guarantees 6 (10) (20) (26) (41)
Add: Increase (decrease) in repositioning reserves (30) (102) (190) (50) 85
Add: Other comprehensive income (loss), net of tax (665) (598) 482 (177) 240
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 9 (17) 64 89 82
After Adjustment
Adjusted net income 4,909 4,610 6,230 4,939 6,776

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Deferred income tax expense (benefit). See details »

2 Increase (decrease) in LIFO reserve. See details »