Stock Analysis on Net

Honeywell International Inc. (NASDAQ:HON)

$24.99

Common-Size Income Statement

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Honeywell International Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Product sales
Service sales
Net sales
Cost of products sold
Cost of services sold
Cost of products and services sold
Gross profit
Research and development expenses
Selling, general and administrative expenses
Impairment of assets held for sale
Operating income
Interest income
Pension ongoing income, non-service
Other postretirement income, non-service
Equity income of affiliated companies
Gain (loss) on sale of non-strategic businesses and assets
Foreign exchange gain (loss)
Expense related to UOP Matters
(Expense) benefit related to Russia-Ukraine conflict
Reimbursement receivables charge
Net expense related to the NARCO Buyout and HWI Sale
Other, net
Other income (expense)
Interest and other financial charges
Income before taxes
Tax expense
Net income
Net income attributable to the noncontrolling interest
Net income attributable to Honeywell

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).


Sales Composition
Product sales as a percentage of net sales have shown a steady decline from 75.79% in 2020 to 68.26% in 2024. Conversely, service sales have increased consistently over the same period, rising from 24.21% to 31.74%. This indicates a gradual shift in the company’s revenue mix towards higher reliance on services.
Cost Structure
The cost of products sold decreased significantly from -54.04% of net sales in 2020 to -44.75% in 2024, reflecting an improvement in product cost management or possibly changes in product mix. The cost of services sold increased moderately from -13.88% to -17.17%, correlating with the rising share of service sales. Overall, the combined cost of products and services sold declined from -67.93% to -61.91%, contributing to improved profitability.
Profitability
Gross profit margin improved steadily, rising from 32.07% in 2020 to 38.09% in 2024, reflecting higher efficiency or favorable pricing. Operating income remained relatively stable with a slight upward trend, increasing from 17.45% to 19.33% over five years, supported by better gross margins and controlled operating expenses.
Operating Expenses
Research and development expenses have been relatively stable around 4% of net sales since 2021, indicating consistent investment in innovation. Selling, general, and administrative expenses showed minor fluctuations but remained near 14%, reflecting controlled overhead.
Non-Operating Items
Interest income increased notably from 0.33% to 1.11%, which could indicate higher returns on investments or increased cash balances. Pension and other postretirement incomes as a percentage of net sales trended downward, suggesting reduced pension-related gains. Foreign exchange effects were mixed, with a slight negative impact more recently.
Special Items and Charges
Various one-time charges appeared sporadically, including impairment of assets held for sale (-0.57% in 2024) and expense items related to specific matters such as UOP and geopolitical conflicts, though their impact remains relatively small against net sales.
Income and Taxes
Income before taxes showed some volatility but generally remained in the range of 17.99% to 21.04%, ending lower at 18.74% in 2024. Tax expense hovered around 3.5% to 4.7%, with a small decline in 2024, supporting a stable net income margin. Net income as a percentage of net sales rose initially from 14.91% in 2020 to 16.31% in 2021, then declined and fluctuated, closing at 14.91% in 2024.
Net Income Distribution
Net income attributable to Honeywell closely tracks total net income, with minor deductions for noncontrolling interests, which are consistently small in magnitude.