Honeywell International's Income Statement Analysis: Revenue to Profit Breakdown
Honeywell International's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$34.39 B | $35.45 B | $36.65 B | $38.50 B | $37.44 B | $36.76 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$21.61 B | $21.84 B | $22.35 B | $23.74 B | $23.61 B | $23.18 B |
Gross Profit Revenue minus cost of revenue. |
|
$12.77 B | $13.61 B | $14.29 B | $14.76 B | $13.83 B | $13.58 B |
|
Operating Expense
Costs to run business. |
|
$6.03 B | $6.38 B | $6.42 B | $6.89 B | $7.22 B | $8.12 B |
Research and Development Investment in innovation. |
|
$1.33 B | $1.48 B | $1.46 B | $1.54 B | $1.81 B | $1.87 B |
|
Sales, General and Administrative
Selling and admin costs. |
|
$4.70 B | $4.90 B | $4.97 B | $5.35 B | $5.41 B | $5.40 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | - | - | $1.31 B |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
- | - | - | - | - | $851.00 M |
Operating Income Profit from operations. |
|
$6.75 B | $7.23 B | $7.87 B | $7.87 B | $6.61 B | $5.47 B |
|
Net Interest Income
Interest income minus expense. |
|
-$241.00 M | -$276.00 M | -$444.00 M | -$632.00 M | -$1.34 B | -$1.14 B |
Interest Income Income from investments. |
|
$102.00 M | $138.00 M | $321.00 M | $426.00 M | - | $279.00 M |
Interest Expense Cost of borrowing. |
|
$343.00 M | $414.00 M | $765.00 M | $1.06 B | $1.34 B | $1.41 B |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$833.00 M | $441.00 M | -$51.00 M | -$401.00 M | -$680.00 M | -$68.00 M |
Total Other Income (Net) Net non-operating items. |
|
$490.00 M | -$855.00 M | -$714.00 M | -$657.00 M | -$664.00 M | -$990.00 M |
Income Before Tax Profit before taxes. |
|
$7.24 B | $6.38 B | $7.16 B | $7.21 B | $5.95 B | $4.48 B |
Income Tax Expense Taxes on income. |
|
$1.63 B | $1.41 B | $1.49 B | $1.47 B | $1.07 B | $682.00 M |
|
Net Income
Final profit. |
|
$5.54 B | $4.97 B | $5.66 B | $5.71 B | $5.14 B | $4.10 B |
Net Income From Continuing Operations Profit from core business. |
|
$5.61 B | $4.97 B | $5.67 B | $5.74 B | $4.88 B | $3.80 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | $304.00 M | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | $304.00 M |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$8.01 | $7.33 | $8.53 | $8.76 | $8.03 | $7.08 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$7.91 | $7.27 | $8.47 | $8.71 | $7.99 | $7.06 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
692.30 M | 677.10 M | 663.00 M | 650.90 M | 639.00 M | 634.70 M |
Diluted Average Shares Outst. Shares including dilution. |
|
700.40 M | 683.10 M | 668.20 M | 655.30 M | 642.80 M | 638.40 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$7.58 B | $6.79 B | $7.92 B | $8.27 B | $7.29 B | $5.54 B |
EBITDA Earnings before interest, tax, D&A. |
|
$8.80 B | $8.00 B | $9.10 B | $9.61 B | $8.68 B | $6.55 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$1.22 B | $1.20 B | $1.18 B | $1.33 B | $1.39 B | $1.01 B |
| Company Report |
Honeywell International's Assets vs Liabilities & Equity
Honeywell International's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




