Honeywell Delivers
9% Sales Growth And Expands Operating Margin By 180 Basis
Points
- Earnings Per Share of $1.80, Adjusted Earnings Per Share(1) of
$2.02, at High End of Guidance
- Organic Sales up 8%; Second
Straight Quarter of Sales Growth in All Four Segments
- Operating Margin up 180 Basis
Points to 18.6%; Segment Margin up 130 Basis Points to 21.2%
- Deployed $1.5 Billion in Capital to Share Repurchases,
Dividends, Capital Expenditures, and Acquisitions
- Orders up High Single Digits, up
Double Digits Ex-COVID Mask Demand; Backlog up 7% to $27.5 Billion
CHARLOTTE, N.C., Oct. 22, 2021 /PRNewswire/ -- Honeywell
(NASDAQ: HON) today announced outstanding results for the third
quarter that met or exceeded the company's guidance.
"The third quarter was another strong one for Honeywell, with
sales growth in all four segments, significant margin expansion,
and exceptional execution even as we faced tough challenges in the
supply chain environment," said Darius
Adamczyk, chairman and chief executive officer of Honeywell.
"Organic sales grew 8%, led by 38% growth in Aerospace commercial
aftermarket, 21% growth in Safety and Productivity Solutions, and
29% growth in UOP and 14% growth in advanced materials within
Performance Materials and Technologies. Our focus on operational
and commercial excellence enabled us to expand segment margin by
130 basis points to 21.2%, exceeding the high end of our guidance
range by 60 basis points. As a result, we delivered adjusted
earnings per share1 of $2.02, up 29% year over year, achieving the high
end of our third-quarter guidance range. Our cash performance was
strong, and we remain on track to meet our cash flow commitments
for the year. We continued to execute on our capital deployment
strategy, repurchasing $0.7 billion
in shares, announcing our 12th dividend increase in the past 11
years, and completing the acquisition of Performix Inc. to expand
our portfolio of automation solutions for the life sciences
industry."
Adamczyk continued, "Our disciplined approach to productivity
and pricing helped deliver a strong third quarter despite an
uncertain global environment marked by supply chain constraints,
increasing raw material inflation, and labor market challenges. We
continue to focus on mitigating these challenges in the fourth
quarter, while capitalizing on near-term growth opportunities
across our portfolio."
Honeywell updated its full-year guidance to reflect the
persistent effects of the macro-challenged environment as well as
the third-quarter results. Full-year sales are now expected to be
in the range of $34.2 billion to
$34.6 billion with organic sales
growth in the range of 4% to 5% due to supply chain constraints.
Segment margin is expected to be in the range of 20.9% to 21.1%.
Adjusted earnings per share2 is expected to be
$8.00 to $8.10. Operating cash flow is still expected to
be in the range of $5.9 billion to
$6.2 billion and free cash flow is
still expected to be in the range of $5.3
billion to $5.6 billion. A
summary of the company's full-year guidance changes can be found in
Table 1.
Third-Quarter Performance
Honeywell sales for the third quarter were up 9% on a
reported basis and up 8% on an organic basis. The third-quarter
financial results can be found in Tables 2 and 3.
Aerospace sales for the third quarter were up 2% on
an organic basis driven by an ongoing recovery in commercial
aftermarket demand as flight hours continued to increase as well as
by strong growth in business and general aviation original
equipment, partially offset by lower defense volumes, which were
impacted by supply chain constraints. Commercial aftermarket sales
were up 38% year over year and air transport aftermarket sales were
up double digits sequentially from the second quarter,
demonstrating momentum in the aftermarket recovery. Segment margin
expanded 390 basis points to 27.1% driven by commercial excellence,
favorable sales mix, and productivity net of inflation.
Honeywell Building Technologies sales for the third
quarter were up 3% on an organic basis driven by strength across
the building products portfolio and continued growth in building
solutions services. Orders were up double digits year over year,
driven by strong demand for building projects and products. The
services backlog was up over 35% driven by strong global bookings,
positioning the business for continued growth. Segment margin
expanded 190 basis points to 23.5% driven by commercial excellence
and productivity, partially offset by inflation.
Performance Materials and Technologies sales for the
third quarter were up 9% on an organic basis driven by demand for
process solutions services and thermal solutions, petrochemical
catalyst shipments and equipment volumes in UOP, and continued
double-digit growth in advanced materials driven by strong demand
across the portfolio. Robust demand for services, automation
projects, gas processing, and advanced materials drove double-digit
orders growth year over year for the second consecutive quarter.
Segment margin expanded 260 basis points to 22.2% driven by
commercial excellence and productivity, partially offset by
inflation.
Safety and Productivity Solutions sales for the
third quarter were up 21% on an organic basis driven by another
quarter of double-digit growth in the warehouse and workflow
solutions, productivity solutions and services, and gas analysis
businesses, partially offset by lower personal protective equipment
volumes. Orders were up double digits year over year driven by over
50% orders growth in warehouse and workflow solutions, productivity
solutions and services, and advanced sensing, which should drive
continued growth. Segment margin contracted 70 basis points to
13.2% driven by unfavorable business mix and Intelligrated supply
chain challenges, partially offset by commercial excellence.
Conference Call Details
Honeywell will discuss its third-quarter results and updated
full-year guidance during an investor conference call starting at
8:30 a.m. Eastern Daylight Time
today. To participate on the conference call, please dial (301)
715-8592 approximately 10 minutes before the 8:30 a.m. EDT start. The meeting ID is 996 7173
6928. The access code is 528460. 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 2021 GUIDANCE5
|
Previous Guidance |
Current Guidance |
Sales |
$34.6B - $35.2B |
$34.2B - $34.6B |
Organic Growth |
4% - 6% |
4% - 5% |
Segment Margin |
20.8% - 21.1% |
20.9% - 21.1% |
Expansion |
Up 40 - 70 bps |
Up 50 - 70 bps |
Adjusted Earnings Per Share2 |
$7.95 - $8.10 |
$8.00 - $8.10 |
Adjusted Earnings
Growth3 |
12% - 14% |
13% - 14% |
Operating Cash Flow |
$5.9B - $6.2B |
$5.9B - $6.2B |
Free Cash Flow |
$5.3B - $5.6B |
$5.3B - $5.6B |
TABLE 2: SUMMARY OF HONEYWELL
FINANCIAL RESULTS
|
|
3Q 2021 |
|
3Q 2020 |
|
Change |
Sales |
|
8,473 |
|
7,797 |
|
9% |
Organic Growth |
|
|
|
|
|
8% |
Segment Margin |
|
21.2% |
|
19.9% |
|
130 bps |
Operating Income Margin |
|
18.6% |
|
16.8% |
|
180 bps |
Earnings Per Share |
|
$1.80 |
|
$1.07 |
|
68% |
Adjusted Earnings Per Share1 |
|
$2.02 |
|
$1.56 |
|
29% |
Cash Flow from Operations |
|
1,119 |
|
1,007 |
|
11% |
Operating Cash Flow Conversion |
|
89% |
|
133% |
|
(44%) |
Free Cash Flow |
|
911 |
|
758 |
|
20% |
Adjusted Free Cash Flow
Conversion4 |
|
64% |
|
68% |
|
(4%) |
TABLE 3: SUMMARY OF SEGMENT FINANCIAL
RESULTS
AEROSPACE |
|
3Q 2021 |
|
3Q 2020 |
|
Change |
Sales |
|
2,732 |
|
2,662 |
|
3% |
Organic Growth |
|
|
|
|
|
2% |
Segment Profit |
|
740 |
|
617 |
|
20% |
Segment Margin |
|
27.1% |
|
23.2% |
|
390 bps |
HONEYWELL BUILDING TECHNOLOGIES |
|
|
|
|
|
|
Sales |
|
1,370 |
|
1,305 |
|
5% |
Organic Growth |
|
|
|
|
|
3% |
Segment Profit |
|
322 |
|
282 |
|
14% |
Segment Margin |
|
23.5% |
|
21.6% |
|
190 bps |
PERFORMANCE MATERIALS AND TECHNOLOGIES |
|
|
|
|
|
|
Sales |
|
2,510 |
|
2,252 |
|
11% |
Organic Growth |
|
|
|
|
|
9% |
Segment Profit |
|
558 |
|
442 |
|
26% |
Segment Margin |
|
22.2% |
|
19.6% |
|
260 bps |
SAFETY AND PRODUCTIVITY SOLUTIONS |
|
|
|
|
|
|
Sales |
|
1,861 |
|
1,578 |
|
18% |
Organic Growth |
|
|
|
|
|
21% |
Segment Profit |
|
245 |
|
219 |
|
12% |
Segment Margin |
|
13.2% |
|
13.9% |
|
-70 bps |
1Adjusted EPS and adjusted
EPS V% exclude changes in fair value for Garrett Motion Inc.
(Garrett) equity securities, an expense related to UOP
matters, gain on the sale of the retail footwear business, and 3Q20
non-cash charges associated with the reduction in value of
reimbursement
receivables due from Garrett. |
2Adjusted EPS guidance
excludes an expense related to UOP matters, gain on the sale of the
retail footwear business, non-cash charges
associated with a further reduction in value of reimbursement
receivables following Garrett's emergence from bankruptcy on April
30, 2021, and
any potential future one-time items that we cannot reliably predict
or estimate such as pension
mark-to-market and changes in fair value for Garrett equity
securities. |
3Adjusted EPS V% guidance
excludes an expense related to UOP matters, gain on the sale of the
retail footwear business, non-cash charges
associated with a further reduction in value of reimbursement
receivables following Garrett's emergence from bankruptcy on April
30, 2021, 4Q20
pension mark-to-market, 2Q20 favorable resolution of a foreign tax
matter related to the spin-off transactions, non-cash charges
associated with
the 2020 reduction in value of reimbursement receivables due from
Garrett, net of proceeds from the settlement of related hedging
transactions,
and any potential future one-time items that we cannot reliably
predict or estimate such as pension mark-to-market or changes in
fair value for
Garrett equity securities. |
4Adjusted free cash flow
conversion is free cash flow (cash flow from operations less
capital expenditures plus cash receipts from Garrett) divided
by adjusted net income attributable to Honeywell. Adjusted net
income attributable to Honeywell excludes 3Q20 non-cash charges
associated with
the reduction in value of reimbursement receivables due from
Garrett, changes in fair value for Garrett equity securities, an
expense related to
UOP matters, and gain on the sale of the retail footwear
business. |
5As discussed in the notes
to the attached reconciliations, we do not provide guidance for
margin or EPS on a GAAP basis. |
Honeywell (http://www.honeywell.com/) is a Fortune 100
technology company that delivers industry specific solutions that
include aerospace products and services; control technologies for
buildings and industry; and performance materials globally. Our
technologies help everything from aircraft, buildings,
manufacturing plants, supply chains, and workers become more
connected to make our 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.
This release contains certain statements that may be deemed
"forward-looking statements" within the meaning of Section 21E of
the Securities Exchange Act of 1934. All statements, other than
statements of historical fact, that address activities, events or
developments that we or our management intends, expects, projects,
believes or anticipates will or may occur in the future are
forward-looking statements. Such statements are based upon certain
assumptions and assessments made by our management in light of
their experience and their perception of historical trends, current
economic and industry conditions, expected future developments and
other factors they believe to be appropriate. The forward-looking
statements included in this release are also subject to a number of
material risks and uncertainties, including but not limited to
economic, competitive, governmental, technological, and COVID-19
public health factors affecting our operations, markets, products,
services and prices. Such forward-looking statements are not
guarantees of future performance, and actual results, and other
developments, including the potential impact of the COVID-19
pandemic, and business decisions may differ from those envisaged by
such forward-looking statements. Any forward-looking plans
described herein are not final and may be modified or abandoned at
any time. We identify the principal risks and uncertainties that
affect our performance in our Form 10-K and other filings with the
Securities and Exchange Commission.
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, a
measure by which we assess operating performance, which we define
as operating income adjusted for certain items as presented in the
Appendix; segment margin, on an overall Honeywell basis, which we
define as segment profit divided by sales; organic sales growth,
which we define as sales growth less the impacts from foreign
currency translation and acquisitions and divestitures for the
first 12 months following the transaction date; free cash flow,
which we define as cash flow from operations less capital
expenditures plus cash receipts from Garrett, if and as noted in
the release; adjusted free cash flow conversion, which we define as
free cash flow divided by adjusted net income attributable to
Honeywell; adjusted net income attributable to Honeywell, which we
define as net income attributable to Honeywell which we adjust to
exclude changes in fair value for Garrett equity
securities, an expense related to UOP matters, gain on the
sale of the retail footwear business, and the 3Q20 non-cash charges
associated with the reduction in value of reimbursement receivables
due from Garrett, if and as noted in the release; and adjusted
earnings per share, which we adjust to exclude pension
mark-to-market, changes in fair value for Garrett equity
securities, an expense related to UOP matters, gain on the
sale of the retail footwear business, the non-cash charges
associated with the reduction in value of reimbursement receivables
due from Garrett, net of proceeds from settlement of related
hedging transactions, the favorable resolution of a foreign tax
matter related to the spin-off transactions, and a non-cash charge
associated with a further reduction in value of reimbursement
receivables following Garrett's emergence from bankruptcy on
April 30, 2021, if and as noted in
the release. 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 metrics should be
considered in addition to, and not as replacements for, the most
comparable GAAP measure. Certain metrics 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.
Contacts: |
|
|
|
Media |
Investor Relations |
Nina Krauss |
Reena Vaidya |
(704) 627-6035 |
(704) 627-6200 |
nina.krauss@honeywell.com |
reena.vaidya@honeywell.com |
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, |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Product sales |
$ |
6,233 |
|
|
$ |
5,885 |
|
|
$ |
19,281 |
|
|
$ |
17,933 |
|
Service sales |
2,240 |
|
|
1,912 |
|
|
6,454 |
|
|
5,804 |
|
Net sales |
8,473 |
|
|
7,797 |
|
|
25,735 |
|
|
23,737 |
|
Costs, expenses and other |
|
|
|
|
|
|
|
Cost of products
sold(1) |
4,463 |
|
|
4,315 |
|
|
13,748 |
|
|
12,852 |
|
Cost of services
sold(1) |
1,283 |
|
|
1,068 |
|
|
3,710 |
|
|
3,341 |
|
|
5,746 |
|
|
5,383 |
|
|
17,458 |
|
|
16,193 |
|
Selling, general and administrative
expenses(1) |
1,152 |
|
|
1,103 |
|
|
3,595 |
|
|
3,524 |
|
Other (income) expense |
(215) |
|
|
62 |
|
|
(1,023) |
|
|
(546) |
|
Interest and other financial
charges |
90 |
|
|
101 |
|
|
263 |
|
|
264 |
|
|
6,773 |
|
|
6,649 |
|
|
20,293 |
|
|
19,435 |
|
Income before taxes |
1,700 |
|
|
1,148 |
|
|
5,442 |
|
|
4,302 |
|
Tax expense (benefit) |
427 |
|
|
367 |
|
|
1,274 |
|
|
816 |
|
Net income |
1,273 |
|
|
781 |
|
|
4,168 |
|
|
3,486 |
|
Less: Net income attributable to the
noncontrolling interest |
16 |
|
|
23 |
|
|
54 |
|
|
66 |
|
Net income attributable to
Honeywell |
$ |
1,257 |
|
|
$ |
758 |
|
|
$ |
4,114 |
|
|
$ |
3,420 |
|
Earnings per share of common stock -
basic |
$ |
1.82 |
|
|
$ |
1.08 |
|
|
$ |
5.93 |
|
|
$ |
4.85 |
|
Earnings per share of common stock -
assuming dilution |
$ |
1.80 |
|
|
$ |
1.07 |
|
|
$ |
5.86 |
|
|
$ |
4.81 |
|
Weighted average number of shares
outstanding - basic |
690.6 |
|
|
702.6 |
|
|
693.6 |
|
|
704.8 |
|
Weighted average number of shares
outstanding -
assuming dilution |
698.9 |
|
|
709.6 |
|
|
702.0 |
|
|
711.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 |
2021 |
|
2020 |
|
2021 |
|
2020 |
|
Aerospace |
$ |
2,732 |
|
|
$ |
2,662 |
|
|
$ |
8,130 |
|
|
|
$ |
8,566 |
|
|
Honeywell Building Technologies |
1,370 |
|
|
1,305 |
|
|
4,135 |
|
|
3,763 |
|
|
Performance Materials and Technologies |
2,510 |
|
|
2,252 |
|
|
7,408 |
|
|
6,867 |
|
|
Safety and Productivity Solutions |
1,861 |
|
|
1,578 |
|
|
6,062 |
|
|
4,541 |
|
|
Total |
$ |
8,473 |
|
|
$ |
7,797 |
|
|
$ |
25,735 |
|
|
|
$ |
23,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Segment Profit to Income Before Taxes |
|
|
Three Months
Ended
September 30, |
|
Nine Months
Ended
September 30, |
|
Segment Profit |
2021 |
|
2020 |
|
2021 |
|
2020 |
|
Aerospace |
$ |
740 |
|
|
$ |
617 |
|
|
$ |
2,212 |
|
|
|
$ |
2,082 |
|
|
Honeywell Building Technologies |
322 |
|
|
282 |
|
|
942 |
|
|
794 |
|
|
Performance Materials and Technologies |
558 |
|
|
442 |
|
|
1,522 |
|
|
1,373 |
|
|
Safety and Productivity Solutions |
245 |
|
|
219 |
|
|
840 |
|
|
610 |
|
|
Corporate |
(72) |
|
|
(7) |
|
|
(155) |
|
|
(73) |
|
|
Total segment profit |
1,793 |
|
|
1,553 |
|
|
5,361 |
|
|
4,786 |
|
|
Interest and other financial charges |
(90) |
|
|
(101) |
|
|
(263) |
|
|
(264) |
|
|
Stock compensation expense (1) |
(56) |
|
|
(40) |
|
|
(172) |
|
|
(118) |
|
|
Pension ongoing income (2) |
261 |
|
|
197 |
|
|
809 |
|
|
593 |
|
|
Other postretirement income (2) |
18 |
|
|
13 |
|
|
53 |
|
|
40 |
|
|
Repositioning and other charges
(3,4) |
(96) |
|
|
(144) |
|
|
(338) |
|
|
(486) |
|
|
Other (5) |
(130) |
|
|
(330) |
|
|
(8) |
|
|
(249) |
|
|
Income before taxes |
$ |
1,700 |
|
|
$ |
1,148 |
|
|
$ |
5,442 |
|
|
|
$ |
4,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Amounts included in Selling, general
and administrative expenses. |
(2) |
Amounts included in Cost of products
and services sold and Selling, general and administrative
expenses
(service costs) and Other income (expense) (non-service cost
components). |
(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, 2021 |
|
December 31, 2020 |
ASSETS |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
11,087 |
|
|
$ |
14,275 |
|
Short-term investments |
1,049 |
|
|
945 |
|
Accounts receivable - net |
7,239 |
|
|
6,827 |
|
Inventories |
4,967 |
|
|
4,489 |
|
Other current assets |
1,691 |
|
|
1,639 |
|
Total current assets |
26,033 |
|
|
28,175 |
|
Investments and long-term receivables |
1,243 |
|
|
685 |
|
Property, plant and equipment - net |
5,514 |
|
|
5,570 |
|
Goodwill |
16,963 |
|
|
16,058 |
|
Other intangible assets - net |
3,637 |
|
|
3,560 |
|
Insurance recoveries for asbestos related
liabilities |
330 |
|
|
366 |
|
Deferred income taxes |
760 |
|
|
760 |
|
Other assets |
9,711 |
|
|
9,412 |
|
Total assets |
$ |
64,191 |
|
|
$ |
64,586 |
|
LIABILITIES |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
6,116 |
|
|
$ |
5,750 |
|
Commercial paper and other short-term
borrowings |
3,559 |
|
|
3,597 |
|
Current maturities of long-term debt |
3,344 |
|
|
2,445 |
|
Accrued liabilities |
7,188 |
|
|
7,405 |
|
Total current liabilities |
20,207 |
|
|
19,197 |
|
Long-term debt |
14,346 |
|
|
16,342 |
|
Deferred income taxes |
2,372 |
|
|
2,113 |
|
Postretirement benefit obligations other than
pensions |
225 |
|
|
242 |
|
Asbestos-related liabilities |
1,765 |
|
|
1,920 |
|
Other liabilities |
7,155 |
|
|
6,975 |
|
Redeemable noncontrolling interest |
7 |
|
|
7 |
|
Shareowners' equity |
18,114 |
|
|
17,790 |
|
Total liabilities, redeemable noncontrolling
interest and shareowners'
equity |
$ |
64,191 |
|
|
$ |
64,586 |
|
Honeywell
International Inc. |
Consolidated Statement
of Cash Flows (Unaudited) |
(Dollars in
millions) |
|
|
Three Months
Ended
September 30, |
|
Nine Months
Ended
September 30, |
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
Net income |
$ |
1,273 |
|
|
$ |
781 |
|
|
$ |
4,168 |
|
|
$ |
3,486 |
|
|
Less: Net income attributable to the
noncontrolling interest |
16 |
|
|
23 |
|
|
54 |
|
|
66 |
|
|
Net income attributable to Honeywell |
1,257 |
|
|
758 |
|
|
4,114 |
|
|
3,420 |
|
|
Adjustments to reconcile net income attributable
to Honeywell to net cash provided by
operating activities: |
|
|
|
|
|
|
|
Depreciation |
171 |
|
|
166 |
|
|
506 |
|
|
480 |
|
|
Amortization |
137 |
|
|
89 |
|
|
427 |
|
|
268 |
|
|
Gain on sale of non-strategic businesses and
assets |
(5) |
|
|
— |
|
|
(95) |
|
|
— |
|
|
Repositioning and other charges |
96 |
|
|
144 |
|
|
338 |
|
|
486 |
|
|
Net payments for repositioning and other
charges |
(147) |
|
|
(343) |
|
|
(505) |
|
|
(652) |
|
|
Pension and other postretirement income |
(279) |
|
|
(210) |
|
|
(862) |
|
|
(633) |
|
|
Pension and other postretirement benefit
payments |
(2) |
|
|
(14) |
|
|
(29) |
|
|
(37) |
|
|
Stock compensation expense |
56 |
|
|
40 |
|
|
172 |
|
|
118 |
|
|
Deferred income taxes |
88 |
|
|
(12) |
|
|
189 |
|
|
(289) |
|
|
Reimbursement receivables charge |
— |
|
|
350 |
|
|
— |
|
|
350 |
|
|
Other |
171 |
|
|
(84) |
|
|
(106) |
|
|
(369) |
|
|
Changes in assets and liabilities, net of the
effects of acquisitions and divestitures: |
|
|
|
|
|
|
|
Accounts receivable |
(292) |
|
|
(161) |
|
|
(419) |
|
|
615 |
|
|
Inventories |
(245) |
|
|
47 |
|
|
(516) |
|
|
(284) |
|
|
Other current assets |
(226) |
|
|
140 |
|
|
(324) |
|
|
246 |
|
|
Accounts payable |
(23) |
|
|
(96) |
|
|
379 |
|
|
(460) |
|
|
Accrued liabilities |
362 |
|
|
193 |
|
|
106 |
|
|
167 |
|
|
Net cash provided by operating activities |
1,119 |
|
|
1,007 |
|
|
3,375 |
|
|
3,426 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Expenditures for property, plant and
equipment |
(208) |
|
|
(249) |
|
|
(614) |
|
|
(615) |
|
|
Proceeds from disposals of property, plant and
equipment |
4 |
|
|
10 |
|
|
18 |
|
|
17 |
|
|
Increase in investments |
(592) |
|
|
(700) |
|
|
(1,989) |
|
|
(2,371) |
|
|
Decrease in investments |
575 |
|
|
1,045 |
|
|
1,906 |
|
|
2,634 |
|
|
Receipts from Garrett Motion Inc. |
— |
|
|
— |
|
|
375 |
|
|
— |
|
|
Receipts (payments) from settlements of derivative
contracts |
111 |
|
|
(158) |
|
|
88 |
|
|
(75) |
|
|
Cash paid for acquisitions, net of cash
acquired |
(7) |
|
|
— |
|
|
(1,334) |
|
|
— |
|
|
Proceeds from sales of businesses, net of fees
paid |
13 |
|
|
— |
|
|
203 |
|
|
— |
|
|
Net cash used for investing activities |
(104) |
|
|
(52) |
|
|
(1,347) |
|
|
(410) |
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from issuance of commercial paper and
other short-term borrowings |
1,282 |
|
|
1,412 |
|
|
3,640 |
|
|
8,577 |
|
|
Payments of commercial paper and other short-term
borrowings |
(1,282) |
|
|
(1,418) |
|
|
(3,637) |
|
|
(8,512) |
|
|
Proceeds from issuance of common stock |
57 |
|
|
66 |
|
|
171 |
|
|
163 |
|
|
Proceeds from issuance of long-term debt |
2,482 |
|
|
3,004 |
|
|
2,509 |
|
|
10,105 |
|
|
Payments of long-term debt |
(2,520) |
|
|
(3,019) |
|
|
(3,355) |
|
|
(4,237) |
|
|
Repurchases of common stock |
(650) |
|
|
(164) |
|
|
(2,499) |
|
|
(2,149) |
|
|
Cash dividends paid |
(646) |
|
|
(636) |
|
|
(1,950) |
|
|
(1,921) |
|
|
Other |
(41) |
|
|
(14) |
|
|
(74) |
|
|
(54) |
|
|
Net cash provided by (used for) financing
activities |
(1,318) |
|
|
(769) |
|
|
(5,195) |
|
|
1,972 |
|
|
Effect of foreign exchange rate changes on cash
and cash equivalents |
(37) |
|
|
72 |
|
|
(21) |
|
|
(19) |
|
|
Net increase (decrease) in cash and cash
equivalents |
(340) |
|
|
258 |
|
|
(3,188) |
|
|
4,969 |
|
|
Cash and cash equivalents at beginning of
period |
11,427 |
|
|
13,778 |
|
|
14,275 |
|
|
9,067 |
|
|
Cash and cash equivalents at end of period |
$ |
11,087 |
|
|
$ |
14,036 |
|
|
$ |
11,087 |
|
|
$ |
14,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Honeywell International
Inc. |
Reconciliation of
Organic Sales % Change (Unaudited) |
|
|
Three Months Ended
September 30, 2021 |
Honeywell |
|
Reported sales % change |
9% |
Less: Foreign currency translation |
1% |
Less: Acquisitions, divestitures and other,
net |
—% |
Organic sales % change |
8% |
|
|
Aerospace |
|
Reported sales % change |
3% |
Less: Foreign currency translation |
—% |
Less: Acquisitions, divestitures and other,
net |
1% |
Organic sales % change |
2% |
|
|
Honeywell Building Technologies |
|
Reported sales % change |
5% |
Less: Foreign currency translation |
2% |
Less: Acquisitions, divestitures and other,
net |
—% |
Organic sales % change |
3% |
|
|
Performance Materials and Technologies |
|
Reported sales % change |
11% |
Less: Foreign currency translation |
1% |
Less: Acquisitions, divestitures and other,
net |
1% |
Organic sales % change |
9% |
|
|
Safety and Productivity Solutions |
|
Reported sales % change |
18% |
Less: Foreign currency translation |
1% |
Less: Acquisitions, divestitures and other,
net |
(4)% |
Organic sales % change |
21% |
We define organic sales percent 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
Segment Profit to Operating Income and Calculation of Segment
Profit and Operating Income
Margins (Unaudited) |
(Dollars in
millions) |
|
|
Three Months Ended
September 30, |
|
Twelve
Months
Ended
December 31, |
|
2021 |
|
2020 |
|
2020 |
Segment profit |
$ |
1,793 |
|
|
$ |
1,553 |
|
|
$ |
6,665 |
|
Stock compensation expense (1) |
(56) |
|
|
(40) |
|
|
(168) |
|
Repositioning, Other (2,3) |
(117) |
|
|
(161) |
|
|
(641) |
|
Pension and other postretirement service costs
(4) |
(45) |
|
|
(41) |
|
|
(160) |
|
Operating income |
$ |
1,575 |
|
|
$ |
1,311 |
|
|
$ |
5,696 |
|
Segment profit |
$ |
1,793 |
|
|
$ |
1,553 |
|
|
$ |
6,665 |
|
÷ Net sales |
$ |
8,473 |
|
|
$ |
7,797 |
|
|
$ |
32,637 |
|
Segment profit margin % |
21.2 |
% |
|
19.9 |
% |
|
20.4 |
% |
Operating income |
$ |
1,575 |
|
|
$ |
1,311 |
|
|
$ |
5,696 |
|
÷ Net sales |
$ |
8,473 |
|
|
$ |
7,797 |
|
|
$ |
32,637 |
|
Operating income margin % |
18.6 |
% |
|
16.8 |
% |
|
17.5 |
% |
|
|
(1) |
Included in Selling, general and
administrative expenses. |
(2) |
Includes repositioning, asbestos,
environmental expenses, and equity income adjustment. |
(3) |
Included in Cost of products and
services sold, Selling, general and administrative expenses and
Other (income)
expense. |
(4) |
Included in Cost of products and
services sold and Selling, general and administrative
expenses. |
|
|
|
|
|
|
|
|
|
|
|
|
|
We define segment profit as operating income, excluding stock
compensation expense, pension and other postretirement service
costs, and repositioning and other charges. 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 segment profit, on an overall
Honeywell basis, to operating income has not been provided for all
forward-looking measures of segment profit and segment margin
included herewithin. Management cannot reliably predict or
estimate, without unreasonable effort, the impact and timing on
future operating results arising from items excluded from segment
profit. 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 segment profit to operating income will be
included within future filings.
Honeywell
International Inc. |
Reconciliation of
Earnings per Share to Adjusted Earnings per Share (Unaudited) |
|
|
Three Months Ended
September 30, |
|
Twelve Months
Ended
December 31, |
|
2021 |
|
2020 |
|
2020 |
Earnings per share of common stock - assuming
dilution (1) |
$ |
1.80 |
|
|
$ |
1.07 |
|
|
$ |
6.72 |
|
Pension mark-to-market expense (2) |
— |
|
|
— |
|
|
0.04 |
|
Separation related tax adjustment
(3) |
— |
|
|
— |
|
|
(0.26) |
|
Changes in fair value for Garrett equity
securities (4) |
— |
|
|
— |
|
|
— |
|
Garrett-related adjustments (5) |
— |
|
|
0.49 |
|
|
0.60 |
|
Gain on sale of retail footwear business
(6) |
(0.01) |
|
|
— |
|
|
— |
|
Expense related to UOP Matters (7) |
0.23 |
|
|
— |
|
|
— |
|
Adjusted earnings per share of common stock -
assuming dilution |
$ |
2.02 |
|
|
$ |
1.56 |
|
|
$ |
7.10 |
|
|
|
(1) |
For the three months ended September
30, 2021 and 2020, adjusted earnings per share utilizes weighted
average shares of approximately 698.9 million and 709.6 million.
For the twelve months ended December 31, 2020, adjusted earnings
per share utilizes weighted average shares of 711.2 million. |
(2) |
Pension mark-to-market expense uses a
blended tax rate of 25% for 2020. |
(3) |
For the twelve months ended December
31, 2020, separation related tax adjustment of $186 million, net of
tax, includes the favorable resolution of a foreign tax matter
related to the spin-off transactions. |
(4) |
For the three months ended September
30, 2021, the adjustment was $2 million net of tax due to changes
in fair value for Garrett equity securities. |
(5) |
For the three months ended September
30, 2020, the adjustment was $350 million net of tax due to the
non-cash charges associated with the reduction in value of
reimbursement receivables due from Garrett. For the twelve months
ended December 31, 2020, the adjustment was $427 million net of tax
due to the non-cash charges associated with the reduction in value
of reimbursement receivables due from Garrett, net of proceeds from
settlement of related hedging transactions. |
(6) |
For the three months ended September
30, 2021, the adjustment was $4 million net of tax due to the gain
on sale of the retail footwear business. |
(7) |
For the three months
ended September 30, 2021, the adjustment was $160 million with no
tax benefit due to an expense related to UOP matters.
We continue to cooperate with investigations by the U.S. Department
of Justice (DOJ), the Securities and Exchange Commission (SEC) and
the Brazilian authorities relating to our use of third parties who
previously worked for our UOP business in Brazil in relation to
Petróleo Brasileiro S.A. (Petrobras) in connection with a project
awarded in 2010. The investigations focus on compliance with the
U.S. Foreign Corrupt Practices Act and similar Brazilian laws (the
UOP Matters), and involve, among other things, document production
and interviews with former and current management and employees.
The DOJ and the SEC are also examining a matter involving a foreign
subsidiary's prior contract with Unaoil S.A.M. in Algeria executed
in 2011. We continue to be engaged in discussions with the
authorities with respect to a potential comprehensive resolution of
these matters.
As the discussions are both ongoing and at different stages with
regards to each respective authority, there can be no assurance as
to whether we will reach a resolution with such authorities or as
to the potential timing, terms, or collateral consequences of any
such resolution. As a result, we cannot predict the ultimate
outcome of these UOP Matters or the potential impact on the
Company. Based on available information to date, we estimate that a
potential comprehensive resolution of these UOP Matters would
result in a probable loss of at least $160 million, and we have
recorded a charge in this amount in our Consolidated Statement of
Operations, and have accrued a corresponding liability on the
Consolidated Balance Sheet. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Honeywell
International Inc. |
Reconciliation of Cash
Provided by Operating Activities to Free Cash Flow, Reconciliation
of Net Income
Attributable to Honeywell to Adjusted Net Income Attributable to
Honeywell, and Calculation of Adjusted Free Cash
Flow Conversion (Unaudited) |
(Dollars in
millions) |
|
|
Three Months
Ended
September 30,
2021 |
|
Three Months
Ended
September 30,
2020 |
|
Cash provided by operating activities |
$ |
1,119 |
|
|
$ |
1,007 |
|
|
Expenditures for property, plant and
equipment |
(208) |
|
|
(249) |
|
|
Garrett cash receipts |
— |
|
|
— |
|
|
Free cash flow |
911 |
|
|
758 |
|
|
Net income attributable to Honeywell |
1,257 |
|
|
758 |
|
|
Changes in fair value for Garrett equity
securities (1) |
2 |
|
|
— |
|
|
Garrett related adjustment (2) |
— |
|
|
350 |
|
|
Gain on sale of retail footwear business
(3) |
(4) |
|
|
— |
|
|
Expense related to UOP Matters (4) |
160 |
|
|
— |
|
|
Adjusted net income attributable to Honeywell |
$ |
1,415 |
|
|
$ |
1,108 |
|
|
Cash provided by operating activities |
$ |
1,119 |
|
|
$ |
1,007 |
|
|
÷ Net income (loss) attributable to Honeywell |
$ |
1,257 |
|
|
$ |
758 |
|
|
Operating cash flow conversion % |
89 |
% |
|
133 |
% |
|
Free cash flow |
$ |
911 |
|
|
$ |
758 |
|
|
÷ Adjusted net income attributable to
Honeywell |
$ |
1,415 |
|
|
$ |
1,108 |
|
|
Adjusted free cash flow conversion % |
64 |
% |
|
68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The adjustment due to changes in fair
value for Garrett equity securities. |
(2) |
For the three months ended September
30, 2020, the adjustment was $350 million net of tax due to the
noncash charge associated with the reduction in value of
reimbursement receivables due from Garrett. |
(3) |
The adjustment due to an after-tax
gain on sale of the retail footwear business. |
(4) |
The adjustment due to an expense
related to UOP matters. |
|
|
|
|
|
|
|
|
|
|
|
|
We define free cash flow as cash provided by operating
activities less cash expenditures for property, plant and equipment
plus cash receipts from Garrett.
We believe that free cash flow is a non-GAAP metric that is
useful to investors and management as a measure of cash generated
by operations that will be used to repay scheduled debt maturities
and can be used to invest in future growth through new business
development activities or acquisitions, pay dividends, repurchase
stock or repay debt obligations prior to their maturities. This
metric can also be used to evaluate our ability to generate cash
flow from operations and the impact that this cash flow has on our
liquidity. For forward looking information, we do not provide cash
flow conversion guidance on a GAAP basis as management cannot
reliably predict or estimate, without unreasonable effort, the
pension mark-to-market expense and the changes in fair value for
Garrett equity securities. Pension mark-to-market is dependent on
macroeconomic factors, such as interest rates and the return
generated on invested pension plan assets. Based on economic and
industry conditions, future developments and other relevant
factors, these assumptions are subject to change. Changes in fair
value of Garrett equity securities cannot be forecasted due to the
inherent nature of changing conditions in the overall market.
Honeywell International
Inc. |
Reconciliation of Cash
Provided by Operating Activities to Free Cash Flow (Unaudited) |
|
|
Twelve Months
Ended
December 31,
2021(E) ($B) |
Cash provided by operating activities |
~$5.9 - $6.2 |
Expenditures for property, plant and
equipment |
~(1) |
Garrett cash receipts |
0.4 |
Free cash flow |
~$5.3 - $5.6 |
We define free cash flow as cash provided by operating
activities less cash expenditures for property, plant and equipment
plus cash receipts from Garrett.
We believe that free cash flow is a non-GAAP metric 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
metric 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. For forward looking information, we do not provide cash
flow conversion guidance on a GAAP basis as management cannot
reliably predict or estimate, without unreasonable effort, the
pension mark-to-market expense or changes in fair value of Garrett
equity securities. Pension mark-to-market is dependent on
macroeconomic factors, such as interest rates and the return
generated on invested pension plan assets. Based on economic and
industry conditions, future developments and other relevant
factors, these assumptions are subject to change. Changes in fair
value of Garrett equity securities cannot be forecasted due to the
inherent nature of changing conditions in the overall market.
Honeywell International
Inc. |
Reconciliation of
Expected Earnings per Share to Adjusted Earnings per Share
(Unaudited) |
|
|
|
Twelve Months
Ended
December 31,
2021(E) |
|
|
Earnings per share of common stock - assuming
dilution (1) |
|
$7.87 - $7.97 |
Gain on sale of retail footwear business
(2) |
|
(0.11) |
Garrett-related adjustments (3) |
|
0.01 |
Expense related to UOP Matters (4) |
|
0.23 |
Adjusted earnings per share of common stock -
assuming dilution |
|
$8.00 - $8.10 |
|
|
(1) |
For the twelve months ended December
31, 2021, expected earnings per share utilizes weighted average
shares of approximately 701 million. |
(2) |
For the twelve months ended December
31, 2021, the adjustment was $76 million net of tax due to the
gain
on sale of the retail footwear business. |
(3) |
For the twelve months ended December
31, 2021, adjustment was $7 million net of tax due to a
non-cash
charge associated with a further reduction in value of
reimbursement receivables following Garrett's
emergence from bankruptcy on April 30, 2021. |
(4) |
For the twelve months ended December
31, 2021, adjustment was $160 million with no tax benefit due to
an
expense related to UOP matters. |
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
any potential future one-time items, such as pension mark-to-market
or changes in fair value for Garrett equity securities, without
unreasonable effort. Pension mark-to-market expense is dependent on
macroeconomic factors, such as interest rates and the return
generated on invested pension plan assets. Based on economic and
industry conditions, future developments and other relevant
factors, these assumptions are subject to change. Changes in fair
value for Garrett equity securities cannot be forecasted due to the
inherent nature of changing conditions in the overall market.