HONEYWELL DELIVERS
STRONG FOURTH QUARTER RESULTS, FULL YEAR OPERATING CASH FLOW OF
$6.0 BILLION AND FREE CASH FLOW OF
$5.7 BILLION, ABOVE HIGH END OF
INITIAL GUIDANCE; ISSUES 2022 GUIDANCE
- Fourth Quarter Sales of $8.7
Billion at Midpoint of Previous Guidance
- Fourth Quarter EPS of $2.05
and Adjusted EPS² of $2.09,
Above Midpoint of Previous Guidance
- Full Year EPS of $7.91 and
Adjusted EPS? of $8.06, Above
High End of Initial Guidance
- Deployed $8.5
Billion¹ in Capital to Share Repurchases,
Dividends, Capital Expenditures, and Acquisitions in 2021
- Expect 2022 Sales Growth of 4% - 7% Organically and Segment
Margin of 21.1% - 21.5%, 21.4% - 21.8% Excluding the Impact of
Quantinuum
CHARLOTTE, N.C., Feb. 3, 2022 /PRNewswire/ -- Honeywell
(NASDAQ: HON) today announced results for the fourth quarter
and full year 2021 that met or exceeded the company's guidance
despite an extremely challenging operating environment. The company
also provided its outlook for 2022.
The company reported a fourth-quarter year-over-year sales
decline of 3%, down 2% on an organic basis, due to supply-related
constraints, a tough comparison versus 2020 due to lower COVID mask
volumes, and six fewer days in the quarter. Demand remained strong,
with orders up high-single digits. Closing backlog was
$28 billion, up 7% year over year. Fourth-quarter operating
margin declined 130 basis points to 17.5% and segment margin
expanded 30 basis points to 21.4% as a result of the company's
commercial excellence efforts. Honeywell delivered fourth-quarter
adjusted earnings per share of $2.09,
above the midpoint of the company's guidance.
For the full year, sales increased by 5%, or 4% on an organic
basis, and operating margin expanded 50 basis points with segment
margin expanding 60 basis points. The company reported full-year
adjusted earnings per share5 of $8.06, above the high end of its initial guidance
of $7.60 to $8.00.
"Honeywell had a strong finish to another challenging year. We
remained resilient, focusing on operational excellence to deliver
the commitments we made to our shareowners," said Darius Adamczyk, chairman and chief executive
officer of Honeywell. "Our focus on differentiated solutions drove
double-digit organic sales growth in 2021 in our warehouse and
workflow solutions, productivity solutions and services, business
and general aviation, advanced materials, and recurring connected
software businesses. Our disciplined cost management, swift pricing
actions to stay ahead of the inflation curve, and improved
productivity resulted in 60 basis points of segment margin
expansion for the year. As a result, our full-year adjusted
earnings per share5 increased by 14% year over year. We
also were strong cash generators in 2021, delivering $6.0 billion in operating cash flow with 109%
conversion and $5.7 billion of free
cash flow6 with 102% adjusted conversion and free cash
flow margin of 17%."
Adamczyk continued, "Our balance sheet remains strong, and we
maintained our focus on executing our capital deployment strategy,
including investing in high-return capital expenditures,
repurchasing $3.4 billion of
Honeywell shares, completing four acquisitions, and increasing the
dividend for the 12th time in the past 11 years. We
deployed capital in excess of our operating cash flow and will
continue to follow this playbook in 2022."
Adamczyk concluded, "I am proud of the way Honeywell continues
to respond to the challenging macroeconomic environment. We quickly
took action to mitigate supply chain challenges and inflation by
bringing on alternate suppliers, redesigning parts and implementing
pricing actions. We also remained focused on growth, investing in
new markets and technologies such as our environmental, social and
governance (ESG) enablement solutions and the creation of
Quantinuum, the world's largest, most advanced integrated
standalone quantum computing company. We entered 2022 with positive
momentum and a strong backlog, and I am confident we are well
positioned to continue to perform for our shareowners, our
customers, and our employees in the short and long term."
Honeywell also announced its outlook for 2022. The company
expects sales of $35.4 billion to
$36.4 billion, representing
year-over-year organic growth of 4% to 7%, or 5% to 8% excluding
the impact of COVID-driven mask sales declines; segment margin
expansion of 10 to 50 basis points, including the (30) basis point
impact of its newly combined Quantinuum business; earnings per
share5 of $8.40 to
$8.70, up 4% to 8% adjusted;
operating cash flow of $5.7 billion
to $6.1 billion, and free cash flow
of $4.7 billion to $5.1 billion. A summary of the company's 2022
guidance can be found in Table 1.
Fourth-Quarter Performance
Honeywell sales for the fourth quarter were down 3%
year over year on a reported basis and down 2% year over year on an
organic basis. The fourth-quarter financial results can be found in
Tables 2 and 3.
Aerospace sales for the fourth quarter were down 3%
year over year on an organic basis. Business and general aviation
original equipment, business and general aviation aftermarket, and
air transport aftermarket all grew double digits as build rates and
flight hours improved, offset by lower U.S. defense volumes which
were impacted by supply chain constraints and lower demand.
Commercial aviation aftermarket sales were up over 16% year over
year, demonstrating momentum in the aftermarket recovery. Segment
margin expanded 140 basis points to 29.0% driven by pricing and
productivity, partially offset by higher cost of materials.
Honeywell Building Technologies sales for the fourth
quarter were down 1% on an organic basis year over year due to
lower projects volume and continued supply chain constraints in the
products businesses. Orders were up 4% as a result of demand for
fire products, building management systems, and building projects.
Building solutions backlog grew double digits year over year,
positioning the business for growth in 2022. Segment margin
contracted 30 basis points to 21.1% driven by lower volume leverage
and cost inflation, mostly offset by favorable pricing.
Performance Materials and Technologies sales for the
fourth quarter were up 2% on an organic basis year over year,
driven by petrochemical catalyst and gas processing shipments in
UOP, continued growth in advanced materials, and demand for thermal
solutions within process solutions, partially offset by delayed
projects recovery and softness in smart energy. Orders grew 10%
year over year driven by double-digit growth in both UOP and
process solutions projects, a positive indicator for 2022 and
beyond. Segment margin expanded 430 basis points to 23.0% driven by
favorable pricing and productivity, net of inflation.
Safety and Productivity Solutions sales for the
fourth quarter were down 6% on an organic basis year over year,
driven by lower personal protective equipment volume, partially
offset by double-digit growth in productivity solutions and
services and advanced sensing technologies. Backlog remained strong
at over $4 billion dollars as
declines in COVID-related mask demand were mostly offset by growth
in advanced sensing technologies, productivity solutions and
services, and gas detection. Segment margin contracted 450 basis
points to 10.8% driven by lower volume leverage and Intelligrated
project inefficiencies, partially offset by favorable pricing.
These results exclude a $105 million
charge (in Repositioning and Other) for certain long-term contract
labor cost inefficiencies due to severe supply chain disruptions
(attributable to the COVID-19 pandemic) related to the warehouse
automation business. For more detail, please see the footnotes for
the reconciliation of segment profit to operating income below.
Conference Call Details
Honeywell will discuss its fourth-quarter results and updated
full-year guidance during an investor conference call starting at
8:30 a.m. Eastern Standard Time
today. To participate on the conference call, please dial (301)
715-8592 approximately 10 minutes before the 8:30 a.m. EST start. The meeting ID is 922 0876
1191. The password is 576684. 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 2022 GUIDANCE
Sales |
|
$35.4B - $36.4B |
Organic Growth |
|
4% - 7% |
Organic Growth Excluding Impact of COVID-Driven
Mask Sales Declines |
|
5% - 8% |
Segment Margin |
|
21.1% - 21.5% |
Expansion |
|
Up 10 - 50 bps |
Segment Margin Excluding the Impact of
Quantinuum |
|
21.4% - 21.8% |
Expansion Excluding Impact of
Quantinuum |
|
Up 40 - 80 bps |
Earnings Per Share3 |
|
$8.40 - $8.70 |
Adjusted Earnings Growth4 |
|
4% - 8% |
Operating Cash Flow |
|
$5.7B - $6.1B |
Free Cash Flow |
|
$4.7B - $5.1B |
Excluding Impact of Quantinuum |
|
$4.9B - $5.3B |
TABLE 2: SUMMARY OF HONEYWELL
FINANCIAL RESULTS
|
|
FY 2021 |
|
FY 2020 |
|
Change |
Sales |
|
34,392 |
|
32,637 |
|
5% |
Organic Growth |
|
|
|
|
|
4% |
Segment Margin |
|
21.0% |
|
20.4% |
|
60 bps |
Operating Income Margin |
|
18.0% |
|
17.5% |
|
50 bps |
Reported Earnings Per Share |
|
$7.91 |
|
$6.72 |
|
18% |
Adjusted Earnings Per Share5 |
|
$8.06 |
|
$7.10 |
|
14% |
Cash Flow from Operations |
|
6,038 |
|
6,208 |
|
(3)% |
Conversion |
|
109% |
|
130% |
|
(21)% |
Free Cash Flow |
|
5,729 |
|
5,302 |
|
8% |
Adjusted Free Cash Flow
Conversion6 |
|
102% |
|
105% |
|
(3)% |
|
|
4Q 2021 |
|
4Q 2020 |
|
Change |
Sales |
|
8,657 |
|
8,900 |
|
(3)% |
Organic Growth |
|
|
|
|
|
(2)% |
Segment Margin |
|
21.4% |
|
21.1% |
|
30 bps |
Operating Income Margin |
|
17.5% |
|
18.8% |
|
-130 bps |
Reported Earnings Per Share |
|
$2.05 |
|
$1.91 |
|
7% |
Adjusted Earnings Per Share2 |
|
$2.09 |
|
$2.07 |
|
1% |
Cash Flow from Operations |
|
2,663 |
|
2,782 |
|
(4)% |
Conversion |
|
186% |
|
205% |
|
(19)% |
Free Cash Flow |
|
2,593 |
|
2,491 |
|
4% |
Adjusted Free Cash Flow
Conversion3 |
|
178% |
|
170% |
|
8% |
TABLE 3: SUMMARY OF SEGMENT FINANCIAL
RESULTS
AEROSPACE |
|
FY 2021 |
|
FY 2020 |
|
Change |
Sales |
|
11,026 |
|
11,544 |
|
(4)% |
Organic Growth |
|
|
|
|
|
(5)% |
Segment Profit |
|
3,051 |
|
2,904 |
|
5% |
Segment Margin |
|
27.7% |
|
25.2% |
|
250 bps |
|
|
4Q 2021 |
|
4Q 2020 |
|
|
Sales |
|
2,896 |
|
2,978 |
|
(3)% |
Organic Growth |
|
|
|
|
|
(3)% |
Segment Profit |
|
839 |
|
822 |
|
2% |
Segment Margin |
|
29.0% |
|
27.6% |
|
140 bps |
HONEYWELL BUILDING TECHNOLOGIES |
|
FY 2021 |
|
FY 2020 |
|
Change |
Sales |
|
5,539 |
|
5,189 |
|
7% |
Organic Growth |
|
|
|
|
|
4% |
Segment Profit |
|
1,238 |
|
1,099 |
|
13% |
Segment Margin |
|
22.4% |
|
21.2% |
|
120 bps |
|
|
4Q 2021 |
|
4Q 2020 |
|
|
Sales |
|
1,404 |
|
1,426 |
|
(2)% |
Organic Growth |
|
|
|
|
|
(1)% |
Segment Profit |
|
296 |
|
305 |
|
(3)% |
Segment Margin |
|
21.1% |
|
21.4% |
|
-30 bps |
PERFORMANCE MATERIALS AND TECHNOLOGIES |
|
FY 2021 |
|
FY 2020 |
|
Change |
Sales |
|
10,013 |
|
9,423 |
|
6% |
Organic Growth |
|
|
|
|
|
3% |
Segment Profit |
|
2,120 |
|
1,851 |
|
15% |
Segment Margin |
|
21.2% |
|
19.6% |
|
160 bps |
|
|
4Q 2021 |
|
4Q 2020 |
|
|
Sales |
|
2,605 |
|
2,556 |
|
2% |
Organic Growth |
|
|
|
|
|
2% |
Segment Profit |
|
598 |
|
478 |
|
25% |
Segment Margin |
|
23.0% |
|
18.7% |
|
430 bps |
SAFETY AND PRODUCTIVITY SOLUTIONS |
|
FY 2021 |
|
FY 2020 |
|
Change |
Sales |
|
7,814 |
|
6,481 |
|
21% |
Organic Growth |
|
|
|
|
|
22% |
Segment Profit |
|
1,029 |
|
907 |
|
13% |
Segment Margin |
|
13.2% |
|
14.0% |
|
-80 bps |
|
|
4Q 2021 |
|
4Q 2020 |
|
|
Sales |
|
1,752 |
|
1,940 |
|
(10)% |
Organic Growth |
|
|
|
|
|
(6)% |
Segment Profit |
|
189 |
|
297 |
|
(36)% |
Segment Margin |
|
10.8% |
|
15.3% |
|
-450 bps |
|
1Capital deployment
includes a $270M investment in Quantinuum that is consolidated in
our financial statements |
2Adjusted EPS and adjusted
EPS V% exclude pension mark-to-market, changes in fair value for
Garrett equity securities, and the 2020 non-cash charges associated
with the reduction in value of reimbursement receivables due from
Garrett. |
3Adjusted free cash flow
conversion excludes pension mark-to-market, changes in fair value
for Garrett equity securities, and the 2020 non-cash charges
associated with the reduction in value of reimbursement receivables
due from Garrett. |
4Adjusted EPS V% guidance
excludes pension mark-to-market, changes in fair value for Garrett
equity securities, a non-cash charge associated with a further
reduction in value of reimbursement receivables following Garrett's
emergence from bankruptcy on April 30, 2021, an expense related to
UOP matters, gain on the sale of the retail footwear business, a
2Q20 favorable resolution of a foreign tax matter related to the
spin-off transactions, and the 2020 non-cash charges associated
with the reduction in value of reimbursement receivables due from
Garrett. |
5Adjusted EPS and adjusted
EPS V% exclude pension mark-to-market, changes in fair value for
Garrett equity securities, a non-cash charge associated with a
further reduction in value of reimbursement receivables following
Garrett's emergence from bankruptcy on April 30, 2021, an expense
related to UOP matters, gain on the sale of the retail footwear
business, a 2Q20 favorable resolution of a foreign tax matter
related to the spin-off transactions, and the 2020 non-cash charges
associated with the reduction in value of reimbursement receivables
due from Garrett. |
6Adjusted free cash flow
conversion excludes pension mark-to-market, changes in fair value
for Garrett equity securities, a non-cash charge associated with a
further reduction in value of reimbursement receivables following
Garrett's emergence from bankruptcy on April 30, 2021, an expense
related to UOP matters, gain on the sale of the retail footwear
business, a 2Q20 favorable resolution of a foreign tax matter
related to the spin-off transactions, and the 2020 non-cash charges
associated with the reduction in value of reimbursement receivables
due from Garrett, if and as noted in the release. |
Honeywell (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. 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. 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. 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 risks and uncertainties, including the impact of the
COVID-19 pandemic, 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. 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 net sales;
-
Organic sales growth, which we define as net sales growth less
the impacts from foreign currency translation, and acquisitions and
divestitures for the first 12 months following transaction
date;
-
Organic sales growth excluding COVID-Driven Masks, which we
define as organic sales excluding any sales attributable to
COVID-Driven Masks
-
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;
-
Free cash flow excluding Quantinuum which we define as free cash
flow less free cash flow attributable to Quantinuum;
-
Adjusted net income attributable to Honeywell, which we define
as net income attributable to Honeywell which we adjust to exclude:
pension mark-to-market, changes in fair value for Garrett equity
securities, a non-cash charge associated with a further reduction
in value of reimbursement receivables following Garrett's emergence
from bankruptcy on April 30, 2021, an
expense related to UOP matters, gain on the sale of the retail
footwear business, a 2Q20 favorable resolution of a foreign tax
matter related to the spin-off transactions, and the 2020 non-cash
charges associated with the reduction in value of reimbursement
receivables due 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 free cash flow margin, which we define as free cash
flow divided by net sales; and
-
Adjusted earnings per share, which we adjust to exclude pension
mark-to-market, changes in fair value for Garrett equity
securities, a non-cash charge associated with a further reduction
in value of reimbursement receivables following Garrett's emergence
from bankruptcy on April 30, 2021, an
expense related to UOP matters, gain on the sale of the retail
footwear business, a 2Q20 favorable resolution of a foreign tax
matter related to the spin-off transactions, and the 2020 non-cash
charges associated with the reduction in value of reimbursement
receivables due from Garrett, 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.
Honeywell International
Inc. |
Consolidated Statement
of Operations (Unaudited) |
(Dollars in millions,
except per share amounts) |
|
|
Three Months
Ended
December 31, |
|
Twelve Months
Ended
December 31, |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Product sales |
$
6,362 |
|
$
6,804 |
|
$
25,643 |
|
$
24,737 |
Service sales |
2,295 |
|
2,096 |
|
8,749 |
|
7,900 |
Net sales |
8,657 |
|
8,900 |
|
34,392 |
|
32,637 |
Costs, expenses and other |
|
|
|
|
|
|
|
Cost of products sold (1) |
4,596 |
|
4,786 |
|
18,344 |
|
17,638 |
Cost of services sold (1) |
1,340 |
|
1,190 |
|
5,050 |
|
4,531 |
|
5,936 |
|
5,976 |
|
23,394 |
|
22,169 |
Selling, general and administrative expenses
(1) |
1,203 |
|
1,248 |
|
4,798 |
|
4,772 |
Other (income) expense |
(355) |
|
(129) |
|
(1,378) |
|
(675) |
Interest and other financial charges |
80 |
|
95 |
|
343 |
|
359 |
|
6,864 |
|
7,190 |
|
27,157 |
|
26,625 |
Income before taxes |
1,793 |
|
1,710 |
|
7,235 |
|
6,012 |
Tax expense |
351 |
|
331 |
|
1,625 |
|
1,147 |
Net income |
1,442 |
|
1,379 |
|
5,610 |
|
4,865 |
Less: Net income attributable to the
noncontrolling interest |
14 |
|
20 |
|
68 |
|
86 |
Net income attributable to Honeywell |
$
1,428 |
|
$
1,359 |
|
$
5,542 |
|
$
4,779 |
Earnings per share of common stock -
basic |
$
2.07 |
|
$
1.94 |
|
$
8.01 |
|
$
6.79 |
Earnings per share of common stock - assuming
dilution |
$
2.05 |
|
$
1.91 |
|
$
7.91 |
|
$
6.72 |
Weighted average number of shares outstanding -
basic |
688.3 |
|
701.8 |
|
692.3 |
|
704.1 |
Weighted average number of shares outstanding -
assuming dilution |
695.8 |
|
710.0 |
|
700.4 |
|
711.2 |
|
|
(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
December 31, |
|
Twelve Months
Ended
December 31, |
Net Sales |
2021 |
|
2020 |
|
2021 |
|
2020 |
Aerospace |
$
2,896 |
|
$
2,978 |
|
$
11,026 |
|
$
11,544 |
Honeywell Building Technologies |
1,404 |
|
1,426 |
|
5,539 |
|
5,189 |
Performance Materials and Technologies |
2,605 |
|
2,556 |
|
10,013 |
|
9,423 |
Safety and Productivity Solutions |
1,752 |
|
1,940 |
|
7,814 |
|
6,481 |
Corporate and all other |
— |
|
— |
|
— |
|
— |
Total |
$
8,657 |
|
$
8,900 |
|
$
34,392 |
|
$
32,637 |
Reconciliation of
Segment Profit to Income Before Taxes |
|
|
Three Months
Ended
December 31, |
|
Twelve Months
Ended
December 31, |
Segment Profit |
2021 |
|
2020 |
|
2021 |
|
2020 |
Aerospace |
$
839 |
|
$
822 |
|
$
3,051 |
|
$
2,904 |
Honeywell Building Technologies |
296 |
|
305 |
|
1,238 |
|
1,099 |
Performance Materials and Technologies |
598 |
|
478 |
|
2,120 |
|
1,851 |
Safety and Productivity Solutions |
189 |
|
297 |
|
1,029 |
|
907 |
Corporate and all other |
(71) |
|
(23) |
|
(226) |
|
(96) |
Total segment profit |
1,851 |
|
1,879 |
|
7,212 |
|
6,665 |
Interest and other financial charges |
(80) |
|
(95) |
|
(343) |
|
(359) |
Stock compensation expense (1) |
(45) |
|
(50) |
|
(217) |
|
(168) |
Pension ongoing income (2) |
273 |
|
192 |
|
1,083 |
|
785 |
Pension mark-to-market expense |
(40) |
|
(44) |
|
(40) |
|
(44) |
Other postretirement income (2) |
18 |
|
17 |
|
71 |
|
57 |
Repositioning and other charges
(3,4) |
(230) |
|
(89) |
|
(569) |
|
(575) |
Other (5) |
46 |
|
(100) |
|
38 |
|
(349) |
Income before taxes |
$
1,793 |
|
$
1,710 |
|
$
7,235 |
|
$
6,012 |
|
|
|
|
|
|
|
|
|
|
(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 (loss) of affiliated companies
is included in segment profit. |
Honeywell International
Inc. |
Consolidated Balance
Sheet (Unaudited) |
(Dollars in
millions) |
|
|
December 31,
2021 |
|
December 31,
2020 |
ASSETS |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$
10,959 |
|
$
14,275 |
Short-term investments |
564 |
|
945 |
Accounts receivable—net |
6,830 |
|
6,827 |
Inventories |
5,138 |
|
4,489 |
Other current assets |
1,881 |
|
1,639 |
Total current assets |
25,372 |
|
28,175 |
Investments and long-term receivables |
1,222 |
|
685 |
Property, plant and equipment—net |
5,562 |
|
5,570 |
Goodwill |
17,756 |
|
16,058 |
Other intangible assets—net |
3,613 |
|
3,560 |
Insurance recoveries for asbestos related
liabilities |
322 |
|
366 |
Deferred income taxes |
489 |
|
760 |
Other assets |
10,134 |
|
9,412 |
Total assets |
$
64,470 |
|
$
64,586 |
LIABILITIES |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$
6,484 |
|
$
5,750 |
Commercial paper and other short-term
borrowings |
3,542 |
|
3,597 |
Current maturities of long-term debt |
1,803 |
|
2,445 |
Accrued liabilities |
7,679 |
|
7,405 |
Total current liabilities |
19,508 |
|
19,197 |
Long-term debt |
14,254 |
|
16,342 |
Deferred income taxes |
2,364 |
|
2,113 |
Postretirement benefit obligations other than
pensions |
208 |
|
242 |
Asbestos related liabilities |
1,800 |
|
1,920 |
Other liabilities |
7,087 |
|
6,975 |
Redeemable noncontrolling interest |
7 |
|
7 |
Shareowners' equity |
19,242 |
|
17,790 |
Total liabilities, redeemable noncontrolling
interest and shareowners' equity |
$
64,470 |
|
$
64,586 |
Honeywell International
Inc. |
Consolidated Statement
of Cash Flows (Unaudited) |
(Dollars in
millions) |
|
|
Three Months Ended
December 31, |
|
Twelve Months Ended
December 31, |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
$ 1,442 |
|
$ 1,379 |
|
$ 5,610 |
|
$ 4,865 |
Less: Net income attributable to the
noncontrolling interest |
14 |
|
20 |
|
68 |
|
86 |
Net income attributable to Honeywell |
1,428 |
|
1,359 |
|
5,542 |
|
4,779 |
Adjustments to reconcile net income attributable
to Honeywell to net cash provided by
operating activities: |
|
|
|
|
|
|
|
Depreciation |
168 |
|
164 |
|
674 |
|
644 |
Amortization |
122 |
|
90 |
|
549 |
|
358 |
(Gain) loss on sale of non-strategic businesses
and assets |
(7) |
|
3 |
|
(102) |
|
3 |
Repositioning and other charges |
231 |
|
89 |
|
569 |
|
575 |
Net payments for repositioning and other
charges |
(187) |
|
(181) |
|
(692) |
|
(833) |
Pension and other postretirement income |
(252) |
|
(165) |
|
(1,114) |
|
(798) |
Pension and other postretirement benefit
payments |
(14) |
|
(10) |
|
(43) |
|
(47) |
Stock compensation expense |
45 |
|
50 |
|
217 |
|
168 |
Deferred income taxes |
(11) |
|
114 |
|
178 |
|
(175) |
Reimbursement receivables charge |
— |
|
159 |
|
— |
|
509 |
Other |
78 |
|
31 |
|
(28) |
|
(338) |
Changes in assets and liabilities, net of the
effects of acquisitions and divestitures: |
|
|
|
|
|
|
|
Accounts receivable |
411 |
|
54 |
|
(8) |
|
669 |
Inventories |
(169) |
|
217 |
|
(685) |
|
(67) |
Other current assets |
48 |
|
(55) |
|
(276) |
|
191 |
Accounts payable |
365 |
|
475 |
|
744 |
|
15 |
Accrued liabilities |
407 |
|
388 |
|
513 |
|
555 |
Net cash provided by (used for) operating
activities |
2,663 |
|
2,782 |
|
6,038 |
|
6,208 |
Cash flows from investing activities: |
|
|
|
|
|
|
|
Expenditures for property, plant and
equipment |
(281) |
|
(291) |
|
(895) |
|
(906) |
Proceeds from disposals of property, plant and
equipment |
9 |
|
40 |
|
27 |
|
57 |
Increase in investments |
(384) |
|
(865) |
|
(2,373) |
|
(3,236) |
Decrease in investments |
619 |
|
874 |
|
2,525 |
|
3,508 |
Receipts from Garrett Motion Inc. |
211 |
|
— |
|
586 |
|
— |
Receipts (payments) from settlements of derivative
contracts |
104 |
|
(74) |
|
192 |
|
(149) |
Cash paid for acquisitions, net of cash
acquired |
8 |
|
(261) |
|
(1,326) |
|
(261) |
Proceeds from sales of businesses, net of fees
paid |
— |
|
— |
|
203 |
|
— |
Net cash provided by (used for) investing
activities |
286 |
|
(577) |
|
(1,061) |
|
(987) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from issuance of commercial paper and
other short-term borrowings |
1,554 |
|
1,897 |
|
5,194 |
|
10,474 |
Payments of commercial paper and other short-term
borrowings |
(1,553) |
|
(1,888) |
|
(5,190) |
|
(10,400) |
Proceeds from issuance of common stock |
58 |
|
230 |
|
229 |
|
393 |
Proceeds from issuance of long-term debt |
8 |
|
20 |
|
2,517 |
|
10,125 |
Payments of long-term debt |
(1,562) |
|
(71) |
|
(4,917) |
|
(4,308) |
Repurchases of common stock |
(881) |
|
(1,565) |
|
(3,380) |
|
(3,714) |
Cash dividends paid |
(676) |
|
(671) |
|
(2,626) |
|
(2,592) |
Other |
(7) |
|
(5) |
|
(81) |
|
(59) |
Net cash provided by (used for) financing
activities |
(3,059) |
|
(2,053) |
|
(8,254) |
|
(81) |
Effect of foreign exchange rate changes on cash
and cash equivalents |
(18) |
|
87 |
|
(39) |
|
68 |
Net increase (decrease) in cash and cash
equivalents |
(128) |
|
239 |
|
(3,316) |
|
5,208 |
Cash and cash equivalents at beginning of
period |
11,087 |
|
14,036 |
|
14,275 |
|
9,067 |
Cash and cash equivalents at end of period |
$ 10,959 |
|
$ 14,275 |
|
$ 10,959 |
|
$ 14,275 |
Honeywell International
Inc. |
Reconciliation of
Organic Sales % Change (Unaudited) |
|
|
Three Months
Ended
December 31,
2021 |
|
Year Ended
December 31, 2021 |
Honeywell |
|
|
|
Reported sales % change |
(3)% |
|
5% |
Less: Foreign currency translation |
(1)% |
|
1% |
Less: Acquisitions, divestitures and other,
net |
—% |
|
—% |
Organic sales % change |
(2)% |
|
4% |
|
|
|
|
Aerospace |
|
|
|
Reported sales % change |
(3)% |
|
(4)% |
Less: Foreign currency translation |
—% |
|
1% |
Less: Acquisitions, divestitures and other,
net |
—% |
|
—% |
Organic sales % change |
(3)% |
|
(5)% |
|
|
|
|
Honeywell Building Technologies |
|
|
|
Reported sales % change |
(2)% |
|
7% |
Less: Foreign currency translation |
(1)% |
|
3% |
Less: Acquisitions, divestitures and other,
net |
—% |
|
—% |
Organic sales % change |
(1)% |
|
4% |
|
|
|
|
Performance Materials and Technologies |
|
|
|
Reported sales % change |
2% |
|
6% |
Less: Foreign currency translation |
(1)% |
|
2% |
Less: Acquisitions, divestitures and other,
net |
1% |
|
1% |
Organic sales % change |
2% |
|
3% |
|
|
|
|
Safety and Productivity Solutions |
|
|
|
Reported sales % change |
(10)% |
|
21% |
Less: Foreign currency translation |
—% |
|
2% |
Less: Acquisitions, divestitures and other,
net |
(4)% |
|
(3)% |
Organic sales % change |
(6)% |
|
22% |
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.
We define Organic sales growth excluding COVID-driven mask sales
as Organic sales growth excluding any sales attributable to
COVID-driven mask sales. We believe Organic sales growth excluding
COVID-driven mask sales 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
December 31, |
|
Twelve Months
Ended
December 31, |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Segment profit |
$
1,851 |
|
$
1,879 |
|
$
7,212 |
|
$
6,665 |
Stock compensation expense (1) |
(45) |
|
(50) |
|
(217) |
|
(168) |
Repositioning, Other (2,3) |
(245) |
|
(111) |
|
(636) |
|
(641) |
Pension and other postretirement service costs
(4) |
(43) |
|
(42) |
|
(159) |
|
(160) |
Operating income |
$
1,518 |
|
$
1,676 |
|
$
6,200 |
|
$
5,696 |
Segment profit |
$
1,851 |
|
$
1,879 |
|
$
7,212 |
|
$
6,665 |
÷ Net sales |
$
8,657 |
|
$
8,900 |
|
$
34,392 |
|
$
32,637 |
Segment profit margin % |
21.4% |
|
21.1% |
|
21.0% |
|
20.4
% |
Operating income |
$
1,518 |
|
$
1,676 |
|
$
6,200 |
|
$
5,696 |
÷ Net sales |
$
8,657 |
|
$
8,900 |
|
$
34,392 |
|
$
32,637 |
Operating income margin % |
17.5% |
|
18.8% |
|
18.0% |
|
17.5% |
|
|
(1) |
Included in Selling, general and
administrative expenses. |
(2) |
Includes repositioning, asbestos,
environmental expenses, equity income adjustment, and other
charges. For the three and twelve months ended December 31, 2021,
other charges include $105 million of incremental long-term
contract labor cost inefficiencies due to severe supply chain
disruptions (attributable to the COVID-19 pandemic) relating to the
warehouse automation business within the Safety and Product
Solutions segment. These costs include incurred amounts and
provisions for anticipated losses recognized during the fourth
quarter when total estimated costs at completion for certain of the
business' long-term contracts exceeded total estimated revenue.
These certain costs represent unproductive labor costs due to
unexpected supplier delays and the resulting downstream
installation issues, demobilization and remobilization of contract
workers, and resolution of contractor disputes. |
(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 and Adjusted
Earnings per Share Excluding Spin-off Impact (Unaudited) |
|
|
Three Months
Ended
December 31, |
|
Twelve Months
Ended
December 31, |
|
Twelve
Months
Ended
December
31, |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|
2022E |
Earnings per share of common stock - diluted
(1) |
$
2.05 |
|
$
1.91 |
|
$
7.91 |
|
$
6.72 |
|
$8.40 - $8.70 |
Pension mark-to-market expense (2) |
0.05 |
|
0.05 |
|
0.05 |
|
0.04 |
|
No Forecast |
Separation related tax adjustment
(3) |
— |
|
— |
|
— |
|
(0.26) |
|
— |
Changes in fair value for Garrett equity
securities (4) |
(0.01) |
|
— |
|
(0.03) |
|
— |
|
— |
Garrett related adjustments (5) |
— |
|
0.11 |
|
0.01 |
|
0.60 |
|
— |
Gain on sale of retail footwear business
(6) |
— |
|
— |
|
(0.11) |
|
— |
|
— |
Expense related to UOP Matters (7) |
— |
|
— |
|
0.23 |
|
— |
|
— |
Adjusted earnings per share of common stock -
diluted |
$
2.09 |
|
$
2.07 |
|
$
8.06 |
|
$
7.10 |
|
$8.40 - 8.70 |
|
|
(1) |
For the three months ended December
31, 2021 and 2020, adjusted earnings per share utilizes weighted
average shares of approximately 695.8 million and 710.0 million.
For the twelve months ended December 31, 2021 and 2020, adjusted
earnings per share utilizes weighted average shares of
approximately 700.4 million and 711.2 million. For the twelve
months ended December 31, 2022, expected earnings per share
utilizes weighted average shares of approximately 693 million. |
(2) |
Pension mark-to-market expense uses a
blended tax rate of 25% for 2021 and 2020. |
(3) |
For the twelve months ended December
31, 2020, separation-related tax adjustment of $186 million ($186
million net of tax) includes the favorable resolution of a foreign
tax matter related to the spin-off transactions. |
(4) |
For the three and twelve months ended
December 31, 2021, the adjustments were $5 million and $19 million
net of tax due to changes in fair value for Garrett equity
securities. |
(5) |
For the twelve months ended December
31, 2021, the 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. For the three and twelve months ended
December 31, 2020, adjustments were $77 million and $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 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. |
(7) |
For the twelve months ended December
31, 2021, the 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, 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.
Honeywell International
Inc. |
Reconciliation of Cash
Provided by Operating Activities to Adjusted Free Cash Flow and
Calculation of Adjusted Free Cash Flow Conversion (Unaudited) |
(Dollars in
millions) |
|
|
Three Months Ended December 31,
2021 |
|
Three Months Ended December 31,
2020 |
|
Twelve Months Ended December 31,
2021 |
|
Twelve Months Ended December 31,
2020 |
Cash provided by operating activities |
$
2,663 |
|
$
2,782 |
|
$
6,038 |
|
$
6,208 |
Expenditures for property, plant and
equipment |
(281) |
|
(291) |
|
(895) |
|
(906) |
Garrett cash receipts |
211 |
|
— |
|
586 |
|
— |
Free cash flow |
2,593 |
|
2,491 |
|
5,729 |
|
5,302 |
Net income attributable to Honeywell |
$
1,428 |
|
$
1,359 |
|
$
5,542 |
|
$
4,779 |
Separation related tax adjustment |
— |
|
— |
|
— |
|
(186) |
Pension mark-to-market(1) |
30 |
|
33 |
|
30 |
|
33 |
Garrett related adjustment(2) |
— |
|
77 |
|
7 |
|
427 |
Changes in fair value of equity related
securities |
(5) |
|
— |
|
(19) |
|
— |
Gain on sale of retail footwear business |
— |
|
— |
|
(76) |
|
— |
Expense related to UOP Matters |
— |
|
— |
|
160 |
|
— |
Adjusted net income attributable to
Honeywell |
$
1,453 |
|
$
1,469 |
|
$
5,644 |
|
$
5,053 |
Cash provided by operating activities |
$
2,663 |
|
$
2,782 |
|
$
6,038 |
|
$
6,208 |
÷ Net income (loss) attributable to Honeywell |
$
1,428 |
|
$
1,359 |
|
$
5,542 |
|
$
4,779 |
Operating cash flow conversion |
186 % |
|
205% |
|
109 % |
|
130 % |
Free cash flow |
$
2,593 |
|
$
2,491 |
|
$
5,729 |
|
$
5,302 |
÷ Adjusted net income attributable to
Honeywell |
$
1,453 |
|
$
1,469 |
|
$
5,644 |
|
$
5,053 |
Adjusted free cash flow conversion % |
178% |
|
170% |
|
102 % |
|
105 % |
|
|
(1) |
Pension mark-to-market expense uses a
blended tax rate of 25% for 2021 and 2020. |
(2) |
For the twelve months ended December
31, 2021, the 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. For the three and twelve months ended
December 31, 2020, adjustments were $77 million and $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. |
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 define adjusted free cash
flow conversion as free cash flow divided by adjusted net income
attributable to Honeywell.
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 for 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 Adjusted Free Cash Flow and
Calculation of Free Flow Margin (Unaudited) |
(Dollars in
millions) |
|
|
Twelve
Months
Ended
December
31, 2021 |
Cash provided by operating activities |
$
6,038 |
Expenditures for property, plant and
equipment |
(895) |
Garrett cash receipts |
586 |
Free cash flow |
5,729 |
Cash provided by operating activities |
$
6,038 |
÷ Net sales |
$
34,392 |
Operating cash flow margin % |
18% |
Free cash flow |
$
5,729 |
÷ Net sales |
$
34,392 |
Free cash flow margin % |
17% |
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 define free cash flow margin as
free cash flow divided by net sales.
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.
Honeywell International
Inc. |
Reconciliation of Cash
Provided by Operating Activities to Free Cash Flow and Free Cash
Flow to Free Cash Flow excluding Quantinuum (Unaudited) |
(Dollars in
billions) |
|
|
Twelve
Months
Ended
December 31,
2022(E) |
Cash provided by operating activities |
~$5.7 - $6.1 |
Expenditures for property, plant and
equipment |
~(1.2) |
Garrett cash receipts |
0.2 |
Free cash flow |
~$4.7 - $5.1 |
Free cash flow attributable to Quantinuum |
0.2 |
Free cash flow excluding Quantinuum |
~$4.9 - $5.3 |
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 define free cash flow
excluding Quantinuum as free cash flow less free cash flow
attributable to Quantinuum.
We believe that free cash flow and free cash flow excluding
Quantinuum are non-GAAP metrics that are 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.
Contacts: |
|
|
|
Media |
Investor Relations |
Nina Krauss |
Sean Meakim |
(704) 627-6035 |
(704) 627-6200 |
nina.krauss@honeywell.com |
sean.meakim@honeywell.com |