- 米国企業
- HONEYWELL INTERNATIONAL INC
HONEYWELL INTERNATIONAL INCHON
時価総額
$1343.3億
PER
23.6倍
2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
Net income | 2,035 | 2,074 | 2,931 | 3,962 | 4,329 | 4,847 | 4,846 | 1,698 | 6,828 | 6,230 | 4,865 | 5,610 | 4,967 | 5,672 |
Less: Net income attributable to noncontrolling interest | 13 | 7 | 5 | 38 | 90 | 79 | 37 | 43 | 63 | 87 | 86 | 68 | 1 | 14 |
Net Income (Loss) | 2,035 | 2,074 | 2,931 | 3,962 | 4,329 | 4,847 | 4,846 | 1,698 | 6,828 | 6,230 | 4,865 | 5,610 | 4,967 | 5,672 |
Depreciation | - | - | - | - | - | 672 | 726 | 717 | 721 | 673 | 644 | 674 | 657 | 659 |
Amortization | - | - | - | - | - | 211 | 304 | 398 | 395 | 415 | 358 | 549 | 547 | 517 |
Gain on sale of non-strategic businesses and assets | - | - | - | - | - | -1 | 178 | -7 | - | -1 | -3 | 102 | 22 | 5 |
Restructuring Costs | 600 | 743 | 443 | 663 | 598 | 546 | 695 | 1,021 | 1,091 | 546 | 575 | 569 | 1,266 | 860 |
Net payments for repositioning and other charges | - | - | - | 763 | 530 | 537 | 625 | 628 | 652 | 376 | 833 | 692 | 512 | 459 |
Pension and other postretirement income | - | - | - | - | - | - | - | - | - | - | -798 | -1,114 | -510 | -406 |
NARCO Buyout payment | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,325 |
Pension and other postretirement benefit payments | 787 | 1,788 | 1,183 | 298 | 167 | 122 | 143 | 106 | 80 | 78 | 47 | 43 | 23 | 38 |
Pension and other postretirement income | - | - | - | - | - | - | - | - | - | - | -798 | -1,114 | -510 | -406 |
Stock compensation expense | 164 | 168 | 170 | 170 | 187 | 175 | 184 | 176 | 175 | 153 | 168 | 217 | 188 | 202 |
Pension and other postretirement benefit payments | 787 | 1,788 | 1,183 | 298 | 167 | 122 | 143 | 106 | 80 | 78 | 47 | 43 | 23 | 38 |
Deferred income taxes | 878 | -331 | 84 | 262 | 132 | 315 | 76 | 2,294 | -586 | 179 | -175 | 178 | -180 | 153 |
Stock compensation expense | 164 | 168 | 170 | 170 | 187 | 175 | 184 | 176 | 175 | 153 | 168 | 217 | 188 | 202 |
Reimbursement receivables charge | - | - | - | - | - | - | - | - | - | - | -509 | - | - | - |
Deferred income taxes | 878 | -331 | 84 | 262 | 132 | 315 | 76 | 2,294 | -586 | 179 | -175 | 178 | -180 | 153 |
Other | - | 194 | -108 | -308 | 327 | 8 | -194 | -1,642 | 694 | 287 | 335 | 28 | 358 | 837 |
Accounts receivable | - | - | - | - | - | - | - | 682 | 236 | -11 | -669 | 8 | 739 | 42 |
Inventories | 310 | 310 | -25 | -41 | 200 | -230 | 18 | 259 | 503 | 100 | 67 | 685 | 440 | 626 |
Other current assets | - | - | - | - | - | - | - | - | - | - | -191 | 276 | -232 | -17 |
Accounts payable | 625 | 527 | -13 | 352 | 307 | -17 | 254 | 924 | 733 | 118 | 15 | 744 | -155 | 518 |
Accrued liabilities | 515 | -54 | -273 | -201 | 181 | -667 | 233 | 22 | 74 | 445 | 555 | 513 | 357 | 494 |
Net cash provided by operating activities | 4,203 | 2,833 | 3,517 | - | - | - | - | 5,966 | 6,434 | 6,897 | 6,208 | 6,038 | 5,274 | 5,340 |
Capital expenditures | 651 | - | - | - | 1,094 | 1,073 | 1,095 | 1,031 | 828 | 839 | 906 | 895 | 766 | 1,039 |
Proceeds from Sale of Property, Plant, and Equipment | 14 | 6 | 5 | 15 | 18 | 15 | 21 | 86 | 15 | 43 | 57 | 27 | 29 | 43 |
Increase in investments | 453 | 380 | 702 | 1,220 | 4,074 | 6,714 | 3,954 | 6,743 | 4,059 | 4,253 | 3,236 | 2,373 | 1,211 | 560 |
Decrease in investments | 112 | 354 | 559 | 1,122 | 3,288 | 6,587 | 3,681 | 4,414 | 6,032 | 4,464 | 3,508 | 2,525 | 1,255 | 971 |
Cash Received By Honeywell | - | - | - | - | - | - | - | - | - | - | - | 586 | 409 | - |
Receipts (payments) from settlements of derivative contracts | - | - | - | - | - | - | - | - | - | - | 149 | -192 | -369 | -6 |
Cash paid for acquisitions, net of cash acquired | - | - | - | - | - | 5,228 | 2,573 | 82 | 535 | 50 | 261 | 1,326 | 178 | 718 |
Proceeds from Divestiture of Businesses | 7 | 1,156 | 21 | 3 | 160 | 1 | 296 | - | - | - | - | 203 | - | 4 |
Net cash used for investing activities | -2,269 | -611 | -1,428 | - | - | - | - | -3,574 | 1,027 | -533 | -987 | -1,061 | -93 | -1,293 |
Proceeds from Short-Term Debt | - | - | - | - | - | - | - | 13,701 | 23,891 | 14,199 | 10,474 | 5,194 | 7,661 | 12,991 |
Payments of commercial paper and other short-term borrowings | - | - | - | - | - | - | - | 13,532 | 24,095 | 14,199 | 10,400 | 5,190 | 8,447 | 13,663 |
Proceeds from issuance of common stock | 195 | 304 | 342 | 447 | 265 | 186 | 409 | 520 | 267 | 498 | 393 | 229 | 320 | 196 |
Proceeds from issuance of long-term debt | - | 1,390 | 102 | 1,063 | 97 | 60 | 9,245 | 1,238 | 27 | 2,726 | 10,125 | 2,517 | 2,953 | 2,986 |
Payments of long-term debt | 1,006 | 939 | 1 | 607 | 609 | 880 | 2,839 | 292 | 1,330 | 2,903 | 4,308 | 4,917 | 1,850 | 1,731 |
Repurchases of common stock | - | - | 317 | 1,073 | 924 | 1,884 | 2,079 | 2,889 | 4,000 | 4,400 | 3,714 | 3,380 | 4,200 | 3,715 |
Cash dividends paid | 944 | 1,091 | 1,211 | 1,353 | 1,510 | 1,726 | 1,915 | 2,119 | 2,272 | 2,442 | 2,592 | 2,626 | 2,719 | 2,855 |
Other | - | - | - | 28 | -2 | - | -42 | -143 | -142 | -79 | -59 | -81 | -48 | 28 |
Net cash used for financing activities | -2,047 | -1,114 | -1,206 | - | - | - | - | -3,516 | -5,032 | -6,600 | -81 | -8,254 | -6,330 | -5,763 |
Effect of foreign exchange rate changes on cash and cash equivalents | - | - | - | - | - | - | - | - | - | 16 | 68 | -39 | -183 | 14 |
Net decrease in cash and cash equivalents | - | - | - | - | - | - | - | - | - | -220 | 5,208 | -3,316 | -1,332 | -1,702 |