Resideo Announces Third Quarter 2025 Financial Results
Resideo (NYSE: REZI) reported third quarter 2025 results on November 5, 2025 with net revenue $1.864B (+2% YoY) and record third quarter gross margin 29.8% (up 110 bps YoY). The company posted record third quarter net income $156M (up 680% YoY) and record Adjusted EBITDA $229M (+21% YoY). P&S revenue was $661M (+2%) with 43.0% gross margin; ADI revenue was $1,203M (+2%) with 22.6% gross margin.
Reported operating cash used was $1.571B, reflecting a $1.59B payment to Honeywell; adjusted operating cash provided was $19M. Cash and equivalents were $345M and gross debt $3.24B. Updated 2025 adjusted EBITDA outlook: $818–$832M.
Resideo (NYSE: REZI) ha riferito i risultati del terzo trimestre 2025 il 5 novembre 2025 con ricavi netti di 1,864 miliardi di dollari (+2% su base annua) e un margine lordo record del terzo trimestre del 29,8% (in aumento di 110 punti base YoY). L'azienda ha registrato un utile netto record del terzo trimestre di 156 milioni di dollari (in aumento del 680% YoY) e un EBITDA rettificato record di 229 milioni di dollari (+21% YoY). P&S ricavi sono stati 661 milioni (+2%) con margine lordo del 43,0%; ADI ricavi sono stati di 1.203 milioni (+2%) con margine lordo del 22,6%.
Il flusso di cassa operativo riportato come utilizzato è stato di 1,571 miliardi di dollari, riflettendo un pagamento di 1,59 miliardi di dollari a Honeywell; il flusso di cassa operativo rettificato fornito è stato di 19 milioni. Le disponibilità liquide erano di 345 milioni di dollari e l’indebitamento lordo 3,24 miliardi di dollari. Aggiornata la previsione di EBITDA rettificato 2025: 818–832 milioni di dollari.
Resideo (NYSE: REZI) reportó los resultados del tercer trimestre de 2025 el 5 de noviembre de 2025 con ingresos netos de 1,864 mil millones de dólares (+2% interanual) y un margen bruto récord del tercer trimestre del 29,8% (alza de 110 puntos base interanual).La compañía registró un ingreso neto del tercer trimestre de 156 millones de dólares (interanual +680%) y un EBITDA ajustado récord de 229 millones de dólares (+21% interanual). Los ingresos de P&S fueron de 661 millones (+2%) con un margen bruto del 43,0%; los ingresos de ADI fueron de 1.203 millones (+2%) con un margen bruto del 22,6%.
El flujo de efectivo operativo reportado utilizado fue de 1.571 millones de dólares, reflejando un pago de 1,59 mil millones a Honeywell; el flujo de efectivo operativo ajustado proporcionado fue de 19 millones. Las disponibilidades de efectivo eran de 345 millones y la deuda bruta de 3,24 mil millones. Perspectiva actualizada para 2025 de EBITDA ajustado: 818–832 millones de dólares.
Resideo (NYSE: REZI)는 2025년 11월 5일 3분기 실적을 발표했으며 순매출 18.64억 달러(+전년동기 대비 +2%)와 3분기 기록적 총이익률 29.8% (전년동기 대비 110bp 증가)를 기록했습니다. 회사는 3분기 순이익 1.56억 달러 (전년동기 대비 +680%) 및 조정된 EBITDA 2.29억 달러 (+21% YoY)도 기록했습니다. P&S 매출은 661백만 달러 (+2%)로 총마진 43.0%였고, ADI 매출은 1,203백만 달러 (+2%)로 총마진 22.6%였습니다.
보고된 영업활동 현금 사용은 15.71억 달러로 Honeywell에 대한 15.9억 달러 지급을 반영합니다; 조정된 영업활동 현금 흐름은 1900만 달러였습니다. 현금 및 현금성 자산은 3.45억 달러였고 총부채는 32.4억 달러였습니다. 2025년 조정 EBITDA 전망은 8.18억–8.32억 달러로 업데이트되었습니다.
Resideo (NYSE: REZI) a publié les résultats du troisième trimestre 2025 le 5 novembre 2025 avec un chiffre d'affaires net de 1,864 milliard de dollars (+2% sur un an) et une marge brute record du troisième trimestre de 29,8% (en hausse de 110 points de base sur un an). L'entreprise a affiché un résultat net du troisième trimestre de 156 millions de dollars (+680% YoY) et un EBITDA ajusté record de 229 millions de dollars (+21% YoY). Les revenus P&S se sont élevés à 661 millions (+2%) avec une marge brute de 43,0%; les revenus ADI à 1 203 millions (+2%) avec une marge brute de 22,6%.
Le flux de trésorerie opérationnel utilisé était de 1,571 milliard de dollars, reflétant un paiement de 1,59 milliard de dollars à Honeywell; le flux de trésorerie opérationnel ajusté fourni était de 19 millions. La trésorerie et équivalents s'élevaient à 345 millions et la dette brute à 3,24 milliards de dollars. Perspective actualisée pour 2025 de l'EBITDA ajusté: 818–832 millions de dollars.
Resideo (NYSE: REZI) berichtete am 5. November 2025 über die Ergebnisse des dritten Quartals 2025 mit einem Nettoumsatz von 1,864 Mrd. USD (+2% YoY) und einer Rekord-Gewinnmarge des dritten Quartals von 29,8% (plus 110 Basispunkte YoY). Das Unternehmen verzeichnete einen Rekord-Nettoertrag im dritten Quartal von 156 Mio. USD (+680% YoY) und einen Rekord-adjustierten EBITDA von 229 Mio. USD (+21% YoY). P&S-Umsatz betrug 661 Mio. USD (+2%) mit einer Bruttomarge von 43,0%; ADI-Umsatz betrug 1.203 Mio. USD (+2%) mit einer Bruttomarge von 22,6%.
Der gemeldete operative Cashflow-Verbrauch betrug 1,571 Mrd. USD, was eine Zahlung von 1,59 Mrd. USD an Honeywell widerspiegelt; der adjustierte operative Cashflow betrug 19 Mio. USD. Verfügbares Bargeld und Barbestand betrugen 345 Mio. USD und die Brutto-Verschuldung 3,24 Mrd. USD. Aktualisierte EBITDA-Aussicht für 2025: 818–832 Mio. USD.
Resideo (NYSE: REZI) أعلنت عن نتائج الربع الثالث لعام 2025 في 5 نوفمبر 2025 بإيرادات صافية قدرها 1.864 مليار دولار (+2% سنويًا) وهوامش إجمالي ربح قياسية للربع الثالث قدرها 29.8% (ارتفاع بمقدار 110 نقطة أساس سنويًا). سجلت الشركة صافي دخل للربع الثالث قدره 156 مليون دولار (+680% سنويًا) وEBITDA المعدل القياسي 229 مليون دولار (+21% سنويًا). إيرادات P&S كانت 661 مليون دولار (+2%) بهامش إجمالي 43.0%؛ إيرادات ADI كانت 1,203 مليون دولار (+2%) بهامش إجمالي 22.6%.
تم تسجيل استخدام النقدية التشغيلية بمقدار 1.571 مليار دولار، مع انعكاس دفـع قدره 1.59 مليار دولار لـ Honeywell؛ بينما كانت النقدية التشغيلية المعدلة الموفرة 19 مليون دولار. كانت الموجودات النقدية وما يعادلها 345 مليون دولار والديْن الإجمالي 3.24 مليار دولار. تحديث التوقعات لعام 2025 لـ EBITDA المعدل: 818–832 مليون دولار.
- Adjusted EBITDA record of $229M, +21% YoY
- Net income record of $156M, +680% YoY
- Gross margin expanded to 29.8%, +110 bps YoY
- P&S gross margin 43.0%, up 80 bps YoY
- Reported operating cash used of $1,571M in Q3 2025
- $1,590M payment to Honeywell reduced reported cash flow
- Total gross debt of $3.24B at September 27, 2025
Insights
Resideo posted record margins, earnings, and Adjusted EBITDA despite a one‑time cash outflow; operational momentum supports separation plans.
Business performance shows clear operating improvement: consolidated net revenue rose 2% to
Cash-flow context matters: reported operating cash used was
Dependencies and risks are explicit in the disclosure: results rely on continued price realization, new product demand, and margin initiatives; cash metrics are distorted by the termination payment and timing of collections at ADI. Key monitorable items include fourth quarter revenue and Adjusted EBITDA versus the provided ranges, adjusted cash provided by operations in the upcoming quarter, and completion progress of the separation targeted for the second half of
-
Third quarter net revenue of
, up$1.86 billion 2% year-over-year; ADI and Products & Solutions ("P&S") each grew net revenue2% year-over-year -
Record high third quarter gross margin was
29.8% , up 110 basis points year-over-year; year-over-year margin expansion achieved at P&S (ten consecutive quarters) and at ADI (six consecutive quarters) -
Record high third quarter net income of
, up$156 million 680% year-over-year -
Record high third quarter Adjusted EBITDA(1) of
, up$229 million 21% year-over-year - Rob Aarnes (ADI) and Tom Surran (P&S) to be CEO of their respective companies upon completion of the anticipated separation
- 2025 Outlook Update
Third Quarter 2025 Financial Highlights
- Net revenue of
, up$1,864 million 2% compared to in third quarter 2024$1,828 million - Record high net income was
, compared to net income of$156 million in third quarter 2024$20 million - Record high Adjusted EBITDA(1) of
, up$229 million 21% compared to in third quarter 2024$190 million - Fully diluted earnings per share of
(record high) and$0.85 and Adjusted EPS(1) of$0.07 and$0.89 for third quarter 2025 and third quarter 2024, respectively;$0.59 exceeded the high-end of our outlook range and is a new record high$0.89 - Reported cash used by operating activities was
. After accounting for the$1,571 million payment made to Honeywell in August 2025 to terminate the Indemnification Agreement, Adjusted cash provided by operations(1) was$1,590 million .$19 million
|
___________________________________ |
|
|
(1) |
This press release includes certain "non-GAAP financial measures" as defined under the Securities Exchange Act of 1934. Resideo management believes the use of such non-GAAP financial measures, including Adjusted EBITDA, Adjusted Net Income, Adjusted EPS, and Adjusted Cash Provided by Operations, assists investors in understanding the ongoing operating performance of Resideo by presenting the financial results between periods on a more comparable basis. See reconciliations of |
|
|
|
Management Remarks
"Resideo delivered another strong quarter driven by solid execution, demonstrating the healthy operating fundamentals of our business. In the third quarter, we achieved record-high gross margins, earnings per share, and Adjusted EBITDA, all of which were enabled by continued organic net revenue growth and margin expansion by both the ADI and P&S business segments," said Jay Geldmacher, Resideo's President and CEO.
"We are excited about the momentum we are generating in the market, with the launch of several new products in the quarter, including our ElitePRO premium smart thermostats that are selling extremely well. We believe our focused execution in 2025 will carry that positive momentum forward and be a tailwind for both companies, under Rob's and Tom's executive leadership, when our anticipated separation is expected to be completed in the second half of 2026."
Pro ducts and Solutions Third Quarter 2025 Highlights
- Net revenue was
, up$661 million 2% compared to third quarter 2024 and includes an approximate1% favorable impact from foreign currency - Gross margin was
43.0% , up 80 basis points compared to third quarter 2024 - Income from operations was
, compared to$140 million in third quarter 2024$128 million - Adjusted EBITDA(1) was
, or$165 million 25.0% of revenue, compared to , or$157 million 24.3% of revenue, in third quarter 2024
P&S delivered net revenue of
Third quarter 2025 gross margin was
ADI Global Distribution Third Quarter 2025 Highlights
- Net revenue was
, up$1,203 million 2% compared to third quarter 2024. Average daily sales growth was3% year-over-year. Both metrics benefit from an approximate1% favorable impact from foreign currency. - Gross margin was
22.6% , up 130 basis points compared to third quarter 2024 - Income from operations was
, compared to$56 million in third quarter 2024$36 million - Adjusted EBITDA(1) was
, or$92 million 7.6% of revenue, compared to , or$92 million 7.8% of revenue, in third quarter 2024
ADI delivered average daily sales growth of
Gross margin was
Cash Flow and Liquidity
Net cash used by operating activities was
Outlook
The following table summarizes Resideo's fourth quarter 2025 and updated full year 2025 outlook:
|
($ in millions, except per share data) |
Q4 2025 |
2025 |
|
Net revenue |
|
|
|
Non-GAAP Adjusted EBITDA |
|
|
|
Non-GAAP Adjusted Earnings Per Share |
|
|
|
Non-GAAP Adjusted Cash Provided by Operations(2) |
|
|
|
|
|
|
(2) |
Excludes one-time |
|
|
|
Conference Call and Webcast Details
Resideo will hold a conference call with investors on November 5, 2025, at 5:00 p.m. ET. The webcast can be accessed at https://investor.resideo.com, where the webcast link and related materials will be posted before the call. A replay of the webcast will be available following the presentation.
About Resideo
Resideo is a leading manufacturer, developer, and distributor of technology-driven sensing and controls products and solutions for residential and commercial end-markets. We are a leader in the home heating, ventilation, and air conditioning controls markets, smoke and carbon monoxide detection home safety and fire suppression products markets, and security products markets. Our solutions and services can be found in over 150 million residential and commercial spaces globally, with tens of millions of new devices sold annually. For more information about Resideo and our trusted, well-established brands including First Alert, Honeywell Home, BRK, Control4, and others, visit www.resideo.com.
|
Contacts: |
|
|
|
|
|
|
|
Investors: |
|
Media: |
|
Christopher T. Lee |
|
Garrett Terry |
|
Global Head of Strategic Finance |
|
Corporate Communications Manager |
|
|
||
|
|
|
|
Forward-Looking Statements
This release and the related conference call contain "forward-looking statements." All statements, other than statements of fact, that address activities, events or developments that we or our management intend, expect, project, believe or anticipate will or may occur in the future are forward-looking statements. Although we believe forward-looking statements are based upon reasonable assumptions, such statements involve known and unknown risks and uncertainties, which may cause the actual results or performance of the Company to differ materially from such forward-looking statements. Such risks and uncertainties include, but are not limited to, (1) our ability to achieve our outlook regarding the fourth quarter 2025 and full year 2025, (2) our ability to recognize the expected savings from, and the timing and impact of, our existing and anticipated cost reduction actions, and our ability to optimize our portfolio and operational footprint, (3) the amount of our obligations and nature of our contractual restrictions pursuant to, and disputes that have or may hereafter arise under the agreements we entered into with Honeywell in connection with our spin-off, (4) risks related to our recently completed acquisitions, including Snap One, and our ability to achieve the targeted amount of annual cost synergies and successfully integrate the acquired operations (including successfully driving category growth in connected offerings), (5) the ability of Resideo to drive increased customer value and financial returns and enhance strategic and operational capabilities, (6) risks and uncertainties relating to tariffs that have been or may be imposed by
Use of Non-GAAP Measures
This press release includes certain "non-GAAP financial measures" as defined under the Securities Exchange Act of 1934 and in accordance with Regulation G thereunder. Management believes the use of such non-GAAP financial measures assists investors in understanding the ongoing operating performance of the Company by presenting the financial results between periods on a more comparable basis. Such non-GAAP financial measures should not be construed as an alternative to reported results determined in accordance with
We have included reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and provided in accordance with
|
Table 1: SUMMARY OF FINANCIAL RESULTS (UNAUDITED) |
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
|
Q3 2025 |
|
YTD 2025 |
||||||||||||
|
(in millions) |
|
Products |
|
ADI Global |
|
Corporate |
|
Total |
|
Products |
|
ADI Global |
|
Corporate |
|
Total |
|
Net revenue |
|
$ 661 |
|
$ 1,203 |
|
$ — |
|
$ 1,864 |
|
$ 1,976 |
|
$ 3,601 |
|
$ — |
|
$ 5,577 |
|
Cost of goods sold |
|
377 |
|
931 |
|
— |
|
1,308 |
|
1,137 |
|
2,804 |
|
— |
|
3,941 |
|
Gross profit |
|
284 |
|
272 |
|
— |
|
556 |
|
839 |
|
797 |
|
— |
|
1,636 |
|
Research and development expenses |
|
33 |
|
11 |
|
— |
|
44 |
|
92 |
|
28 |
|
— |
|
120 |
|
Selling, general and administrative expenses |
|
104 |
|
181 |
|
39 |
|
324 |
|
309 |
|
533 |
|
107 |
|
949 |
|
Intangible asset amortization |
|
7 |
|
24 |
|
— |
|
31 |
|
19 |
|
70 |
|
2 |
|
91 |
|
Restructuring, impairment and extinguishment costs |
|
— |
|
— |
|
3 |
|
3 |
|
1 |
|
5 |
|
3 |
|
9 |
|
Income (loss) from operations |
|
$ 140 |
|
$ 56 |
|
$ (42) |
|
$ 154 |
|
$ 418 |
|
$ 161 |
|
$ (112) |
|
$ 467 |
|
|
||||||||||||||||
|
|
|
Q3 2024 |
|
YTD 2024 |
||||||||||||
|
(in millions) |
|
Products |
|
ADI Global |
|
Corporate |
|
Total |
|
Products |
|
ADI Global |
|
Corporate |
|
Total |
|
Net revenue |
|
$ 645 |
|
$ 1,183 |
|
$ — |
|
$ 1,828 |
|
$ 1,895 |
|
$ 3,008 |
|
$ — |
|
$ 4,903 |
|
Cost of goods sold |
|
373 |
|
931 |
|
— |
|
1,304 |
|
1,118 |
|
2,414 |
|
— |
|
3,532 |
|
Gross profit |
|
272 |
|
252 |
|
— |
|
524 |
|
777 |
|
594 |
|
— |
|
1,371 |
|
Research and development expenses |
|
23 |
|
— |
|
— |
|
23 |
|
69 |
|
— |
|
— |
|
69 |
|
Selling, general and administrative expenses |
|
107 |
|
177 |
|
33 |
|
317 |
|
307 |
|
397 |
|
124 |
|
828 |
|
Intangible asset amortization |
|
6 |
|
22 |
|
1 |
|
29 |
|
18 |
|
31 |
|
2 |
|
51 |
|
Restructuring, impairment and extinguishment costs |
|
8 |
|
17 |
|
4 |
|
29 |
|
13 |
|
19 |
|
15 |
|
47 |
|
Income (loss) from operations |
|
$ 128 |
|
$ 36 |
|
$ (38) |
|
$ 126 |
|
$ 370 |
|
$ 147 |
|
$ (141) |
|
$ 376 |
|
|
|
|||||||||||||||
|
|
|
Q3 2025 % change compared with prior |
|
YTD 2025 % change compared with |
||||||||||||
|
|
|
Products |
|
ADI Global |
|
Corporate |
|
Total |
|
Products |
|
ADI Global |
|
Corporate |
|
Total |
|
Net revenue |
|
2 % |
|
2 % |
|
N/A |
|
2 % |
|
4 % |
|
20 % |
|
N/A |
|
14 % |
|
Cost of goods sold |
|
1 % |
|
— % |
|
N/A |
|
— % |
|
2 % |
|
16 % |
|
N/A |
|
12 % |
|
Gross profit |
|
4 % |
|
8 % |
|
N/A |
|
6 % |
|
8 % |
|
34 % |
|
N/A |
|
19 % |
|
Research and development expenses |
|
43 % |
|
N/A |
|
N/A |
|
91 % |
|
33 % |
|
N/A |
|
N/A |
|
74 % |
|
Selling, general and administrative expenses |
|
(3) % |
|
2 % |
|
18 % |
|
2 % |
|
1 % |
|
34 % |
|
(14) % |
|
15 % |
|
Intangible asset amortization |
|
17 % |
|
9 % |
|
(100) % |
|
7 % |
|
6 % |
|
126 % |
|
— % |
|
78 % |
|
Restructuring, impairment and extinguishment costs |
|
(100) % |
|
(100) % |
|
(25) % |
|
(90) % |
|
(92) % |
|
(74) % |
|
(80) % |
|
(81) % |
|
Income (loss) from operations |
|
9 % |
|
56 % |
|
11 % |
|
22 % |
|
13 % |
|
10 % |
|
(21) % |
|
24 % |
|
Table 2: CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) |
|||||||
|
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
(in millions, except per share data) |
September 27, |
|
September 28, |
|
September 27, |
|
September 28, |
|
Net revenue |
$ 1,864 |
|
$ 1,828 |
|
$ 5,577 |
|
$ 4,903 |
|
Cost of goods sold |
1,308 |
|
1,304 |
|
3,941 |
|
3,532 |
|
Gross profit |
556 |
|
524 |
|
1,636 |
|
1,371 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development expenses |
44 |
|
23 |
|
120 |
|
69 |
|
Selling, general and administrative expenses |
324 |
|
317 |
|
949 |
|
828 |
|
Intangible asset amortization |
31 |
|
29 |
|
91 |
|
51 |
|
Restructuring, impairment and extinguishment costs |
3 |
|
29 |
|
9 |
|
47 |
|
Total operating expenses |
402 |
|
398 |
|
1,169 |
|
995 |
|
Income from operations |
154 |
|
126 |
|
467 |
|
376 |
|
Indemnification Agreement expense (1) |
— |
|
45 |
|
972 |
|
135 |
|
Other expenses, net |
7 |
|
10 |
|
22 |
|
10 |
|
Interest expense, net |
37 |
|
27 |
|
86 |
|
55 |
|
Net income (loss) before taxes |
110 |
|
44 |
|
(613) |
|
176 |
|
Provision (benefit) for income taxes |
(46) |
|
24 |
|
50 |
|
83 |
|
Net income (loss) |
156 |
|
20 |
|
(663) |
|
93 |
|
Less: preferred stock dividends |
9 |
|
8 |
|
26 |
|
10 |
|
Less: undistributed income allocated to preferred stockholders |
16 |
|
1 |
|
— |
|
4 |
|
Net income (loss) available to common stockholders |
$ 131 |
|
$ 11 |
|
$ (689) |
|
$ 79 |
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share: |
|
|
|
|
|
|
|
|
Basic |
$ 0.88 |
|
$ 0.07 |
|
$ (4.62) |
|
$ 0.54 |
|
Diluted |
$ 0.85 |
|
$ 0.07 |
|
$ (4.62) |
|
$ 0.53 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
149 |
|
147 |
|
149 |
|
146 |
|
Diluted |
154 |
|
149 |
|
149 |
|
149 |
|
|
|
|
(1) |
Represents the expense incurred pursuant to the Indemnification Agreement, which, prior to its termination, had an annual cash payment cap of |
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
(in millions) |
September 27, |
|
September 28, |
|
September 27, |
|
September 28, |
|
Accrual for Indemnification Agreement liabilities deemed probable and reasonably estimable |
$ — |
|
$ 45 |
|
$ 972 |
|
$ 135 |
|
Cash payments made to Honeywell prior to the third quarter of 2025 |
— |
|
(35) |
|
(70) |
|
(105) |
|
Indemnification Agreement non-GAAP adjustment |
$ — |
|
$ 10 |
|
$ 902 |
|
$ 30 |
|
Table 3: CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
|||
|
|
|||
|
(in millions, except par value) |
September 27, |
|
December 31, |
|
ASSETS |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$ 345 |
|
$ 692 |
|
Accounts receivable, net |
1,147 |
|
1,023 |
|
Inventories, net |
1,328 |
|
1,237 |
|
Other current assets |
252 |
|
220 |
|
Total current assets |
3,072 |
|
3,172 |
|
|
|
|
|
|
Property, plant and equipment, net |
433 |
|
410 |
|
Goodwill |
3,122 |
|
3,072 |
|
Intangible assets, net |
1,113 |
|
1,176 |
|
Other assets |
448 |
|
369 |
|
Total assets |
$ 8,188 |
|
$ 8,199 |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
$ 1,037 |
|
$ 1,073 |
|
Accrued liabilities |
595 |
|
717 |
|
Total current liabilities |
1,632 |
|
1,790 |
|
|
|
|
|
|
Long-term debt |
3,169 |
|
1,983 |
|
Non-current obligations payable under the Indemnification Agreement |
— |
|
583 |
|
Other liabilities |
616 |
|
534 |
|
Total liabilities |
5,417 |
|
4,890 |
|
|
|
|
|
|
Stockholders' equity |
|
|
|
|
Preferred stock, |
482 |
|
482 |
|
Common stock, |
— |
|
— |
|
Additional paid-in capital |
2,375 |
|
2,315 |
|
Retained earnings |
218 |
|
907 |
|
Accumulated other comprehensive loss, net |
(168) |
|
(284) |
|
Treasury stock at cost |
(136) |
|
(111) |
|
Total stockholders' equity |
2,771 |
|
3,309 |
|
Total liabilities and stockholders' equity |
$ 8,188 |
|
$ 8,199 |
|
Table 4: CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
|||||||
|
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
(in millions) |
September 27, |
|
September 28, |
|
September 27, |
|
September 28, |
|
Cash Flows From Operating Activities: |
|
|
|
|
|
|
|
|
Net (loss) income |
$ 156 |
|
$ 20 |
|
$ (663) |
|
$ 93 |
|
Adjustments to reconcile net (loss) income to net cash in operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
49 |
|
46 |
|
145 |
|
98 |
|
Restructuring, impairment and extinguishment costs |
3 |
|
29 |
|
9 |
|
47 |
|
Stock-based compensation expense |
13 |
|
15 |
|
43 |
|
44 |
|
Other, net |
(9) |
|
6 |
|
(1) |
|
5 |
|
Changes in assets and liabilities, net of acquired companies: |
|
|
|
|
|
|
|
|
Accounts receivable, net |
(16) |
|
(22) |
|
(101) |
|
(79) |
|
Inventories, net |
(71) |
|
(9) |
|
(67) |
|
(13) |
|
Other current assets |
(9) |
|
6 |
|
(35) |
|
15 |
|
Accounts payable |
(66) |
|
31 |
|
(58) |
|
62 |
|
Accrued liabilities |
(70) |
|
13 |
|
3 |
|
(65) |
|
Obligations payable under the Indemnification Agreement |
(1,625) |
|
10 |
|
(723) |
|
30 |
|
Other, net |
74 |
|
2 |
|
12 |
|
4 |
|
Net cash (used in) provided by operating activities |
(1,571) |
|
147 |
|
(1,436) |
|
241 |
|
Cash Flows From Investing Activities: |
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired |
— |
|
— |
|
— |
|
(1,334) |
|
Capital expenditures |
(28) |
|
(22) |
|
(79) |
|
(58) |
|
Other investing activities, net |
— |
|
— |
|
— |
|
6 |
|
Net cash used in investing activities |
(28) |
|
(22) |
|
(79) |
|
(1,386) |
|
Cash Flows From Financing Activities: |
|
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt, net |
1,198 |
|
594 |
|
1,198 |
|
1,176 |
|
Proceeds from issuance of preferred stock, net of issuance costs |
— |
|
— |
|
— |
|
482 |
|
Repayments of long-term debt |
(1) |
|
(596) |
|
(3) |
|
(602) |
|
Acquisition of treasury shares to cover stock award tax withholding |
(7) |
|
(5) |
|
(23) |
|
(14) |
|
Preferred stock dividend payments |
(9) |
|
(3) |
|
(26) |
|
(3) |
|
Other financing activities, net |
11 |
|
1 |
|
13 |
|
4 |
|
Net cash provided by financing activities |
1,192 |
|
(9) |
|
1,159 |
|
1,043 |
|
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash |
(1) |
|
2 |
|
9 |
|
(3) |
|
Net decrease in cash, cash equivalents and restricted cash |
(408) |
|
118 |
|
(347) |
|
(105) |
|
Cash, cash equivalents and restricted cash at beginning of period |
754 |
|
414 |
|
693 |
|
637 |
|
Cash, cash equivalents and restricted cash at end of period |
$ 346 |
|
$ 532 |
|
$ 346 |
|
$ 532 |
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS |
|||||||
|
ADJUSTED NET INCOME PER DILUTED COMMON SHARE AND NET INCOME COMPARISON |
|||||||
|
(Unaudited) |
|||||||
|
|
|||||||
|
RESIDEO TECHNOLOGIES, INC. |
|||||||
|
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
(in millions, except per share data) |
September |
|
September |
|
September |
|
September |
|
GAAP Net (loss) income |
$ 156 |
|
$ 20 |
|
$ (663) |
|
$ 93 |
|
Less: preferred stock dividends |
9 |
|
8 |
|
26 |
|
10 |
|
Less: undistributed income allocated to preferred stockholders |
16 |
|
1 |
|
— |
|
4 |
|
GAAP Net (loss) income available to common stockholders |
131 |
|
11 |
|
(689) |
|
79 |
|
Indemnification Agreement non-GAAP adjustment (1) |
— |
|
10 |
|
902 |
|
30 |
|
Intangible asset amortization |
31 |
|
29 |
|
91 |
|
51 |
|
Undistributed income allocated to preferred stockholders |
16 |
|
1 |
|
— |
|
4 |
|
Stock-based compensation expense |
13 |
|
15 |
|
43 |
|
44 |
|
Acquisition and integration costs |
4 |
|
3 |
|
8 |
|
37 |
|
Business separation costs |
4 |
|
— |
|
4 |
|
— |
|
Restructuring, impairment and extinguishment costs |
3 |
|
29 |
|
9 |
|
47 |
|
One-time tax impact of Indemnification Agreement |
(57) |
|
— |
|
(15) |
|
— |
|
Other (2) |
9 |
|
16 |
|
23 |
|
17 |
|
Tax effect of applicable non-GAAP adjustments (3) |
(17) |
|
(26) |
|
(45) |
|
(58) |
|
Non-GAAP Adjusted net income |
$ 137 |
|
$ 88 |
|
$ 331 |
|
$ 251 |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
September |
|
September |
|
September |
|
September |
|
GAAP Net (loss) income per diluted common share |
$ 0.85 |
|
$ 0.07 |
|
$ (4.62) |
|
$ 0.53 |
|
Indemnification Agreement non-GAAP adjustment (1) |
— |
|
0.07 |
|
5.93 |
|
0.20 |
|
Intangible asset amortization |
0.20 |
|
0.19 |
|
0.60 |
|
0.34 |
|
Undistributed income allocated to preferred stockholders |
0.10 |
|
0.01 |
|
— |
|
0.03 |
|
Stock-based compensation expense |
0.08 |
|
0.10 |
|
0.28 |
|
0.30 |
|
Impact of incremental dilutive shares |
— |
|
— |
|
0.09 |
|
— |
|
Acquisition and integration costs |
0.03 |
|
0.02 |
|
0.05 |
|
0.25 |
|
Business separation costs |
0.03 |
|
— |
|
0.03 |
|
— |
|
Restructuring, impairment and extinguishment costs |
0.02 |
|
0.19 |
|
0.06 |
|
0.32 |
|
One-time tax impact of Indemnification Agreement |
(0.37) |
|
— |
|
(0.10) |
|
— |
|
Other (2) |
0.05 |
|
0.11 |
|
0.14 |
|
0.11 |
|
Tax effect of applicable non-GAAP adjustments (3) |
(0.10) |
|
(0.17) |
|
(0.28) |
|
(0.39) |
|
Non-GAAP Adjusted net income per diluted common share |
$ 0.89 |
|
$ 0.59 |
|
$ 2.18 |
|
$ 1.69 |
|
|
|
|
(1) |
Refer to the Unaudited Consolidated Statements of Operations herein. |
|
(2) |
For 2025 periods, Other includes net periodic pension costs excluding service costs and foreign exchange transaction (gains)/losses. For 2024 periods, Other includes loss on sale of assets, litigation settlement, gain on sale of investments, foreign exchange transaction (gains)/losses, and inventory adjustment related to the Snap One acquisition. |
|
(3) |
In calculating the tax effect of relevant non-GAAP adjustments, we applied a flat statutory tax rate of |
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS |
|||||||
|
ADJUSTED EBITDA AND NET INCOME COMPARISON |
|||||||
|
(Unaudited) |
|||||||
|
|
|||||||
|
RESIDEO TECHNOLOGIES, INC. |
|||||||
|
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
(in millions) |
September |
|
September |
|
September |
|
September |
|
Net revenue |
$ 1,864 |
|
$ 1,828 |
|
$ 5,577 |
|
$ 4,903 |
|
|
|
|
|
|
|
|
|
|
GAAP Net (loss) income |
$ 156 |
|
$ 20 |
|
$ (663) |
|
$ 93 |
|
GAAP Net (loss) income as a % of net revenue |
8.4 % |
|
1.1 % |
|
(11.9) % |
|
1.9 % |
|
Provision for income taxes |
(46) |
|
24 |
|
50 |
|
83 |
|
GAAP (Loss) income before taxes |
110 |
|
44 |
|
(613) |
|
176 |
|
Indemnification Agreement non-GAAP adjustment (1) |
— |
|
10 |
|
902 |
|
30 |
|
Depreciation and amortization |
49 |
|
46 |
|
145 |
|
98 |
|
Interest expense, net |
37 |
|
27 |
|
86 |
|
55 |
|
Stock-based compensation expense |
13 |
|
15 |
|
43 |
|
44 |
|
Acquisition and integration costs |
4 |
|
3 |
|
8 |
|
37 |
|
Business separation costs |
4 |
|
— |
|
4 |
|
— |
|
Restructuring, impairment and extinguishment costs |
3 |
|
29 |
|
9 |
|
47 |
|
Other (2) |
9 |
|
16 |
|
23 |
|
17 |
|
Non-GAAP Adjusted EBITDA |
$ 229 |
|
$ 190 |
|
$ 607 |
|
$ 504 |
|
Non-GAAP Adjusted EBITDA as a % of net revenue |
12.3 % |
|
10.4 % |
|
10.9 % |
|
10.3 % |
|
|
|
|
(1) |
Refer to the Unaudited Consolidated Statements of Operations herein. |
|
(2) |
For 2025 periods, Other includes net periodic pension costs excluding service costs and foreign exchange transaction (gains)/losses. For 2024 periods, Other includes loss on sale of assets, litigation settlement, gain on sale of investments, foreign exchange transaction (gains)/losses, and inventory adjustment related to the Snap One acquisition. |
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS |
|||||||
|
(Unaudited) |
|||||||
|
|
|||||||
|
PRODUCTS AND SOLUTIONS SEGMENT |
|||||||
|
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
(in millions) |
September 27, |
|
September 28, |
|
September 27, |
|
September 28, |
|
Net revenue |
$ 661 |
|
$ 645 |
|
$ 1,976 |
|
$ 1,895 |
|
|
|
|
|
|
|
|
|
|
GAAP Income from operations |
$ 140 |
|
$ 128 |
|
$ 418 |
|
$ 370 |
|
GAAP Income from operations as a % of net revenue |
21.2 % |
|
19.8 % |
|
21.2 % |
|
19.5 % |
|
Stock-based compensation expense |
5 |
|
5 |
|
14 |
|
15 |
|
Restructuring expenses |
— |
|
8 |
|
1 |
|
13 |
|
Other (1) |
— |
|
— |
|
— |
|
4 |
|
Non-GAAP Adjusted Income from Operations |
$ 145 |
|
$ 141 |
|
$ 433 |
|
$ 402 |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
20 |
|
16 |
|
57 |
|
51 |
|
Non-GAAP Adjusted EBITDA |
$ 165 |
|
$ 157 |
|
$ 490 |
|
$ 453 |
|
Non-GAAP Adjusted EBITDA as a % of net revenue |
25.0 % |
|
24.3 % |
|
24.8 % |
|
23.9 % |
|
|
|
|
(1) |
For 2024 periods, other includes litigation settlements. |
|
ADI GLOBAL DISTRIBUTION SEGMENT |
|||||||
|
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
(in millions) |
September 27, |
|
September 28, |
|
September 27, |
|
September 28, |
|
Net revenue |
$ 1,203 |
|
$ 1,183 |
|
$ 3,601 |
|
$ 3,008 |
|
|
|
|
|
|
|
|
|
|
GAAP Income from operations |
$ 56 |
|
$ 36 |
|
$ 161 |
|
$ 147 |
|
GAAP Income from operations as a % of net revenue |
4.7 % |
|
3.0 % |
|
4.5 % |
|
4.9 % |
|
Stock-based compensation expense |
5 |
|
4 |
|
14 |
|
9 |
|
Acquisition and integration costs |
3 |
|
2 |
|
7 |
|
6 |
|
Restructuring expenses |
— |
|
17 |
|
5 |
|
19 |
|
Other (1) |
— |
|
5 |
|
— |
|
5 |
|
Non-GAAP Adjusted Income from Operations |
$ 64 |
|
$ 64 |
|
$ 187 |
|
$ 186 |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
28 |
|
28 |
|
84 |
|
41 |
|
Non-GAAP Adjusted EBITDA |
$ 92 |
|
$ 92 |
|
$ 271 |
|
$ 227 |
|
Non-GAAP Adjusted EBITDA as a % of net revenue |
7.6 % |
|
7.8 % |
|
7.5 % |
|
7.5 % |
|
|
|
|
(1) |
For 2024 periods, other includes inventory adjustment related to the Snap One acquisition. |
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS |
|||
|
ADJUSTED CASH PROVIDED BY OPERATIONS AND |
|||
|
ADJUSTED FREE CASH FLOW COMPARISON |
|||
|
(Unaudited) |
|||
|
|
|||
|
RESIDEO TECHNOLOGIES, INC. |
|||
|
|
|||
|
(in millions) |
Three Months Ended |
|
Nine Months Ended |
|
Net cash used in operating activities |
$ (1,571) |
|
$ (1,436) |
|
One-time payment to terminate the Indemnification Agreement |
1,590 |
|
1,590 |
|
Non-GAAP adjusted cash provided by operations |
$ 19 |
|
$ 154 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/resideo-announces-third-quarter-2025-financial-results-302606145.html
SOURCE Resideo Technologies, Inc.