Record high second quarter net revenue of $1.94 billion, up 22% year-over-year and above the high-end of outlook range; up 8% on an organic basis with ADI up 10% and P&S up 5% on an organic basis(1)
Total company second quarter gross margin was 29.3%, up 120 basis points year-over-year; Products and Solutions second quarter gross margin was 42.9%, ninth consecutive quarter of year-over-year improvement
Second quarter net loss of $825 million, compared to net income of $30 million in the second quarter of 2024, due to the one-time expense associated with our announced agreement with Honeywell to terminate the Indemnification Agreement
Record high second quarter Adjusted EBITDA(2) of $210 million, up 20% year-over-year, and above the high-end of outlook range
SCOTTSDALE, Ariz., Aug. 5, 2025 /PRNewswire/ — Resideo Technologies, Inc. (NYSE: REZI), a leading global manufacturer, developer, and distributor of technology-driven sensing and controls products and solutions for residential and commercial end-markets, today announced financial results for the second quarter ended June 28, 2025.
Second Quarter 2025 Financial Highlights
Record high net revenue of $1,943 million, up 22% compared to $1,589 million in second quarter 2024; above the high-end of the outlook range
Net loss was $825 million, compared to net income of $30 million in second quarter 2024 due to a $882 million expense associated with our announced agreement with Honeywell to terminate the Indemnification Agreement. In addition to our normally scheduled payment of $35 million made in July 2025, the Company will make a one-time cash payment of $1.59 billion to Honeywell in the third quarter of 2025 upon the closing of the previously announced transaction.
Record high Adjusted EBITDA of $210 million, up 20% compared to $175 million in second quarter 2024; above the high-end of the outlook range
Fully diluted (loss) earnings per share was $(5.59) and $0.19 and Adjusted EPS(2) was $0.66 and $0.62 for second quarter 2025 and second quarter 2024, respectively; $0.66 exceeded the high-end of outlook range
Cash provided by operating activities was $200 million
Management Remarks
“Resideo had an exceptional second quarter, reporting record high results that were above the high-end of the range for all our key financial metrics. We are pleased to report that both the ADI and Products and Solutions segments generated organic net revenue growth, gross margin expansion, and robust Adjusted EBITDA growth,” said Jay Geldmacher, Resideo’s President and CEO.
“With consistent execution and our confidence that the Company will achieve the profitable growth opportunities ahead, we are raising our 2025 outlook. As we embark on the transformative action to spin off ADI, we believe the performance of both businesses is a strong proof point to the future success of each independent company.”
|
(1) |
Excludes the impact of the Snap One acquisition of $218 million for consolidated and ADI results as well as net favorable foreign currency fluctuations of $11 million, $7 million and $4 million for consolidated, ADI and P&S results, respectively. |
|
(2) |
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, specifically Adjusted EBITDA, Adjusted Net Income, and Adjusted EPS, 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 U.S. GAAP results to adjusted results in the accompanying tables. |
Products and Solutions Second Quarter 2025 Highlights
Net revenue was $666 million, up 6% compared to second quarter 2024 and up 5% year-over-year, excluding the impact of foreign currency
Gross margin was 42.9%, up 160 basis points compared to second quarter 2024
Income from operations was $142 million, compared to $130 million in second quarter 2024
Adjusted EBITDA was $167 million, or 25.1% of revenue, compared to $156 million, or 24.8% of revenue, in second quarter 2024
Products and Solutions delivered net revenue of $666 million in second quarter 2025, up 6% compared to second quarter 2024 and 5% year-over-year, excluding the impact of foreign currency. Revenue grew year-over-year across substantially all of our sales channels driven by customer demand for our new products and by price realization. Sales of our BRK products in the electrical distribution channel were strong due to a combination of increasing content per new home and the transition to UL 8th edition products. The retail channel reported record revenue growth, driven by strong point of sale volumes for our new Honeywell Home FocusPRO thermostats and First Alert SC5 connected smart smoke and carbon monoxide detectors. Products and Solutions continued its cadence of introducing new products during the quarter, with the launch of the SC5 as well as new energy and water products designed with user health and safety in mind.
Second quarter 2025 gross margin was 42.9%, compared to 41.3% in the prior year, primarily driven by the continued efficient utilization of our manufacturing facilities. Selling, general and administrative expenses increased $1 million and research and development expenses increased $11 million, both compared to second quarter 2024, due to planned investments that we believe will drive future growth. Cost discipline was strong throughout second quarter 2025, and, combined with the strong gross margin expansion, helped drive operating profit of $142 million or 21.3% of revenue, up from $130 million or 20.6% of revenue in second quarter 2024. Adjusted EBITDA grew 7.1% year-over-year in second quarter 2025 to $167 million, with Adjusted EBITDA margin up 30 basis points in second quarter 2025 to 25.1%.
ADI Global Distribution Second Quarter 2025 Highlights
Net revenue was $1,277 million, up 33% compared to second quarter 2024 and up 10% excluding the impact of the acquisition of Snap One Holdings Corp. (“Snap One”) and foreign currency
Gross margin was 22.2%, up 280 basis points compared to second quarter 2024
Income from operations was $71 million, compared to $62 million in second quarter 2024
Adjusted EBITDA was $107 million, or 8.4% of revenue, compared to $77 million, or 8.0% of revenue in second quarter 2024
ADI delivered net revenue of $1,277 million, up $318 million compared to second quarter 2024. Revenue growth was driven by the contribution from Snap One, continuing commercial customer strength across most product categories, and increasing digital channel contributions. On an organic basis, which excludes $218 million of Snap One revenue and the impact of foreign currency, ADI achieved growth of 10%. Organic average daily sales growth was 10% year-over-year. Organic growth in the e-commerce channel was 19% in the second quarter 2025 compared to 6% growth in the prior year period. Exclusive Brands sales grew 32% year-over-year on an organic basis.
Gross margin was 22.2%, up 280 basis points compared to second quarter 2024. The increase was driven primarily by the inclusion of Snap One, price increases, and higher margin e-commerce and Exclusive Brands sales. Selling, general and administrative and research and development expenses were $188 million in second quarter 2025, up $70 million compared to prior period, which includes expenses from the inclusion of Snap One and planned investments that we believe will drive future growth. Operating profit of $71 million for second quarter 2025 increased 15% from $62 million in second quarter 2024. Adjusted EBITDA increased to $107 million in second quarter 2025 from $77 million in second quarter 2024, primarily due to the positive contribution from Snap One.
Cash Flow and Liquidity
Net cash provided by operating activities was $200 million in second quarter 2025 compared to $92 million of cash provided by operating activities in the second quarter 2024. The generation of cash was primarily driven by strong sales and collections. At June 28, 2025, Resideo had cash and cash equivalents of $753 million and total outstanding gross debt of $2.01 billion.
Outlook
The following table summarizes Resideo’s initiated third quarter 2025 and raised full year 2025 outlook:
|
($ in millions, except per share data) |
Q3 2025 |
2025 |
|
Net revenue |
$1,850 – $1,900 |
$7,450 – $7,550 |
|
Non-GAAP Adjusted EBITDA |
$220 – $240 |
$845 – $885 |
|
Non-GAAP Adjusted Earnings Per Share |
$0.70 – $0.76 |
$2.75 – $2.87 |
|
Non-GAAP Cash Provided by Operations(3) |
$405 – $435 |
|
(3) Excludes one-time payment to be made to Honeywell upon closing of the transactions contemplating the termination of the Indemnification Agreement. |
Conference Call and Webcast Details
Resideo will hold a conference call with investors on August 5, 2025, at 5:00 p.m. ET. An audio webcast of the call will be accessible at https://investor.resideo.com, where related materials will be posted before the call. A replay of the webcast will be available following the presentation. To join the conference call, please dial 888-660-6357 (U.S. toll-free) or 1-929-201-6127 (international), with the conference title “Resideo Second Quarter 2025 Earnings” or the conference ID: 7301399.
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 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.
Forward-Looking StatementsThis 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 third 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 the United States and other governments, (7) risks related to our anticipated separation of Resideo Technologies’ Products & Solutions and ADI Global Distribution businesses into two independent publicly traded companies, including that we may experience operational or other disruptions as a result of the separation and the planning therefor, (8) risks relating to the previously announced agreement with Honeywell to terminate the Indemnification Agreement, including the risk that the transaction is not consummated (including due to the unavailability of the related debt financing) or that, if completed, the transaction does not result in the expected enhancement to Resideo’s strategic and financial flexibility or does not result in the expected financial benefits, and (9) the other risks described under the headings “Risk Factors” and “Cautionary Statement Concerning Forward-Looking Statements” in our Annual Report on Form 10-K for the year ended December 31, 2024 and other periodic filings we make from time to time with the Securities and Exchange Commission. Forward-looking statements are not guarantees of future performance, and actual results, developments, and business decisions may differ from those envisaged by our forward-looking statements. Except as required by law, we undertake no obligation to update such statements to reflect events or circumstances arising after the date of this press release and we caution investors not to place undue reliance on any such forward looking statements.
Use of Non-GAAP MeasuresThis 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 U.S. GAAP.
We have included reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and provided in accordance with U.S. GAAP at the end of this release. A reconciliation of the forecasted range for Adjusted EBITDA, Adjusted Earnings Per Share and Non-GAAP Cash Provided by Operations for the third quarter of 2025 and for the fiscal period ending December 31, 2025 are not included in this release due to the number of variables in the projected range and because we are currently unable to quantify accurately certain amounts that would be required to be included in the U.S. GAAP measure or the individual adjustments for such reconciliation. In addition, we believe such reconciliation would imply a degree of precision that would be confusing or misleading to investors. However, for the third quarter of 2025 and full year 2025 respectively, we anticipate the following expenses in our GAAP to non-GAAP reconciliation: depreciation and amortization of $51 million and $198 million, interest expense, net of $38 million and $136 million, and stock-based compensation expense of $15 million and $61 million.
|
Table 1: SUMMARY OF FINANCIAL RESULTS (UNAUDITED) |
||||||||||||||||
|
Q2 2025 |
YTD 2025 |
|||||||||||||||
|
(in millions) |
Products |
ADI Global |
Corporate |
Total |
Products |
ADI |
Corporate |
Total |
||||||||
|
Net revenue |
$ 666 |
$ 1,277 |
$ — |
$ 1,943 |
$ 1,315 |
$ 2,398 |
$ — |
$ 3,713 |
||||||||
|
Cost of goods sold |
380 |
994 |
— |
1,374 |
760 |
1,873 |
— |
2,633 |
||||||||
|
Gross profit |
286 |
283 |
— |
569 |
555 |
525 |
— |
1,080 |
||||||||
|
Research and development |
32 |
9 |
— |
41 |
59 |
17 |
— |
76 |
||||||||
|
Selling, general and |
104 |
179 |
36 |
319 |
205 |
352 |
68 |
625 |
||||||||
|
Intangible asset amortization |
6 |
23 |
1 |
30 |
12 |
46 |
2 |
60 |
||||||||
|
Restructuring, impairment and |
2 |
1 |
(1) |
2 |
1 |
5 |
— |
6 |
||||||||
|
Income (loss) from operations |
$ 142 |
$ 71 |
$ (36) |
$ 177 |
$ 278 |
$ 105 |
$ (70) |
$ 313 |
||||||||
|
Q2 2024 |
YTD 2024 |
|||||||||||||||
|
(in millions) |
Products |
ADI Global |
Corporate |
Total |
Products |
ADI Global |
Corporate |
Total |
||||||||
|
Net revenue |
$ 630 |
$ 959 |
$ — |
$ 1,589 |
$ 1,250 |
$ 1,825 |
$ — |
$ 3,075 |
||||||||
|
Cost of goods sold |
370 |
773 |
(1) |
1,142 |
745 |
1,483 |
— |
2,228 |
||||||||
|
Gross profit |
260 |
186 |
1 |
447 |
505 |
342 |
— |
847 |
||||||||
|
Research and development |
21 |
— |
— |
21 |
46 |
— |
— |
46 |
||||||||
|
Selling, general and |
103 |
118 |
59 |
280 |
200 |
220 |
91 |
511 |
||||||||
|
Intangible asset amortization |
6 |
6 |
1 |
13 |
12 |
9 |
1 |
22 |
||||||||
|
Restructuring, impairment and |
— |
— |
11 |
11 |
5 |
2 |
11 |
18 |
||||||||
|
Income (loss) from operations |
$ 130 |
$ 62 |
$ (70) |
$ 122 |
$ 242 |
$ 111 |
$ (103) |
$ 250 |
||||||||
|
Q2 2025 % change compared with prior |
YTD 2025 % change compared with |
|||||||||||||||
|
Products |
ADI Global |
Corporate |
Total |
Products |
ADI Global |
Corporate |
Total |
|||||||||
|
Net revenue |
6 % |
33 % |
N/A |
22 % |
5 % |
31 % |
N/A |
21 % |
||||||||
|
Cost of goods sold |
3 % |
29 % |
(100) % |
20 % |
2 % |
26 % |
N/A |
18 % |
||||||||
|
Gross profit |
10 % |
52 % |
(100) % |
27 % |
10 % |
54 % |
N/A |
28 % |
||||||||
|
Research and development |
52 % |
N/A |
N/A |
95 % |
28 % |
N/A |
N/A |
65 % |
||||||||
|
Selling, general and |
1 % |
52 % |
(39) % |
14 % |
3 % |
60 % |
(25) % |
22 % |
||||||||
|
Intangible asset amortization |
— % |
283 % |
— % |
131 % |
— % |
411 % |
100 % |
173 % |
||||||||
|
Restructuring, impairment and |
N/A |
N/A |
(109) % |
(82) % |
(80) % |
150 % |
(100) % |
(67) % |
||||||||
|
Income (loss) from operations |
9 % |
15 % |
(49) % |
45 % |
15 % |
(5) % |
(32) % |
25 % |
||||||||
|
Table 2: CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) |
|||||||
|
Three Months Ended |
Six Months Ended |
||||||
|
(in millions, except per share data) |
June 28, 2025 |
June 29, 2024 |
June 28, 2025 |
June 29, 2024 |
|||
|
Net revenue |
$ 1,943 |
$ 1,589 |
$ 3,713 |
$ 3,075 |
|||
|
Cost of goods sold |
1,374 |
1,142 |
2,633 |
2,228 |
|||
|
Gross profit |
569 |
447 |
1,080 |
847 |
|||
|
Operating expenses: |
|||||||
|
Research and development expenses |
41 |
21 |
76 |
46 |
|||
|
Selling, general and administrative |
319 |
280 |
625 |
511 |
|||
|
Intangible asset amortization |
30 |
13 |
60 |
22 |
|||
|
Restructuring, impairment and |
2 |
11 |
6 |
18 |
|||
|
Total operating expenses |
392 |
325 |
767 |
597 |
|||
|
Income from operations |
177 |
122 |
313 |
250 |
|||
|
Indemnification Agreement expense (1) |
882 |
47 |
972 |
90 |
|||
|
Other expenses, net |
9 |
1 |
15 |
— |
|||
|
Interest expense, net |
24 |
15 |
49 |
28 |
|||
|
Net (loss) income before taxes |
(738) |
59 |
(723) |
132 |
|||
|
Provision for income taxes |
87 |
29 |
96 |
59 |
|||
|
Net (loss) income |
(825) |
30 |
(819) |
73 |
|||
|
Less: preferred stock dividends |
8 |
2 |
17 |
2 |
|||
|
Net (loss) income available to |
$ (833) |
$ 28 |
$ (836) |
$ 71 |
|||
|
(Loss) earnings per common share: |
|||||||
|
Basic |
$ (5.59) |
$ 0.19 |
$ (5.65) |
$ 0.49 |
|||
|
Diluted |
$ (5.59) |
$ 0.19 |
$ (5.65) |
$ 0.48 |
|||
|
Weighted average common shares |
|||||||
|
Basic |
149 |
146 |
148 |
146 |
|||
|
Diluted |
149 |
149 |
148 |
148 |
|||
|
(1) |
Represents the expense incurred pursuant to the Indemnification Agreement, which, prior to its termination, had an annual cash payment cap of $140 million. The following table summarizes information concerning the Indemnification Agreement: |
|
Three Months Ended |
Six Months Ended |
||||||
|
(in millions) |
June 28, 2025 |
June 29, 2024 |
June 28, 2025 |
June 29, 2024 |
|||
|
Accrual for Indemnification Agreement |
$ 882 |
$ 47 |
$ 972 |
$ 90 |
|||
|
Cash payments made to Honeywell |
(35) |
(35) |
(70) |
(70) |
|||
|
Accrual increase, non-cash component in |
$ 847 |
$ 12 |
$ 902 |
$ 20 |
|||
|
Table 3: CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
|||
|
(in millions, except par value) |
June 28, 2025 |
December 31, 2024 |
|
|
ASSETS |
|||
|
Current assets: |
|||
|
Cash and cash equivalents |
$ 753 |
$ 692 |
|
|
Accounts receivable, net |
1,135 |
1,023 |
|
|
Inventories, net |
1,259 |
1,237 |
|
|
Other current assets |
245 |
220 |
|
|
Total current assets |
3,392 |
3,172 |
|
|
Property, plant and equipment, net |
426 |
410 |
|
|
Goodwill |
3,126 |
3,072 |
|
|
Intangible assets, net |
1,137 |
1,176 |
|
|
Other assets |
434 |
369 |
|
|
Total assets |
$ 8,515 |
$ 8,199 |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||
|
Current liabilities: |
|||
|
Accounts payable |
$ 1,102 |
$ 1,073 |
|
|
Accrued liabilities |
655 |
577 |
|
|
Current obligations payable under the Indemnification Agreement |
1,625 |
140 |
|
|
Total current liabilities |
3,382 |
1,790 |
|
|
Long-term debt |
1,983 |
1,983 |
|
|
Non-current obligations payable under the Indemnification Agreement |
— |
583 |
|
|
Other liabilities |
536 |
534 |
|
|
Total liabilities |
5,901 |
4,890 |
|
|
COMMITMENTS AND CONTINGENCIES |
|||
|
Stockholders’ equity |
|||
|
Preferred stock, $0.001 par value: 100 shares authorized, 0.5 shares |
482 |
482 |
|
|
Common stock, $0.001 par value: 700 shares authorized, 156 and 149 |
— |
— |
|
|
Additional paid-in capital |
2,349 |
2,315 |
|
|
Retained earnings |
71 |
907 |
|
|
Accumulated other comprehensive loss, net |
(161) |
(284) |
|
|
Treasury stock at cost |
(127) |
(111) |
|
|
Total stockholders’ equity |
2,614 |
3,309 |
|
|
Total liabilities and stockholders’ equity |
$ 8,515 |
$ 8,199 |
|
|
Table 4: CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
|||||||
|
Three Months Ended |
Six Months Ended |
||||||
|
(in millions) |
June 28, 2025 |
June 29, 2024 |
June 28, 2025 |
June 29, 2024 |
|||
|
Cash Flows From Operating Activities: |
|||||||
|
Net (loss) income |
$ (825) |
$ 30 |
$ (819) |
$ 73 |
|||
|
Adjustments to reconcile net (loss) |
|||||||
|
Depreciation and amortization |
49 |
28 |
96 |
52 |
|||
|
Restructuring, impairment and |
2 |
11 |
6 |
18 |
|||
|
Stock-based compensation expense |
15 |
15 |
30 |
29 |
|||
|
Other, net |
2 |
(4) |
8 |
(1) |
|||
|
Changes in assets and liabilities, net of |
|||||||
|
Accounts receivable, net |
(72) |
(91) |
(85) |
(57) |
|||
|
Inventories, net |
(13) |
(11) |
4 |
(4) |
|||
|
Other current assets |
(35) |
6 |
(26) |
9 |
|||
|
Accounts payable |
109 |
75 |
8 |
31 |
|||
|
Accrued liabilities |
185 |
11 |
73 |
(78) |
|||
|
Obligations payable under the |
847 |
12 |
902 |
20 |
|||
|
Other, net |
(64) |
10 |
(62) |
2 |
|||
|
Net cash provided by operating |
200 |
92 |
135 |
94 |
|||
|
Cash Flows From Investing Activities: |
|||||||
|
Acquisitions, net of cash acquired |
— |
(1,334) |
— |
(1,334) |
|||
|
Capital expenditures |
(20) |
(15) |
(51) |
(36) |
|||
|
Other investing activities, net |
— |
7 |
— |
6 |
|||
|
Net cash used in investing activities |
(20) |
(1,342) |
(51) |
(1,364) |
|||
|
Cash Flows From Financing Activities: |
|||||||
|
Proceeds from issuance of long-term |
— |
582 |
— |
582 |
|||
|
Proceeds from issuance of preferred |
— |
482 |
— |
482 |
|||
|
Repayments of long-term debt |
(2) |
(3) |
(2) |
(6) |
|||
|
Acquisition of treasury shares to cover |
(1) |
(2) |
(16) |
(9) |
|||
|
Preferred stock dividend payments |
(8) |
— |
(17) |
— |
|||
|
Other financing activities, net |
— |
1 |
2 |
3 |
|||
|
Net cash (used in) provided by |
(11) |
1,060 |
(33) |
1,052 |
|||
|
Effect of foreign exchange rate changes |
7 |
— |
10 |
(5) |
|||
|
Net increase (decrease) in cash, cash |
176 |
(190) |
61 |
(223) |
|||
|
Cash, cash equivalents and restricted cash |
578 |
604 |
693 |
637 |
|||
|
Cash, cash equivalents and restricted cash |
$ 754 |
$ 414 |
$ 754 |
$ 414 |
|||
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS |
|||||||
|
ADJUSTED NET INCOME PER DILUTED COMMON SHARE AND |
|||||||
|
NET INCOME COMPARISON |
|||||||
|
(Unaudited) |
|||||||
|
RESIDEO TECHNOLOGIES, INC. |
|||||||
|
Three Months Ended |
Six Months Ended |
||||||
|
(in millions, except per share data) |
June 28, 2025 |
June 29, 2024 |
June 28, 2025 |
June 29, 2024 |
|||
|
GAAP Net (loss) income |
$ (825) |
$ 30 |
$ (819) |
$ 73 |
|||
|
Less: preferred stock dividends |
8 |
2 |
17 |
2 |
|||
|
GAAP Net (loss) income available to |
(833) |
28 |
(836) |
71 |
|||
|
Indemnification Agreement accrual |
847 |
12 |
902 |
20 |
|||
|
One-time tax impact of |
42 |
— |
42 |
— |
|||
|
Intangible asset amortization |
30 |
13 |
60 |
22 |
|||
|
Stock-based compensation expense |
15 |
15 |
30 |
29 |
|||
|
Acquisition and integration costs |
3 |
34 |
4 |
34 |
|||
|
Restructuring, impairment and |
2 |
11 |
6 |
18 |
|||
|
Other (2) |
8 |
1 |
14 |
(1) |
|||
|
Tax effect of applicable non-GAAP |
(15) |
(22) |
(29) |
(31) |
|||
|
Non-GAAP Adjusted net income |
$ 99 |
$ 92 |
$ 193 |
$ 162 |
|||
|
Three Months Ended |
Six Months Ended |
||||||
|
June 28, 2025 |
June 29, 2024 |
June 28, 2025 |
June 29, 2024 |
||||
|
GAAP Net (loss) income per diluted |
$ (5.59) |
$ 0.19 |
$ (5.65) |
$ 0.48 |
|||
|
Indemnification Agreement accrual |
5.61 |
0.08 |
5.97 |
0.14 |
|||
|
One-time tax impact of |
0.28 |
— |
0.28 |
— |
|||
|
Intangible asset amortization |
0.20 |
0.09 |
0.40 |
0.15 |
|||
|
Stock-based compensation expense |
0.10 |
0.10 |
0.20 |
0.20 |
|||
|
Impact of incremental dilutive shares |
0.07 |
— |
0.11 |
— |
|||
|
Acquisition and integration costs |
0.02 |
0.23 |
0.03 |
0.23 |
|||
|
Restructuring, impairment and |
0.01 |
0.07 |
0.04 |
0.12 |
|||
|
Other (2) |
0.06 |
0.01 |
0.09 |
(0.01) |
|||
|
Tax effect of applicable non-GAAP |
(0.10) |
(0.15) |
(0.19) |
(0.22) |
|||
|
Non-GAAP Adjusted net income per |
$ 0.66 |
$ 0.62 |
$ 1.28 |
$ 1.09 |
|||
|
(1) |
Refer to the Unaudited Consolidated Statements of Operations herein. |
|
(2) |
For 2025 periods, other includes net periodic benefit costs, excluding service costs, foreign exchange transaction loss (income), and miscellaneous non-operating expenses. For 2024 periods, other includes loss on sale of assets, litigation settlement, gain on sale of investments, and foreign exchange transaction loss (income). |
|
(3) |
In calculating the tax effect of relevant non-GAAP adjustments, we applied a flat statutory tax rate of 25% for all adjustments prior to 2025. Beginning in 2025, we adjusted our methodology to exclude the tax effect of adjustments that are non-deductible or non-taxable; however, we did not recast historical data. The impact of this change on non-GAAP adjusted net income available to common shareholders and non-GAAP adjusted net income per diluted common share would have resulted in an increase of $3 million and $0.02, respectively, for the three months ended June 29, 2024 and an increase of $5 million and $0.03, respectively, for the six months ended June 29, 2024. |
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS |
|||||||
|
ADJUSTED EBITDA AND NET INCOME COMPARISON |
|||||||
|
(Unaudited) |
|||||||
|
RESIDEO TECHNOLOGIES, INC. |
|||||||
|
Three Months Ended |
Six Months Ended |
||||||
|
(in millions) |
June 28, 2025 |
June 29, 2024 |
June 28, 2025 |
June 29, 2024 |
|||
|
Net revenue |
$ 1,943 |
$ 1,589 |
$ 3,713 |
$ 3,075 |
|||
|
GAAP Net (loss) income |
$ (825) |
$ 30 |
$ (819) |
$ 73 |
|||
|
GAAP Net (loss) income as a % of net |
(42.5) % |
1.9 % |
(22.1) % |
2.4 % |
|||
|
Provision for income taxes |
87 |
29 |
96 |
59 |
|||
|
GAAP (Loss) income before taxes |
(738) |
59 |
(723) |
132 |
|||
|
Indemnification Agreement accrual |
847 |
12 |
902 |
20 |
|||
|
Depreciation and amortization |
49 |
28 |
96 |
52 |
|||
|
Interest expense, net |
24 |
15 |
49 |
28 |
|||
|
Stock-based compensation expense |
15 |
15 |
30 |
29 |
|||
|
Restructuring, impairment and |
2 |
11 |
6 |
18 |
|||
|
Acquisition and integration costs |
3 |
34 |
4 |
34 |
|||
|
Other (2) |
8 |
1 |
14 |
(1) |
|||
|
Non-GAAP Adjusted EBITDA |
$ 210 |
$ 175 |
$ 378 |
$ 312 |
|||
|
Non-GAAP Adjusted EBITDA as a % |
10.8 % |
11.0 % |
10.2 % |
10.1 % |
|||
|
(1) |
Refer to the Unaudited Consolidated Statements of Operations herein. |
|
(2) |
For 2025 periods, other includes net periodic benefit costs, excluding service costs, foreign exchange transaction loss (income), and miscellaneous non-operating expenses. For 2024 periods, other includes loss on sale of assets, litigation settlement, gain on sale of investments, and foreign exchange transaction loss (income). |
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS |
|||||||
|
(Unaudited) |
|||||||
|
PRODUCTS AND SOLUTIONS SEGMENT |
|||||||
|
Three Months Ended |
Six Months Ended |
||||||
|
(in millions) |
June 28, 2025 |
June 29, 2024 |
June 28, 2025 |
June 29, 2024 |
|||
|
Net revenue |
$ 666 |
$ 630 |
$ 1,315 |
$ 1,250 |
|||
|
GAAP Income from operations |
$ 142 |
$ 130 |
$ 278 |
$ 242 |
|||
|
GAAP Income from operations as a % |
21.3 % |
20.6 % |
21.1 % |
19.4 % |
|||
|
Stock-based compensation expense |
4 |
4 |
9 |
10 |
|||
|
Restructuring expenses |
2 |
— |
1 |
5 |
|||
|
Other (1) |
— |
4 |
— |
4 |
|||
|
Non-GAAP Adjusted Income from |
$ 148 |
$ 138 |
$ 288 |
$ 261 |
|||
|
Depreciation and amortization |
19 |
18 |
37 |
35 |
|||
|
Non-GAAP Adjusted EBITDA |
$ 167 |
$ 156 |
$ 325 |
$ 296 |
|||
|
Non-GAAP Adjusted EBITDA as a % |
25.1 % |
24.8 % |
24.7 % |
23.7 % |
|||
|
(1) For 2024 periods, other includes litigation settlements. |
|
ADI GLOBAL DISTRIBUTION SEGMENT |
|||||||
|
Three Months Ended |
Six Months Ended |
||||||
|
(in millions) |
June 28, 2025 |
June 29, 2024 |
June 28, 2025 |
June 29, 2024 |
|||
|
Net revenue |
$ 1,277 |
$ 959 |
$ 2,398 |
$ 1,825 |
|||
|
GAAP Income from operations |
$ 71 |
$ 62 |
$ 105 |
$ 111 |
|||
|
GAAP Income from operations as a % |
5.6 % |
6.5 % |
4.4 % |
6.1 % |
|||
|
Stock-based compensation expense |
5 |
3 |
9 |
5 |
|||
|
Restructuring expenses |
1 |
— |
5 |
2 |
|||
|
Acquisition and integration costs |
3 |
4 |
4 |
4 |
|||
|
Other (1) |
(1) |
— |
— |
— |
|||
|
Non-GAAP Adjusted Income from Operations |
$ 79 |
$ 69 |
$ 123 |
$ 122 |
|||
|
Depreciation and amortization |
28 |
8 |
56 |
13 |
|||
|
Non-GAAP Adjusted EBITDA |
$ 107 |
$ 77 |
$ 179 |
$ 135 |
|||
|
Non-GAAP Adjusted EBITDA as a % |
8.4 % |
8.0 % |
7.5 % |
7.4 % |
|||
|
(1) For 2025 periods, other includes miscellaneous non-operating expenses. |
SOURCE Resideo Technologies, Inc.
