Resideo Announces Third Quarter 2024 Financial Results

    --  Net revenue growth of 18% year-over-year; mid-single-digit organic
        revenue growth at both ADI and Products and Solutions
    --  Products and Solutions gross margin of 42.2%, sixth consecutive quarter
        of year-over-year improvement
    --  Net income available to common stockholders of $11 million; adjusted
        EBITDA of $190 million, above the high end of outlook range
    --  Strong demand for the refreshed Honeywell Home Focus Pro(TM) thermostat
        portfolio, first in a cadence of new product introductions

SCOTTSDALE, Ariz., Nov. 7, 2024 /PRNewswire/ -- Resideo Technologies, Inc. (NYSE: REZI), a leading global manufacturer and distributor of technology-driven products and solutions that provide home comfort and smart living, security, life safety and energy efficiency to consumers and businesses, today announced financial results for the third quarter ended September 28, 2024.

Third Quarter 2024 Financial Highlights

    --  Net revenue was $1.83 billion, up 18% compared to $1.55 billion in the
        third quarter 2023
    --  Net income available to common stockholders was $11 million, compared to
        $21 million in the third quarter 2023
    --  Adjusted EBITDA ((1) )was $190 million, compared to $147 million in the
        third quarter 2023
    --  Fully diluted EPS was $0.07 and $0.14 and Adjusted EPS ((1)) was $0.58
        and $0.55 for the third quarter 2024 and third quarter 2023,
        respectively

Management Remarks

"We delivered strong results in the third quarter with organic sales growth at both Products and Solutions and ADI in addition to consolidated Adjusted EBITDA again coming in ahead of our outlook," commented Jay Geldmacher, Resideo's President and CEO. "Products and Solutions continued to drive gross margin accretion, reflecting structural cost improvements. ADI also returned to organic revenue growth driven by improved demand across commercial categories and continued e-commerce expansion. The integration of Snap One is progressing well with the teams focused on cross-selling opportunities and cost reduction actions."

"We are excited by the meaningful new product introductions that have begun to rollout at Products and Solutions. This is highlighted by refreshes of our thermostat offering and security solutions aimed at larger residential and small and medium business opportunities. At ADI, improving demand trends in key categories and cross-selling opportunities with a greater customer and product portfolio create significant benefits moving forward. Overall, we expect the positive business momentum to continue as we close out 2024 and look to 2025."




     (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, specifically Adjusted EBITDA 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 Third Quarter 2024 Highlights

    --  Net revenue was $645 million, down 1% compared to the third quarter 2023
        and up 4% excluding the impact of the Genesis divestiture
    --  Gross margin was 42.2%, up 350 basis points compared to the third
        quarter 2023
    --  Income from operations was $128 million, compared to $94 million in the
        third quarter 2023
    --  Adjusted EBITDA was $157 million, or 24.3% of revenue, compared to $140
        million, or 21.4% of revenue, in the third quarter 2023

Products and Solutions delivered net revenue of $645 million in the third quarter 2024, down 1% compared to third quarter 2023 and up 4% excluding the impact of the Genesis divestiture. Pricing trends remained positive across substantially all product categories compared with third quarter 2023. Organic revenue growth was partially offset by continued slower activity in the EMEA region and declines in Security product sales. During the quarter, Products and Solutions began taking orders for its programmable and connected thermostat line, the Honeywell Home Focus Pro, targeted at the entry tier of the professional market, in-line with its ongoing focus to introduce a regular cadence of new products and drive future innovation in key categories.

Gross margin for the quarter was 42.2%, compared to 38.7% in the third quarter 2023, reflecting improving manufacturing cost efficiency and pricing strength. Selling, general and administrative expenses were up $7 million and research and development expenses declined $5 million compared to 2023. Expense management was again strong in the quarter, and, combined with the strong gross margin expansion, helped drive operating profit of $128 million or 19.8% of revenue, up from $94 million or 14.4% of revenue in third quarter 2023. Adjusted EBITDA grew 12% year-over-year in the third quarter 2024 to $157 million, with Adjusted EBITDA margin up 300 basis points to 24.3%.

ADI Global Distribution Third Quarter 2024 Highlights

    --  Net revenue was $1,183 million, up 31% compared to the third quarter
        2023 and up 4% excluding the impact of the Snap One acquisition
    --  Gross margin was 21.3%, up 300 basis points compared to the third
        quarter 2023
    --  Income from operations was $36 million, compared to $52 million in the
        third quarter 2023
    --  Adjusted EBITDA was $92 million, or 7.8% of revenue, compared to $69
        million, or 7.7% of revenue, in the third quarter 2023

ADI third quarter 2024 net revenue of $1,183 million increased $283 million compared to third quarter 2023, driven by the inclusion of $251 million of Snap One revenue and organic growth of $32 million, or 4%. ADI delivered year-over-year growth in all key commercial categories including Fire, Video Surveillance, professional Audio Visual, and Datacom. This was partially offset by year-over-year declines in residential Intrusion and residential Audio Visual. The e-commerce channel, excluding Snap One, grew 18% in third quarter 2024 compared to the prior year period. Exclusive brand sales grew 32% year-over-year, reflecting the inclusion of Snap One proprietary products and strong underlying growth.

Gross margin for the quarter was 21.3%, up 300 basis points compared to third quarter of 2023. The increase was driven by the inclusion of higher margin Snap One sales, partially offset by reduced inflationary pricing benefits. Selling, general and administrative and research and development expenses were $177 million in 2024, up $76 million compared to prior period including $73 million of Snap One expenses. Operating profit of $36 million for third quarter 2024 decreased 31% from $52 million in third quarter 2023. Adjusted EBITDA increased to $92 million in third quarter 2024 from $69 million in third quarter 2023.

Cash Flow and Liquidity

Net cash provided by operating activities was $147 million in third quarter 2024 compared to $60 million in the third quarter 2023. The increase was primarily driven by improved working capital dynamics and cash earnings. At September 28, 2024, Resideo had cash and cash equivalents of $531 million and total outstanding debt of $1.99 billion.

Outlook

The following table summarizes the Company's current fourth quarter 2024 and updated full year 2024 outlook.



     ($ in millions, except per share data)                                     Q4 2024                  2024



     
                Net revenue                                     
         $1,815 - $1,855 
         $6,720 - $6,760



     
                Non-GAAP Adjusted EBITDA                            
         $170 - $185     
         $672 - $687



     
                Non-GAAP Adjusted Earnings per share              
         $0.51 - $0.61   
         $2.18 - $2.28



     
                Full Year Cash Provided by Operating Activities                              At least $375

Conference Call and Webcast Details

Resideo will hold a conference call with investors on November 7, 2024, 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 Third Quarter 2024 Earnings" or the conference ID: 7301399.

About Resideo

Resideo is a leading manufacturer and developer of technology-driven sensing and controls products that provide critical comfort, energy, smoke and carbon monoxide detection home safety products and security solutions to homes globally. We are also a leading wholesale distributor of low-voltage security products including access control, fire detection, fire suppression, security, and video products, and participate significantly in the broader related markets of, communications, data communications, networking, power, residential and professional audio-visual solutions, smart home, and wire and cable. Our global footprint serves both commercial and residential end markets. For more information about Resideo, please visit www.resideo.com.



       
                Contacts:





       
                Investors:                    
     
                Media:



       Jason Willey                               
     Garrett Terry



       Vice President, Investor Relations           Corporate Communications
                                                      Manager


                     investorrelations@resideo.com                garrett.terry@resideo.com

    ---

Forward-Looking Statements
This release contains "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 2024 and full year 2024, (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 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 Snap One and/or Resideo to drive increased customer value and financial returns and enhance strategic and operational capabilities, (6) the ability of Snap One and/or Resideo to achieve the targeted amount of synergies described in this press release, (7) the accretive nature of the transaction to Resideo's non-GAAP EPS in the first full year of ownership and the growth and margin profile of the combined businesses, (8) the ability to integrate the Snap One business into Resideo and realize the anticipated strategic benefits of the transaction, including the anticipated operational and strategic benefits of the transaction, 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, 2023 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 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. 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 and Adjusted Net Income per diluted common share for the fourth quarter of 2024 and for the fiscal period ending December 31, 2024 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.

Table 1: SUMMARY OF FINANCIAL RESULTS (UNAUDITED)


                                                                                      
              
                Q3 2024 (1)                                                                       
        
                YTD 2024 (1)



     (in millions)                                                         Products             ADI Global                               Corporate             Total              Products                       ADI Global                      Corporate                Total
                                                                     and             Distribution                                                     Company               and                       Distribution                                                Company
                                                                  Solutions                                                                                              Solutions



     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, net (2)                  8                      17                                        4                 29                     13                                19                              15                    47



     Income (loss) from operations                                             $128                     $36                                    $(38)              $126                   $370                              $147                          $(141)                 $376




                                                                                      
              
                Q3 2023 (1)                                                                       
        
                YTD 2023 (1)



     (in millions)                                                         Products             ADI Global                               Corporate             Total              Products                       ADI Global                      Corporate                Total
                                                                     and             Distribution                                                     Company               and                       Distribution                                                Company
                                                                  Solutions                                                                                              Solutions



     Net revenue                                                               $654                    $900                     
             $        -            $1,554                 $1,989                            $2,716               
          $        -               $4,705



     Cost of goods sold                                                         401                     735                                        1              1,137                  1,227                             2,202                               3                 3,432



     Gross profit (loss)                                                        253                     165                                      (1)               417                    762                               514                             (3)                1,273



     Research and development expenses                                           28                                                                                28                     82                                                                2                    84



     Selling, general and administrative expenses                               100                     101                                       32                233                    322                               307                              90                   719



     Intangible asset amortization                                                6                       2                                        1                  9                     17                                 8                               3                    28



     Restructuring and impairment expenses                                       25                      10                                        3                 38                     27                                12                               3                    42



     Income (loss) from operations                                              $94                     $52                                    $(37)              $109                   $314                              $187                          $(101)                 $400




                                                                                              Q3 2024 % change compared with prior period                                                         YTD 2024 % change compared with prior period


                                                                            Products             ADI Global                               Corporate             Total              Products                       ADI Global                      Corporate                Total
                                                                     and             Distribution                                                     Company               and                       Distribution                                                Company
                                                                  Solutions                                                                                              Solutions



     Net revenue                                                              (1) %                   31 %                                     N/A              18 %                 (5) %                             11 %                            N/A                  4 %



     Cost of goods sold                                                       (7) %                   27 %                                     N/A              15 %                 (9) %                             10 %                            N/A                  3 %



     Gross profit                                                               8 %                   53 %                                     N/A              26 %                   2 %                             16 %                            N/A                  8 %



     Research and development expenses                                       (18) %                    N/A                                     N/A            (18) %                (16) %                              N/A                            N/A               (18) %



     Selling, general and administrative expenses                               7 %                   75 %                                     3 %              36 %                 (5) %                             29 %                           38 %                 15 %



     Intangible asset amortization                                              - %                1000 %                                     - %            222 %                   6 %                            288 %                         (33) %                 82 %



     Restructuring, impairment and extinguishment costs, net                 (68) %                   70 %                                    33 %            (24) %                (52) %                             58 %                          400 %                 12 %



     Income (loss) from operations                                             36 %                 (31) %                                     3 %              16 %                  18 %                           (21) %                           40 %                (6) %




     
     (1) On January 1, 2024, certain corporate functions were decentralized into the operating segments aligning with the business
              strategy. Functional expenses related to information technology, finance, tax, business development, and research and
              development are now recorded within the Products and Solutions and ADI Global Distribution segments. For the three and
              nine months ended September 30, 2023, $13 million and $38 million of corporate expenses have been reclassified into the
              Products and Solutions while $8 million and $24 million of corporate expenses have been reclassified into the ADI Global
              Distribution segments, respectively, decreasing reported Income from Operations to conform to the current year
              presentation.



     
     (2) Includes $1 million and $7 million of debt extinguishment expense for corporate for the three and nine months ended
              September 28, 2024.

Table 2: CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)


                                                                                   Three Months Ended                              Nine Months Ended



     (in millions, except per share data)                           September 28,                    September 30,  September 28,                   September 30,
                                                                              2024                              2023            2024                             2023



     Net revenue                                                           $1,828                            $1,554          $4,903                           $4,705



     Cost of goods sold                                                     1,304                             1,137           3,532                            3,432



     Gross profit                                                             524                               417           1,371                            1,273



     Operating expenses:



     Research and development expenses                                         23                                28              69                               84



     Selling, general and administrative expenses                             317                               233             828                              719



     Intangible asset amortization                                             29                                 9              51                               28



     Restructuring, impairment and extinguishment costs, net                   29                                38              47                               42



     Total operating expenses                                                 398                               308             995                              873



     Income from operations                                                   126                               109             376                              400



     Reimbursement Agreement expense (1)                                       45                                43             135                              128



     Other expenses, net                                                       10                                13              10                               10



     Interest expense, net                                                     27                                16              55                               50



     Income before taxes                                                       44                                37             176                              212



     Provision for income taxes                                                24                                16              83                               84



     Net income                                                               $20                               $21             $93                             $128



     Less: preferred stock dividends                                            8                                               10



     Less: undistributed income allocated to preferred stockholders             1                                                4



     Net income available to common stockholders                              $11                               $21             $79                             $128





     Earnings per common share:



     Basic                                                                  $0.07                             $0.14           $0.54                            $0.87



     Diluted                                                                $0.07                             $0.14           $0.53                            $0.86





     Weighted average common shares outstanding:



     Basic                                                                    147                               147             146                              147



     Diluted                                                                  149                               148             149                              149




     
     (1) Represents the expense incurred pursuant to the Reimbursement Agreement, which has an annual cash payment cap of $140
              million. The following table summarizes information concerning the Reimbursement Agreement:


                                                                           Three Months Ended                              Nine Months Ended



     (in millions)                                          September 28,                    September 30,  September 28,                   September 30,
                                                                      2024                              2023            2024                             2023



     Accrual for Reimbursement Agreement liabilities deemed           $45                               $43            $135                             $128


     probable and reasonably estimable



     Cash payments made to Honeywell                                 (35)                             (35)          (105)                           (105)



     Accrual increase, non-cash component in period                   $10                                $8             $30                              $23

Table 3: CONSOLIDATED BALANCE SHEETS (UNAUDITED)



     (in millions, except par value)                                                 September 28, December 31,
                                                                                               2024          2023



     
                ASSETS



     Current assets:



     Cash and cash equivalents                                                                $531          $636



     Accounts receivable, net                                                                1,103           973



     Inventories, net                                                                        1,197           941



     Other current assets                                                                      206           193



     Total current assets                                                                    3,037         2,743





     Property, plant and equipment, net                                                        423           390



     Goodwill                                                                                3,119         2,705



     Intangible assets, net                                                                  1,197           461



     Other assets                                                                              359           346



     Total assets                                                                           $8,135        $6,645





     
                LIABILITIES AND STOCKHOLDERS' EQUITY



     Current liabilities:



     Accounts payable                                                                       $1,021          $905



     Current portion of long-term debt                                                           6            12



     Accrued liabilities                                                                       645           608



     Total current liabilities                                                               1,672         1,525





     Long-term debt                                                                          1,983         1,396



     Obligations payable under Indemnification Agreements                                      635           609



     Other liabilities                                                                         491           366



     Total liabilities                                                                       4,781         3,896





     
                Stockholders' equity



     Preferred stock, $0.001 par value: 100 shares authorized, 0.5 shares issued and           482


     outstanding at September 28, 2024 and no shares issued and outstanding at


     December 31, 2023, respectively



     Common stock, $0.001 par value: 700 shares authorized, 153 and 147 shares


     issued and outstanding at September 28, 2024, respectively, and 151 and 145


     shares issued and outstanding at December 31, 2023, respectively



     Additional paid-in capital                                                              2,294         2,226



     Retained earnings                                                                         893           810



     Accumulated other comprehensive loss, net                                               (207)        (194)



     Treasury stock at cost                                                                  (108)         (93)



     Total stockholders' equity                                                              3,354         2,749



     Total liabilities and stockholders' equity                                             $8,135        $6,645

Table 4: CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


                                                                                                          Three Months Ended                              Nine Months Ended



     (in millions)                                                                         September 28,                    September 30,  September 28,                   September 30,
                                                                                                     2024                              2023            2024                             2023



     
                Cash Flows From Operating Activities:



     Net income                                                                                      $20                               $21             $93                             $128



     Adjustments to reconcile net income to net cash in operating activities:



     Depreciation and amortization                                                                    46                                22              98                               71



     Restructuring, impairment and extinguishment costs, net                                          29                                38              47                               42



     Stock-based compensation expense                                                                 15                                11              44                               36



     Other, net                                                                                        6                                                5                                2



     Changes in assets and liabilities, net of acquired companies:



     Accounts receivable, net                                                                       (22)                               26            (79)                             (9)



     Inventories, net                                                                                (9)                               11            (13)                             (4)



     Other current assets                                                                              6                               (8)             15                              (5)



     Accounts payable                                                                                 31                              (58)             62                             (14)



     Accrued liabilities                                                                              13                              (20)           (65)                           (114)



     Other, net                                                                                       12                                17              34                               44



     Net cash provided by operating activities                                                       147                                60             241                              177



     
                Cash Flows From Investing Activities:



     Acquisitions, net of cash acquired                                                                                              (10)        (1,334)                            (16)



     Capital expenditures                                                                           (22)                             (25)           (58)                            (74)



     Other investing activities, net                                                                                                                   6



     Net cash used in investing activities                                                          (22)                             (35)        (1,386)                            (90)



     
                Cash Flows From Financing Activities:



     Proceeds from issuance of long-term debt, net                                                   594                                            1,176



     Proceeds from issuance of preferred stock, net of issuance costs                                                                                482



     Repayments of long-term debt                                                                  (596)                              (3)          (602)                             (9)



     Common stock repurchases                                                                                                        (28)            (1)                            (28)



     Other financing activities, net                                                                 (7)                                2            (12)                            (10)



     Net cash provided by (used in) financing activities                                             (9)                             (29)          1,043                             (47)



     Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash             2                               (9)            (3)                               1



     Net (decrease) increase in cash, cash equivalents and restricted cash                           118                              (13)          (105)                              41



     Cash, cash equivalents and restricted cash at beginning of period                               414                               383             637                              329



     Cash, cash equivalents and restricted cash at end of period                                    $532                              $370            $532                             $370


                                                                                  
      
            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 28,                    September 30,  September 28,                   September 30,
                                                                                                                                                       2024                              2023            2024                             2023



     
                GAAP Net income                                                                                                                      $20                               $21             $93                             $128



     Less: preferred stock dividends                                                                                                                     8                                               10



     Less: undistributed income allocated to preferred stockholders                                                                                      1                                                4



     
                GAAP Net income available to common stockholders                                                                                      11                                21              79                              128



     Restructuring, impairment and extinguishment costs, net                                                                                            29                                38              47                               42



     Intangible asset amortization                                                                                                                      29                                 9              51                               28



     Stock-based compensation expense                                                                                                                   15                                11              44                               36



     Reimbursement Agreement accrual increase, non-cash component (1)                                                                                   10                                 8              30                               23



     Acquisition and integration costs                                                                                                                   3                                 1              37                                1



     Other ((2))                                                                                                                                        16                                14              17                                5



     Tax effect of applicable non-GAAP adjustments (3)                                                                                                (26)                             (21)           (56)                            (34)



     
                Non-GAAP Adjusted net income available to common stockholders                                                                        $87                               $81            $249                             $229




                                                                                                                                                            Three Months Ended                              Nine Months Ended


                                                                                                                                              September 28,                    September 30,  September 28,                   September 30,
                                                                                                                                                       2024                              2023            2024                             2023



     
                GAAP Net income per diluted common share                                                                                           $0.07                             $0.14           $0.53                            $0.86



     Restructuring, impairment and extinguishment costs, net                                                                                          0.19                              0.26            0.32                             0.28



     Intangible asset amortization                                                                                                                    0.19                              0.06            0.34                             0.19



     Stock-based compensation expense                                                                                                                 0.10                              0.07            0.30                             0.24



     Reimbursement Agreement accrual increase, non-cash component (1)                                                                                 0.07                              0.05            0.20                             0.15



     Acquisition and integration costs                                                                                                                0.02                              0.01            0.25                             0.01



     Other ((2))                                                                                                                                      0.11                              0.10            0.11                             0.03



     Tax effect of applicable non-GAAP adjustments (3)                                                                                              (0.17)                           (0.14)         (0.38)                          (0.22)



     
                Non-GAAP Adjusted net income per diluted common share                                                                              $0.58                             $0.55           $1.67                            $1.54




     
     (1) 
     Refer to the Unaudited Consolidated Statements of Operations herein.



     
     (2)   For 2023 periods, other includes Tax Matters Agreement gain, foreign exchange transaction loss (income), and pension
                costs. For 2024 periods, other includes loss on sale of assets, foreign exchange transaction loss (income), gain on sale
                of investments, litigation settlements, and an inventory step-up related to the Snap One acquisition.



     
     (3)   We calculated the tax effect of non-GAAP adjustments by applying a flat statutory tax rate of 25% for the three months
                ended September 28, 2024 and September 30, 2023.


                                                                       
        
           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 28,                    September 30,  September 28,                    September 30,
                                                                                                                                             2024                              2023            2024                              2023



     
                Net revenue                                                                                                             $1,828                            $1,554          $4,903                            $4,705





     
                GAAP Net income                                                                                                            $20                               $21             $93                              $128



     
                GAAP Net income as a % of net revenue                                                                                    1.1 %                            1.4 %          1.9 %                            2.7 %



     Provision for income taxes                                                                                                               24                                16              83                                84



     
                GAAP Income before taxes                                                                                                    44                                37             176                               212



     Depreciation and amortization                                                                                                            46                                22              98                                71



     Restructuring, impairment and extinguishment costs, net                                                                                  29                                38              47                                42



     Interest expense, net                                                                                                                    27                                16              55                                50



     Stock-based compensation expense                                                                                                         15                                11              44                                36



     Reimbursement Agreement accrual increase, non-cash component (1)                                                                         10                                 8              30                                23



     Acquisition and integration costs                                                                                                         3                                 1              37                                 1



     Other ((2))                                                                                                                              16                                14              17                                 5



     
                Non-GAAP Adjusted EBITDA                                                                                                  $190                              $147            $504                              $440



     
                Non-GAAP Adjusted EBITDA as a % of net revenue                                                                          10.4 %                            9.5 %         10.3 %                            9.4 %




     
     (1) 
     Refer to the Unaudited Consolidated Statements of Operations herein.



     
     (2)   For 2023 periods, other includes Tax Matters Agreement gain, foreign exchange transaction loss (income), and pension
                costs. For 2024 periods, other includes loss on sale of assets, foreign exchange transaction loss (income), gain on sale
                of investments, litigation settlements, and an inventory step-up 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 28,                    September 30,  September 28,                    September 30,
                                                                                                                         2024                              2023            2024                              2023



     
                Net revenue                                                                                           $645                              $654          $1,895                            $1,989





     
                GAAP Income from operations                                                                           $128                               $94            $370                              $314



     
                GAAP Income from operations as a % of net revenue                                                   19.8 %                           14.4 %         19.5 %                           15.8 %



     Restructuring and impairment expense                                                                                  8                                25              13                                30



     Stock-based compensation expense                                                                                      5                                 4              15                                13



     Other (1)                                                                                                             -                                1               4                                 1



     
                Non-GAAP Adjusted Income from Operations                                                              $141                              $124            $402                              $358





     Depreciation and amortization                                                                                        16                                16              51                                51



     
                Non-GAAP Adjusted EBITDA                                                                              $157                              $140            $453                              $409



     
                Non-GAAP Adjusted EBITDA as a % of net revenue                                                      24.3 %                           21.4 %         23.9 %                           20.6 %




     
     (1) Other includes litigation settlements and
              acquisition costs.


                                                                     
     
     ADI GLOBAL DISTRIBUTION SEGMENT




                                                                                                                 Three Months Ended                               Nine Months Ended



     (in millions)                                                                                September 28,                    September 30,  September 28,                    September 30,
                                                                                                            2024                              2023            2024                              2023



     
                Net revenue                                                                            $1,183                              $900          $3,008                            $2,716





     
                GAAP Income from operations                                                               $36                               $52            $147                              $187



     
                GAAP Income from operations as a % of net revenue                                       3.0 %                            5.8 %          4.9 %                            6.9 %



     Restructuring and impairment expense                                                                    17                                10              19                                17



     Stock-based compensation expense                                                                         4                                 2               9                                 5



     Acquisition and integration costs                                                                        2                                                6



     Other (1)                                                                                                5                                                5



     
                Non-GAAP Adjusted Income from Operations                                                  $64                               $64            $186                              $209





     Depreciation and amortization                                                                           28                                 5              41                                13



     
                Non-GAAP Adjusted EBITDA                                                                  $92                               $69            $227                              $222



     
                Non-GAAP Adjusted EBITDA as a % of net revenue                                          7.8 %                            7.7 %          7.5 %                            8.2 %




     
     (1) Other includes inventory adjustment related to the Snap
              One acquisition.

View original content to download multimedia:https://www.prnewswire.com/news-releases/resideo-announces-third-quarter-2024-financial-results-302299237.html

SOURCE Resideo Technologies, Inc.