Resideo Technologies Inc
NYSE:REZI
Income Statement
Earnings Waterfall
Resideo Technologies Inc
Revenue
|
6.2B
USD
|
Cost of Revenue
|
-4.5B
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
589m
USD
|
Other Expenses
|
-379m
USD
|
Net Income
|
210m
USD
|
Income Statement
Resideo Technologies Inc
Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
4 519
N/A
|
4 622
+2%
|
4 722
+2%
|
4 770
+1%
|
4 827
+1%
|
4 878
+1%
|
4 924
+1%
|
4 950
+1%
|
4 988
+1%
|
4 951
-1%
|
4 738
-4%
|
4 874
+3%
|
5 071
+4%
|
5 311
+5%
|
5 759
+8%
|
5 893
+2%
|
5 846
-1%
|
5 933
+1%
|
6 142
+4%
|
6 264
+2%
|
6 370
+2%
|
6 413
+1%
|
6 329
-1%
|
6 265
-1%
|
6 242
0%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(3 203)
|
(3 274)
|
(3 336)
|
(3 373)
|
(3 398)
|
(3 483)
|
(3 566)
|
(3 645)
|
(3 698)
|
(3 687)
|
(3 543)
|
(3 601)
|
(3 749)
|
(3 906)
|
(4 213)
|
(4 303)
|
(4 285)
|
(4 306)
|
(4 429)
|
(4 537)
|
(4 604)
|
(4 665)
|
(4 612)
|
(4 561)
|
(4 546)
|
|
Gross Profit |
1 316
N/A
|
1 348
+2%
|
1 386
+3%
|
1 397
+1%
|
1 429
+2%
|
1 395
-2%
|
1 358
-3%
|
1 305
-4%
|
1 290
-1%
|
1 264
-2%
|
1 195
-5%
|
1 273
+7%
|
1 322
+4%
|
1 405
+6%
|
1 546
+10%
|
1 590
+3%
|
1 561
-2%
|
1 627
+4%
|
1 713
+5%
|
1 727
+1%
|
1 766
+2%
|
1 748
-1%
|
1 717
-2%
|
1 704
-1%
|
1 696
0%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(1 152)
|
(1 153)
|
(1 224)
|
(1 310)
|
(931)
|
(895)
|
(782)
|
(642)
|
(995)
|
(1 015)
|
(1 023)
|
(1 032)
|
(971)
|
(967)
|
(992)
|
(1 007)
|
(1 002)
|
(1 026)
|
(1 047)
|
(1 073)
|
(1 120)
|
(1 134)
|
(1 134)
|
(1 129)
|
(1 107)
|
|
Selling, General & Administrative |
(871)
|
(868)
|
(867)
|
(872)
|
(872)
|
(948)
|
(958)
|
(964)
|
(908)
|
(1 015)
|
(1 023)
|
(1 032)
|
(894)
|
(967)
|
(970)
|
(965)
|
(916)
|
(937)
|
(943)
|
(950)
|
(974)
|
(982)
|
(980)
|
(977)
|
(960)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(77)
|
0
|
(22)
|
(42)
|
(86)
|
(89)
|
(95)
|
(104)
|
(111)
|
(114)
|
(115)
|
(114)
|
(109)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(19)
|
(35)
|
(38)
|
(39)
|
(38)
|
(38)
|
|
Other Operating Expenses |
(281)
|
(285)
|
(357)
|
(438)
|
0
|
53
|
176
|
322
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
164
N/A
|
195
+19%
|
162
-17%
|
87
-46%
|
498
+472%
|
500
+0%
|
576
+15%
|
663
+15%
|
295
-56%
|
249
-16%
|
172
-31%
|
241
+40%
|
351
+46%
|
438
+25%
|
554
+26%
|
583
+5%
|
559
-4%
|
601
+8%
|
666
+11%
|
654
-2%
|
646
-1%
|
614
-5%
|
583
-5%
|
575
-1%
|
589
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
2
|
3
|
2
|
1
|
(20)
|
(38)
|
(55)
|
(71)
|
(69)
|
(69)
|
(69)
|
(67)
|
(63)
|
(59)
|
(53)
|
(51)
|
(48)
|
(46)
|
(48)
|
(51)
|
(58)
|
(65)
|
(68)
|
(69)
|
(65)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(54)
|
0
|
(40)
|
(50)
|
(145)
|
(42)
|
(13)
|
(10)
|
(186)
|
(90)
|
(115)
|
(165)
|
(187)
|
(169)
|
(178)
|
(164)
|
(205)
|
(207)
|
(208)
|
(246)
|
(215)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(320)
|
(353)
|
(388)
|
(423)
|
(10)
|
(176)
|
(170)
|
(170)
|
(1)
|
(90)
|
(53)
|
(19)
|
29
|
15
|
11
|
11
|
35
|
36
|
34
|
22
|
4
|
|
Pre-Tax Income |
166
N/A
|
198
+19%
|
164
-17%
|
88
-46%
|
104
+18%
|
109
+5%
|
93
-15%
|
119
+28%
|
71
-40%
|
(38)
N/A
|
(80)
-111%
|
(6)
+93%
|
101
N/A
|
199
+97%
|
333
+67%
|
348
+5%
|
353
+1%
|
401
+14%
|
451
+12%
|
450
0%
|
418
-7%
|
378
-10%
|
341
-10%
|
282
-17%
|
313
+11%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(107)
|
(110)
|
(62)
|
302
|
(19)
|
(21)
|
(46)
|
(375)
|
(35)
|
5
|
(18)
|
(25)
|
(64)
|
(92)
|
(92)
|
(114)
|
(111)
|
(121)
|
(135)
|
(139)
|
(135)
|
(125)
|
(132)
|
(115)
|
(103)
|
|
Income from Continuing Operations |
59
|
88
|
102
|
390
|
85
|
88
|
47
|
(256)
|
36
|
(33)
|
(98)
|
(31)
|
37
|
107
|
241
|
234
|
242
|
280
|
316
|
311
|
283
|
253
|
209
|
167
|
210
|
|
Net Income (Common) |
(394)
N/A
|
(365)
+7%
|
(348)
+5%
|
(60)
+83%
|
405
N/A
|
408
+1%
|
364
-11%
|
61
-83%
|
36
-41%
|
(33)
N/A
|
(98)
-197%
|
(31)
+68%
|
37
N/A
|
107
+189%
|
241
+125%
|
234
-3%
|
242
+3%
|
280
+16%
|
316
+13%
|
311
-2%
|
283
-9%
|
253
-11%
|
209
-17%
|
167
-20%
|
210
+26%
|
|
EPS (Diluted) |
-3.19
N/A
|
-2.95
+8%
|
-2.81
+5%
|
-0.48
+83%
|
3.3
N/A
|
3.3
N/A
|
2.96
-10%
|
0.49
-83%
|
0.29
-41%
|
-0.27
N/A
|
-0.8
-196%
|
-0.26
+68%
|
0.29
N/A
|
0.74
+155%
|
1.62
+119%
|
1.57
-3%
|
1.63
+4%
|
1.88
+15%
|
2.12
+13%
|
2.08
-2%
|
1.9
-9%
|
1.69
-11%
|
1.4
-17%
|
1.12
-20%
|
1.42
+27%
|