Resideo Technologies, Inc. (REZI)

Resideo Technologies Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	116	210	283	242	37
Depreciation & Amortization	144	98	94	88	86
Asset Writedown & Restructuring Costs	52	42	35	-	40
Stock-Based Compensation	59	44	50	39	29
Other Operating Activities	-24	-42	3	50	43
Change in Accounts Receivable	-18	19	-72	-30	-27
Change in Inventory	-71	32	-122	-73	19
Change in Accounts Payable	127	18	-43	-42	-1
Change in Other Net Operating Assets	59	19	-76	41	18
Operating Cash Flow	444	440	152	315	244
Operating Cash Flow Growth	0.91%	189.47%	-51.75%	29.10%	960.87%
Capital Expenditures	-80	-105	-85	-63	-70
Cash Acquisitions	-1,337	-16	-665	-11	-35
Divestitures	-	86	-	-	-
Other Investing Activities	8	-9	-14	9	2
Investing Cash Flow	-1,409	-44	-764	-65	-103
Long-Term Debt Issued	1,176	-	200	1,250	-
Total Debt Issued	1,176	-	200	1,250	-
Long-Term Debt Repaid	-605	-12	-12	-1,188	-22
Total Debt Repaid	-605	-12	-12	-1,188	-22
Net Debt Issued (Repaid)	571	-12	188	62	-22
Issuance of Common Stock	-	-	-	-	279
Repurchase of Common Stock	-1	-41	-	-	-
Preferred Dividends Paid	-12	-	-	-	-
Dividends Paid	-12	-	-	-	-
Other Financing Activities	-9	-11	-18	-42	-4
Financing Cash Flow	1,031	-64	170	20	253
Foreign Exchange Rate Adjustments	-10	-24	-8	-8	1
Net Cash Flow	56	308	-450	262	395
Free Cash Flow	364	335	67	252	174
Free Cash Flow Growth	8.66%	400.00%	-73.41%	44.83%	-
Free Cash Flow Margin	5.38%	5.37%	1.05%	4.31%	3.43%
Free Cash Flow Per Share	2.44	2.26	0.45	1.70	1.38
Cash Interest Paid	78	80	54	39	57
Cash Income Tax Paid	162	123	159	107	32
Levered Free Cash Flow	324.63	401.88	111.38	286.25	235.75
Unlevered Free Cash Flow	375.25	442.5	145.13	315.63	275.13
Change in Net Working Capital	124	-43	342	104	-12

Source: S&P Capital IQ. Standard template. Financial Sources.