Motorola Solutions Reports Third-Quarter 2024 Financial Results
Company again raises full-year revenue and earnings outlook following strong Q3 results
-
Sales of
$2.8 billion , up 9% versus a year ago- Products and Systems Integration sales up 11%
-
Software and Services sales up 7%; up 13%1 excluding
U.K. Home Office sales
-
GAAP earnings per share ("EPS") of
$3.29 , up 22% versus a year ago -
Non-GAAP EPS2 of
$3.74 , up 17% versus a year ago -
Operating cash flow of
$759 million , up$45 million versus a year ago -
Subsequent to quarter end, acquired an international provider of Command Center software solutions for
$22 million , net of cash acquired.
“Our third-quarter results were exceptional, with record Q3 revenue, earnings and cash flow,” said
KEY FINANCIAL RESULTS (presented in millions, except per share data and percentages)
|
Q3 2024 |
|
Q3 2023 |
% Change |
|
Sales |
|
|
|
9 % |
|
GAAP |
|
|
|
|
|
Operating Earnings |
|
|
|
11 % |
|
% of Sales |
25.5 % |
|
25.0 % |
|
|
EPS |
|
|
|
22 % |
|
Non-GAAP |
|
|
|
|
|
Operating Earnings |
|
|
|
12 % |
|
% of Sales |
29.7 % |
|
29.0 % |
|
|
EPS |
|
|
|
17 % |
|
Products and Systems Integration Segment |
|
|
|
|
|
Sales |
|
|
|
11 % |
|
GAAP Operating Earnings |
|
|
|
23 % |
|
% of Sales |
25.0 % |
|
22.6 % |
|
|
Non-GAAP Operating Earnings |
|
|
|
24 % |
|
% of Sales |
29.3 % |
|
26.1 % |
|
|
Software and Services Segment |
|
|
|
|
|
Sales |
|
|
|
7 % |
|
GAAP Operating Earnings |
|
|
|
(4) % |
|
% of Sales |
26.3 % |
|
29.1 % |
|
|
Non-GAAP Operating Earnings |
|
|
|
(4) % |
|
% of Sales |
30.6 % |
|
34.0 % |
|
|
1 Details regarding this non-GAAP measure and the use of non-GAAP measures are included later in this news release. |
|||||
2 Non-GAAP financial information excludes the after-tax impact of approximately |
OTHER SELECTED FINANCIAL RESULTS
-
Revenue - Sales were
$2.8 billion , up 9% from the year-ago quarter driven by growth inNorth America and International. Revenue from acquisitions was$36 million and currency headwinds were$4 million in the quarter. The Products and Systems Integration segment grew 11%, driven by growth inLand Mobile Radio Communications ("LMR"). The Software and Services segment grew 7%, driven by growth in Video Security and Access Control ("Video") and Command Center, partially offset by lower revenue in theU.K. related to the Airwave Charge Control and the exit from the Emergency Services Network ("ESN") contract. Excluding theU.K. Home Office , Software and Services grew 13% with growth in all three technologies.
- Operating margin -GAAP operating margin was 25.5% of sales, up from 25.0% in the year-ago quarter. Non-GAAP operating margin was 29.7% of sales, up 70 basis points from 29.0% in the year-ago quarter. The increase in both GAAP and non-GAAP operating margins was driven by higher sales, favorable mix and lower material costs, partially offset by the Airwave Charge Control and higher expenses related to investments in video and employee incentives.
- Taxes - The GAAP effective tax rate during the quarter was 19.0%, down from 21.5% in the year-ago quarter. The non-GAAP effective tax rate was 20.6%, down from 22.7% in the year-ago quarter. Both the GAAP and non-GAAP rates decreased primarily due to higher benefits from share-based compensation recognized in the current quarter.
-
Cash flow -Operating cash flow was
$759 million , compared to$714 million in the year-ago quarter and free cash flow was$702 million , up from$649 million in the year-ago quarter. Both the operating cash flow and free cash flow for the quarter increased primarily due to higher earnings in the current year, net of non-cash charges.
-
Capital allocation -During the quarter, the company paid
$164 million in cash dividends, repurchased$31 million of common stock and incurred$57 million of capital expenditures. Additionally, the company closed the acquisitions of Noggin and a provider of vehicle location and management solutions in the financial services vertical for$223 million , net of cash acquired, and settled$313 million of senior notes that were due within the quarter. Subsequent to the quarter, the company acquired an international provider of Command Center software solutions, for$22 million , net of cash acquired.
-
Backlog -The company ended the quarter with backlog of
$14.1 billion , down 1% or$178 million from the year-ago quarter. Products and Systems Integration segment backlog was down$712 million , or 15%, driven primarily by strong LMR shipments. Software and Services segment backlog was up$534 million , or 6%, driven by strong demand in all three technologies and favorable foreign currency rates, partially offset by the revenue recognition for theU.K. Home Office .
NOTABLE WINS AND ACHIEVEMENTS
Software and Services
-
$191M five-year LMR services award from theU.S. Navy -
$100M+ five-year LMR services award for
South Carolina's statewide network -
$84M five-year LMR services award from aU.S. federal law enforcement agency -
$30M Command Center order for theState of Utah -
$24M Command Center order forMaricopa County Sheriff's Office , AZ -
$18M mobile video order from São Paulo State Government,Brazil
Products and Systems Integration
-
$88M P25 system and device order for a customer inNorth Africa -
$31M P25 system order for aU.S. state and local customer -
$31M P25 system order for a county inWisconsin -
$25M P25 system expansion forTennessee's statewide network -
$23M P25 device order for aU.S. federal customer -
$4M fixed video order for aU.S. federal customer
BUSINESS OUTLOOK
-
Full-year 2024 - The company now expects revenue growth of 8.25%, up from its prior guidance of approximately 8%, and non-GAAP EPS of between
$13.63 and$13.68 per share, up from its prior guidance of between$13.22 and$13.30 per share. This outlook assumes a fully diluted share count of approximately 171 million shares and a non-GAAP effective tax rate of approximately 22.5%.
The company has not quantitatively reconciled its guidance for forward-looking non-GAAP metrics to their most comparable GAAP measures because the company does not provide specific guidance for the various reconciling items as certain items that impact these measures have not occurred, are out of the company’s control, or cannot be reasonably predicted. Accordingly, a reconciliation to the most comparable GAAP financial metric is not available without unreasonable effort. Please note that the unavailable reconciling items could significantly impact the company’s results.
RECENT EVENTS
U.K. HOME OFFICE UPDATE
In
In 2023, the CMA imposed a legal order on Airwave which implemented a prospective price control on Airwave ("Airwave Charge Control"). After the
On
The company's backlog for Airwave services contracted with the
CONFERENCE CALL AND WEBCAST
CONSOLIDATED GAAP RESULTS (presented in millions, except per share data)
A comparison of results from operations is as follows:
|
Q3 2024 |
Q3 2023 |
Net sales |
|
|
Gross margin |
|
|
Operating earnings |
|
|
Amounts attributable to |
|
|
Net earnings |
|
|
Diluted EPS |
|
|
Weighted average diluted common shares outstanding |
170.9 |
171.7 |
USE OF NON-GAAP FINANCIAL INFORMATION
In addition to the results presented in accordance with accounting principles generally accepted in the
Reconciliations: Details and reconciliations of such non-GAAP measurements to the corresponding GAAP measurements can be found at the end of this news release.
Free cash flow: Free cash flow represents net cash provided by operating activities less capital expenditures. The company believes that free cash flow is useful to investors as the basis for comparing its performance and coverage ratios with other companies in the company's industries, although the company's measure of free cash flow may not be directly comparable to similar measures used by other companies. This measure is also used as a component of incentive compensation.
Organic revenue: Organic revenue reflects net sales calculated under GAAP excluding net sales from acquired business owned for less than four full quarters. The company believes organic revenue provides useful information for evaluating the periodic growth of the business on a consistent basis and provides for a meaningful period-to-period comparison and analysis of trends in the business.
Net sales adjusted for the
Non-GAAP operating earnings, non-GAAP EPS and non-GAAP operating margin each excludes highlighted items, including share-based compensation expenses and intangible assets amortization expense, as follows:
Highlighted items: The company has excluded the effects of highlighted items including, but not limited to, acquisition-related transaction fees, tangible and intangible asset impairments, reorganization of business charges, certain non-cash pension adjustments, legal settlements and other contingencies, gains and losses on investments and businesses, Hytera-related legal expenses, gains and losses on the extinguishment of debt and the income tax effects of significant tax matters, from its non-GAAP operating expenses and net income measurements because the company believes that these historical items do not reflect expected future operating earnings or expenses and do not contribute to a meaningful evaluation of the company's current operating performance or comparisons to the company's past operating performance. For the purposes of management's internal analysis over operating performance, the company uses financial statements that exclude highlighted items, as these charges do not contribute to a meaningful evaluation of the company's current operating performance or comparisons to the company's past operating performance.
Hytera-Related Legal Expenses: On
On
Following the
In 2024, the parties engaged in competing litigation in the District Court and a court in
Management typically considers legal expenses associated with defending the company's intellectual property as “normal and recurring” and accordingly, Hytera-related legal expenses were included in both the company's GAAP and non-GAAP operating income for fiscal years 2017, 2018 and 2019. The company anticipates further expenses associated with Hytera-related litigation; however, as of 2020, the company believes that these expenses are no longer a part of the “normal and recurring” legal expenses incurred to operate its business. In addition, as any contingent or actual gains associated with the Hytera litigation are recognized, they will be similarly excluded from the company's non-GAAP operating income, consistent with the company's treatment of the
Share-based compensation expenses: The company has excluded share-based compensation expenses from its non-GAAP operating expenses and net income measurements. Although share-based compensation is a key incentive offered to the company’s employees and the company believes such compensation contributed to the revenue earned during the periods presented and also believes it will contribute to the generation of future period revenues, the company continues to evaluate its performance excluding share-based compensation expenses primarily because it represents a significant non-cash expense. Share-based compensation expenses will recur in future periods.
Intangible assets amortization expense: The company has excluded intangible assets amortization expense from its non-GAAP operating expenses and net income measurements primarily because it represents a non-cash expense and because the company evaluates its performance excluding intangible assets amortization expense. Amortization of intangible assets is consistent in amount and frequency but is significantly affected by the timing and size of the company’s acquisitions. Investors should note that the use of intangible assets contributed to the company’s revenues earned during the periods presented and will contribute to the company’s future period revenues as well. Intangible assets amortization expense will recur in future periods.
FORWARD LOOKING STATEMENTS
This news release contains "forward-looking statements" within the meaning of applicable federal securities law. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and generally include words such as “believes,” “expects,” “intends,” “anticipates,” “estimates” and similar expressions. The company can give no assurance that any actual or future results or events discussed in these statements will be achieved. Any forward-looking statements represent the company’s views only as of today and should not be relied upon as representing the company’s views as of any subsequent date. Readers are cautioned that such forward- looking statements are subject to a variety of risks and uncertainties that could cause the company’s actual results to differ materially from the statements contained in this release. Such forward-looking statements include, but are not limited to, Motorola Solutions’ financial outlook for the full-year of 2024; the impact of the CMA's final decision and the Airwave Charge Control (including the company's actions in response); and the impact of the company's proceedings in the
ABOUT
GAAP-1 | ||||||
|
||||||
Condensed Consolidated Statements of Operations | ||||||
(In millions, except per share amounts) | ||||||
Three Months Ended | ||||||
|
|
|||||
Net sales from products |
$ |
1,670 |
|
$ |
1,490 |
|
Net sales from services |
|
1,120 |
|
|
1,066 |
|
Net sales |
|
2,790 |
|
|
2,556 |
|
Costs of products sales |
|
688 |
|
|
658 |
|
Costs of services sales |
|
669 |
|
|
618 |
|
Costs of sales |
|
1,357 |
|
|
1,276 |
|
Gross margin |
|
1,433 |
|
|
1,280 |
|
Selling, general and administrative expenses |
|
439 |
|
|
380 |
|
Research and development expenditures |
|
234 |
|
|
215 |
|
Other charges |
|
11 |
|
|
7 |
|
Intangibles amortization |
|
38 |
|
|
39 |
|
Operating earnings |
|
711 |
|
|
639 |
|
Other income (expense): | ||||||
Interest expense, net |
|
(58 |
) |
|
(53 |
) |
Loss on sales of investments and businesses, net |
|
— |
|
|
(1 |
) |
Other, net |
|
42 |
|
|
7 |
|
Total other expense |
|
(16 |
) |
|
(47 |
) |
Net earnings before income taxes |
|
695 |
|
|
592 |
|
Income tax expense |
|
132 |
|
|
127 |
|
Net earnings |
|
563 |
|
|
465 |
|
Less: Earnings attributable to non-controlling interests |
|
1 |
|
|
1 |
|
Net earnings attributable to |
|
562 |
|
|
464 |
|
Earnings per common share: | ||||||
Basic |
$ |
3.36 |
|
$ |
2.78 |
|
Diluted |
$ |
3.29 |
|
$ |
2.70 |
|
Weighted average common shares outstanding: | ||||||
Basic |
|
167.1 |
|
|
166.7 |
|
Diluted |
|
170.9 |
|
|
171.7 |
|
Percentage of |
||||||
Net sales from products |
|
59.9 |
% |
|
58.3 |
% |
Net sales from services |
|
40.1 |
% |
|
41.7 |
% |
Net sales |
|
100.0 |
% |
|
100.0 |
% |
Costs of products sales |
|
41.2 |
% |
|
44.2 |
% |
Costs of services sales |
|
59.7 |
% |
|
58.0 |
% |
Costs of sales |
|
48.6 |
% |
|
49.9 |
% |
Gross margin |
|
51.4 |
% |
|
50.1 |
% |
Selling, general and administrative expenses |
|
15.7 |
% |
|
14.9 |
% |
Research and development expenditures |
|
8.4 |
% |
|
8.4 |
% |
Other charges |
|
0.4 |
% |
|
0.3 |
% |
Intangibles amortization |
|
1.4 |
% |
|
1.5 |
% |
Operating earnings |
|
25.5 |
% |
|
25.0 |
% |
Other income (expense): | ||||||
Interest expense, net |
|
(2.1 |
)% |
|
(2.1 |
)% |
Loss on sales of investments and businesses, net |
|
— |
% |
|
— |
% |
Other, net |
|
1.5 |
% |
|
0.3 |
% |
Total other expense |
|
(0.6 |
)% |
|
(1.8 |
)% |
Net earnings before income taxes |
|
24.9 |
% |
|
23.2 |
% |
Income tax expense |
|
4.7 |
% |
|
5.0 |
% |
Net earnings |
|
20.2 |
% |
|
18.2 |
% |
Less: Earnings attributable to non-controlling interests |
|
— |
% |
|
— |
% |
Net earnings attributable to |
|
20.2 |
% |
|
18.2 |
% |
* Percentages may not add up due to rounding |
|
GAAP-2 | |||||
|
||||||
Condensed Consolidated Statements of Operations |
||||||
(In millions, except per share amounts) |
||||||
Nine Months Ended | ||||||
|
|
|||||
Net sales from products |
$ |
4,639 |
|
$ |
4,063 |
|
Net sales from services |
|
3,167 |
|
|
3,066 |
|
Net sales |
|
7,806 |
|
|
7,129 |
|
Costs of products sales |
|
1,941 |
|
|
1,867 |
|
Costs of services sales |
|
1,902 |
|
|
1,747 |
|
Costs of sales |
|
3,843 |
|
|
3,614 |
|
Gross margin |
|
3,963 |
|
|
3,515 |
|
Selling, general and administrative expenses |
|
1,265 |
|
|
1,138 |
|
Research and development expenditures |
|
671 |
|
|
640 |
|
Other charges |
|
39 |
|
|
44 |
|
Intangibles amortization |
|
114 |
|
|
137 |
|
Operating earnings |
|
1,874 |
|
|
1,556 |
|
Other income (expense): | ||||||
Interest expense, net |
|
(171 |
) |
|
(164 |
) |
Other, net |
|
(519 |
) |
|
46 |
|
Total other expense |
|
(690 |
) |
|
(118 |
) |
Net earnings before income taxes |
|
1,184 |
|
|
1,438 |
|
Income tax expense |
|
214 |
|
|
321 |
|
Net earnings |
|
970 |
|
|
1117 |
|
Less: Earnings attributable to non-controlling interests |
|
4 |
|
|
4 |
|
Net earnings attributable to |
$ |
966 |
|
$ |
1113 |
|
Earnings per common share: | ||||||
Basic |
$ |
5.79 |
|
$ |
6.66 |
|
Diluted |
$ |
5.66 |
|
$ |
6.46 |
|
Weighted average common shares outstanding: | ||||||
Basic |
|
166.7 |
|
|
167.2 |
|
Diluted |
|
170.6 |
|
|
172.2 |
|
Percentage of |
||||||
Net sales from products |
|
59.4 |
% |
|
57.0 |
% |
Net sales from services |
|
40.6 |
% |
|
43.0 |
% |
Net sales |
|
100.0 |
% |
|
100.0 |
% |
Costs of products sales |
|
41.8 |
% |
|
46.0 |
% |
Costs of services sales |
|
60.1 |
% |
|
57.0 |
% |
Costs of sales |
|
49.2 |
% |
|
50.7 |
% |
Gross margin |
|
50.8 |
% |
|
49.3 |
% |
Selling, general and administrative expenses |
|
16.2 |
% |
|
16.0 |
% |
Research and development expenditures |
|
8.6 |
% |
|
9.0 |
% |
Other charges |
|
0.5 |
% |
|
0.6 |
% |
Intangibles amortization |
|
1.5 |
% |
|
1.9 |
% |
Operating earnings |
|
24.0 |
% |
|
21.8 |
% |
Other income (expense): | ||||||
Interest expense, net |
|
(2.2 |
)% |
|
(2.3 |
)% |
Other, net |
|
(6.6 |
)% |
|
0.6 |
% |
Total other expense |
|
(8.8 |
)% |
|
(1.7 |
)% |
Net earnings before income taxes |
|
15.2 |
% |
|
20.2 |
% |
Income tax expense |
|
2.7 |
% |
|
4.5 |
% |
Net earnings |
|
12.4 |
% |
|
15.7 |
% |
Less: Earnings attributable to non-controlling interests |
|
0.1 |
% |
|
0.1 |
% |
Net earnings attributable to |
|
12.3 |
% |
|
15.6 |
% |
* Percentages may not add up due to rounding |
GAAP-3 | ||||||
|
||||||
Condensed Consolidated Balance Sheets | ||||||
(In millions) | ||||||
|
|
|||||
Assets | ||||||
Cash and cash equivalents |
$ |
1,404 |
$ |
1,705 |
||
Accounts receivable, net |
|
1,848 |
|
|
1,710 |
|
Contract assets |
|
1,301 |
|
|
1,102 |
|
Inventories, net |
|
816 |
|
|
827 |
|
Other current assets |
|
439 |
|
|
357 |
|
Current assets held for disposition |
|
— |
|
|
24 |
|
Total current assets |
|
5,808 |
|
|
5,725 |
|
Property, plant and equipment, net |
|
1,024 |
|
|
964 |
|
Operating lease assets |
|
551 |
|
|
495 |
|
Investments |
|
140 |
|
|
143 |
|
Deferred income taxes |
|
1,214 |
|
|
1,062 |
|
|
|
3,523 |
|
|
3,401 |
|
Intangible assets, net |
|
1,295 |
|
|
1,255 |
|
Other assets |
|
334 |
|
|
274 |
|
Non-current assets held for disposition |
|
— |
|
|
17 |
|
Total assets |
$ |
13,889 |
|
$ |
13,336 |
|
Liabilities and Stockholders' Equity | ||||||
Current portion of long-term debt |
$ |
322 |
|
$ |
1,313 |
|
Accounts payable |
|
872 |
|
|
881 |
|
Contract liabilities |
|
1,942 |
|
|
2,037 |
|
Accrued liabilities |
|
1,529 |
|
|
1,504 |
|
Current liabilities held for disposition |
|
— |
|
|
1 |
|
Total current liabilities |
|
4,665 |
|
|
5,736 |
|
Long-term debt |
|
5,674 |
|
|
4,705 |
|
Operating lease liabilities |
|
444 |
|
|
407 |
|
Other liabilities |
|
1,765 |
|
|
1,741 |
|
Non-current liabilities held for disposition |
|
— |
|
|
8 |
|
|
|
1,326 |
|
|
724 |
|
Non-controlling interests |
|
15 |
|
|
15 |
|
Total liabilities and stockholders’ equity |
$ |
13,889 |
|
$ |
13,336 |
|
GAAP-4 | ||||||
|
||||||
Condensed Consolidated Statements of Cash Flows | ||||||
(In millions) | ||||||
Three Months Ended | ||||||
|
|
|||||
Operating | ||||||
Net earnings |
$ |
563 |
|
$ |
465 |
|
Adjustments to reconcile Net earnings to Net cash provided by operating activities: | ||||||
Depreciation and amortization |
|
84 |
|
|
86 |
|
Non-cash other charges (income) |
|
(3 |
) |
|
12 |
|
Share-based compensation expenses |
|
61 |
|
|
52 |
|
Loss on sales of investments and businesses, net |
|
— |
|
|
1 |
|
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | ||||||
Accounts receivable |
|
(64 |
) |
|
(164 |
) |
Inventories |
|
(8 |
) |
|
58 |
|
Other current assets and contract assets |
|
(96 |
) |
|
(111 |
) |
Accounts payable, accrued liabilities and contract liabilities |
|
206 |
|
|
217 |
|
Other assets and liabilities |
|
1 |
|
|
(20 |
) |
Deferred income taxes |
|
15 |
|
|
118 |
|
Net cash provided by operating activities |
|
759 |
|
|
714 |
|
Investing | ||||||
Acquisitions and investments, net |
|
(226 |
) |
|
(2 |
) |
Proceeds from sales of investments and businesses, net |
|
1 |
|
|
6 |
|
Capital expenditures |
|
(57 |
) |
|
(65 |
) |
Net cash used for investing activities |
|
(282 |
) |
|
(61 |
) |
Financing | ||||||
Repayments of debt |
|
(313 |
) |
|
— |
|
Issuances of common stock |
|
18 |
|
|
40 |
|
Purchases of common stock |
|
(31 |
) |
|
(306 |
) |
Payments of dividends |
|
(164 |
) |
|
(147 |
) |
Payments of dividends to non-controlling interests |
|
(1 |
) |
|
(1 |
) |
Net cash used for financing activities |
|
(491 |
) |
|
(414 |
) |
Effect of exchange rate changes on total cash and cash equivalents |
|
37 |
|
|
(39 |
) |
Net increase in total cash and cash equivalents |
|
23 |
|
|
200 |
|
Cash and cash equivalents, beginning of period |
|
1,381 |
|
|
710 |
|
Cash and cash equivalents, end of period |
$ |
1,404 |
|
$ |
910 |
|
GAAP-5 | ||||||
|
||||||
Condensed Consolidated Statements of Cash Flows | ||||||
(In millions) | ||||||
Nine Months Ended | ||||||
|
|
|||||
Operating | ||||||
Net earnings |
$ |
970 |
|
$ |
1,117 |
|
Adjustments to reconcile Net earnings to Net cash provided by operating activities: | ||||||
Depreciation and amortization |
|
250 |
|
|
271 |
|
Non-cash other charges |
|
12 |
|
|
8 |
|
Share-based compensation expenses |
|
180 |
|
|
160 |
|
Loss from the extinguishment of Silver Lake Convertible Debt (Note 5) |
|
585 |
|
|
— |
|
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | ||||||
Accounts receivable |
|
(121 |
) |
|
(154 |
) |
Inventories |
|
21 |
|
|
94 |
|
Other current assets and contract assets |
|
(279 |
) |
|
(140 |
) |
Accounts payable, accrued liabilities and contract liabilities |
|
(125 |
) |
|
(534 |
) |
Other assets and liabilities |
|
(17 |
) |
|
(21 |
) |
Deferred income taxes |
|
(155 |
) |
|
(2 |
) |
Net cash provided by operating activities |
|
1,321 |
|
|
799 |
|
Investing | ||||||
Acquisitions and investments, net |
|
(268 |
) |
|
(12 |
) |
Proceeds from sales of investments and businesses, net |
|
39 |
|
|
12 |
|
Capital expenditures |
|
(171 |
) |
|
(172 |
) |
Net cash used for investing activities |
|
(400 |
) |
|
(172 |
) |
Financing | ||||||
Net proceeds from issuance of debt |
|
1,288 |
|
|
— |
|
Repayments of debt |
|
(1,906 |
) |
|
(1 |
) |
Issuances of common stock |
|
19 |
|
|
76 |
|
Purchases of common stock |
|
(141 |
) |
|
(670 |
) |
Payments of dividends |
|
(490 |
) |
|
(443 |
) |
Payments of dividends to non-controlling interests |
|
(4 |
) |
|
(5 |
) |
Net cash used for financing activities |
|
(1,234 |
) |
|
(1043 |
) |
Effect of exchange rate changes on total cash and cash equivalents |
|
12 |
|
|
1 |
|
Net decrease in total cash and cash equivalents |
|
(301 |
) |
|
(415 |
) |
Cash and cash equivalents, beginning of period |
|
1,705 |
|
|
1,325 |
|
Cash and cash equivalents, end of period |
$ |
1,404 |
|
$ |
910 |
|
Non-GAAP-1 | |||||||||||||
|
|||||||||||||
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow | |||||||||||||
(In millions) | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
|
|
|
|
||||||||||
Net cash provided by operating activities |
$ |
759 |
|
$ |
714 |
|
$ |
1,321 |
|
$ |
799 |
|
|
Capital expenditures |
|
(57 |
) |
|
(65 |
) |
|
(171 |
) |
|
(172 |
) |
|
Free cash flow |
$ |
702 |
|
$ |
649 |
|
$ |
1,150 |
|
$ |
627 |
|
Non-GAAP-2 | |||||||||||||||
|
|||||||||||||||
Reconciliation of Net Earnings Attributable to MSI to Non-GAAP Net Earnings Attributable to MSI | |||||||||||||||
(In millions) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
Statement Line |
2024 |
2023 |
2024 |
2023 |
|||||||||||
Net earnings attributable to MSI |
$ |
562 |
|
$ |
464 |
|
$ |
966 |
|
$ |
1,113 |
|
|||
Non-GAAP adjustments before income taxes: | |||||||||||||||
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
61 |
|
|
52 |
|
|
180 |
|
|
160 |
|
||
Intangible assets amortization expense | Intangibles amortization |
|
38 |
|
|
39 |
|
|
114 |
|
|
137 |
|
||
Reorganization of business charges | Cost of sales and Other charges (income) |
|
7 |
|
|
6 |
|
|
21 |
|
|
22 |
|
||
Hytera-related legal expenses | SG&A |
|
7 |
|
|
3 |
|
|
14 |
|
|
13 |
|
||
Acquisition-related transaction fees | Other charges (income) |
|
4 |
|
|
1 |
|
|
11 |
|
|
3 |
|
||
Assessments of uncertain tax positions | Interest income, net, Other (income) expense |
|
1 |
|
|
— |
|
|
22 |
|
|
— |
|
||
Legal settlements | Other charges (income) |
|
1 |
|
|
1 |
|
|
7 |
|
|
1 |
|
||
Operating lease asset impairments | Other charges (income) |
|
1 |
|
|
— |
|
|
5 |
|
|
4 |
|
||
Fair value adjustments to equity investments | Other (income) expense |
|
(9 |
) |
|
7 |
|
|
4 |
|
|
(12 |
) |
||
Loss from the extinguishment of Silver Lake Convertible Debt | Other (income) expense |
|
— |
|
|
— |
|
|
585 |
|
|
— |
|
||
Investment impairments | Other (income) expense |
|
— |
|
|
7 |
|
|
3 |
|
|
16 |
|
||
Environmental reserve expense | Other charges (income) |
|
— |
|
|
— |
|
|
— |
|
|
15 |
|
||
Fixed asset impairments | Other charges (income) |
|
— |
|
|
— |
|
|
— |
|
|
3 |
|
||
Loss on sales of investments | (Gain) or loss on sales of investments and businesses, net |
|
— |
|
|
1 |
|
|
— |
|
|
— |
|
||
Total Non-GAAP adjustments before income taxes |
$ |
111 |
|
$ |
117 |
|
$ |
966 |
|
$ |
362 |
|
|||
Income tax expense on Non-GAAP adjustments |
|
34 |
|
|
34 |
|
|
259 |
|
|
86 |
|
|||
Total Non-GAAP adjustments after income taxes |
|
77 |
|
|
83 |
|
|
707 |
|
|
276 |
|
|||
Non-GAAP Net earnings attributable to MSI |
$ |
639 |
|
$ |
547 |
|
$ |
1,673 |
|
$ |
1,389 |
|
|||
|
|||||||||||||||
Calculation of Non-GAAP Tax Rate | |||||||||||||||
(In millions) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
Net earnings before income taxes |
$ |
695 |
|
$ |
592 |
|
$ |
1,184 |
|
$ |
1,438 |
|
|||
Total Non-GAAP adjustments before income taxes* |
|
111 |
|
|
117 |
|
|
966 |
|
|
362 |
|
|||
Non-GAAP Net earnings before income taxes |
|
806 |
|
|
709 |
|
$ |
2,150 |
|
$ |
1,800 |
|
|||
Income tax expense |
|
132 |
|
|
127 |
|
|
214 |
|
|
321 |
|
|||
Income tax expense on Non-GAAP adjustments** |
|
34 |
|
|
34 |
|
|
259 |
|
|
86 |
|
|||
Total Non-GAAP Income tax expense |
|
166 |
|
|
161 |
|
|
473 |
|
|
407 |
|
|||
Non-GAAP Tax rate |
|
20.6 |
% |
|
22.7 |
% |
|
22.0 |
% |
|
22.6 |
% |
|||
*See reconciliation on Non-GAAP-2 table above for detail on Non-GAAP adjustments before income taxes | |||||||||||||||
**Income tax impact of highlighted items | |||||||||||||||
Reconciliation of Earnings Per Share to Non-GAAP Earnings Per Share* | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
Statement Line |
2024 |
2023 |
2024 |
2023 |
|||||||||||
Net earnings attributable to MSI |
$ |
3.29 |
|
$ |
2.70 |
|
$ |
5.66 |
|
$ |
6.46 |
|
|||
Non-GAAP adjustments before income taxes: | |||||||||||||||
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
0.35 |
|
|
0.30 |
|
|
1.05 |
|
|
0.92 |
|
||
Intangible assets amortization expense | Intangibles amortization |
|
0.22 |
|
|
0.22 |
|
|
0.67 |
|
|
0.79 |
|
||
Reorganization of business charges | Cost of sales and Other charges (income) |
|
0.04 |
|
|
0.03 |
|
|
0.12 |
|
|
0.13 |
|
||
Hytera-related legal expenses | SG&A |
|
0.04 |
|
|
0.02 |
|
|
0.08 |
|
|
0.08 |
|
||
Acquisition-related transaction fees | Other charges (income) |
|
0.02 |
|
|
0.01 |
|
|
0.07 |
|
|
0.02 |
|
||
Assessments of uncertain tax positions | Interest income, net, Other (income) expense |
|
0.01 |
|
|
— |
|
|
0.13 |
|
|
— |
|
||
Legal settlements | Other charges (income) |
|
0.01 |
|
|
0.01 |
|
|
0.04 |
|
|
0.01 |
|
||
Operating lease asset impairments | Other charges (income) |
|
0.01 |
|
|
— |
|
|
0.03 |
|
|
0.02 |
|
||
Fair value adjustments to equity investments | Other (income) expense |
|
(0.05 |
) |
|
0.04 |
|
|
0.02 |
|
|
(0.07 |
) |
||
Loss from the extinguishment of Silver Lake Convertible Debt | Other (income) expense |
|
— |
|
|
— |
|
|
3.42 |
|
|
— |
|
||
Investment impairments | Other (income) expense |
|
— |
|
|
0.04 |
|
|
0.02 |
|
|
0.09 |
|
||
Environmental reserve expense | Other charges (income) |
|
— |
|
|
— |
|
|
— |
|
|
0.09 |
|
||
Fixed asset impairments | Other charges (income) |
|
— |
|
|
— |
|
|
— |
|
|
0.02 |
|
||
Loss on sales of investments | (Gain) or loss on sales of investments and businesses, net |
|
— |
|
|
0.01 |
|
|
— |
|
|
— |
|
||
Total Non-GAAP adjustments before income taxes |
$ |
0.65 |
|
$ |
0.68 |
|
$ |
5.65 |
|
$ |
2.10 |
|
|||
Income tax expense on Non-GAAP adjustments |
|
0.20 |
|
|
0.19 |
|
|
1.52 |
|
|
0.50 |
|
|||
Total Non-GAAP adjustments after income taxes |
|
0.45 |
|
|
0.49 |
|
|
4.13 |
|
|
1.60 |
|
|||
Non-GAAP Net earnings attributable to MSI |
$ |
3.74 |
|
$ |
3.19 |
|
$ |
9.79 |
|
$ |
8.06 |
|
|||
GAAP Diluted Weighted Average Common Shares |
|
170.9 |
|
|
171.7 |
|
|
170.6 |
|
|
172.2 |
|
|||
Adjusted for dilutive shares outstanding** |
|
— |
|
|
— |
|
|
0.3 |
|
|
— |
|
|||
Non-GAAP Diluted Weighted Average Common Shares |
|
170.9 |
|
|
171.7 |
|
|
170.9 |
|
|
172.2 |
|
|||
*Indicates Non-GAAP Diluted EPS | |||||||||||||||
** Under |
Non-GAAP-3 | |||||||||||||||||||
|
|||||||||||||||||||
Reconciliations of Operating Earnings to Non-GAAP Operating Earnings and Operating Margin to Non-GAAP Operating Margin | |||||||||||||||||||
(In millions) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
|
|
||||||||||||||||||
Products and Systems Integration |
Software and Services |
Total |
Products and Systems Integration |
Software and Services |
Total | ||||||||||||||
Net sales |
$ |
1,784 |
|
$ |
1,006 |
|
$ |
2,790 |
|
$ |
1,612 |
|
$ |
944 |
|
$ |
2,556 |
|
|
Operating earnings ("OE") |
|
446 |
|
|
265 |
|
|
711 |
|
|
364 |
|
|
275 |
|
|
639 |
|
|
Above OE non-GAAP adjustments: | |||||||||||||||||||
Share-based compensation expenses |
|
43 |
|
|
18 |
|
|
61 |
|
|
38 |
|
|
14 |
|
|
52 |
|
|
Intangible assets amortization expense |
|
18 |
|
|
20 |
|
|
38 |
|
|
9 |
|
|
30 |
|
|
39 |
|
|
Reorganization of business charges |
|
6 |
|
|
1 |
|
|
7 |
|
|
5 |
|
|
1 |
|
|
6 |
|
|
Hytera-related legal expenses |
|
7 |
|
|
— |
|
|
7 |
|
|
3 |
|
|
— |
|
|
3 |
|
|
Acquisition-related transaction fees |
|
2 |
|
|
2 |
|
|
4 |
|
|
— |
|
|
1 |
|
|
1 |
|
|
Legal settlements |
|
— |
|
|
1 |
|
|
1 |
|
|
1 |
|
|
— |
|
|
1 |
|
|
Operating lease asset impairments |
|
— |
|
|
1 |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
Total above-OE non-GAAP adjustments |
|
76 |
|
|
43 |
|
|
119 |
|
|
56 |
|
|
46 |
|
|
102 |
|
|
Operating earnings after non-GAAP adjustments |
$ |
522 |
|
$ |
308 |
|
$ |
830 |
|
$ |
420 |
|
$ |
321 |
|
$ |
741 |
|
|
Operating earnings as a percentage of net sales - GAAP |
|
25.0 |
% |
|
26.3 |
% |
|
25.5 |
% |
|
22.6 |
% |
|
29.1 |
% |
|
25.0 |
% |
|
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
29.3 |
% |
|
30.6 |
% |
|
29.7 |
% |
|
26.1 |
% |
|
34.0 |
% |
|
29.0 |
% |
Non-GAAP-4 | |||||||||||||||||||
|
|||||||||||||||||||
Reconciliations of Operating Earnings to Non-GAAP Operating Earnings and Operating Margin to Non-GAAP Operating Margin | |||||||||||||||||||
(In millions) | |||||||||||||||||||
Nine Months Ended | |||||||||||||||||||
|
|
||||||||||||||||||
Products and Systems Integration |
Software and Services |
Total |
Products and Systems Integration |
Software and Services |
Total | ||||||||||||||
Net sales |
$ |
4,933 |
|
$ |
2,873 |
|
$ |
7,806 |
|
$ |
4,352 |
|
$ |
2,777 |
|
$ |
7,129 |
|
|
Operating earnings ("OE") |
|
1,135 |
|
|
739 |
|
|
1,874 |
|
|
752 |
|
|
804 |
|
|
1,556 |
|
|
Above OE non-GAAP adjustments: | |||||||||||||||||||
Share-based compensation expenses |
|
126 |
|
|
54 |
|
|
180 |
|
|
116 |
|
|
44 |
|
|
160 |
|
|
Intangible assets amortization expense |
|
35 |
|
|
79 |
|
|
114 |
|
|
32 |
|
|
105 |
|
|
137 |
|
|
Reorganization of business charges |
|
20 |
|
|
1 |
|
|
21 |
|
|
22 |
|
|
— |
|
|
22 |
|
|
Hytera-related legal expenses |
|
14 |
|
|
— |
|
|
14 |
|
|
13 |
|
|
— |
|
|
13 |
|
|
Acquisition-related transaction fees |
|
3 |
|
|
8 |
|
|
11 |
|
|
— |
|
|
3 |
|
|
3 |
|
|
Legal settlements |
|
1 |
|
|
6 |
|
|
7 |
|
|
1 |
|
|
— |
|
|
1 |
|
|
Operating lease asset impairments |
|
3 |
|
|
2 |
|
|
5 |
|
|
3 |
|
|
1 |
|
|
4 |
|
|
Environmental reserve expense |
|
— |
|
|
— |
|
|
— |
|
|
10 |
|
|
5 |
|
|
15 |
|
|
Fixed asset impairments |
|
— |
|
|
— |
|
|
— |
|
|
2 |
|
|
1 |
|
|
3 |
|
|
Total above-OE non-GAAP adjustments |
|
202 |
|
|
150 |
|
|
352 |
|
|
199 |
|
|
159 |
|
|
358 |
|
|
Operating earnings after non-GAAP adjustments |
$ |
1,337 |
|
$ |
889 |
|
$ |
2,226 |
|
$ |
951 |
|
$ |
963 |
|
$ |
1,914 |
|
|
Operating earnings as a percentage of net sales - GAAP |
|
23.0 |
% |
|
25.7 |
% |
|
24.0 |
% |
|
17.3 |
% |
|
29.0 |
% |
|
21.8 |
% |
|
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
27.1 |
% |
|
30.9 |
% |
|
28.5 |
% |
|
21.9 |
% |
|
34.7 |
% |
|
26.8 |
% |
Non-GAAP-5 | ||||||||||
|
||||||||||
Reconciliation of Revenue to Non-GAAP Organic Revenue | ||||||||||
(In millions) | ||||||||||
Three Months Ended | ||||||||||
|
|
% Change | ||||||||
Net sales |
$ |
2,790 |
$ |
2,556 |
9 |
% |
||||
Non-GAAP adjustments: | ||||||||||
Sales from acquisitions |
|
36 |
|
|
— |
|
||||
Organic revenue |
$ |
2,754 |
|
$ |
2,556 |
|
8 |
% |
||
Nine Months Ended | ||||||||||
|
|
% Change | ||||||||
Net sales |
$ |
7,806 |
|
$ |
7,129 |
|
9 |
% |
||
Non-GAAP adjustments: | ||||||||||
Sales from acquisitions |
|
58 |
|
|
— |
|
||||
Organic revenue |
$ |
7,748 |
|
$ |
7,129 |
|
9 |
% |
Non-GAAP-6 |
|||||||||||||||||||
|
|||||||||||||||||||
Reconciliation of |
|||||||||||||||||||
(In millions) | |||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
2024 |
2023 |
% Change |
2024 |
2023 |
% Change | ||||||||||||||
Software and Services net sales |
$ |
1,006 |
|
$ |
944 |
|
7 |
% |
$ |
2,873 |
|
$ |
2,777 |
|
3 |
% |
|||
|
|
(92 |
) |
|
(138 |
) |
|
(286 |
) |
|
(471 |
) |
|||||||
Software and Services net sales adjusted for the |
$ |
914 |
|
$ |
806 |
|
13 |
% |
$ |
2,587 |
|
$ |
2,306 |
|
12 |
% |
|||
Net sales |
$ |
2,790 |
|
$ |
2,556 |
|
9 |
% |
$ |
7,806 |
|
$ |
7,129 |
|
9 |
% |
|||
|
|
(92 |
) |
|
(138 |
) |
|
(286 |
) |
|
(471 |
) |
|||||||
Net sales adjusted for the |
$ |
2,698 |
|
$ |
2,418 |
|
12 |
% |
$ |
7,520 |
|
$ |
6,658 |
|
13 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241107798701/en/
MEDIA CONTACT
+1 312-965-3968
Alexandra.Reynolds@motorolasolutions.com
INVESTOR CONTACT
+1 847-576-6899
Tim.Yocum@motorolasolutions.com
Source: