Motorola Solutions Reports Second-Quarter 2025 Financial Results
Company raises full-year revenue, earnings and operating cash flow outlook following strong Q2 results
-
Sales of
$2.8 billion , up 5% versus a year ago- Software and Services sales up 15%
- Products and Systems Integration sales flat
-
GAAP earnings per share ("EPS") of
$3.04 ; up 17% versus a year ago -
Non-GAAP EPS* of
$3.57 , up 10% versus a year ago -
Operating cash flow of
$272 million , up$92 million versus a year ago -
Ending backlog of
$14.1 billion , up$150 million versus a year ago driven by record Q2 orders -
Subsequent to the quarter, acquired Silvus Technologies ("Silvus") for
$4.4 billion of upfront consideration
“Q2 was outstanding, with record second-quarter revenue and earnings,” said
KEY FINANCIAL RESULTS (presented in millions, except per share data and percentages)
|
Q2 2025 |
|
Q2 2024 |
% Change |
Sales |
|
|
|
5 % |
GAAP |
|
|
|
|
Operating Earnings |
|
|
|
7 % |
% of Sales |
25.0 % |
|
24.5 % |
|
EPS |
|
|
|
17 % |
Non-GAAP* |
|
|
|
|
Operating Earnings |
|
|
|
8 % |
% of Sales |
29.6 % |
|
28.8 % |
|
EPS |
|
|
|
10 % |
Products and Systems Integration Segment |
|
|
|
|
Sales |
|
|
|
— % |
GAAP Operating Earnings |
|
|
|
(4) % |
% of Sales |
22.0 % |
|
22.9 % |
|
Non-GAAP* Operating Earnings |
|
|
|
(1) % |
% of Sales |
26.7 % |
|
26.8 % |
|
Software and Services Segment |
|
|
|
|
Sales |
|
|
|
15 % |
GAAP Operating Earnings |
|
|
|
24 % |
% of Sales |
29.6 % |
|
27.3 % |
|
Non-GAAP* Operating Earnings |
|
|
|
20 % |
% of Sales |
33.8 % |
|
32.3 % |
|
* Non-GAAP financial information excludes the after-tax impact of approximately |
OTHER SELECTED FINANCIAL RESULTS
-
Revenue - Sales were
$2.8 billion , up 5% from the year-ago quarter driven by growth inNorth America and International. Revenue from acquisitions was$39 million and foreign currency tailwinds were$9 million in the quarter. The Software and Services segment grew 15%, driven by growth inLand Mobile Radio Communications ("LMR"), Video Security and Access Control ("Video") and Command Center. Revenue for the Products and Systems Integration segment was flat versus the prior year.
- Operating margin -GAAP operating margin was 25.0% of sales, up from 24.5% in the year-ago quarter. Non-GAAP operating margin was 29.6% of sales, up 80 basis points from 28.8% in the year-ago quarter. The increase in both GAAP and non-GAAP operating margins was driven by higher sales and improved operating leverage.
- Taxes - The GAAP effective tax rate during the quarter was 24.3%, versus 23.3% in the year-ago quarter driven by lower benefits from share-based compensation recognized in the current year. The non-GAAP effective tax rate was 23.5%, versus 23.6% the year-ago quarter.
-
Cash flow -Operating cash flow was
$272 million , compared to$180 million in the year-ago quarter and free cash flow was$224 million , up from$112 million in the year-ago quarter. Both the operating cash flow and free cash flow for the quarter increased primarily due to higher earnings and improved working capital.
-
Capital allocation -During the quarter, the company repurchased
$218 million of common stock, paid$182 million in cash dividends and incurred$48 million of capital expenditures. Additionally, the company entered into a new five-year$2.25 billion revolving credit facility during the quarter, which replaces the prior$2.25 billion revolving credit facility that was scheduled to mature inMarch 2026 .
Subsequent to the quarter, the company acquired Silvus for$4.4 billion of upfront consideration, which was primarily funded through$2 billion of new long-term senior notes issued in Q2 and$1.5 billion of new term loans. The remaining consideration of$900 million was settled through a combination of cash on hand and issuance of commercial paper.
-
Backlog -The company ended the quarter with backlog of
$14.1 billion , up 1% or$150 million from the year-ago quarter driven by record Q2 orders. Products and Systems Integration segment backlog was down$902 million , or 21%, driven primarily by strong LMR shipments. Software and Services segment backlog was up$1.0 billion , or 11%, driven by strong demand across all three technologies, partially offset by revenue recognition from theU.K. Home Office .
NOTABLE WINS AND ACHIEVEMENTS
Software and Services
-
$44M Command Center order for aU.S. state and local customer -
$29M P25 system upgrade and LMR services order for theCity of Chicago -
$12M LMR cybersecurity order for theState of Victoria, Australia -
$11M LMR services order for theState of New Mexico -
$9M LMR services order for aU.S. federal customer
Products and Systems Integration
-
$82M P25 system upgrade for a tri-county system in theSt. Louis region -
$30M P25 device order for theCity of Miami, FL -
$22M P25 system upgrade for theState of Michigan -
$15M fixed video order for aU.S. federal customer -
$11M P25 device order for theLas Vegas Metro Police Department
BUSINESS OUTLOOK
-
Third quarter 2025 - The company expects revenue growth of approximately 7% compared to the third quarter of 2024 and non-GAAP EPS between
$3.82 to$3.87 per share. This assumes approximately 169 million of fully diluted shares and a non-GAAP effective tax rate of approximately 24%.
-
Full-year 2025 - The company now expects revenue of approximately
$11.65 billion or 7.7% growth, up from its prior guidance of approximately$11.4 billion or 5.5% growth, and non-GAAP EPS between$14.88 and$14.98 , up from its prior guidance of$14.64 and$14.74 per share. This outlook assumes approximately 169 million of fully diluted shares and a non-GAAP effective tax rate of approximately 23%.
Our full-year outlook also includes$185 million of expected revenue related to Silvus. In addition, we are increasing our operating cash flow expectations to$2.75 billion for the full year, inclusive of approximately$75 million of one-time transaction expenses related to the Silvus acquisition.
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
MACROECONOMIC ENVIRONMENT UPDATE
The current global tariff environment is complex and evolving. In early 2025,
The company engages with global suppliers across a diverse network of locations around the world. The company continues to work with our global supply base to mitigate its exposure to the risks to global reciprocal (and sectoral) tariffs that have developed, and which may continue to develop, in order to ensure supply continues at levels in order to meet the company's current customer demand. As a result of the dynamic environment, the company expects increased costs on materials and components in 2025, which the company currently expects to substantially mitigate.
CONFERENCE CALL AND WEBCAST
CONSOLIDATED GAAP RESULTS (presented in millions, except per share data)
A comparison of results from operations is as follows:
|
Q2 2025 |
Q2 2024 |
Net sales |
|
|
Gross margin |
|
|
Operating earnings |
|
|
Amounts attributable to |
|
|
Net earnings |
|
|
Diluted EPS |
|
|
Weighted average diluted common shares outstanding |
168.8 |
170.3 |
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.
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: In 2017, the company filed a complaint against Hytera Communications Corporation Limited of
Subsequently, the District Court ordered Hytera to pay the company a forward-looking reasonable royalty on products that use the company’s stolen trade secrets, setting royalty rates for Hytera's sale of relevant products from
Following the initial District Court judgment in the company's favor, both parties appealed to the
On
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 third quarter and full-year of 2025; and the impact of global tariffs and volatility in the global supply chain and our expected ability to mitigate increased costs related thereto.
About
Safety and security are at the heart of everything we do at
GAAP-1 | ||||||
|
||||||
Condensed Consolidated Statements of Operations | ||||||
(In millions, except per share amounts) | ||||||
Three Months Ended | ||||||
|
|
|||||
Net sales from products |
$ |
1,533 |
|
$ |
1,563 |
|
Net sales from services |
|
1,232 |
|
|
1,065 |
|
Net sales |
|
2,765 |
|
|
2,628 |
|
Costs of products sales |
|
646 |
|
|
653 |
|
Costs of services sales |
|
706 |
|
|
636 |
|
Costs of sales |
|
1,352 |
|
|
1,289 |
|
Gross margin |
|
1,413 |
|
|
1,339 |
|
Selling, general and administrative expenses |
|
450 |
|
|
430 |
|
Research and development expenditures |
|
231 |
|
|
220 |
|
Other charges |
|
1 |
|
|
9 |
|
Intangibles amortization |
|
39 |
|
|
36 |
|
Operating earnings |
|
692 |
|
|
644 |
|
Other income (expense): | ||||||
Interest expense, net |
|
(55 |
) |
|
(69 |
) |
Other, net |
|
43 |
|
|
5 |
|
Total other expense |
|
(12 |
) |
|
(64 |
) |
Net earnings before income taxes |
|
680 |
|
|
580 |
|
Income tax expense |
|
165 |
|
|
135 |
|
Net earnings |
|
515 |
|
|
445 |
|
Less: Earnings attributable to non-controlling interests |
|
2 |
|
|
2 |
|
Net earnings attributable to |
$ |
513 |
|
$ |
443 |
|
Earnings per common share: | ||||||
Basic |
$ |
3.08 |
|
$ |
2.65 |
|
Diluted |
$ |
3.04 |
|
$ |
2.60 |
|
Weighted average common shares outstanding: | ||||||
Basic |
|
166.8 |
|
|
166.9 |
|
Diluted |
|
168.8 |
|
|
170.3 |
|
Percentage of |
||||||
Net sales from products |
|
55.4 |
% |
|
59.5 |
% |
Net sales from services |
|
44.6 |
% |
|
40.5 |
% |
Net sales |
|
100.0 |
% |
|
100.0 |
% |
Costs of products sales |
|
42.1 |
% |
|
41.8 |
% |
Costs of services sales |
|
57.3 |
% |
|
59.7 |
% |
Costs of sales |
|
48.9 |
% |
|
49.0 |
% |
Gross margin |
|
51.1 |
% |
|
51.0 |
% |
Selling, general and administrative expenses |
|
16.3 |
% |
|
16.4 |
% |
Research and development expenditures |
|
8.4 |
% |
|
8.4 |
% |
Other charges |
|
— |
% |
|
0.3 |
% |
Intangibles amortization |
|
1.4 |
% |
|
1.4 |
% |
Operating earnings |
|
25.0 |
% |
|
24.5 |
% |
Other income (expense): | ||||||
Interest expense, net |
|
(2.0 |
)% |
|
(2.6 |
)% |
Other, net |
|
1.6 |
% |
|
0.2 |
% |
Total other expense |
|
(0.4 |
)% |
|
(2.4 |
)% |
Net earnings before income taxes |
|
24.6 |
% |
|
22.1 |
% |
Income tax expense |
|
6.0 |
% |
|
5.1 |
% |
Net earnings |
|
18.6 |
% |
|
16.9 |
% |
Less: Earnings attributable to non-controlling interests |
|
0.1 |
% |
|
0.1 |
% |
Net earnings attributable to |
|
18.6 |
% |
|
16.8 |
% |
* Percentages may not add up due to rounding |
GAAP-2 |
||||||
|
||||||
Condensed Consolidated Statements of Operations | ||||||
(In millions, except per share amounts) | ||||||
Six Months Ended | ||||||
|
|
|||||
Net sales from products |
$ |
2,980 |
|
$ |
2,968 |
|
Net sales from services |
|
2,313 |
|
|
2,049 |
|
Net sales |
|
5,293 |
|
|
5,017 |
|
Costs of products sales |
|
1,220 |
|
|
1,252 |
|
Costs of services sales |
|
1,360 |
|
|
1,234 |
|
Costs of sales |
|
2,580 |
|
|
2,486 |
|
Gross margin |
|
2,713 |
|
|
2,531 |
|
Selling, general and administrative expenses |
|
886 |
|
|
827 |
|
Research and development expenditures |
|
464 |
|
|
437 |
|
Other charges |
|
13 |
|
|
28 |
|
Intangibles amortization |
|
76 |
|
|
76 |
|
Operating earnings |
|
1,274 |
|
|
1,163 |
|
Other income (expense): | ||||||
Interest expense, net |
|
(106 |
) |
|
(113 |
) |
Other, net |
|
59 |
|
|
(560 |
) |
Total other expense |
|
(47 |
) |
|
(673 |
) |
Net earnings before income taxes |
|
1,227 |
|
|
490 |
|
Income tax expense |
|
280 |
|
|
83 |
|
Net earnings |
|
947 |
|
|
407 |
|
Less: Earnings attributable to non-controlling interests |
|
4 |
|
|
3 |
|
Net earnings attributable to |
$ |
943 |
|
$ |
404 |
|
Earnings per common share: | ||||||
Basic |
$ |
5.65 |
|
$ |
2.43 |
|
Diluted |
$ |
5.57 |
|
$ |
2.37 |
|
Weighted average common shares outstanding: | ||||||
Basic |
|
166.8 |
|
|
166.5 |
|
Diluted |
|
169.4 |
|
|
170.3 |
|
Percentage of |
||||||
Net sales from products |
|
56.3 |
% |
|
59.2 |
% |
Net sales from services |
|
43.7 |
% |
|
40.8 |
% |
Net sales |
|
100.0 |
% |
|
100.0 |
% |
Costs of products sales |
|
40.9 |
% |
|
42.2 |
% |
Costs of services sales |
|
58.8 |
% |
|
60.2 |
% |
Costs of sales |
|
48.7 |
% |
|
49.6 |
% |
Gross margin |
|
51.3 |
% |
|
50.4 |
% |
Selling, general and administrative expenses |
|
16.7 |
% |
|
16.5 |
% |
Research and development expenditures |
|
8.8 |
% |
|
8.7 |
% |
Other charges |
|
0.2 |
% |
|
0.6 |
% |
Intangibles amortization |
|
1.4 |
% |
|
1.5 |
% |
Operating earnings |
|
24.1 |
% |
|
23.2 |
% |
Other income (expense): | ||||||
Interest expense, net |
|
(2.0 |
)% |
|
(2.3 |
)% |
Other, net |
|
1.1 |
% |
|
(11.2 |
)% |
Total other expense |
|
(0.9 |
)% |
|
(13.4 |
)% |
Net earnings before income taxes |
|
23.2 |
% |
|
9.8 |
% |
Income tax expense |
|
5.3 |
% |
|
1.7 |
% |
Net earnings |
|
17.9 |
% |
|
8.1 |
% |
Less: Earnings attributable to non-controlling interests |
|
0.1 |
% |
|
0.1 |
% |
Net earnings attributable to |
|
17.8 |
% |
|
8.0 |
% |
* Percentages may not add up due to rounding |
|
GAAP-3 |
||||
|
||||
Condensed Consolidated Balance Sheets | ||||
(In millions) | ||||
|
|
|||
Assets | ||||
Cash and cash equivalents |
$ |
3,206 |
$ |
2,102 |
Accounts receivable, net |
|
1,852 |
|
1,952 |
Contract assets |
|
1,380 |
|
1,230 |
Inventories, net |
|
861 |
|
766 |
Other current assets |
|
415 |
|
429 |
Total current assets |
|
7,714 |
|
6,479 |
Property, plant and equipment, net |
|
1,070 |
|
1,022 |
Operating lease assets |
|
590 |
|
529 |
Investments |
|
180 |
|
135 |
Deferred income taxes |
|
1,230 |
|
1,280 |
|
|
3,840 |
|
3,526 |
Intangible assets, net |
|
1,361 |
|
1,249 |
Other assets |
|
427 |
|
375 |
Total assets |
$ |
16,412 |
$ |
14,595 |
Liabilities and Stockholders' Equity | ||||
Current portion of long-term debt |
$ |
70 |
$ |
322 |
Accounts payable |
|
913 |
|
1,018 |
Contract liabilities |
|
2,016 |
|
2,072 |
Accrued liabilities |
|
1,465 |
|
1,643 |
Total current liabilities |
|
4,464 |
|
5,055 |
Long-term debt |
|
7,661 |
|
5,675 |
Operating lease liabilities |
|
472 |
|
427 |
Other liabilities |
|
1,831 |
|
1,719 |
|
|
1,968 |
|
1,703 |
Non-controlling interests |
|
16 |
|
16 |
Total liabilities and stockholders’ equity |
$ |
16,412 |
$ |
14,595 |
GAAP-4 |
||||||
|
||||||
Condensed Consolidated Statements of Cash Flows | ||||||
(In millions) | ||||||
Three Months Ended | ||||||
|
|
|||||
Operating | ||||||
Net earnings |
$ |
515 |
|
$ |
445 |
|
Adjustments to reconcile Net earnings to Net cash provided by operating activities: | ||||||
Depreciation and amortization |
|
86 |
|
|
83 |
|
Non-cash other charges (income) |
|
(12 |
) |
|
12 |
|
Share-based compensation expenses |
|
74 |
|
|
63 |
|
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | ||||||
Accounts receivable |
|
(68 |
) |
|
(170 |
) |
Inventories |
|
(22 |
) |
|
36 |
|
Other current assets and contract assets |
|
(44 |
) |
|
(60 |
) |
Accounts payable, accrued liabilities and contract liabilities |
|
(281 |
) |
|
(241 |
) |
Other assets and liabilities |
|
24 |
|
|
1 |
|
Deferred income taxes |
|
— |
|
|
11 |
|
Net cash provided by operating activities |
|
272 |
|
|
180 |
|
Investing | ||||||
Acquisitions and investments, net |
|
(14 |
) |
|
(5 |
) |
Proceeds from sales of investments and businesses, net |
|
2 |
|
|
2 |
|
Capital expenditures |
|
(48 |
) |
|
(68 |
) |
Net cash used for investing activities |
|
(60 |
) |
|
(71 |
) |
Financing | ||||||
Net proceeds from issuance of debt |
|
1,983 |
|
|
— |
|
Repayments of debt |
|
(252 |
) |
|
— |
|
Revolving credit facility renewal fees |
|
(5 |
) |
|
— |
|
Issuances of common stock, net of tax |
|
54 |
|
|
6 |
|
Purchases of common stock |
|
(218 |
) |
|
(71 |
) |
Payments of dividends |
|
(182 |
) |
|
(163 |
) |
Payments of dividends to non-controlling interests |
|
(4 |
) |
|
(3 |
) |
Net cash provided by (used for) financing activities |
|
1,376 |
|
|
(231 |
) |
Effect of exchange rate changes on total cash and cash equivalents |
|
54 |
|
|
(9 |
) |
Net increase (decrease) in total cash and cash equivalents |
|
1,642 |
|
|
(131 |
) |
Cash and cash equivalents, beginning of period |
|
1,564 |
|
|
1,512 |
|
Cash and cash equivalents, end of period |
$ |
3,206 |
|
$ |
1,381 |
|
GAAP-5 |
||||||
|
||||||
Condensed Consolidated Statements of Cash Flows | ||||||
(In millions) | ||||||
Six Months Ended | ||||||
|
|
|||||
Operating | ||||||
Net earnings |
$ |
947 |
|
$ |
407 |
|
Adjustments to reconcile Net earnings to Net cash provided by operating activities: | ||||||
Depreciation and amortization |
|
167 |
|
|
166 |
|
Non-cash other charges (income) |
|
(5 |
) |
|
15 |
|
Share-based compensation expenses |
|
140 |
|
|
119 |
|
Loss from the extinguishment of Silver Lake Convertible Debt |
|
— |
|
|
585 |
|
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | ||||||
Accounts receivable |
|
129 |
|
|
(57 |
) |
Inventories |
|
(84 |
) |
|
29 |
|
Other current assets and contract assets |
|
(122 |
) |
|
(183 |
) |
Accounts payable, accrued liabilities and contract liabilities |
|
(455 |
) |
|
(331 |
) |
Other assets and liabilities |
|
49 |
|
|
(18 |
) |
Deferred income taxes |
|
17 |
|
|
(170 |
) |
Net cash provided by operating activities |
|
783 |
|
|
562 |
|
Investing | ||||||
Acquisitions and investments, net |
|
(464 |
) |
|
(42 |
) |
Proceeds from sales of investments and businesses, net |
|
12 |
|
|
38 |
|
Capital expenditures |
|
(85 |
) |
|
(114 |
) |
Net cash used for investing activities |
|
(537 |
) |
|
(118 |
) |
Financing | ||||||
Net proceeds from issuance of debt |
|
1,983 |
|
|
1,288 |
|
Repayments of debt |
|
(252 |
) |
|
(1,593 |
) |
Revolving credit facility renewal fees |
|
(5 |
) |
|
— |
|
Issuances of common stock, net of tax |
|
(37 |
) |
|
1 |
|
Purchases of common stock |
|
(543 |
) |
|
(110 |
) |
Payments of dividends |
|
(364 |
) |
|
(326 |
) |
Payments of dividends to non-controlling interests |
|
(4 |
) |
|
(3 |
) |
Net cash provided by (used for) financing activities |
|
778 |
|
|
(743 |
) |
Effect of exchange rate changes on total cash and cash equivalents |
|
80 |
|
|
(25 |
) |
Net increase (decrease) in total cash and cash equivalents |
|
1,104 |
|
|
(324 |
) |
Cash and cash equivalents, beginning of period |
|
2,102 |
|
|
1,705 |
|
Cash and cash equivalents, end of period |
$ |
3,206 |
|
$ |
1,381 |
|
Non-GAAP-1 |
||||||||||||
|
||||||||||||
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow | ||||||||||||
(In millions) | ||||||||||||
Three Months Ended | Six Months Ended | |||||||||||
|
|
|
|
|||||||||
Net cash provided by operating activities |
$ |
272 |
|
$ |
180 |
|
$ |
783 |
|
$ |
562 |
|
Capital expenditures |
|
(48 |
) |
|
(68 |
) |
|
(85 |
) |
|
(114 |
) |
Free cash flow |
$ |
224 |
|
$ |
112 |
|
$ |
698 |
|
$ |
448 |
|
Non-GAAP-2 |
|||||||||||||||
|
|||||||||||||||
Reconciliation of Net Earnings Attributable to MSI to Non-GAAP Net Earnings Attributable to MSI | |||||||||||||||
(In millions) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
Statement Line |
|
|
|
|
|||||||||||
Net earnings attributable to MSI |
$ |
513 |
|
$ |
443 |
|
$ |
943 |
|
$ |
404 |
|
|||
Non-GAAP adjustments before income taxes: | |||||||||||||||
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
74 |
|
|
63 |
|
|
140 |
|
|
119 |
|
||
Intangible assets amortization expense | Intangibles amortization |
|
39 |
|
|
36 |
|
|
76 |
|
|
76 |
|
||
Reorganization of business charges | Cost of sales and Other charges (income) |
|
14 |
|
|
4 |
|
|
31 |
|
|
14 |
|
||
Hytera-related legal expenses | SG&A |
|
6 |
|
|
6 |
|
|
20 |
|
|
7 |
|
||
Loss on financing issuance costs | Other (income) expense |
|
2 |
|
|
— |
|
|
2 |
|
|
— |
|
||
Acquisition-related transaction fees | Other charges (income) |
|
2 |
|
|
4 |
|
|
8 |
|
|
7 |
|
||
Legal settlements | Other charges (income) |
|
1 |
|
|
— |
|
|
5 |
|
|
6 |
|
||
Assessments of uncertain tax positions | Interest income, net, Other (income) expense |
|
— |
|
|
20 |
|
|
1 |
|
|
21 |
|
||
Operating lease asset impairments | Other charges (income) |
|
— |
|
|
1 |
|
|
— |
|
|
4 |
|
||
Loss from the extinguishment of Silver Lake Convertible Debt | Other (income) expense |
|
— |
|
|
— |
|
|
— |
|
|
585 |
|
||
Investment impairments | Other (income) expense |
|
— |
|
|
— |
|
|
— |
|
|
3 |
|
||
Gain on Hytera legal settlement | Other charges (income) |
|
(10 |
) |
|
— |
|
|
(20 |
) |
|
— |
|
||
Fair value adjustments to equity investments | Other (income) expense |
|
(18 |
) |
|
11 |
|
|
(13 |
) |
|
13 |
|
||
Total Non-GAAP adjustments before income taxes |
$ |
110 |
|
$ |
145 |
|
$ |
250 |
|
$ |
855 |
|
|||
Income tax expense on Non-GAAP adjustments |
|
21 |
|
|
36 |
|
|
51 |
|
|
225 |
|
|||
Total Non-GAAP adjustments after income taxes |
|
89 |
|
|
109 |
|
|
199 |
|
|
630 |
|
|||
Non-GAAP Net earnings attributable to MSI |
$ |
602 |
|
$ |
552 |
|
$ |
1,142 |
|
$ |
1,034 |
|
|||
Calculation of Non-GAAP Tax Rate | |||||||||||||||
(In millions) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
|
|
|
|
||||||||||||
Net earnings before income taxes |
$ |
680 |
|
$ |
580 |
|
$ |
1,227 |
|
$ |
490 |
|
|||
Total Non-GAAP adjustments before income taxes* |
|
110 |
|
|
145 |
|
|
250 |
|
|
855 |
|
|||
Non-GAAP Net earnings before income taxes |
|
790 |
|
|
725 |
|
|
1,477 |
|
|
1,345 |
|
|||
Income tax expense |
|
165 |
|
|
135 |
|
|
280 |
|
|
83 |
|
|||
Income tax expense on Non-GAAP adjustments** |
|
21 |
|
|
36 |
|
|
51 |
|
|
225 |
|
|||
Total Non-GAAP Income tax expense |
$ |
186 |
|
$ |
171 |
|
$ |
331 |
|
$ |
308 |
|
|||
Non-GAAP Tax rate |
|
23.5 |
% |
|
23.6 |
% |
|
22.4 |
% |
|
22.9 |
% |
|||
*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 | Six Months Ended | ||||||||||||||
Statement Line |
|
|
|
|
|||||||||||
Net earnings attributable to MSI |
$ |
3.04 |
|
$ |
2.60 |
|
$ |
5.57 |
|
$ |
2.37 |
|
|||
Non-GAAP adjustments before income taxes: | |||||||||||||||
Share-based compensation expenses | Cost of sales, SG&A and R&D |
$ |
0.44 |
|
$ |
0.37 |
|
$ |
0.83 |
|
$ |
0.70 |
|
||
Intangible assets amortization expense | Intangibles amortization |
|
0.23 |
|
|
0.21 |
|
|
0.45 |
|
|
0.44 |
|
||
Reorganization of business charges | Cost of sales and Other charges (income) |
|
0.08 |
|
|
0.02 |
|
|
0.18 |
|
|
0.08 |
|
||
Hytera-related legal expenses | SG&A |
|
0.04 |
|
|
0.04 |
|
|
0.12 |
|
|
0.04 |
|
||
Loss on financing issuance costs | Other (income) expense |
|
0.01 |
|
|
— |
|
|
0.01 |
|
|
— |
|
||
Acquisition-related transaction fees | Other charges (income) |
|
0.01 |
|
|
0.02 |
|
|
0.05 |
|
|
0.04 |
|
||
Legal settlements | Other charges (income) |
|
0.01 |
|
|
— |
|
|
0.03 |
|
|
0.04 |
|
||
Assessments of uncertain tax positions | Interest income, net, Other (income) expense |
|
— |
|
|
0.12 |
|
|
0.01 |
|
|
0.12 |
|
||
Operating lease asset impairments | Other charges (income) |
|
— |
|
|
0.01 |
|
|
— |
|
|
0.02 |
|
||
Loss from the extinguishment of Silver Lake Convertible Debt | Other (income) expense |
|
— |
|
|
— |
|
|
— |
|
|
3.43 |
|
||
Investment impairments | Other (income) expense |
|
— |
|
|
— |
|
|
— |
|
|
0.02 |
|
||
Gain on Hytera legal settlement | Other charges (income) |
|
(0.06 |
) |
|
— |
|
|
(0.12 |
) |
|
— |
|
||
Fair value adjustments to equity investments | Other (income) expense |
|
(0.11 |
) |
|
0.06 |
|
|
(0.08 |
) |
|
0.08 |
|
||
Total Non-GAAP adjustments before income taxes |
$ |
0.65 |
|
$ |
0.85 |
|
$ |
1.48 |
|
$ |
5.01 |
|
|||
Income tax expense on Non-GAAP adjustments |
|
0.12 |
|
|
0.21 |
|
|
0.31 |
|
|
1.33 |
|
|||
Total Non-GAAP adjustments after income taxes |
|
0.53 |
|
|
0.64 |
|
|
1.17 |
|
|
3.68 |
|
|||
Non-GAAP Net earnings attributable to MSI |
$ |
3.57 |
|
$ |
3.24 |
|
$ |
6.74 |
|
$ |
6.05 |
|
|||
GAAP Diluted Weighted Average Common Shares |
|
168.8 |
|
|
170.3 |
|
|
169.4 |
|
|
170.3 |
|
|||
Adjusted for dilutive shares outstanding** |
|
— |
|
|
— |
|
|
— |
|
|
0.50 |
|
|||
Non-GAAP Diluted Weighted Average Common Shares |
|
168.8 |
|
|
170.3 |
|
|
169.4 |
|
|
170.8 |
|
|||
*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 |
$ |
1,653 |
|
$ |
1,112 |
|
$ |
2,765 |
|
$ |
1,658 |
|
$ |
970 |
|
$ |
2,628 |
|
|
Operating earnings ("OE") |
|
363 |
|
|
329 |
|
|
692 |
|
|
379 |
|
|
265 |
|
|
644 |
|
|
Above OE non-GAAP adjustments: | |||||||||||||||||||
Share-based compensation expenses |
|
54 |
|
|
20 |
|
|
74 |
|
|
44 |
|
|
19 |
|
|
63 |
|
|
Intangible assets amortization expense |
|
16 |
|
|
23 |
|
|
39 |
|
|
8 |
|
|
28 |
|
|
36 |
|
|
Reorganization of business charges |
|
10 |
|
|
4 |
|
|
14 |
|
|
6 |
|
|
(2 |
) |
|
4 |
|
|
Hytera-related legal expenses |
|
6 |
|
|
— |
|
|
6 |
|
|
6 |
|
|
— |
|
|
6 |
|
|
Acquisition-related transaction fees |
|
2 |
|
|
— |
|
|
2 |
|
|
1 |
|
|
3 |
|
|
4 |
|
|
Legal settlements |
|
1 |
|
|
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
Operating lease asset impairments |
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
|
Gain on Hytera legal settlement |
|
(10 |
) |
|
— |
|
|
(10 |
) |
|
— |
|
|
— |
|
|
— |
|
|
Total above-OE non-GAAP adjustments |
|
79 |
|
|
47 |
|
|
126 |
|
|
66 |
|
|
48 |
|
|
114 |
|
|
Operating earnings after non-GAAP adjustments |
$ |
442 |
|
$ |
376 |
|
$ |
818 |
|
$ |
445 |
|
$ |
313 |
|
$ |
758 |
|
|
Operating earnings as a percentage of net sales - GAAP |
|
22.0 |
% |
|
29.6 |
% |
|
25.0 |
% |
|
22.9 |
% |
|
27.3 |
% |
|
24.5 |
% |
|
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
26.7 |
% |
|
33.8 |
% |
|
29.6 |
% |
|
26.8 |
% |
|
32.3 |
% |
|
28.8 |
% |
Non-GAAP-4 |
|||||||||||||||||||
|
|||||||||||||||||||
Reconciliations of Operating Earnings to Non-GAAP Operating Earnings and Operating Margin to Non-GAAP Operating Margin | |||||||||||||||||||
(In millions) | |||||||||||||||||||
Six Months Ended | |||||||||||||||||||
|
|
||||||||||||||||||
Products and Systems Integration | Software and Services | Total | Products and Systems Integration | Software and Services | Total | ||||||||||||||
Net sales |
$ |
3,199 |
|
$ |
2,094 |
|
$ |
5,293 |
|
$ |
3,149 |
|
$ |
1,868 |
|
$ |
5,017 |
|
|
Operating earnings ("OE") |
|
715 |
|
|
559 |
|
|
1,274 |
|
|
689 |
|
|
474 |
|
|
1,163 |
|
|
Above-OE non-GAAP adjustments: | |||||||||||||||||||
Share-based compensation expenses |
|
102 |
|
|
38 |
|
|
140 |
|
|
83 |
|
|
36 |
|
|
119 |
|
|
Intangible assets amortization expense |
|
32 |
|
|
44 |
|
|
76 |
|
|
17 |
|
|
59 |
|
|
76 |
|
|
Reorganization of business charges |
|
22 |
|
|
9 |
|
|
31 |
|
|
14 |
|
|
— |
|
|
14 |
|
|
Hytera-related legal expenses |
|
20 |
|
|
— |
|
|
20 |
|
|
7 |
|
|
— |
|
|
7 |
|
|
Acquisition-related transaction fees |
|
2 |
|
|
6 |
|
|
8 |
|
|
1 |
|
|
6 |
|
|
7 |
|
|
Legal settlements |
|
3 |
|
|
2 |
|
|
5 |
|
|
1 |
|
|
5 |
|
|
6 |
|
|
Operating lease asset impairments |
|
— |
|
|
— |
|
|
— |
|
|
3 |
|
|
1 |
|
|
4 |
|
|
Gain on Hytera legal settlement |
|
(20 |
) |
|
— |
|
|
(20 |
) |
|
— |
|
|
— |
|
|
— |
|
|
Total above-OE non-GAAP adjustments |
|
161 |
|
|
99 |
|
|
260 |
|
|
126 |
|
|
107 |
|
|
233 |
|
|
Operating earnings after non-GAAP adjustments |
$ |
876 |
|
$ |
658 |
|
$ |
1,534 |
|
$ |
815 |
|
$ |
581 |
|
$ |
1,396 |
|
|
Operating earnings as a percentage of net sales - GAAP |
|
22.4 |
% |
|
26.7 |
% |
|
24.1 |
% |
|
21.9 |
% |
|
25.4 |
% |
|
23.2 |
% |
|
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
27.4 |
% |
|
31.4 |
% |
|
29.0 |
% |
|
25.9 |
% |
|
31.1 |
% |
|
27.8 |
% |
Non-GAAP-5 |
||||||||
|
||||||||
Reconciliation of Revenue to Non-GAAP Organic Revenue | ||||||||
(In millions) | ||||||||
Three Months Ended | ||||||||
|
|
% Change | ||||||
Net sales |
$ |
2,765 |
$ |
2,628 |
5 |
% |
||
Non-GAAP adjustments: | ||||||||
Sales from acquisitions |
|
39 |
|
— |
||||
Organic revenue |
$ |
2,726 |
$ |
2,628 |
4 |
% |
||
Six Months Ended | ||||||||
|
|
% Change | ||||||
Net sales |
$ |
5,293 |
$ |
5,017 |
6 |
% |
||
Non-GAAP adjustments: | ||||||||
Sales from acquisitions |
|
71 |
|
— |
||||
Organic revenue |
$ |
5,222 |
$ |
5,017 |
4 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250807977141/en/
MEDIA CONTACT
+1 312-965-3968
alexandra.reynolds@motorolasolutions.com
INVESTOR CONTACT
+1 847-576-6899
Tim.Yocum@motorolasolutions.com
Source: