Motorola Solutions Reports First-Quarter 2025 Financial Results
Company Achieves Record Q1 Sales, Operating Earnings and Operating Cash Flow
-
Sales of
$2.5 billion , up 6% versus a year ago- Products and Systems Integration sales up 4%
- Software and Services sales up 9%
-
GAAP earnings per share ("EPS") of
$2.53 -
Non-GAAP EPS* of
$3.18 , up 13% versus a year ago -
Record Q1 operating cash flow of
$510 million , up$128 million versus a year ago -
Acquired RapidDeploy and Theatro for an aggregate of
$414 million , net of cash acquired - Launched SVX, a converged, secure P25 speaker mic and body-worn camera for APX NEXT family of devices
- Launched Assist, AI for public safety, with applications across the portfolio
"Q1 was an excellent start to the year, with record first-quarter sales, operating earnings and cash flow,” said
KEY FINANCIAL RESULTS (presented in millions, except per share data and percentages)
|
Q1 2025 |
|
Q1 2024 |
% Change |
|||
Sales |
|
|
|
|
|
6 |
% |
GAAP |
|
|
|
|
|||
Operating Earnings |
|
|
|
|
|
12 |
% |
% of Sales |
23.0 |
% |
|
21.7 |
% |
|
|
EPS |
|
|
|
( |
) |
1,200 |
% |
Non-GAAP* |
|
|
|
|
|||
Operating Earnings |
|
|
|
|
|
12 |
% |
% of Sales |
28.3 |
% |
|
26.7 |
% |
|
|
EPS |
|
|
|
|
|
13 |
% |
Products and Systems Integration Segment |
|
|
|
|
|||
Sales |
|
|
|
|
|
4 |
% |
GAAP Operating Earnings |
|
|
|
|
|
14 |
% |
% of Sales |
22.8 |
% |
|
20.8 |
% |
|
|
Non-GAAP* Operating Earnings |
|
|
|
|
|
17 |
% |
% of Sales |
28.1 |
% |
|
24.8 |
% |
|
|
Software and Services Segment |
|
|
|
|
|||
Sales |
|
|
|
|
|
9 |
% |
GAAP Operating Earnings |
|
|
|
|
|
10 |
% |
% of Sales |
23.4 |
% |
|
23.2 |
% |
|
|
Non-GAAP* Operating Earnings |
|
|
|
|
|
5 |
% |
% of Sales |
28.7 |
% |
|
29.8 |
% |
|
|
* Non-GAAP financial information excludes the after-tax impact of approximately |
OTHER SELECTED FINANCIAL RESULTS
-
Revenue - Sales were
$2.5 billion , up 6% from the year-ago quarter driven by growth inNorth America , partially offset by a decline internationally due to foreign currency headwinds and lowerUkraine revenue. Revenue from acquisitions was$32 million and foreign currency headwinds were$25 million in the quarter. The Products and Systems Integration segment grew 4%, driven by growth inLand Mobile Radio Communications ("LMR"). The Software and Services segment grew 9%, driven by growth in Video Security and Access Control ("Video"), LMR services and Command Center. - Operating margin -GAAP operating margin was 23.0% of sales, up from 21.7% in the year-ago quarter. Non-GAAP operating margin was 28.3% of sales, up 160 basis points from 26.7% in the year-ago quarter. The increase in both GAAP and non-GAAP operating margins was driven by higher sales, favorable mix and lower direct material costs, partially offset by acquisitions.
-
Taxes - The GAAP effective tax rate during the quarter was 21.0%, down from 57.8% in the year-ago quarter driven by a non-deductible loss on the extinguishment of the
Silver Lake convertible debt in the prior year. The non-GAAP effective tax rate was 21.1%, down from 22.1% in the year-ago quarter primarily due to higher benefits from share-based compensation recognized in the current quarter. -
Cash flow -Operating cash flow was
$510 million , compared to$382 million in the year-ago quarter and free cash flow was$473 million , up from$336 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 working capital improvements. -
Capital allocation -During the quarter, the company repurchased
$325 million of common stock, paid$182 million in cash dividends and incurred$37 million of capital expenditures. Additionally, the company closed two acquisitions in Command Center; RapidDeploy, a cloud-native NG 911 solution provider, and Theatro, a maker of AI and voice-powered communication and digital workflow software for frontline workers, for a combined$414 million , net of cash acquired. -
Backlog -The company ended the quarter with backlog of
$14.1 billion , down 2% or$306 million from the year-ago quarter. Products and Systems Integration segment backlog was down$1.0 billion , or 22%, driven primarily by strong LMR shipments. Software and Services segment backlog was up$732 million , or 8%, 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
-
$19M LMR managed services extension for an international customer -
$18M LMR services renewal for aU.S. utility customer -
$9M fixed video services contract renewal for theCity of Chicago -
$7M Command Center order for aU.S. federal customer -
$5M Command Center order forDenver's Public Transport
Products and Systems Integration
-
$19M TETRA award for a customer inGermany -
$10M fixed video order for Duke Energy -
$10M P25 system order for a customer inNorth Africa -
$10M P25 device order for aU.S. state and local customer -
$7M P25 device order forAurora, CO
BUSINESS OUTLOOK
-
Second quarter 2025 - The company expects revenue growth of approximately 4% compared to the second quarter of 2024 and non-GAAP EPS in the range of
$3.32 to$3.37 per share. This assumes approximately 170 million of fully diluted shares and a non-GAAP effective tax rate of approximately 23.5%. -
Full-year 2025 - The company is maintaining its prior guidance of approximately 5.5% revenue growth and non-GAAP EPS between
$14.64 and$14.74 per share. This outlook assumes approximately$40 million in foreign exchange headwinds, 170 million of fully diluted shares and a non-GAAP effective tax rate of approximately 23.0%.
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
Beginning in
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.
U.K. HOME OFFICE UPDATE
Beginning
In 2024, the company received a notice of contract extension (the “Deferred National Shutdown Notice”) from the
On
CONFERENCE CALL AND WEBCAST
CONSOLIDATED GAAP RESULTS (presented in millions, except per share data)
A comparison of results from operations is as follows:
|
Q1 2025 |
Q1 2024 |
|
Net sales |
|
|
|
Gross margin |
|
|
|
Operating earnings |
|
|
|
Amounts attributable to |
|
|
|
Net earnings |
|
( |
) |
Diluted EPS |
|
( |
) |
Weighted average diluted common shares outstanding |
169.8 |
166.3 |
|
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: On
On
Following 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 second quarter and full-year of 2025; the impact of global tariffs and volatility in the global supply chain and our expected ability to mitigate increased costs related thereto; the impact of the Airwave Charge Control; and the company's expectations regarding the Collective Proceeding.
ABOUT
|
||||||
Condensed Consolidated Statements of Operations | ||||||
(In millions, except per share amounts) | ||||||
Three Months Ended | ||||||
|
|
|||||
Net sales from products |
$ |
1,448 |
|
$ |
1,405 |
|
Net sales from services |
|
1,080 |
|
|
984 |
|
Net sales |
|
2,528 |
|
|
2,389 |
|
Costs of products sales |
|
573 |
|
|
600 |
|
Costs of services sales |
|
655 |
|
|
597 |
|
Costs of sales |
|
1,228 |
|
|
1,197 |
|
Gross margin |
|
1,300 |
|
|
1,192 |
|
Selling, general and administrative expenses |
|
436 |
|
|
397 |
|
Research and development expenditures |
|
233 |
|
|
218 |
|
Other charges |
|
12 |
|
|
19 |
|
Intangibles amortization |
|
37 |
|
|
39 |
|
Operating earnings |
|
582 |
|
|
519 |
|
Other income (expense): | ||||||
Interest expense, net |
|
(51 |
) |
|
(44 |
) |
Other, net |
|
16 |
|
|
(565 |
) |
Total other expense |
|
(35 |
) |
|
(609 |
) |
Earnings (loss) before income taxes |
|
547 |
|
|
(90 |
) |
Income tax expense (benefit) |
|
115 |
|
|
(52 |
) |
Net earnings (loss) |
|
432 |
|
|
(38 |
) |
Less: Earnings attributable to non-controlling interests |
|
2 |
|
|
1 |
|
Net earnings (loss) attributable to |
$ |
430 |
|
$ |
(39 |
) |
Earnings (loss) per common share: | ||||||
Basic |
$ |
2.58 |
|
$ |
(0.23 |
) |
Diluted |
$ |
2.53 |
|
$ |
(0.23 |
) |
Weighted average common shares outstanding: | ||||||
Basic |
|
166.9 |
|
|
166.3 |
|
Diluted |
|
169.8 |
|
|
166.3 |
|
Percentage of |
||||||
Net sales from products |
|
57.3 |
% |
|
58.8 |
% |
Net sales from services |
|
42.7 |
% |
|
41.2 |
% |
Net sales |
|
100.0 |
% |
|
100.0 |
% |
Costs of products sales |
|
39.6 |
% |
|
42.7 |
% |
Costs of services sales |
|
60.6 |
% |
|
60.7 |
% |
Costs of sales |
|
48.6 |
% |
|
50.1 |
% |
Gross margin |
|
51.4 |
% |
|
49.9 |
% |
Selling, general and administrative expenses |
|
17.2 |
% |
|
16.6 |
% |
Research and development expenditures |
|
9.2 |
% |
|
9.1 |
% |
Other charges |
|
0.5 |
% |
|
0.8 |
% |
Intangibles amortization |
|
1.5 |
% |
|
1.6 |
% |
Operating earnings |
|
23.0 |
% |
|
21.7 |
% |
Other income (expense): | ||||||
Interest expense, net |
|
(2.0 |
)% |
|
(1.8 |
)% |
Other, net |
|
0.6 |
% |
|
(23.7 |
)% |
Total other expense |
|
(1.4 |
)% |
|
(25.5 |
)% |
Earnings (loss) before income taxes |
|
21.6 |
% |
|
(3.8 |
)% |
Income tax expense (benefit) |
|
4.5 |
% |
|
(2.2 |
)% |
Net earnings (loss) |
|
17.1 |
% |
|
(1.6 |
)% |
Less: Earnings attributable to non-controlling interests |
|
0.1 |
% |
|
— |
% |
Net earnings (loss) attributable to |
|
17.0 |
% |
|
(1.6 |
)% |
* Percentages may not add up due to rounding |
|
||||
Condensed Consolidated Balance Sheets | ||||
(In millions) | ||||
|
|
|||
Assets | ||||
Cash and cash equivalents |
$ |
1,564 |
$ |
2,102 |
Accounts receivable, net |
|
1,770 |
|
1,952 |
Contract assets |
|
1,288 |
|
1,230 |
Inventories, net |
|
833 |
|
766 |
Other current assets |
|
444 |
|
429 |
Total current assets |
|
5,899 |
|
6,479 |
Property, plant and equipment, net |
|
1,039 |
|
1,022 |
Operating lease assets |
|
521 |
|
529 |
Investments |
|
161 |
|
135 |
Deferred income taxes |
|
1,236 |
|
1,280 |
|
|
3,841 |
|
3,526 |
Intangible assets, net |
|
1,353 |
|
1,249 |
Other assets |
|
383 |
|
375 |
Total assets |
$ |
14,433 |
$ |
14,595 |
Liabilities and Stockholders' Equity | ||||
Current portion of long-term debt |
$ |
322 |
$ |
322 |
Accounts payable |
|
845 |
|
1,018 |
Contract liabilities |
|
1,983 |
|
2,072 |
Accrued liabilities |
|
1,772 |
|
1,643 |
Total current liabilities |
|
4,922 |
|
5,055 |
Long-term debt |
|
5,677 |
|
5,675 |
Operating lease liabilities |
|
412 |
|
427 |
Other liabilities |
|
1,763 |
|
1,719 |
|
|
1,641 |
|
1,703 |
Non-controlling interests |
|
18 |
|
16 |
Total liabilities and stockholders’ equity |
$ |
14,433 |
$ |
14,595 |
|
||||||
Condensed Consolidated Statements of Cash Flows | ||||||
(In millions) | ||||||
Three Months Ended | ||||||
|
|
|||||
Operating | ||||||
Net earnings (loss) |
$ |
432 |
|
$ |
(38 |
) |
Adjustments to reconcile Net earnings (loss) to Net cash provided by operating activities: | ||||||
Depreciation and amortization |
|
81 |
|
|
83 |
|
Non-cash other charges |
|
7 |
|
|
3 |
|
Share-based compensation expenses |
|
66 |
|
|
56 |
|
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 |
|
197 |
|
|
113 |
|
Inventories |
|
(62 |
) |
|
(7 |
) |
Other current assets and contract assets |
|
(78 |
) |
|
(123 |
) |
Accounts payable, accrued liabilities and contract liabilities |
|
(175 |
) |
|
(90 |
) |
Other assets and liabilities |
|
25 |
|
|
(19 |
) |
Deferred income taxes |
|
17 |
|
|
(181 |
) |
Net cash provided by operating activities |
|
510 |
|
|
382 |
|
Investing | ||||||
Acquisitions and investments, net |
|
(450 |
) |
|
(37 |
) |
Proceeds from sales of investments and businesses, net |
|
10 |
|
|
36 |
|
Capital expenditures |
|
(37 |
) |
|
(46 |
) |
Net cash used for investing activities |
|
(477 |
) |
|
(47 |
) |
Financing | ||||||
Repayments of debt |
|
— |
|
|
(1,593 |
) |
Net proceeds from issuance of debt |
|
— |
|
|
1,288 |
|
Issuances of common stock, net of tax |
|
(90 |
) |
|
(5 |
) |
Purchases of common stock |
|
(325 |
) |
|
(39 |
) |
Payments of dividends |
|
(182 |
) |
|
(163 |
) |
Payments of dividends to non-controlling interests |
|
— |
|
|
— |
|
Net cash used for financing activities |
|
(597 |
) |
|
(512 |
) |
Effect of exchange rate changes on total cash and cash equivalents |
|
26 |
|
|
(16 |
) |
Net decrease in total cash and cash equivalents |
|
(538 |
) |
|
(193 |
) |
Cash and cash equivalents, beginning of period |
|
2,102 |
|
|
1,705 |
|
Cash and cash equivalents, end of period |
$ |
1,564 |
|
$ |
1512 |
|
|
||||||
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow | ||||||
(In millions) | ||||||
Three Months Ended | ||||||
|
|
|||||
Net cash provided by operating activities |
$ |
510 |
|
$ |
382 |
|
Capital expenditures |
|
(37 |
) |
|
(46 |
) |
Free cash flow |
$ |
473 |
|
$ |
336 |
|
|
||||||||
Reconciliation of Net Earnings Attributable to MSI to Non-GAAP Net Earnings Attributable to MSI | ||||||||
(In millions) | ||||||||
Three Months Ended | ||||||||
Statement Line |
|
|
||||||
Net earnings attributable to MSI |
$ |
430 |
|
$ |
(39 |
) |
||
Non-GAAP adjustments before income taxes: | ||||||||
Share-based compensation expenses | Cost of sales, SG&A and R&D |
$ |
66 |
|
$ |
56 |
|
|
Intangible assets amortization expense | Intangibles amortization |
|
37 |
|
|
39 |
|
|
Reorganization of business charges | Cost of sales and Other charges (income) |
|
17 |
|
|
10 |
|
|
Hytera-related legal expenses | SG&A |
|
14 |
|
|
1 |
|
|
Acquisition-related transaction fees | Other charges (income) |
|
6 |
|
|
4 |
|
|
Fair value adjustments to equity investments | Other (income) expense |
|
5 |
|
|
2 |
|
|
Legal settlements | Other charges (income) |
|
4 |
|
|
6 |
|
|
Assessments of uncertain tax positions | Interest income, net, Other (income) expense |
|
1 |
|
|
1 |
|
|
Loss from the extinguishment of Silver Lake Convertible Debt | Other (income) expense |
|
— |
|
|
585 |
|
|
Operating lease asset impairments | Other charges (income) |
|
— |
|
|
3 |
|
|
Investment impairments | Other (income) expense |
|
— |
|
|
3 |
|
|
Gain on Hytera legal settlement | Other charges (income) |
|
(10 |
) |
|
— |
|
|
Total Non-GAAP adjustments before income taxes |
$ |
140 |
|
$ |
710 |
|
||
Income tax expense on Non-GAAP adjustments |
|
30 |
|
|
189 |
|
||
Total Non-GAAP adjustments after income taxes |
|
110 |
|
|
521 |
|
||
Non-GAAP Net earnings attributable to MSI |
$ |
540 |
|
$ |
482 |
|
||
Calculation of Non-GAAP Tax Rate | ||||||||
(In millions) | ||||||||
Three Months Ended | ||||||||
|
|
|||||||
Net earnings before income taxes |
$ |
547 |
|
$ |
(90 |
) |
||
Total Non-GAAP adjustments before income taxes* |
|
140 |
|
|
710 |
|
||
Non-GAAP Net earnings before income taxes |
|
687 |
|
|
620 |
|
||
Income tax expense (benefit) |
|
115 |
|
|
(52 |
) |
||
Income tax expense on Non-GAAP adjustments** |
|
30 |
|
|
189 |
|
||
Total Non-GAAP Income tax expense |
$ |
145 |
|
$ |
137 |
|
||
Non-GAAP Tax rate |
|
21.1 |
% |
|
22.1 |
% |
||
*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 | ||||||||
Statement Line |
|
|
||||||
Net earnings attributable to MSI |
$ |
2.53 |
|
$ |
(0.23 |
) |
||
Non-GAAP adjustments before income taxes: | ||||||||
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
0.39 |
|
|
0.32 |
|
|
Intangible assets amortization expense | Intangibles amortization |
|
0.22 |
|
|
0.23 |
|
|
Reorganization of business charges | Cost of sales and Other charges (income) |
|
0.10 |
|
|
0.05 |
|
|
Hytera-related legal expenses | SG&A |
|
0.08 |
|
|
0.01 |
|
|
Acquisition-related transaction fees | Other charges (income) |
|
0.03 |
|
|
0.02 |
|
|
Fair value adjustments to equity investments | Other (income) expense |
|
0.03 |
|
|
0.01 |
|
|
Legal settlements | Other charges (income) |
|
0.02 |
|
|
0.03 |
|
|
Assessments of uncertain tax positions | Interest income, net, Other (income) expense |
|
0.01 |
|
|
0.01 |
|
|
Loss from the extinguishment of Silver Lake Convertible Debt | Other (income) expense |
|
— |
|
|
3.42 |
|
|
Operating lease asset impairments | Other charges (income) |
|
— |
|
|
0.02 |
|
|
Investment impairments | Other (income) expense |
|
— |
|
|
0.02 |
|
|
Gain on Hytera legal settlement | Other charges (income) |
|
(0.06 |
) |
|
— |
|
|
Total Non-GAAP adjustments before income taxes |
$ |
0.82 |
|
$ |
4.14 |
|
||
Income tax expense on Non-GAAP adjustments |
|
0.17 |
|
|
1.10 |
|
||
Total Non-GAAP adjustments after income taxes |
|
0.65 |
|
|
3.04 |
|
||
Non-GAAP Net earnings attributable to MSI |
$ |
3.18 |
|
$ |
2.81 |
|
||
GAAP Diluted Weighted Average Common Shares |
|
169.8 |
|
|
166.3 |
|
||
Adjusted for dilutive shares outstanding** |
|
— |
|
|
5.00 |
|
||
Non-GAAP Diluted Weighted Average Common Shares |
|
169.8 |
|
|
171.3 |
|
||
*Indicates Non-GAAP Diluted EPS | ||||||||
** Under |
|
|||||||||||||||||||
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 |
$ |
1,546 |
|
$ |
982 |
|
$ |
2,528 |
|
$ |
1,490 |
|
$ |
899 |
|
$ |
2,389 |
|
|
Operating earnings ("OE") |
$ |
352 |
|
$ |
230 |
|
$ |
582 |
|
$ |
310 |
|
$ |
209 |
|
$ |
519 |
|
|
Above OE non-GAAP adjustments: | |||||||||||||||||||
Share-based compensation expenses |
|
48 |
|
|
18 |
|
|
66 |
|
|
39 |
|
|
17 |
|
|
56 |
|
|
Intangible assets amortization expense |
|
16 |
|
|
21 |
|
|
37 |
|
|
9 |
|
|
30 |
|
|
39 |
|
|
Reorganization of business charges |
|
12 |
|
|
5 |
|
|
17 |
|
|
8 |
|
|
2 |
|
|
10 |
|
|
Hytera-related legal expenses |
|
14 |
|
|
— |
|
|
14 |
|
|
1 |
|
|
— |
|
|
1 |
|
|
Acquisition-related transaction fees |
|
— |
|
|
6 |
|
|
6 |
|
|
— |
|
|
4 |
|
|
4 |
|
|
Legal settlements |
|
2 |
|
|
2 |
|
|
4 |
|
|
1 |
|
|
5 |
|
|
6 |
|
|
Operating lease asset impairments |
|
— |
|
|
— |
|
|
— |
|
|
2 |
|
|
1 |
|
|
3 |
|
|
Gain on Hytera legal settlement |
|
(10 |
) |
|
— |
|
|
(10 |
) |
|
— |
|
|
— |
|
|
— |
|
|
Total above-OE non-GAAP adjustments |
|
82 |
|
|
52 |
|
|
134 |
|
|
60 |
|
|
59 |
|
|
119 |
|
|
Operating earnings after non-GAAP adjustments |
$ |
434 |
|
$ |
282 |
|
$ |
716 |
|
$ |
370 |
|
$ |
268 |
|
$ |
638 |
|
|
Operating earnings as a percentage of net sales - GAAP |
|
22.8 |
% |
|
23.4 |
% |
|
23.0 |
% |
|
20.8 |
% |
|
23.2 |
% |
|
21.7 |
% |
|
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
28.1 |
% |
|
28.7 |
% |
|
28.3 |
% |
|
24.8 |
% |
|
29.8 |
% |
|
26.7 |
% |
|
||||||||
Reconciliation of Revenue to Non-GAAP Organic Revenue | ||||||||
(In millions) | ||||||||
Three Months Ended | ||||||||
|
|
% Change | ||||||
Net sales |
$ |
2,528 |
$ |
2,389 |
6 |
% |
||
Non-GAAP adjustments: | ||||||||
Sales from acquisitions |
|
32 |
|
— |
||||
Organic revenue |
$ |
2,496 |
$ |
2,389 |
4 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250501427220/en/
MEDIA CONTACT
+1 312-965-3968
alexandra.reynolds@motorolasolutions.com
INVESTOR CONTACT
+1 847-576-6899
tim.yocum@motorolasolutions.com
Source: