Sign In  |  Register  |  About San Anselmo  |  Contact Us

San Anselmo, CA
September 01, 2020 1:33pm
7-Day Forecast | Traffic
  • Search Hotels in San Anselmo

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

Motorola Solutions Reports Fourth-Quarter and Full-Year Financial Results

Company Achieves Record Q4 and Full-Year Sales, Earnings Per Share and Backlog 

  • Sales of $2.7 billion, up 17% from Q4 in the prior year; up 12% for full year
    • Products and Systems Integration sales grew 21% in Q4; up 14% for full year
    • Software and Services sales grew 9% in Q4; up 8% for full year
  • Record backlog of $14.3 billion, up $788 million or 6% versus a year ago
  • Generated record $1.3 billion of operating cash flow in Q4; $1.8 billion for full year
  • GAAP Q4 earnings per share (EPS) of $3.43, up 49% versus a year ago; $7.93 for full year
  • Non-GAAP Q4 EPS* of $3.60, up 26% versus a year ago; $10.36 for full year, up 13%

Motorola Solutions, Inc. (NYSE: MSI) today reported its earnings results for the fourth quarter and full year of 2022. Click here for a printable news release and financial tables.

“2022 was an outstanding year, with record sales in both segments and all three technologies,” said Greg Brown, chairman and CEO of Motorola Solutions. “We achieved all-time Q4 records in sales, operating earnings, earnings per share and cash flow, highlighting the strong demand we continue to see for our public safety and enterprise security solutions. Our record backlog and a robust funding environment position us exceptionally well going forward.”

KEY FINANCIAL RESULTS (presented in millions, except per share data and percentages)

 

Fourth Quarter

Full Year

 

Q4 2022

Q4 2021

% Change

2022

2021

% Change

Sales

$2,706

 

$2,320

 

17

%

$9,112

 

$8,171

 

12

%

GAAP

 

 

 

 

 

 

Operating Earnings

$692

 

$549

 

26

%

$1,661

 

$1,667

 

%

% of Sales

25.6

%

23.7

%

 

18.2

%

20.4

%

 

EPS

$3.43

 

$2.30

 

49

%

$7.93

 

$7.17

 

11

%

Non-GAAP*

 

 

 

 

 

 

Operating Earnings

$822

 

$670

 

23

%

$2,368

 

$2,117

 

12

%

% of Sales

30.4

%

28.9

%

 

26.0

%

25.9

%

 

EPS

$3.60

 

$2.85

 

26

%

$10.36

 

$9.15

 

13

%

Products and Systems Integration Segment

 

 

 

 

 

 

Sales

$1,810

 

$1,495

 

21

%

$5,728

 

$5,033

 

14

%

GAAP Operating Earnings

$454

 

$320

 

42

%

$913

 

$760

 

20

%

% of Sales

25.1

%

21.4

%

 

15.9

%

15.1

%

 

Non-GAAP Operating Earnings*

$514

 

$378

 

36

%

$1,172

 

$976

 

20

%

% of Sales

28.4

%

25.3

%

 

20.5

%

19.4

%

 

Software and Services Segment

 

 

 

 

 

 

Sales

$896

 

$825

 

9

%

$3,384

 

$3,138

 

8

%

GAAP Operating Earnings

$238

 

$229

 

4

%

$748

 

$907

 

(18

)%

% of Sales

26.6

%

27.8

%

 

22.1

%

28.9

%

 

Non-GAAP Operating Earnings*

$308

 

$292

 

5

%

$1,196

 

$1,141

 

5

%

% of Sales

34.4

%

35.4

%

 

35.3

%

36.4

%

 

*Non-GAAP financial information excludes the after-tax impact of approximately $0.17 for Q4 and $2.43 for FY per diluted share related to highlighted items, including share-based compensation expenses and intangible assets amortization expense. Details regarding these non-GAAP adjustments and the use of non-GAAP measures are included later in this news release.

OTHER SELECT FOURTH-QUARTER FINANCIAL RESULTS

  • Revenue - Fourth-quarter sales were $2.7 billion, up 17% from the year-ago quarter driven by growth in North America and International. Revenue from acquisitions was $39 million, and currency headwinds were $87 million. The Products and Systems Integration segment increased 21% due to growth in land mobile radio (LMR) and video security and access control (Video). The Software and Services segment grew 9% driven by growth in LMR services, Video and Command center.
  • Operating margin - GAAP operating margin was 25.6% of sales, up from 23.7% in the year-ago quarter. Non-GAAP operating margin was 30.4% of sales, up from 28.9% in the year-ago quarter. The increase in both GAAP and non-GAAP operating margin was primarily driven by higher sales in both segments and improved operating leverage in the Products and Systems Integration segment.
  • Taxes - The GAAP effective tax rate was 11.0%, down from 22.4% in the year-ago quarter driven primarily by higher benefits in the current year related to a partial release of a valuation allowance recorded on the U.S. foreign tax credits carryforward and higher stock-based compensation. The non-GAAP effective tax rate was 21.2%, compared to 22.3% in the year-ago quarter, driven by higher benefits from stock-based compensation in the current year.
  • Cash flow - Operating cash flow was $1.3 billion, up $570 million compared to the year-ago quarter. Free cash flow was $1.2 billion, up $565 million compared to the year-ago quarter. The increase in both operating and free cash flow was driven by improvements in working capital and higher earnings.
  • Capital allocation - During the quarter, the company paid $132 million in dividends, repurchased $87 million of its common stock and incurred $73 million in capital expenditures. Additionally, the company closed the acquisitions of Rave Mobile Safety and FutureCom Systems Group for $553 million and $30 million, net of cash acquired, respectively.

OTHER SELECT FULL-YEAR FINANCIAL RESULTS

  • Revenue - Full-year sales were $9.1 billion, up 12% driven by growth in North America and International. The Products and Systems Integration segment grew 14% primarily due to higher sales of LMR and Video. The Software and Services segment grew 8% driven by growth in Video, LMR services and Command center. The impact of unfavorable currency rates was $216 million and sales from acquisitions was $121 million.
  • Operating margin - For the full year, GAAP operating margin was 18.2% of sales, compared to 20.4% for the prior year. The decrease was primarily driven by a fixed asset impairment charge of $147 million related to the exit from the Emergency Services Network (ESN) contract in the U.K. and higher stock based compensation in the current year. Non-GAAP operating margin was 26.0% of sales, up from 25.9% in the prior year, driven by higher sales and improved operating leverage, partially offset by higher material costs and expenses from acquisitions.
  • Taxes - The 2022 GAAP effective tax rate was 9.8%, down from 19.5% in the prior year driven primarily by a discrete deferred tax benefit as a result of the taxable reorganization of our intellectual property in the current year, a benefit from a partial release of the valuation allowance recorded on the U.S. foreign tax credit carryforward and the benefit from higher stock based compensation in the current year. The non-GAAP effective tax rate was 20.1%, down from 21.0% in the previous year, primarily driven by the benefit from higher stock based compensation in the current year.
  • Cash flow - The company generated $1.8 billion in operating cash and free cash flow was $1.6 billion in both the current and prior years. Higher earnings generated in the current year were offset by an increase in working capital and higher incentive payments.
  • Capital allocation - In 2022, the company paid $1.2 billion, net of cash acquired, for seven acquisitions, repurchased $836 million of its common stock at an average price of $225 per share and paid $530 million in dividends. The company also issued $600 million of long-term debt and repaid $275 million of outstanding long-term debt.
  • Backlog - The company ended the year with record backlog of $14.3 billion, up $788 million from the prior year. Products and Systems Integrations segment backlog was up 22% or $894 million driven by record LMR product orders. Software and Services segment backlog was down 1% or $106 million, primarily driven by revenue recognition for the Airwave and ESN contracts, $367 million of unfavorable currency rates, and a reduction relating to the exit from the ESN contract, partially offset by growth in multi-year software and services contracts in North America.

NOTABLE WINS & ACHIEVEMENTS IN Q4

Software and Services

  • $56M P25 multi-year managed service extension of the Interexport contract for the Chilean National Law Enforcement Police
  • $25M P25 software upgrade agreement renewal for a large U.S. customer
  • $22M NG911 expansion and renewal for Greater Harris County, TX
  • $21M system upgrade and multi-year services renewal for Lane County, OR
  • $15M P25 and command center upgrade agreement extension order for Columbus, GA
  • $15M license plate recognition camera system expansion order for the Illinois State Police

Products and Systems Integration

  • $45M P25 APX NEXT devices order for the city of Houston, TX
  • $39M P25 APX NEXT devices order for a large U.S. customer
  • $30M P25 APX NEXT devices order for the city of Dallas, TX
  • $21M add-on P25 APX NEXT devices order for a large U.S. customer
  • $20M P25 APX NEXT devices and command center order for Kansas City, MO
  • $19M P25 system order for a large international customer
  • $3M fixed video order for Metra Rail

BUSINESS OUTLOOK

  • First-quarter 2023 - The company expects revenue growth between 12% and 13% compared to the first quarter of 2022. The company expects non-GAAP earnings per share in the range of $2.02 to $2.07 per share. This assumes approximately $40 million in foreign exchange headwinds, approximately 172 million fully diluted shares, and an effective tax rate of approximately 23%.
  • Full-year 2023 - The company expects revenue in the range of $9.65 billion to $9.7 billion and non-GAAP earnings per share in the range of $11.10 to $11.22 per share. This assumes approximately $40 million in foreign exchange headwinds, approximately 172 million fully diluted shares and a non-GAAP effective tax rate of 23% to 24%.

The company has not quantitatively reconciled its guidance for forward-looking non-GAAP measurements in this news release to their most comparable GAAP measurements 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 measurement is not available without unreasonable effort. Please note that the unavailable reconciling items could significantly impact the company’s results.

RECENT EVENTS

CMA UPDATE

In October 2021, the United Kingdom’s Competition and Markets Authority (the CMA) announced that it had opened a market investigation into the Mobile Radio Network for the Police and Emergency Services. This investigation affects Airwave, the company’s private mobile radio communications network that it acquired in 2016. Airwave provides mission-critical voice and data communications to public emergency service agencies in Great Britain. In October 2022, the CMA published a provisional decision with its findings regarding competition and proposed remedies. The company disagrees with the CMA’s provisional decision and will continue to work with the CMA to demonstrate the value of the Airwave network and pursue its legal avenues to protect Airwave’s contractual position.

ESN MATTERS

During the year ended December 31, 2022, the company signed a mutual agreement with the Home Office for the company to exit the ESN contract early, inclusive of twelve months of transition services through the end of 2023. During the third quarter of 2022, the company determined that the future service potential of the ESN communications systems contract was limited, based on the company's intention to terminate the contract in advance of the contracted service term. The company thus recorded a fixed asset impairment loss of $147 million related to assets constructed and used in the deployment of the contract.

MACROECONOMIC EVENTS

During fiscal year 2022, the company operated under challenging market conditions, influenced by events such as those discussed below. For a more complete discussion of the risks the company encounters in its business, please refer to Part I. Item 1A. “Risk Factors” in the company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021 and Part II. Item 1A. “Risk Factors” in the company’s Quarterly Report on Form 10-Q for the fiscal quarter ended October 2, 2022.

Russia-Ukraine Conflict

During the first quarter of 2022, in response to Russia's invasion of Ukraine, the company suspended all sales, provision of services and shipments of its products to Russia and Belarus, which did not constitute a material portion of the company's business. For the year ended December 31, 2021, the company's net sales in Russia and Belarus were less than $25 million. However, throughout 2022, the company indirectly experienced impacts from the Russia-Ukraine conflict (as further described below). While the company does not anticipate that the current posture of the Russia-Ukraine conflict will materially and adversely affect its results of operations, the conflict is still ongoing and has had, and may continue to have, a significant impact on the global macroeconomic and geopolitical environments, including increased volatility in capital and commodity markets, rapid changes to regulatory conditions (including the use of sanctions), supply chain and operational challenges for multinational corporations, inflationary pressures and an increased risk of cybersecurity incidents.

COVID-19, Supply Chain Disruptions & Inflationary Cost Environment

Throughout 2022, the company's supply chain was, and continues to be, impacted by global issues related to the effects of the COVID-19 pandemic, the Russia-Ukraine conflict and the inflationary cost environment, particularly with respect to materials in the semiconductor market, including part shortages, increased freight costs, diminished transportation capacity and labor constraints. This has resulted in disruptions in the company's supply chain, as well as difficulties and delays in procuring certain semiconductor components. Cost increases were driven by elevated lead times and increased material costs, in particular the need to purchase semiconductor components from alternative sources, including brokers. While the company continued to navigate supply chain constraints in 2022, the company anticipates the broader impact of inflationary pressures and increased material and supply chain costs and disruptions (including elevated costs to procure materials within the semiconductor market) to continue into 2023. However, the company expects global transportation costs to improve in 2023 as compared to 2022. The company is closely monitoring supply chain disruptions and continues to remain focused on improving its supplier network, engineering alternative designs and working to reduce supply shortages. The company also continues to actively manage its inventory in an effort to minimize supply chain disruptions and enable continuity of supply and services to its customers, and the company expects to maintain elevated levels of inventory until supply constraints have been remediated.

In order to combat rising inflation in the U.S., the Federal Reserve has raised interest rates multiple times since the beginning of 2022. The increase in U.S. dollar interest rates and overall market conditions led to significant strengthening of the U.S. dollar against many other global currencies in 2022. The strong U.S. dollar negatively impacted cash generated from the company's foreign operations in 2022, driven by revenues and costs that are denominated in foreign currencies. The company expects fluctuations in the value of U.S. dollar relative to other currencies to continue to impact its operating cash flows and net earnings throughout 2023.

Although the macroeconomic environment continued to introduce challenges during 2022, the company is encouraged by customer demand for the company's products and services. Specifically, in the Software and Services segment, with the largely recurring nature of the business and its strong backlog position, the company expects that the impact to operating margin will be limited during 2023. While the company was encouraged by strong backlog and growth in the Products and Systems Integration segment throughout 2022, which the company expects to continue to grow during 2023, supply constraints continue to impact the company's business and the company expects demand for its products will continue to outpace its ability to obtain semiconductor component supply throughout 2023. Where appropriate, the company has taken pricing actions around its product and service offerings to mitigate exposure to inflationary pressures on its businesses and benefited from these adjustments during 2022. The company expects to further benefit from such adjustments throughout 2023. Further, demand continues to be supported with ongoing sources of government funding, including the American Rescue Plan Act of 2021 ("ARPA"), which is intended to provide economic stimulus. The company experienced the positive impact of the ARPA funding on its business and results of operations throughout 2022 and anticipate that the ARPA will continue to have a positive impact on the company's business in 2023.

CONFERENCE CALL AND WEBCAST Motorola Solutions will host its quarterly conference call beginning at 4 p.m. U.S. Central Standard Time (5 p.m. U.S. Eastern Standard Time) on Thursday, February 9. The conference call will be webcast live with audio and slides at www.motorolasolutions.com/investor. An archive of the webcast will be available for a limited period of time thereafter.

CONSOLIDATED GAAP RESULTS (presented in millions, except per share data)

A comparison of results from operations is as follows:

 

Fourth Quarter

Full Year

 

2022

2021

2022

2021

Net sales

$2,706

$2,320

$9,112

$8,171

Gross margin

1,351

1,183

4,229

4,040

Operating earnings

692

549

1,661

1,667

Amounts attributable to Motorola Solutions, Inc. common stockholders

 

 

 

 

Net earnings

589

401

1,363

1,245

Diluted EPS from continuing operations

$3.43

$2.30

$7.93

$7.17

Weighted average diluted common shares outstanding

171.9

174.2

171.9

173.6

USE OF NON-GAAP FINANCIAL INFORMATION

In addition to the results presented in accordance with accounting principles generally accepted in the U.S. ("GAAP") included in this news release, Motorola Solutions also has included non-GAAP measurements of results, including free cash flow, non-GAAP operating earnings, non-GAAP EPS, non-GAAP operating margin, non-GAAP tax rate and organic revenue. The company has provided these non-GAAP measurements to help investors better understand its core operating performance, enhance comparisons of core operating performance from period-to-period and allow better comparisons of operating performance to that of its competitors. Among other things, management uses these operating results, excluding the identified items, to evaluate performance of its businesses and to evaluate results relative to certain incentive compensation targets. Management uses operating results excluding these items because it believes these measurements enable it to make better period-to-period evaluations of the financial performance of its core business operations. The non-GAAP measurements are intended only as a supplement to the comparable GAAP measurements and the company compensates for the limitations inherent in the use of non-GAAP measurements by using GAAP measures in conjunction with the non-GAAP measurements. As a result, investors should consider these non-GAAP measurements in addition to, and not in substitution for or as superior to, GAAP measurements.

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 March 14, 2017, the company filed a complaint in the U.S. District Court for the Northern District of Illinois (the “Court”) against Hytera Communications Corporation Limited of Shenzhen, China; Hytera America, Inc.; and Hytera Communications America (West), Inc. (collectively, “Hytera”), alleging trade secret theft and copyright infringement and seeking, among other things, injunctive relief, compensatory damages, and punitive damages. On February 14, 2020, the company announced that a jury decided in the company's favor in its trade secret theft and copyright infringement case. In connection with this verdict, the jury awarded the company $345.8 million in compensatory damages and $418.8 million in punitive damages, for a total of $764.6 million. On December 17, 2020, the Court denied the company’s motion for a permanent injunction, finding instead that Hytera must pay the company a forward-looking reasonable royalty on products that use the company’s stolen trade secrets. As the parties were unable to agree on a reasonable royalty rate, the Court entered an order favorable to the company on December 15, 2021, and, consistent with the company's requests, set royalty rates for Hytera's sale of relevant products from July 1, 2019 forward. On July 5, 2022, the Court ordered that Hytera pay into a third-party escrow on July 31, 2022, the royalties owed to the company based on the sale of relevant products from July 1, 2019 to June 30, 2022. Hytera failed to make the required royalty payment on July 31, 2022. On August 1, 2022, Hytera filed a motion to modify or stay the Court’s previous July 5, 2022 royalty order. On August 3, 2022, the company filed a motion seeking to hold Hytera in civil contempt for violating the royalty order by not making the required royalty payment in July. Hytera made quarterly royalty payments on October 31, 2022 and January 31, 2023.

In response to the Court's decision to award the company $764.6 million in compensatory and punitive damages, Hytera motioned for certain equitable relief, which the Court granted on January 8, 2021, reducing the $764.6 million judgment award to $543.7 million. That same day, the Court also granted the company’s motion for prejudgment interest. On August 10, 2021, the Court ruled that Hytera must pay the company $51.1 million in prejudgment interest and $2.6 million in costs. On March 25, 2021, the Court entered rulings favorable to the company with respect to several of the company's post-trial motions, including the company's motion for attorneys' fees and its motion to require Hytera to turn over certain assets in satisfaction of the company’s judgment award. On October 15, 2021, the Court granted the company’s request for $34.2 million in attorneys’ fees against Hytera. On September 29, 2021, the company filed two additional motions with the Court, requesting the Court to reconsider its order denying the company’s request for an injunction, and requesting that the Court enforce its ruling requiring Hytera to turn over certain assets in satisfaction of the company's judgment award, or, in the alternative, hold Hytera in contempt. On July 5, 2022, the Court denied both motions.

On September 7, 2021, Hytera filed a notice of appeal of the Court’s judgment with the U.S. Court of Appeals for the Seventh Circuit (the "Court of Appeals"). The Court of Appeals dismissed the notice of appeal on February 16, 2022 after determining that such appeal was premature. On August 2, 2022, after the Court denied the motions described on July 5, 2022, Hytera filed a renewed notice of appeal in the Court of Appeals. The company filed its cross-appeal on August 5, 2022. Hytera filed its appellate court brief on November 15, 2022. The company’s reply brief is due on February 13, 2023.

Separate from the company's litigation with Hytera, on May 27, 2020, Hytera America, Inc. and Hytera Communications America (West), Inc. each filed for Chapter 11 bankruptcy protection in the U.S. Bankruptcy Court for the Central District of California (the “Bankruptcy Court”). The company filed motions in the Bankruptcy Court to dismiss the bankruptcy proceedings in July 2020. On January 22, 2021, the Bankruptcy Court entered an agreed order, allowing a partial sale of Hytera's U.S. assets in the bankruptcy proceedings. The proposed sale does not include Hytera inventory accused of including the company’s intellectual property. On February 11, 2022, the Court entered an order to confirm the liquidation plan for the two Hytera entities and the distributions were made on February 25, 2022 to the creditors, including $13 million to the company. On December 22, 2022, an additional distribution of $2 million was made to the company as well as an assignment of various delinquent accounts receivable of the bankrupt Hytera entities. The gains for the two monetary distributions were recorded to Other charges (income) in the company’s Consolidated Statements of Operations.

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 approximately $15 million of proceeds realized in 2022. The company believes after the jury award, the presentation of excluding both Hytera-related legal expenses and gains related to awards better aligns with how management evaluates the company's ongoing underlying business performance.

Share-based compensation expenses: The company has excluded share-based compensation expense 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 expense primarily because it represents a significant non-cash expense. Share-based compensation expense 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 earnings 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 first quarter and full-year of 2023; the impact of the CMA’s provisional decision regarding Airwave (including Motorola Solutions’ actions in response to such provisional decision); the impact of Motorola Solutions’ entry into a signed agreement with the Home Office for us to exit from the ESN contract early; and the impact of the COVID-19 pandemic, supply chain constraints, the Russia-Ukraine conflict, inflation and the ARPA, including the impact of actions taken by Motorola Solutions or others in response to such events, on Motorola Solutions' business and results of operations. Motorola Solutions cautions the reader that the risks and uncertainties below, as well as those in Part I Item 1A of Motorola Solutions’ 2021 Annual Report on Form 10-K, Part II Item 1A of Motorola Solutions’ 2022 Third Quarter Report on Form 10-Q, and in its other SEC filings available for free on the SEC’s website at www.sec.gov and on Motorola Solutions’ website at www.motorolasolutions.com, could cause Motorola Solutions’ actual results to differ materially from those estimated or predicted in the forward-looking statements. Many of these risks and uncertainties cannot be controlled by Motorola Solutions, and factors that may impact forward-looking statements include, but are not limited to: (i) the impact including increased costs and potential liabilities, associated with changes in laws and regulations regarding privacy, data protection and information security; (ii) challenges relating to existing or future legislation and regulations pertaining to artificial intelligence (“AI”), AI-enabled products and the use of biometrics and other video analytics; (iii) the impact of government regulation of radio frequencies; (iv) audits and regulations and laws applicable to our U.S. government customer contracts and grants; (v) the impact, including additional compliance obligations, associated with existing or future telecommunications-related laws and regulations; (vi) the evolving state of environmental regulation relating to climate change, and the physical risks of climate change; (vii) impact of product regulatory and safety, consumer, worker safety and environmental laws; (viii) impact of tax matters; (ix) the continuing and future impact of the COVID-19 pandemic on our business; (x) additional compliance obligations and increased risk, costs and competition associated with the expansion of our technologies within our Products and Systems Integration and Software and Services segments (including, but not limited to, with respect to the CMA's provisional decision regarding Airwave); (xi) the effectiveness of our investments in new products and technologies; (xii) the effectiveness of our strategic acquisitions, including the integrations of such acquired businesses; (xiii) increased cybersecurity threats, a security breach or other significant disruption of our IT systems or those of our outsource partners, suppliers or customers; (xiv) our inability to protect our intellectual property or potential infringement of intellectual property rights of third parties; (xv) our license of the MOTOROLA, MOTO, MOTOROLA SOLUTIONS and the Stylized M logo and all derivatives and formatives thereof from Motorola Trademark Holdings, LLC; (xvi) the global nature of our employees, customers, suppliers and outsource partners; (xvii) our use of third-parties to develop, design and/or manufacture many of our components and some of our products, and to perform portions of our business operations; (xviii) the inability of our subcontractors to perform in a timely and compliant manner or adhere to our Human Rights Policy; (xix) our inability to purchase at acceptable prices a sufficient amount of materials, parts, and components, as well as software and services, to meet the demands of our customers, and any disruption to our suppliers or significant increase in the price of supplies; (xx) risks related to our large, multi-year system and services contracts (including, but not limited to, with respect to the ESN and Airwave contracts); (xxi) the inability of our products to meet our customers’ expectations or regulatory or industry standards; (xxii) impact of current global economic and political conditions in the markets in which we operate (including, but not limited to, the Russia-Ukraine conflict and inflation); (xxiii) impact of returns on pension and retirement plan assets and interest rate changes; (xxiv) inability to access the capital markets for financing on acceptable terms and conditions; (xxv) inability to attract and retain senior management and key employees; (xxvi) impact of the ARPA on our business; and (xxvii) the return of capital to shareholders through dividends and/or repurchasing shares. Motorola Solutions undertakes no obligation to publicly update any forward-looking statement or risk factor, whether as a result of new information, future events or otherwise.

ABOUT MOTOROLA SOLUTIONS

Motorola Solutions is a global leader in public safety and enterprise security. Our solutions in land mobile radio communications, video security & access control and command center, bolstered by managed & support services, create an integrated technology ecosystem to help make communities safer and help businesses stay productive and secure. At Motorola Solutions, we’re ushering in a new era in public safety and security. Learn more at www.motorolasolutions.com.

Motorola Solutions, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In millions, except per share amounts)
 
Three Months Ended
December 31, 2022 December 31, 2021
Net sales from products

$

1,671

 

$

1,358

 

Net sales from services

 

1,035

 

 

962

 

Net sales

 

2,706

 

 

2,320

 

Costs of products sales

 

751

 

 

589

 

Costs of services sales

 

604

 

 

548

 

Costs of sales

 

1,355

 

 

1,137

 

Gross margin

 

1,351

 

 

1,183

 

Selling, general and administrative expenses

 

381

 

 

368

 

Research and development expenditures

 

201

 

 

189

 

Other charges

 

14

 

 

13

 

Intangibles amortization

 

63

 

 

64

 

Operating earnings

 

692

 

 

549

 

Other income (expense):
Interest expense, net

 

(54

)

 

(54

)

Gain on sales of investments and business, net

 

-

 

 

1

 

Other, net

 

25

 

 

22

 

Total other expense

 

(29

)

 

(31

)

Net earnings before income taxes

 

663

 

 

518

 

Income tax expense

 

73

 

 

116

 

Net earnings

 

590

 

 

402

 

Less: Earnings attributable to non-controlling interests

 

1

 

 

1

 

Net earnings attributable to Motorola Solutions, Inc.

$

589

 

$

401

 

Earnings per common share:
Basic

$

3.52

 

$

2.38

 

Diluted

$

3.43

 

$

2.30

 

Weighted average common shares outstanding:
Basic

 

167.4

 

 

168.8

 

Diluted

 

171.9

 

 

174.2

 

 
Percentage of Net Sales*
Net sales from products

 

61.8

%

 

58.5

%

Net sales from services

 

38.2

%

 

41.5

%

Net sales

 

100.0

%

 

100.0

%

Costs of products sales

 

44.9

%

 

43.4

%

Costs of services sales

 

58.4

%

 

57.0

%

Costs of sales

 

50.1

%

 

49.0

%

Gross margin

 

49.9

%

 

51.0

%

Selling, general and administrative expenses

 

14.1

%

 

15.9

%

Research and development expenditures

 

7.4

%

 

8.1

%

Other charges

 

0.5

%

 

0.6

%

Intangibles amortization

 

2.3

%

 

2.8

%

Operating earnings

 

25.6

%

 

23.7

%

Other income (expense):
Interest expense, net

 

(2.0

)%

 

(2.3

)%

Gain on sales of investments and business, net

 

-

%

 

-

%

Other, net

 

0.9

%

 

0.9

%

Total other expense

 

(1.1

)%

 

(1.3

)%

Net earnings before income taxes

 

24.5

%

 

22.3

%

Income tax expense

 

2.7

%

 

5.0

%

Net earnings

 

21.8

%

 

17.3

%

Less: Earnings attributable to non-controlling interests

 

-

%

 

-

%

Net earnings attributable to Motorola Solutions, Inc.

 

21.8

%

 

17.3

%

* Percentages may not add up due to rounding
Motorola Solutions, Inc. and Subsidiaries
Consolidated Statements of Operations
(In millions, except per share amounts)
 
Years Ended
December 31, 2022 December 31, 2021 December 31, 2020
Net sales from products

$

5,368

 

$

4,606

 

$

4,087

 

Net sales from services

 

3,744

 

 

3,565

 

 

3,327

 

Net sales

 

9,112

 

 

8,171

 

 

7,414

 

Costs of products sales

 

2,595

 

 

2,104

 

 

1,872

 

Costs of services sales

 

2,288

 

 

2,027

 

 

1,934

 

Costs of sales

 

4,883

 

 

4,131

 

 

3,806

 

Gross margin

 

4,229

 

 

4,040

 

 

3,608

 

Selling, general and administrative expenses

 

1,450

 

 

1,353

 

 

1,293

 

Research and development expenditures

 

779

 

 

734

 

 

686

 

Other charges

 

82

 

 

50

 

 

31

 

Intangibles amortization

 

257

 

 

236

 

 

215

 

Operating earnings

 

1,661

 

 

1,667

 

 

1,383

 

Other income (expense):
Interest expense, net

 

(226

)

 

(208

)

 

(220

)

Gains (losses) on sales of investments and businesses, net

 

3

 

 

1

 

 

(2

)

Other, net

 

77

 

 

92

 

 

13

 

Total other expense

 

(146

)

 

(115

)

 

(209

)

Net earnings before income taxes

 

1,515

 

 

1,552

 

 

1,174

 

Income tax expense

 

148

 

 

302

 

 

221

 

Net earnings

 

1,367

 

 

1,250

 

 

953

 

Less: Earnings attributable to noncontrolling interests

 

4

 

 

5

 

 

4

 

Net earnings attributable to Motorola Solutions, Inc.

$

1,363

 

$

1,245

 

$

949

 

Earnings per common share:
Basic:

$

8.14

 

$

7.36

 

$

5.58

 

Diluted:

$

7.93

 

$

7.17

 

$

5.45

 

Weighted average common shares outstanding:
Basic

 

167.5

 

 

169.2

 

 

170.0

 

Diluted

 

171.9

 

 

173.6

 

 

174.1

 

 
Percentage of Net Sales*
Net sales from products

 

58.9

%

 

56.4

%

 

55.1

%

Net sales from services

 

41.1

%

 

43.6

%

 

44.9

%

Net sales

 

100.0

%

 

100.0

%

 

100.0

%

Costs of products sales

 

48.3

%

 

45.7

%

 

45.8

%

Costs of services sales

 

61.1

%

 

56.9

%

 

58.1

%

Costs of sales

 

53.6

%

 

50.6

%

 

51.3

%

Gross margin

 

46.4

%

 

49.4

%

 

48.7

%

Selling, general and administrative expenses

 

15.9

%

 

16.6

%

 

17.4

%

Research and development expenditures

 

8.5

%

 

9.0

%

 

9.3

%

Other charges

 

0.9

%

 

0.6

%

 

0.4

%

Intangibles amortization

 

2.8

%

 

2.9

%

 

2.9

%

Operating earnings

 

18.2

%

 

20.4

%

 

18.7

%

Other income (expense):
Interest expense, net

 

(2.5

)%

 

(2.5

)%

 

(3.0

)%

Gains (losses) on sales of investments and businesses, net

 

%

 

-

%

 

-

%

Other, net

 

0.8

%

 

1.1

%

 

0.2

%

Total other expense

 

(1.6

)%

 

(1.4

)%

 

(2.8

)%

Net earnings before income taxes

 

16.6

%

 

19.0

%

 

15.8

%

Income tax expense

 

1.6

%

 

3.7

%

 

3.0

%

Net earnings

 

15.0

%

 

15.3

%

 

12.9

%

Less: Earnings attributable to noncontrolling interests

 

%

 

0.1

%

 

0.1

%

Net earnings attributable to Motorola Solutions, Inc.

 

15.0

%

 

15.2

%

 

12.8

%

* Percentages may not add up due to rounding
Motorola Solutions, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(In millions)
 
December 31, 2022 December 31, 2021
Assets
Cash and cash equivalents

$

1,325

$

1,874

 

Accounts receivable, net

 

1,518

 

1,386

 

Contract assets

 

974

 

1,105

 

Inventories, net

 

1,055

 

788

 

Other current assets

 

383

 

259

 

Total current assets

 

5,255

 

5,412

 

Property, plant and equipment, net

 

927

 

1,042

 

Operating lease assets

 

485

 

382

 

Investments

 

147

 

209

 

Deferred income taxes

 

1,036

 

916

 

Goodwill

 

3,312

 

2,565

 

Intangible assets, net

 

1,342

 

1,105

 

Other assets

 

310

 

558

 

Total assets

$

12,814

$

12,189

 

Liabilities and Stockholders' Equity (Deficit)
Current portion of long-term debt

$

1

$

5

 

Accounts payable

 

1,062

 

851

 

Contract liabilities

 

1,859

 

1,650

 

Accrued liabilities

 

1,638

 

1,557

 

Total current liabilities

 

4,560

 

4,063

 

Long-term debt

 

6,013

 

5,688

 

Operating lease liabilities

 

419

 

313

 

Other liabilities

 

1,691

 

2,148

 

Total Motorola Solutions, Inc. stockholders’ equity (deficit)

 

116

 

(40

)

Non-controlling interests

 

15

 

17

 

Total liabilities and stockholders’ equity (deficit)

$

12,814

$

12,189

 

Motorola Solutions, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(In millions)
 
Three Months Ended
December 31, 2022 December 31, 2021
Operating
Net earnings

$

590

 

$

402

 

Adjustments to reconcile Net earnings to Net cash provided by operating activities:
Depreciation and amortization

 

109

 

 

113

 

Non-cash other charges

 

4

 

 

9

 

Share-based compensation expenses

 

46

 

 

35

 

Gain 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

 

(117

)

 

(186

)

Inventories

 

118

 

 

(185

)

Other current assets and contract assets

 

37

 

 

(69

)

Accounts payable, accrued liabilities and contract liabilities

 

634

 

 

617

 

Other assets and liabilities

 

(26

)

 

(64

)

Deferred income taxes

 

(122

)

 

32

 

Net cash provided by operating activities

 

1,273

 

 

703

 

Investing
Acquisitions and investments, net

 

(587

)

 

(161

)

Proceeds from sales of investments and businesses, net

 

8

 

 

12

 

Capital expenditures

 

(73

)

 

(68

)

Net cash used for investing activities

 

(652

)

 

(217

)

Financing
Repayments of debt

 

(2

)

 

(2

)

Issuances of common stock

 

19

 

 

3

 

Purchases of common stock

 

(87

)

 

(131

)

Payments of dividends

 

(132

)

 

(120

)

Net cash used for financing activities

 

(202

)

 

(250

)

Effect of exchange rate changes on total cash and cash equivalents

 

84

 

 

(15

)

Net increase in total cash and cash equivalents

 

503

 

 

221

 

Cash and cash equivalents, beginning of period

 

822

 

 

1,653

 

Cash and cash equivalents, end of period

$

1,325

 

$

1,874

 

Motorola Solutions, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In millions)
 
Years Ended
December 31, 2022 December 31, 2021 December 31, 2020
Operating
Net earnings

$

1,367

 

$

1,250

 

$

953

 

Adjustments to reconcile Net earnings to Net cash provided by operating activities:
Depreciation and amortization

 

440

 

 

438

 

 

409

 

Non-cash other charges (income)

 

23

 

 

3

 

 

(13

)

Loss on ESN fixed asset impairment

 

147

 

 

-

 

 

-

 

Share-based compensation expenses

 

172

 

 

129

 

 

129

 

Losses (gains) on sales of investments and businesses, net

 

(3

)

 

(1

)

 

2

 

Loss from the extinguishment of long-term debt

 

6

 

 

18

 

 

56

 

Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments:
Accounts receivable

 

(112

)

 

3

 

 

90

 

Inventories

 

(242

)

 

(284

)

 

(14

)

Other current assets and contract assets

 

(1

)

 

(205

)

 

167

 

Accounts payable, accrued liabilities and contract liabilities

 

451

 

 

578

 

 

(116

)

Other assets and liabilities

 

(91

)

 

(126

)

 

(25

)

Deferred income taxes

 

(334

)

 

34

 

 

(25

)

Net cash provided by operating activities

 

1,823

 

 

1,837

 

 

1,613

 

Investing
Acquisitions and investments, net

 

(1,177

)

 

(521

)

 

(287

)

Proceeds from sales of investments and businesses, net

 

46

 

 

16

 

 

11

 

Capital expenditures

 

(256

)

 

(243

)

 

(217

)

Proceeds from sales of property, plant and equipment

 

-

 

 

6

 

 

56

 

Net cash used for investing activities

 

(1,387

)

 

(742

)

 

(437

)

Financing
Net proceeds from issuance of debt

 

595

 

 

844

 

 

892

 

Repayments of debt

 

(285

)

 

(353

)

 

(914

)

Proceeds from unsecured revolving credit facility draw

 

-

 

 

-

 

 

800

 

Repayment of unsecured revolving credit facility draw

 

-

 

 

-

 

 

(800

)

Revolving credit facility renewal fees

 

-

 

 

(7

)

 

-

 

Issuances of common stock

 

156

 

 

102

 

 

108

 

Purchases of common stock

 

(836

)

 

(528

)

 

(612

)

Payments of dividends

 

(530

)

 

(482

)

 

(436

)

Payments of dividends to non-controlling interests

 

(6

)

 

(5

)

 

(4

)

Net cash used for financing activities

 

(906

)

 

(429

)

 

(966

)

Effect of exchange rate changes on total cash and cash equivalents

 

(79

)

 

(46

)

 

43

 

Net increase (decrease) in total cash and cash equivalents

 

(549

)

 

620

 

 

253

 

Cash and cash equivalents, beginning of period

 

1,874

 

 

1,254

 

 

1,001

 

Cash and cash equivalents, end of period

$

1,325

 

$

1,874

 

$

1,254

 

Motorola Solutions, Inc. and Subsidiaries
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow
(In millions)
 
 
Three Months Ended Years Ended
 
December 31, 2022 December 31, 2021 December 31, 2022 December 31, 2021
Net cash provided by operating activities

$

1,273

 

$

703

 

$

1,823

 

$

1,837

 

Capital expenditures

 

(73

)

 

(68

)

 

(256

)

 

(243

)

Free cash flow

$

1,200

 

$

635

 

$

1,567

 

$

1,594

 

Motorola Solutions, Inc. and Subsidiaries
Reconciliation of Net Earnings Attributable to MSI to Non-GAAP Net Earnings Attributable to MSI
(In millions)
 
Three Months Ended Years Ended
Statement Line December 31, 2022 December 31, 2021 December 31, 2022 December 31, 2021
Net earnings attributable to MSI

$

589

 

$

401

 

$

1,363

 

$

1,245

 

Non-GAAP adjustments before income taxes:
Intangible assets amortization expense Intangibles amortization

$

63

 

$

64

 

$

257

 

$

236

 

Share-based compensation expenses Cost of sales, SG&A and R&D

 

46

 

 

35

 

 

172

 

 

129

 

Loss on ESN fixed asset impairment Cost of sales

 

-

 

 

-

 

 

147

 

 

-

 

Reorganization of business charges Cost of sales and Other charges (income)

 

5

 

 

3

 

 

36

 

 

32

 

Fair value adjustments to equity investments Other (income) expense

 

(5

)

 

3

 

 

30

 

 

8

 

Hytera-related legal expenses SG&A

 

3

 

 

8

 

 

28

 

 

26

 

Operating lease asset impairments Other charges (income)

 

8

 

 

3

 

 

24

 

 

10

 

Legal settlements Other charges (Income)

 

-

 

 

-

 

 

23

 

 

3

 

Acquisition-related transaction fees Other charges (income)

 

7

 

 

9

 

 

23

 

 

15

 

Fixed asset impairments Other charges (income)

 

-

 

 

-

 

 

12

 

 

-

 

Loss from extinguishment of long-term debt Other (income) expense

 

-

 

 

-

 

 

6

 

 

18

 

Investment impairments Other (income) expense

 

-

 

 

-

 

 

1

 

 

-

 

Adjustments to uncertain tax positions Interest income, net

 

(2

)

 

(1

)

 

(3

)

 

(10

)

Gain on sales of investments (Gain) or loss on sales of investments and businesses, net

 

-

 

 

(1

)

 

(3

)

 

(1

)

Gain on Hytera legal settlement Other charges (income)

 

(2

)

 

-

 

 

(15

)

 

-

 

Gain on TETRA Ireland equity method investment Other (income) expense

 

-

 

 

-

 

 

(21

)

 

-

 

Total Non-GAAP adjustments before income taxes

$

123

 

$

123

 

$

717

 

$

466

 

Income tax expense on Non-GAAP adjustments

 

94

 

 

27

 

 

300

 

 

122

 

Total Non-GAAP adjustments after income taxes

 

29

 

 

96

 

 

417

 

 

344

 

Non-GAAP Net earnings attributable to MSI

$

618

 

$

497

 

$

1,780

 

$

1,589

 

 
 
 
 
 
 
Calculation of Non-GAAP Tax Rate
(In millions)
 
Three Months Ended Years Ended
December 31, 2022 December 31, 2021 December 31, 2022 December 31, 2021
Net earnings before income taxes

$

663

 

$

518

 

$

1,515

 

$

1,552

 

Total Non-GAAP adjustments before income taxes*

 

123

 

 

123

 

 

717

 

 

466

 

Non-GAAP Net earnings before income taxes

 

786

 

 

641

 

 

2,232

 

 

2,018

 

Income tax expense

 

73

 

 

116

 

 

148

 

 

302

 

Income tax expense on Non-GAAP adjustments**

 

94

 

 

27

��

 

300

 

 

122

 

Total Non-GAAP Income tax expense

 

167

 

 

143

 

 

448

 

 

424

 

Non-GAAP Tax rate

 

21.2

%

 

22.3

%

 

20.1

%

 

21.0

%

 
*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 Years Ended
Statement Line December 31, 2022 December 31, 2021 December 31, 2022 December 31, 2021
Net earnings attributable to MSI

$

3.43

 

$

2.30

 

$

7.93

 

$

7.17

 

Non-GAAP adjustments before income taxes:
Intangible assets amortization expense Intangibles amortization

$

0.36

 

$

0.36

 

$

1.50

 

$

1.36

 

Share-based compensation expenses Cost of sales, SG&A and R&D

 

0.27

 

 

0.20

 

 

1.00

 

 

0.74

 

Loss on ESN fixed asset impairment Cost of sales

 

-

 

 

-

 

 

0.86

 

 

-

 

Reorganization of business charges Cost of sales and Other charges (income)

 

0.03

 

 

0.02

 

 

0.21

 

 

0.18

 

Fair value adjustments to equity investments Other (income) expense

 

(0.03

)

 

0.02

 

 

0.18

 

 

0.05

 

Hytera-related legal expenses SG&A

 

0.02

 

 

0.05

 

 

0.16

 

 

0.15

 

Operating lease asset impairments Other charges (income)

 

0.05

 

 

0.02

 

 

0.14

 

 

0.06

 

Legal settlements Other charges (Income)

 

-

 

 

-

 

 

0.14

 

 

0.02

 

Acquisition-related transaction fees Other charges (income)

 

0.04

 

 

0.05

 

 

0.13

 

 

0.09

 

Fixed asset impairments Other charges (income)

 

-

 

 

-

 

 

0.07

 

 

-

 

Loss from extinguishment of long-term debt Other (income) expense

 

-

 

 

-

 

 

0.03

 

 

0.10

 

Investment impairments Other (income) expense

 

-

 

 

-

 

 

0.01

 

 

-

 

Adjustments to uncertain tax positions Interest income, net

 

(0.01

)

 

(0.01

)

 

(0.02

)

 

(0.06

)

Gain on sales of investments (Gain) or loss on sales of investments and businesses, net

 

-

 

 

(0.01

)

 

(0.02

)

 

(0.01

)

Gain on Hytera legal settlement Other charges (income)

 

(0.01

)

 

-

 

 

(0.09

)

 

-

 

Gain on TETRA Ireland equity method investment Other (income) expense

 

-

 

 

-

 

 

(0.12

)

 

-

 

Total Non-GAAP adjustments before income taxes

$

0.72

 

$

0.70

 

$

4.18

 

$

2.68

 

Income tax expense on Non-GAAP adjustments

 

0.55

 

 

0.15

 

 

1.75

 

 

0.70

 

Total Non-GAAP adjustments after income taxes

 

0.17

 

 

0.55

 

 

2.43

 

 

1.98

 

Non-GAAP Net earnings attributable to MSI

$

3.60

 

$

2.85

 

$

10.36

 

$

9.15

 

 
Diluted Weighted Average Common Shares

 

171.9

 

 

174.2

 

 

171.9

 

 

173.6

 

*Indicates Non-GAAP Diluted EPS
Motorola Solutions, Inc. and Subsidiaries
Reconciliations of Operating Earnings to Non-GAAP Operating Earnings and Operating Margin to Non-GAAP Operating Margin
(In millions)
 
Three Months Ended
December 31, 2022 December 31, 2021
Products and

Systems Integration
Software and

Services
Total Products and

Systems Integration
Software and

Services
Total
Net sales

$

1,810

 

$

896

 

$

2,706

 

$

1,495

 

$

825

 

$

2,320

 

Operating earnings ("OE")

 

454

 

 

238

 

 

692

 

 

320

 

 

229

 

 

549

 

Above OE non-GAAP adjustments:
Intangible assets amortization expense

 

15

 

 

48

 

 

63

 

 

15

 

 

49

 

 

64

 

Share-based compensation expenses

 

34

 

 

12

 

 

46

 

 

28

 

 

7

 

 

35

 

Operating lease asset impairments

 

5

 

 

3

 

 

8

 

 

2

 

 

1

 

 

3

 

Acquisition-related transaction fees

 

1

 

 

6

 

 

7

 

 

3

 

 

6

 

 

9

 

Reorganization of business charges

 

4

 

 

1

 

 

5

 

 

3

 

 

-

 

 

3

 

Hytera-related legal expenses

 

3

 

 

-

 

 

3

 

 

8

 

 

-

 

 

8

 

Gain on sales of investments

 

-

 

 

-

 

 

-

 

 

(1

)

 

-

 

 

(1

)

Gain on Hytera legal settlement

 

(2

)

 

-

 

 

(2

)

 

-

 

 

-

 

 

-

 

Total above-OE non-GAAP adjustments

 

60

 

 

70

 

 

130

 

 

58

 

 

63

 

 

121

 

Operating earnings after non-GAAP adjustments

$

514

 

$

308

 

$

822

 

$

378

 

$

292

 

$

670

 

 
Operating earnings as a percentage of net sales - GAAP

 

25.1

%

 

26.6

%

 

25.6

%

 

21.4

%

 

27.8

%

 

23.7

%

Operating earnings as a percentage of net sales - after non-GAAP adjustments

 

28.4

%

 

34.4

%

 

30.4

%

 

25.3

%

 

35.4

%

 

28.9

%

Motorola Solutions, Inc. and Subsidiaries
Reconciliations of Operating Earnings to Non-GAAP Operating Earnings and Operating Margin to Non-GAAP Operating Margin
(In millions)
 
Years Ended
December 31, 2022 December 31, 2021
Products and

Systems Integration
Software and

Services
Total Products and

Systems Integration
Software and

Services
Total
Net sales

$

5,728

 

$

3,384

 

$

9,112

 

$

5,033

 

$

3,138

 

$

8,171

 

Operating earnings ("OE")

 

913

 

 

748

 

 

1,661

 

 

760

 

 

907

 

 

1,667

 

Above OE non-GAAP adjustments:
Intangible assets amortization expense

 

60

 

 

197

 

 

257

 

 

54

 

 

182

 

 

236

 

Share-based compensation expenses

 

126

 

 

46

 

 

172

 

 

99

 

 

30

 

 

129

 

Loss on ESN fixed asset impairment

 

-

 

 

147

 

 

147

 

 

-

 

 

-

 

 

-

 

Reorganization of business charges

 

21

 

 

15

 

 

36

 

 

25

 

 

7

 

 

32

 

Hytera-related legal expenses

 

28

 

 

-

 

 

28

 

 

26

 

 

-

 

 

26

 

Operating lease asset impairments

 

18

 

 

6

 

 

24

 

 

7

 

 

3

 

 

10

 

Acquisition-related transaction fees

 

9

 

 

14

 

 

23

 

 

4

 

 

11

 

 

15

 

Legal settlements

 

3

 

 

20

 

 

23

 

 

2

 

 

1

 

 

3

 

Fixed asset impairments

 

9

 

 

3

 

 

12

 

 

-

 

 

-

 

 

-

 

Gain on Hytera legal settlement

 

(15

)

 

-

 

 

(15

)

 

-

 

 

-

 

 

-

 

Gain on sales on investments

 

-

 

 

-

 

 

-

 

 

(1

)

 

-

 

 

(1

)

Total above-OE non-GAAP adjustments

 

259

 

 

448

 

 

707

 

 

216

 

 

234

 

 

450

 

Operating earnings after non-GAAP adjustments

$

1,172

 

$

1,196

 

$

2,368

 

$

976

 

$

1,141

 

$

2,117

 

 
Operating earnings as a percentage of net sales - GAAP

 

15.9

%

 

22.1

%

 

18.2

%

 

15.1

%

 

28.9

%

 

20.4

%

Operating earnings as a percentage of net sales - after non-GAAP adjustments

 

20.5

%

 

35.3

%

 

26.0

%

 

19.4

%

 

36.4

%

 

25.9

%

Motorola Solutions, Inc. and Subsidiaries
Reconciliation of Revenue to Non-GAAP Organic Revenue
(In millions)
 
Three Months Ended
 
December 31, 2022 December 31, 2021 % Change
Net sales

$

2,706

$

2,320

17

%

Non-GAAP adjustments:
Sales from acquisitions

 

44

 

5

Organic revenue

$

2,662

$

2,315

15

%

 
 
Years Ended
 
December 31, 2022 December 31, 2021 % Change
Net sales

$

9,112

$

8,171

12

%

Non-GAAP adjustments:
Sales from acquisitions

 

127

 

6

Organic revenue

$

8,985

$

8,165

10

%

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 SanAnselmo.com & California Media Partners, LLC. All rights reserved.