Motorola Solutions Reports Fourth-Quarter and Full-Year Financial Results
Motorola Solutions reported record full-year sales of $8.2 billion, up 10% year-over-year, with Q4 sales of $2.3 billion, a 2% increase. Earnings per share for the full year reached $7.17 (GAAP) and $9.15 (Non-GAAP), reflecting a 32% and 19% rise, respectively. The company reported a record backlog of $13.6 billion, driven by strong demand in both Software and Services and Products and Systems Integration segments. Operating cash flow reached $1.8 billion. For 2022, revenue growth is projected at 7% with non-GAAP EPS guidance of $9.80 to $9.95.
- Record backlog of $13.6 billion, up $2.2 billion year-over-year.
- Full-year non-GAAP earnings per share increased to $9.15, up 19%.
- Operating cash flow reached $1.8 billion, a record high.
- Q4 GAAP operating earnings decreased by 1% to $549 million.
- Products and Systems Integration segment sales declined by 1% primarily due to supply constraints.
Company Achieves Record Full-Year Sales, Earnings, Operating Cash Flow and Backlog
-
Sales of
, up$2.3 billion 2% from Q4 in the prior year; up10% for full year -
Software and Services segment sales grew
8% in Q4; up13% for full year -
Record backlog of
, up$13.6 billion in Software and Services and up$1.3 billion in Products and Systems Integration from a year ago$886 million -
GAAP Q4 earnings per share (EPS) of
;$2.30 for full year$7.17 -
Non-GAAP Q4 EPS* of
;$2.85 for full year, up$9.15 19% from a year ago -
Record full year operating cash flow of
$1.8 billion
“Our 2021 results, highlighted by strong growth in both segments, reflect the criticality of our solutions and our team's unwavering execution in a challenging and fluid supply chain environment,” said
KEY FINANCIAL RESULTS (presented in millions, except per share data and percentages)
|
Fourth Quarter |
Full Year |
|||||
|
Q4 2021 |
Q4 2020 |
% Change |
2021 |
2020 |
% Change |
|
Sales |
|
|
|
|
|
|
|
GAAP |
|
|
|
|
|
|
|
Operating Earnings |
|
|
(1)% |
|
|
|
|
% of Sales |
|
|
|
|
|
|
|
EPS |
|
2.37 |
(3)% |
|
|
|
|
Non-GAAP* |
|
|
|
|
|
|
|
Operating Earnings |
|
|
—% |
|
|
|
|
% of Sales |
|
|
|
|
|
|
|
EPS |
|
|
—% |
|
|
|
|
Products and Systems Integration Segment |
|
|
|
|
|
|
|
Sales |
|
|
(1)% |
|
|
|
|
GAAP Operating Earnings |
|
|
(9)% |
|
|
|
|
% of Sales |
|
|
|
|
|
|
|
Non-GAAP Operating Earnings* |
|
|
(7)% |
|
|
|
|
% of Sales |
|
|
|
|
|
|
|
Software and Services Segment |
|
|
|
|
|
|
|
Sales |
|
|
|
|
|
|
|
GAAP Operating Earnings |
|
|
|
|
|
|
|
% of Sales |
|
|
|
|
|
|
|
Non-GAAP Operating Earnings* |
|
|
|
|
|
|
|
% of Sales |
|
|
|
|
|
|
|
*Non-GAAP financial information excludes the after-tax impact of approximately |
OTHER SELECT FOURTH-QUARTER FINANCIAL RESULTS
-
Revenue - Fourth-quarter sales were
, up$2.3 billion 2% from the year-ago quarter driven by growth inNorth America . The Products and Systems Integration segment declined1% primarily due to supply constraints. Growth in video security and public safety land mobile radio (LMR), was offset by a decline in professional and commercial radio (PCR). The Software and Services segment grew8% driven by growth in LMR services, video security and command center software. Sales from acquisitions were , and the impact of favorable currency rates was$10 million .$6 million -
Operating margin - GAAP operating margin was
23.7% of sales, down from24.4% in the year-ago quarter. Non-GAAP operating margin was28.9% of sales, down from29.3% in the year-ago quarter. The decline in operating margin was primarily due to higher operating expenses related to incentive compensation and acquisitions as well as lower sales in the Products and Systems Integration segment, partially offset by higher sales and improved operating leverage in the Software and Services segment. -
Taxes - The GAAP effective tax rate was
22.4% , compared to20.9% in the year-ago quarter. The non-GAAP effective tax rate was22.3% , compared to21.0% in the year-ago quarter. The year-over-year increase in the tax rate was primarily due to higher benefits from stock-based compensation in the year-ago quarter. -
Cash flow - The company generated
in operating cash in both the current and year-ago quarters. Free cash flow was$703 million , compared with$635 million in the year-ago quarter.$637 million -
Capital allocation - During the quarter, the company repurchased
of its common stock, paid$119 million in dividends and incurred$120 million in capital expenditures. Additionally, the company closed the acquisitions of Envysion and 911 Datamaster for$68 million and$124 million , net of cash acquired, respectively.$35 million
OTHER SELECT FULL-YEAR FINANCIAL RESULTS
-
Revenue - Full-year sales were
, up$8.2 billion 10% driven by growth inNorth America and International. The Products and Systems Integration segment grew9% primarily due to higher sales of video security, public safety LMR products and PCR. The Software and Services segment grew13% driven by growth in LMR services, video security and command center software. The impact of favorable currency rates was and sales from acquisitions was$130 million .$120 million -
Operating margin - For the full year, GAAP operating margin was
20.4% of sales, compared to18.7% for the prior year. The increase was primarily driven by higher sales, improved operating leverage, inclusive of higher incentive compensation, and lower reorganization charges in both segments. Non-GAAP operating margin was25.9% of sales, compared to24.8% for the prior year, driven by higher sales and improved operating leverage, inclusive of higher incentive compensation, in both segments. -
Taxes - The 2021 GAAP effective tax rate was
19.5% , compared to18.8% for the prior year. The non-GAAP effective tax rate was21.0% compared to20.0% in the previous year. The year-over-year increase in the tax rate was primarily driven by the higher benefit of discrete items, including benefits from stock-based compensation, booked in the prior year. -
Cash flow - The company generated
in operating cash, compared to$1.8 billion in the prior year. Free cash flow was$1.6 billion , compared to$1.6 billion in the prior year. The increase in cash flow was driven by higher sales and earnings in the current year, partially offset by higher cash taxes paid in the current year.$1.4 billion -
Backlog - The company ended the year with record backlog of
, up$13.6 billion from the prior year. Software and Services segment backlog was up$2.2 billion 15% or , primarily driven by the$1.3 billion U.K. Home Office decision to extend the Airwave network through 2026 and growth in software and services contracts inNorth America . Products and Systems Integrations segment backlog was up28% or driven by record LMR orders.$886 million -
Capital allocation - In 2021, the company repurchased
of its common stock at an average price of$528 million , paid$208.41 in dividends and used$482 million for acquisitions. Additionally during the year, the company issued$457 million of new long-term debt, redeemed$850 million outstanding of its senior notes due 2023, entered into a new upsized$324 million revolving credit facility and announced a$2.25 billion increase to the share repurchase program.$2 billion
NOTABLE WINS & ACHIEVEMENTS IN Q4
Software and Services
-
P25 multi-year services contract with$25 million Cook County, IL -
P25 multi-year software upgrade agreement for$17 million ICI Systems Authority inCalifornia -
body-worn camera as-a-service order for the$17 million City of Houston, TX police department -
P25 multi-year software upgrade agreement for$15 million Orange County, CA -
additional body-worn camera order for the French MOI$14 million -
command center software hybrid cloud order for$11 million North Carolina Department of Public Safety -
27% growth in video security and access control software
Products and Systems Integration
-
P25 upgrade order for the$98 million Commonwealth of Massachusetts -
of APX NEXT device orders in$94 million North America -
P25 device upgrade for the$68 million District of Columbia -
P25 upgrade order for a large$28 million U.S. customer -
fixed video security order for a large$21 million North America utility customer -
additional TETRA order from the German MOD$19 million -
TETRA device upgrade for a customer in$17 million Asia Pacific
BUSINESS OUTLOOK
-
First-quarter 2022 - The company expects revenue growth of approximately
3% compared with the first quarter of 2021. The company expects non-GAAP earnings per share in the range of to$1.53 per share. This assumes current foreign exchange rates, between 173 million and 174 million fully diluted shares, and an effective tax rate of approximately$1.59 17% . -
Full-year 2022 - The company expects revenue growth of approximately
7% and non-GAAP earnings per share in the range of to$9.80 per share. This assumes current foreign exchange rates, approximately 174 million fully diluted shares and a non-GAAP effective tax rate of$9.95 21% to22% .
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.
COVID-19
The company continues to monitor the daily evolution of the COVID-19 pandemic, including the spread of the omicron variant, and adhere to its plans to keep its employees and customers healthy and safe, including encouraging office workers to work remotely, reducing employee travel, withdrawing from certain industry events, increasing the frequency of cleaning services, encouraging face coverings and using thermal scanning.
Additionally, in
As the company progressed through 2021, its supply chain has been increasingly impacted by global issues related to the effects of the COVID-19 pandemic, 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. During the latter part of the fourth quarter of 2021, costs increased driven by delivery delays and the need to purchase semiconductor components from alternative sources, including brokers. The company anticipates increased costs to procure materials within the semiconductor market to continue into 2022, and currently estimates that this will add an additional
Although the COVID-19 pandemic continued to introduce challenges throughout 2021, the company is encouraged by customer demand for its products and services. Specifically, in the Software and Services segment, with the largely recurring nature of the business and the company's strong backlog position, the company continues to expect that the impacts on net sales and operating margin will be limited throughout 2022. Within the Products and Systems Integration segment, while the company is encouraged by strong LMR backlog and the resiliency of the Video Security and Access Control technology that experienced growth in 2021, supply constraints continue to impact the company's LMR business and the company expects demand for its products will continue to out-pace its ability to obtain supply throughout 2022. In addition, in
CONFERENCE CALL AND WEBCAST
CONSOLIDATED GAAP RESULTS (presented in millions, except per share data)
A comparison of results from operations is as follows:
|
Fourth Quarter |
Full Year |
||
|
2021 |
2020 |
2021 |
2020 |
Net sales |
|
|
|
|
Gross margin |
1,183 |
1,146 |
4,040 |
3,608 |
Operating earnings |
549 |
555 |
1,667 |
1,383 |
Amounts attributable to |
|
|
|
|
Net earnings |
401 |
412 |
1,245 |
949 |
Diluted EPS from continuing operations |
|
|
|
|
Weighted average diluted common shares outstanding |
174.2 |
173.5 |
173.6 |
174.1 |
HIGHLIGHTED ITEMS
The table below includes highlighted items, including share-based compensation expenses and intangible assets amortization expense, for the fourth quarter and full year of 2021.
(per diluted common share) |
Q4 2021 |
FY21 |
||
|
|
|
||
GAAP EPS |
|
|
|
|
Highlighted Items: |
|
|
||
Intangible assets amortization expense |
0.26 |
|
1.08 |
|
Share-based compensation expenses |
0.20 |
|
0.66 |
|
Reorganization of business charges |
0.01 |
|
0.14 |
|
Hytera-related legal expenses |
0.02 |
|
0.11 |
|
Acquisition-related transaction fees |
0.05 |
|
0.09 |
|
Loss from extinguishment of long-term debt |
— |
|
0.08 |
|
Operating lease asset impairments |
0.01 |
|
0.05 |
|
Fair value adjustments to equity investments |
0.01 |
|
0.03 |
|
Legal settlements |
— |
|
0.01 |
|
Sale of investments |
(0.01 |
) |
(0.01 |
) |
Adjustments to uncertain tax positions |
(0.03 |
) |
(0.10 |
) |
Release of valuation allowance on deferred tax assets |
— |
|
(0.20 |
) |
Impact of tax rate changes on deferred tax balances |
0.01 |
|
0.02 |
|
Undistributed foreign earnings from prior periods |
0.02 |
|
0.02 |
|
Non-GAAP EPS |
|
|
|
|
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 also useful to investors as the basis for comparing its performance and coverage ratios with other companies in the company's industries, although its 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 non-GAAP organic revenue growth 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, 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
On
On
Management typically considers legal expenses associated with defending our intellectual property as “normal and recurring” and accordingly, Hytera-related legal expenses were included in both our GAAP and non-GAAP operating income for fiscal years 2017, 2018 and 2019. We anticipate further expenses associated with Hytera-related litigation; however, we believe that these expenses are no longer a part of the “normal and recurring” legal expenses incurred to operate our business. In addition, if any contingent or actual gain associated with the Hytera litigation is recognized in the future, it will be similarly excluded from our non-GAAP operating income. We believe after the jury award, the presentation of excluding both Hytera-related legal expenses and gains related to awards better aligns with how management evaluates our ongoing underlying business performance.
For comparative purposes,
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 2022; the impact of the COVID-19 pandemic and the ARPA on
ABOUT
GAAP-1 | ||||||
Consolidated Statements of Operations | ||||||
(In millions, except per share amounts) | ||||||
Three Months Ended | ||||||
Net sales from products | $ |
1,358 |
|
$ |
1,326 |
|
Net sales from services |
|
962 |
|
|
947 |
|
Net sales |
|
2,320 |
|
|
2,273 |
|
Costs of products sales |
|
589 |
|
|
568 |
|
Costs of services sales |
|
548 |
|
|
559 |
|
Costs of sales |
|
1,137 |
|
|
1,127 |
|
Gross margin |
|
1,183 |
|
|
1,146 |
|
Selling, general and administrative expenses |
|
368 |
|
|
343 |
|
Research and development expenditures |
|
189 |
|
|
182 |
|
Other charges |
|
13 |
|
|
9 |
|
Intangibles amortization |
|
64 |
|
|
57 |
|
Operating earnings |
|
549 |
|
|
555 |
|
Other income (expense): | ||||||
Interest expense, net |
|
(54 |
) |
|
(53 |
) |
Gains (losses) on sales of investments and businesses, net |
|
1 |
|
|
(1 |
) |
Other, net |
|
22 |
|
|
21 |
|
Total other expense |
|
(31 |
) |
|
(33 |
) |
Net earnings before income taxes |
|
518 |
|
|
522 |
|
Income tax expense |
|
116 |
|
|
109 |
|
Net earnings |
|
402 |
|
|
413 |
|
Less: Earnings attributable to non-controlling interests |
|
1 |
|
|
1 |
|
Net earnings attributable to |
$ |
401 |
|
$ |
412 |
|
Earnings per common share: | ||||||
Basic | $ |
2.38 |
|
$ |
2.43 |
|
Diluted | $ |
2.30 |
|
$ |
2.37 |
|
Weighted average common shares outstanding: | ||||||
Basic |
|
168.8 |
|
|
169.5 |
|
Diluted |
|
174.2 |
|
|
173.5 |
|
Percentage of |
||||||
Net sales from products |
|
58.5 |
% |
|
58.3 |
% |
Net sales from services |
|
41.5 |
% |
|
41.7 |
% |
Net sales |
|
100.0 |
% |
|
100.0 |
% |
Costs of products sales |
|
43.4 |
% |
|
42.8 |
% |
Costs of services sales |
|
57.0 |
% |
|
59.0 |
% |
Costs of sales |
|
49.0 |
% |
|
49.6 |
% |
Gross margin |
|
51.0 |
% |
|
50.4 |
% |
Selling, general and administrative expenses |
|
15.9 |
% |
|
15.1 |
% |
Research and development expenditures |
|
8.1 |
% |
|
8.0 |
% |
Other charges |
|
0.6 |
% |
|
0.4 |
% |
Intangibles amortization |
|
2.8 |
% |
|
2.5 |
% |
Operating earnings |
|
23.7 |
% |
|
24.4 |
% |
Other income (expense): | ||||||
Interest expense, net |
|
(2.3 |
)% |
|
(2.3 |
)% |
Gains (losses) on sales of investments and businesses, net |
|
- |
% |
|
- |
% |
Other, net |
|
0.9 |
% |
|
0.9 |
% |
Total other expense |
|
(1.3 |
)% |
|
(1.5 |
)% |
Net earnings before income taxes |
|
22.3 |
% |
|
23.0 |
% |
Income tax expense |
|
5.0 |
% |
|
4.8 |
% |
Net earnings |
|
17.3 |
% |
|
18.2 |
% |
Less: Earnings attributable to non-controlling interests |
|
- |
% |
|
0.1 |
% |
Net earnings attributable to |
|
17.3 |
% |
|
18.1 |
% |
* Percentages may not add up due to rounding |
GAAP-2 | ||||||||||
Consolidated Statements of Operations | ||||||||||
(In millions, except per share amounts) | ||||||||||
Years Ended | ||||||||||
Net sales from products | $ |
4,606 |
|
$ |
4,087 |
|
$ |
4,746 |
|
|
Net sales from services |
|
3,565 |
|
|
3,327 |
|
|
3,141 |
|
|
Net sales |
|
8,171 |
|
|
7,414 |
|
|
7,887 |
|
|
Costs of products sales |
|
2,104 |
|
|
1,872 |
|
|
2,049 |
|
|
Costs of services sales |
|
2,027 |
|
|
1,934 |
|
|
1,907 |
|
|
Costs of sales |
|
4,131 |
|
|
3,806 |
|
|
3,956 |
|
|
Gross margin |
|
4,040 |
|
|
3,608 |
|
|
3,931 |
|
|
Selling, general and administrative expenses |
|
1,353 |
|
|
1,293 |
|
|
1,403 |
|
|
Research and development expenditures |
|
734 |
|
|
686 |
|
|
687 |
|
|
Other charges |
|
50 |
|
|
31 |
|
|
52 |
|
|
Intangibles amortization |
|
236 |
|
|
215 |
|
|
208 |
|
|
Operating earnings |
|
1,667 |
|
|
1,383 |
|
|
1,581 |
|
|
Other income (expense): | ||||||||||
Interest expense, net |
|
(208 |
) |
|
(220 |
) |
|
(220 |
) |
|
Gains (losses) on sales of investments and businesses, net |
|
1 |
|
|
(2 |
) |
|
5 |
|
|
Other, net |
|
92 |
|
|
13 |
|
|
(365 |
) |
|
Total other expense |
|
(115 |
) |
|
(209 |
) |
|
(580 |
) |
|
Net earnings before income taxes |
|
1,552 |
|
|
1,174 |
|
|
1,001 |
|
|
Income tax expense |
|
302 |
|
|
221 |
|
|
130 |
|
|
Net earnings |
|
1,250 |
|
|
953 |
|
|
871 |
|
|
Less: Earnings attributable to noncontrolling interests |
|
5 |
|
|
4 |
|
|
3 |
|
|
Net earnings attributable to |
$ |
1,245 |
|
$ |
949 |
|
$ |
868 |
|
|
Earnings per common share: | ||||||||||
Basic: | $ |
7.36 |
|
$ |
5.58 |
|
$ |
5.21 |
|
|
Diluted: | $ |
7.17 |
|
$ |
5.45 |
|
$ |
4.95 |
|
|
Weighted average common shares outstanding: | ||||||||||
Basic |
|
169.2 |
|
|
170.0 |
|
|
166.6 |
|
|
Diluted |
|
173.6 |
|
|
174.1 |
|
|
175.6 |
|
|
Percentage of |
||||||||||
Net sales from products |
|
56.4 |
% |
|
55.1 |
% |
|
60.2 |
% |
|
Net sales from services |
|
43.6 |
% |
|
44.9 |
% |
|
39.8 |
% |
|
Net sales |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
Costs of products sales |
|
45.7 |
% |
|
45.8 |
% |
|
43.2 |
% |
|
Costs of services sales |
|
56.9 |
% |
|
58.1 |
% |
|
60.7 |
% |
|
Costs of sales |
|
50.6 |
% |
|
51.3 |
% |
|
50.2 |
% |
|
Gross margin |
|
49.4 |
% |
|
48.7 |
% |
|
49.8 |
% |
|
Selling, general and administrative expenses |
|
16.6 |
% |
|
17.4 |
% |
|
17.8 |
% |
|
Research and development expenditures |
|
9.0 |
% |
|
9.3 |
% |
|
8.7 |
% |
|
Other charges |
|
0.6 |
% |
|
0.4 |
% |
|
0.7 |
% |
|
Intangibles amortization |
|
2.9 |
% |
|
2.9 |
% |
|
2.6 |
% |
|
Operating earnings |
|
20.4 |
% |
|
18.7 |
% |
|
20.0 |
% |
|
Other income (expense): | ||||||||||
Interest expense, net |
|
(2.5 |
)% |
|
(3.0 |
)% |
|
(2.8 |
)% |
|
Gains (losses) on sales of investments and businesses, net |
|
- |
% |
|
- |
% |
|
0.1 |
% |
|
Other, net |
|
1.1 |
% |
|
0.2 |
% |
|
(4.6 |
)% |
|
Total other expense |
|
(1.4 |
)% |
|
(2.8 |
)% |
|
(7.4 |
)% |
|
Net earnings before income taxes |
|
19.0 |
% |
|
15.8 |
% |
|
12.7 |
% |
|
Income tax expense |
|
3.7 |
% |
|
3.0 |
% |
|
1.6 |
% |
|
Net earnings |
|
15.3 |
% |
|
12.9 |
% |
|
11.0 |
% |
|
Less: Earnings attributable to noncontrolling interests |
|
0.1 |
% |
|
0.1 |
% |
|
- |
% |
|
Net earnings attributable to |
|
15.2 |
% |
|
12.8 |
% |
|
11.0 |
% |
|
* Percentages may not add up due to rounding |
GAAP-3 | ||||||
Consolidated Balance Sheets | ||||||
(In millions) | ||||||
Assets | ||||||
Cash and cash equivalents | $ |
1,874 |
|
$ |
1,254 |
|
Accounts receivable, net |
|
1,386 |
|
|
1,390 |
|
Contract assets |
|
1,105 |
|
|
933 |
|
Inventories, net |
|
788 |
|
|
508 |
|
Other current assets |
|
259 |
|
|
242 |
|
Total current assets |
|
5,412 |
|
|
4,327 |
|
Property, plant and equipment, net |
|
1,042 |
|
|
1,022 |
|
Operating lease assets |
|
382 |
|
|
468 |
|
Investments |
|
209 |
|
|
158 |
|
Deferred income taxes |
|
916 |
|
|
966 |
|
|
2,565 |
|
|
2,219 |
|
|
Intangible assets, net |
|
1,105 |
|
|
1,234 |
|
Other assets |
|
558 |
|
|
482 |
|
Total assets | $ |
12,189 |
|
$ |
10,876 |
|
Liabilities and Stockholders' Equity (Deficit) | ||||||
Current portion of long-term debt | $ |
5 |
|
$ |
12 |
|
Accounts payable |
|
851 |
|
|
612 |
|
Contract liabilities |
|
1,650 |
|
|
1,554 |
|
Accrued liabilities |
|
1,557 |
|
|
1,311 |
|
Total current liabilities |
|
4,063 |
|
|
3,489 |
|
Long-term debt |
|
5,688 |
|
|
5,163 |
|
Operating lease liabilities |
|
313 |
|
|
402 |
|
Other liabilities |
|
2,148 |
|
|
2,363 |
|
|
(40 |
) |
|
(558 |
) |
|
Non-controlling interests |
|
17 |
|
|
17 |
|
Total liabilities and stockholders’ equity (deficit) | $ |
12,189 |
|
$ |
10,876 |
|
GAAP-4 | ||||||
Consolidated Statements of Cash Flows | ||||||
(In millions) | ||||||
Three Months Ended | ||||||
Operating | ||||||
Net earnings | $ |
402 |
|
$ |
413 |
|
Adjustments to reconcile Net earnings to Net cash provided by operating activities: | ||||||
Depreciation and amortization |
|
113 |
|
|
109 |
|
Non-cash other charges |
|
9 |
|
|
15 |
|
Share-based compensation expenses |
|
35 |
|
|
29 |
|
Losses (gains) on sales of investments and businesses, net |
|
(1 |
) |
|
1 |
|
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | ||||||
Accounts receivable |
|
(186 |
) |
|
(222 |
) |
Inventories |
|
(185 |
) |
|
(16 |
) |
Other current assets and contract assets |
|
(69 |
) |
|
168 |
|
Accounts payable, accrued liabilities, and contract liabilities |
|
617 |
|
|
263 |
|
Other assets and liabilities |
|
(64 |
) |
|
(8 |
) |
Deferred income taxes |
|
32 |
|
|
(49 |
) |
Net cash provided by operating activities |
|
703 |
|
|
703 |
|
Investing | ||||||
Acquisitions and investments, net |
|
(161 |
) |
|
(4 |
) |
Proceeds from sales of investments |
|
12 |
|
|
3 |
|
Capital expenditures |
|
(68 |
) |
|
(66 |
) |
Net cash used for investing activities |
|
(217 |
) |
|
(67 |
) |
Financing | ||||||
Repayments of debt |
|
(2 |
) |
|
(4 |
) |
Repayment of revolving credit facility draw |
|
- |
|
|
(200 |
) |
Issuances of common stock |
|
3 |
|
|
49 |
|
Purchases of common stock |
|
(131 |
) |
|
(171 |
) |
Payments of dividends |
|
(120 |
) |
|
(109 |
) |
Net cash used for financing activities |
|
(250 |
) |
|
(435 |
) |
Effect of exchange rate changes on total cash and cash equivalents |
|
(15 |
) |
|
46 |
|
Net increase in total cash and cash equivalents |
|
221 |
|
|
247 |
|
Cash and cash equivalents, beginning of period |
|
1,653 |
|
|
1,007 |
|
Cash and cash equivalents, end of period | $ |
1,874 |
|
$ |
1,254 |
|
Reconciliation of Net cash provided by operating activities to Free cash flow | ||||||
Net cash provided by operating activities | $ |
703 |
|
$ |
703 |
|
Capital expenditures |
|
(68 |
) |
|
(66 |
) |
Free cash flow* | $ |
635 |
|
$ |
637 |
|
*Free cash flow is a non-GAAP financial measure and is calculated as Net cash provided by operating activities - Capital expenditures |
GAAP-5 | |||||||||
Consolidated Statements of Cash Flows | |||||||||
(In millions) | |||||||||
Years Ended | |||||||||
Operating | |||||||||
Net earnings | $ |
1,250 |
|
$ |
953 |
|
$ |
871 |
|
Adjustments to reconcile Net earnings to Net cash provided by operating activities: | |||||||||
Depreciation and amortization |
|
438 |
|
|
409 |
|
|
394 |
|
Non-cash other charges (income) |
|
3 |
|
|
(13 |
) |
|
35 |
|
|
- |
|
|
- |
|
|
359 |
|
|
Gain from the extinguishment of |
|
- |
|
|
- |
|
|
(4 |
) |
Share-based compensation expense |
|
129 |
|
|
129 |
|
|
118 |
|
Losses (gains) on sales of investments and businesses, net |
|
(1 |
) |
|
2 |
|
|
(5 |
) |
Losses from the extinguishment of long-term debt |
|
18 |
|
|
56 |
|
|
50 |
|
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | |||||||||
Accounts receivable |
|
3 |
|
|
90 |
|
|
(79 |
) |
Inventories |
|
(284 |
) |
|
(14 |
) |
|
(74 |
) |
Other current assets and contract assets |
|
(205 |
) |
|
167 |
|
|
49 |
|
Accounts payable, accrued liabilities, and contract liabilities |
|
578 |
|
|
(116 |
) |
|
198 |
|
Other assets and liabilities |
|
(126 |
) |
|
(25 |
) |
|
(5 |
) |
Deferred income taxes |
|
34 |
|
|
(25 |
) |
|
(84 |
) |
Net cash provided by operating activities |
|
1,837 |
|
|
1,613 |
|
|
1,823 |
|
Investing | |||||||||
Acquisitions and investments, net |
|
(521 |
) |
|
(287 |
) |
|
(709 |
) |
Proceeds from sales of investments |
|
16 |
|
|
11 |
|
|
16 |
|
Capital expenditures |
|
(243 |
) |
|
(217 |
) |
|
(248 |
) |
Proceeds from sales of property, plant and equipment |
|
6 |
|
|
56 |
|
|
7 |
|
Net cash used for investing activities |
|
(742 |
) |
|
(437 |
) |
|
(934 |
) |
Financing | |||||||||
Net proceeds from issuance of debt |
|
844 |
|
|
892 |
|
|
1,804 |
|
Repayment of debt |
|
(353 |
) |
|
(914 |
) |
|
(2,039 |
) |
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 |
|
102 |
|
|
108 |
|
|
114 |
|
Purchases of common stock |
|
(528 |
) |
|
(612 |
) |
|
(315 |
) |
Settlement of conversion premium on |
|
- |
|
|
- |
|
|
(326 |
) |
Payment of dividends |
|
(482 |
) |
|
(436 |
) |
|
(379 |
) |
Payment of dividends to noncontrolling interest |
|
(5 |
) |
|
(4 |
) |
|
(3 |
) |
Net cash used for financing activities |
|
(429 |
) |
|
(966 |
) |
|
(1,144 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
(46 |
) |
|
43 |
|
|
(1 |
) |
Net increase (decrease) in cash and cash equivalents |
|
620 |
|
|
253 |
|
|
(256 |
) |
Cash and cash equivalents, beginning of period |
|
1,254 |
|
|
1,001 |
|
|
1,257 |
|
Cash and cash equivalents, end of period | $ |
1,874 |
|
$ |
1,254 |
|
$ |
1,001 |
|
Reconciliation of Net cash provided by operating activities to Free cash flow | |||||||||
Net cash provided by operating activities | $ |
1,837 |
|
$ |
1,613 |
|
$ |
1,823 |
|
Capital expenditures |
|
(243 |
) |
|
(217 |
) |
|
(248 |
) |
Free cash flow* | $ |
1,594 |
|
$ |
1,396 |
|
$ |
1,575 |
|
*Free cash flow is a non-GAAP financial measure and is calculated as Net cash provided by operating activities - Capital expenditures |
GAAP-6 | |||||||||
Segment Information | |||||||||
(In millions) | |||||||||
Three Months Ended | |||||||||
% Change | |||||||||
Products and Systems Integration | $ |
1,495 |
|
$ |
1,510 |
|
(1)% |
||
Software and Services |
|
825 |
|
|
763 |
|
|
||
Total |
$ |
2,320 |
|
$ |
2,273 |
|
|
||
Years Ended | |||||||||
% Change | |||||||||
Products and Systems Integration | $ |
5,033 |
|
$ |
4,634 |
|
|
||
Software and Services |
|
3,138 |
|
|
2,780 |
|
|
||
Total |
$ |
8,171 |
|
$ |
7,414 |
|
|
||
Operating Earnings | |||||||||
Three Months Ended | |||||||||
% Change | |||||||||
Products and Systems Integration | $ |
320 |
|
$ |
351 |
|
(9)% |
||
Software and Services |
|
229 |
|
|
204 |
|
|
||
Total |
$ |
549 |
|
$ |
555 |
|
(1)% |
||
Years Ended | |||||||||
% Change | |||||||||
Products and Systems Integration | $ |
760 |
|
$ |
656 |
|
|
||
Software and Services |
|
907 |
|
|
727 |
|
|
||
Total |
$ |
1,667 |
|
$ |
1,383 |
|
|
||
Operating Earnings % | |||||||||
Three Months Ended | |||||||||
Products and Systems Integration |
|
21.4 |
% |
|
23.2 |
% |
|||
Software and Services |
|
27.8 |
% |
|
26.7 |
% |
|||
Total |
|
23.7 |
% |
|
24.4 |
% |
|||
Years Ended | |||||||||
Products and Systems Integration |
|
15.1 |
% |
|
14.2 |
% |
|||
Software and Services |
|
28.9 |
% |
|
26.2 |
% |
|||
Total |
|
20.4 |
% |
|
18.7 |
% |
Non-GAAP-1 |
|||||||||||||
Non-GAAP Adjustments (Intangible Assets Amortization Expense, Share-Based Compensation Expenses, and Other Highlighted Items) | |||||||||||||
(In millions) | |||||||||||||
Q1 2021 | |||||||||||||
Non-GAAP Adjustments | Statement Line | PBT (Inc)/Exp |
Tax Inc/(Exp) |
PAT (Inc)/Exp |
EPS Impact | ||||||||
Intangible assets amortization expense | Intangibles amortization | $ |
58 |
|
$ |
13 |
|
$ |
45 |
|
$ |
0.26 |
|
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
29 |
|
|
6 |
|
|
23 |
|
|
0.13 |
|
Reorganization of business charges | Cost of sales and Other charges (income) |
|
16 |
|
|
3 |
|
|
13 |
|
|
0.07 |
|
Operating lease asset impairments | Other charges (income) |
|
7 |
|
|
1 |
|
|
6 |
|
|
0.03 |
|
Hytera-related legal expenses | SG&A |
|
2 |
|
|
1 |
|
|
1 |
|
|
0.01 |
|
Acquisition-related transaction fees | Other charges (income) |
|
1 |
|
|
- |
|
|
1 |
|
|
0.01 |
|
Fair value adjustments to equity investments | Other income (expense) |
|
(5 |
) |
|
(1 |
) |
|
(4 |
) |
|
(0.02 |
) |
Adjustments to uncertain tax positions | Other income (expense) and Income tax expense |
|
(1 |
) |
|
4 |
|
|
(5 |
) |
|
(0.03 |
) |
Total impact on Net earnings | $ |
107 |
|
$ |
27 |
|
$ |
80 |
|
$ |
0.46 |
|
|
Q2 2021 | |||||||||||||
Non-GAAP Adjustments | Statement Line | PBT (Inc)/Exp |
Tax Inc/(Exp) |
PAT (Inc)/Exp |
EPS impact | ||||||||
Intangible assets amortization expense | Intangibles amortization | $ |
58 |
|
$ |
9 |
|
$ |
49 |
|
$ |
0.28 |
|
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
31 |
|
|
2 |
|
|
29 |
|
|
0.17 |
|
Loss from extinguishment of long-term debt | Other income (expense) |
|
18 |
|
|
4 |
|
|
14 |
|
|
0.08 |
|
Reorganization of business charges | Cost of sales and Other charges (income) |
|
9 |
|
|
2 |
|
|
7 |
|
|
0.04 |
|
Hytera-related legal expenses | SG&A |
|
8 |
|
|
1 |
|
|
7 |
|
|
0.04 |
|
Acquisition-related transaction fees | Other charges (income) |
|
3 |
|
|
- |
|
|
3 |
|
|
0.02 |
|
Legal settlements | Other charges (income) |
|
3 |
|
|
1 |
|
|
2 |
|
|
0.01 |
|
Impact of tax rate changes on deferred tax balances | Income tax expense |
|
- |
|
|
(2 |
) |
|
2 |
|
|
0.01 |
|
Fair value adjustments to equity investments | Other income (expense) |
|
(8 |
) |
|
(2 |
) |
|
(6 |
) |
|
(0.03 |
) |
Adjustments to uncertain tax positions | Other income (expense) and Income tax expense |
|
(9 |
) |
|
(1 |
) |
|
(8 |
) |
|
(0.05 |
) |
Release of valuation allowance on deferred tax assets | Income tax expense |
|
- |
|
|
33 |
|
|
(33 |
) |
|
(0.19 |
) |
Total impact on Net earnings | $ |
113 |
|
$ |
47 |
|
$ |
66 |
|
$ |
0.38 |
|
|
Q3 2021 | |||||||||||||
Non-GAAP Adjustments | Statement Line | PBT (Inc)/Exp |
Tax Inc/(Exp) |
PAT (Inc)/Exp |
EPS impact | ||||||||
Intangible assets amortization expense | Intangibles amortization | $ |
56 |
|
$ |
9 |
|
$ |
47 |
|
$ |
0.27 |
|
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
34 |
|
|
6 |
|
|
28 |
|
|
0.16 |
|
Fair value adjustments to equity investments | Other income (expense) |
|
18 |
|
|
4 |
|
|
14 |
|
|
0.08 |
|
Hytera-related legal expenses | SG&A |
|
8 |
|
|
1 |
|
|
7 |
|
|
0.04 |
|
Reorganization of business charges | Cost of sales and Other charges (income) |
|
4 |
|
|
- |
|
|
4 |
|
|
0.02 |
|
Acquisition-related transaction fees | Other charges (income) |
|
2 |
|
|
- |
|
|
2 |
|
|
0.02 |
|
Adjustments to uncertain tax positions | Other income (expense) and Income tax expense |
|
1 |
|
|
- |
|
|
1 |
|
|
0.01 |
|
Release of valuation allowance on deferred tax assets | Income tax expense |
|
- |
|
|
1 |
|
|
(1 |
) |
|
(0.01 |
) |
Total impact on Net earnings | $ |
123 |
|
$ |
21 |
|
$ |
102 |
|
$ |
0.59 |
|
|
Q4 2021 | |||||||||||||
Non-GAAP Adjustments | Statement Line | PBT (Inc)/Exp |
Tax Inc/(Exp) |
PAT (Inc)/Exp |
EPS impact | ||||||||
Intangible assets amortization expense | Intangibles amortization | $ |
64 |
|
$ |
18 |
|
$ |
46 |
|
$ |
0.26 |
|
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
35 |
|
|
1 |
|
|
34 |
|
|
0.20 |
|
Acquisition-related transaction fees | Other charges (income) |
|
9 |
|
|
- |
|
|
9 |
|
|
0.05 |
|
Hytera-related legal expenses | SG&A |
|
8 |
|
|
4 |
|
|
4 |
|
|
0.02 |
|
Reorganization of business charges | Cost of sales and Other charges (income) |
|
3 |
|
|
2 |
|
|
1 |
|
|
0.01 |
|
Fair value adjustments to equity investments | Other income (expense) |
|
3 |
|
|
2 |
|
|
1 |
|
|
0.01 |
|
Operating lease asset impairments | Other charges (income) |
|
3 |
|
|
1 |
|
|
2 |
|
|
0.01 |
|
Sale of investments | (Gains) or losses on sales of investments and businesses, net |
|
(1 |
) |
|
- |
|
|
(1 |
) |
|
(0.01 |
) |
Adjustments to uncertain tax positions | Other income (expense) and Income tax expense |
|
(1 |
) |
|
4 |
|
|
(5 |
) |
|
(0.03 |
) |
Impact of tax rate changes on deferred tax balances | Income tax expense |
|
- |
|
|
(2 |
) |
|
2 |
|
|
0.01 |
|
Undistributed foreign earnings from prior periods | Income tax expense |
|
- |
|
|
(3 |
) |
|
3 |
|
|
0.02 |
|
Total impact on Net earnings | $ |
123 |
|
$ |
27 |
|
$ |
96 |
|
$ |
0.55 |
|
|
FY 2021 | |||||||||||||
Non-GAAP Adjustments | Statement Line | PBT (Inc)/Exp |
Tax Inc/(Exp) |
PAT (Inc)/Exp |
EPS impact | ||||||||
Intangible assets amortization expense | Intangibles amortization | $ |
236 |
|
$ |
49 |
|
$ |
187 |
|
$ |
1.08 |
|
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
129 |
|
|
15 |
|
|
114 |
|
|
0.66 |
|
Reorganization of business charges | Cost of sales and Other charges (income) |
|
32 |
|
|
7 |
|
|
25 |
|
|
0.14 |
|
Hytera-related legal expenses | SG&A |
|
26 |
|
|
7 |
|
|
19 |
|
|
0.11 |
|
Loss from extinguishment of long-term debt | Other income (expense) |
|
18 |
|
|
4 |
|
|
14 |
|
|
0.08 |
|
Acquisition-related transaction fees | Other charges (income) |
|
15 |
|
|
- |
|
|
15 |
|
|
0.09 |
|
Operating lease asset impairments | Other charges (income) |
|
10 |
|
|
2 |
|
|
8 |
|
|
0.05 |
|
Fair value adjustments to equity investments | Other income |
|
8 |
|
|
3 |
|
|
5 |
|
|
0.03 |
|
Legal settlements | Other charges (income) |
|
3 |
|
|
1 |
|
|
2 |
|
|
0.01 |
|
Sale of investments | (Gains) or losses on sales of investments and businesses, net |
|
(1 |
) |
|
- |
|
|
(1 |
) |
|
(0.01 |
) |
Adjustments to uncertain tax positions | Other income and Income tax expense |
|
(10 |
) |
|
7 |
|
|
(17 |
) |
|
(0.10 |
) |
Release of valuation allowance on deferred tax assets | Income tax expense |
|
- |
|
|
34 |
|
|
(34 |
) |
|
(0.20 |
) |
Impact of tax rate changes on deferred tax balances | Income tax expense |
|
- |
|
|
(4 |
) |
|
4 |
|
|
0.02 |
|
Undistributed foreign earnings from prior periods | Income tax expense |
|
- |
|
|
(3 |
) |
|
3 |
|
|
0.02 |
|
Total impact on Net earnings | $ |
466 |
|
$ |
122 |
|
$ |
344 |
|
$ |
1.98 |
|
Non-GAAP-2 |
|||||||||
Non-GAAP Segment Information | |||||||||
(In millions) | |||||||||
Three Months Ended | |||||||||
% Change | |||||||||
Products and Systems Integration | $ |
1,495 |
|
$ |
1,510 |
|
(1)% |
||
Software and Services |
|
825 |
|
|
763 |
|
|
||
Total |
$ |
2,320 |
|
$ |
2,273 |
|
|
||
Years Ended | |||||||||
% Change | |||||||||
Products and Systems Integration | $ |
5,033 |
|
$ |
4,634 |
|
|
||
Software and Services |
|
3,138 |
|
|
2,780 |
|
|
||
Total |
$ |
8,171 |
|
$ |
7,414 |
|
|
||
Non-GAAP Operating Earnings | |||||||||
Three Months Ended | |||||||||
% Change | |||||||||
Products and Systems Integration | $ |
378 |
|
$ |
408 |
|
(7)% |
||
Software and Services |
|
292 |
|
|
259 |
|
|
||
Total |
$ |
670 |
|
$ |
667 |
|
-% |
||
Years Ended | |||||||||
% Change | |||||||||
Products and Systems Integration | $ |
976 |
|
$ |
880 |
|
|
||
Software and Services |
|
1,141 |
|
|
955 |
|
|
||
Total |
$ |
2,117 |
|
$ |
1,835 |
|
|
||
Non-GAAP Operating Earnings % | |||||||||
Three Months Ended | |||||||||
Products and Systems Integration |
|
25.3 |
% |
|
27.0 |
% |
|||
Software and Services |
|
35.4 |
% |
|
33.9 |
% |
|||
Total |
|
28.9 |
% |
|
29.3 |
% |
|||
Years Ended | |||||||||
Products and Systems Integration |
|
19.4 |
% |
|
19.0 |
% |
|||
Software and Services |
|
36.4 |
% |
|
34.3 |
% |
|||
Total |
|
25.9 |
% |
|
24.8 |
% |
Non-GAAP-3 | ||||||||||||
Operating Earnings after Non-GAAP Adjustments | ||||||||||||
(In millions) | ||||||||||||
Q1 2021 | ||||||||||||
TOTAL | Products and Systems Integration |
Software and Services |
||||||||||
Net sales | $ |
1,773 |
|
$ |
1,015 |
|
$ |
758 |
|
|||
Operating earnings ("OE") | $ |
298 |
|
$ |
77 |
|
$ |
221 |
|
|||
Above-OE non-GAAP adjustments: | ||||||||||||
Intangible assets amortization expense |
|
58 |
|
|
13 |
|
|
45 |
|
|||
Share-based compensation expenses |
|
29 |
|
|
22 |
|
|
7 |
|
|||
Reorganization of business charges |
|
16 |
|
|
12 |
|
|
4 |
|
|||
Operating lease asset impairment |
|
7 |
|
|
5 |
|
|
2 |
|
|||
Hytera-related legal expenses |
|
2 |
|
|
2 |
|
|
- |
|
|||
Acquisition-related transaction fees |
|
1 |
|
|
- |
|
|
1 |
|
|||
Total above-OE non-GAAP adjustments |
|
113 |
|
|
54 |
|
|
59 |
|
|||
Operating earnings after non-GAAP adjustments | $ |
411 |
|
$ |
131 |
|
$ |
280 |
|
|||
Operating earnings as a percentage of net sales - GAAP |
|
16.8 |
% |
|
7.6 |
% |
|
29.1 |
% |
|||
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
23.2 |
% |
|
12.9 |
% |
|
36.9 |
% |
|||
Q2 2021 | ||||||||||||
TOTAL | Products and Systems Integration |
Software and Services |
||||||||||
Net sales | $ |
1,971 |
|
$ |
1,198 |
|
$ |
773 |
|
|||
Operating earnings ("OE") | $ |
370 |
|
$ |
139 |
|
$ |
231 |
|
|||
Above-OE non-GAAP adjustments: | ||||||||||||
Intangible assets amortization expense |
|
58 |
|
|
13 |
|
|
45 |
|
|||
Share-based compensation expenses |
|
31 |
|
|
24 |
|
|
7 |
|
|||
Reorganization of business charges |
|
9 |
|
|
7 |
|
|
2 |
|
|||
Hytera-related legal expenses |
|
8 |
|
|
8 |
|
|
- |
|
|||
Legal settlements |
|
3 |
|
|
2 |
|
|
1 |
|
|||
Acquisition-related transaction fees |
|
3 |
|
|
1 |
|
|
2 |
|
|||
Total above-OE non-GAAP adjustments |
|
112 |
|
|
55 |
|
|
57 |
|
|||
Operating earnings after non-GAAP adjustments | $ |
482 |
|
$ |
194 |
|
$ |
288 |
|
|||
Operating earnings as a percentage of net sales - GAAP |
|
18.8 |
% |
|
11.6 |
% |
|
29.9 |
% |
|||
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
24.4 |
% |
|
16.2 |
% |
|
37.2 |
% |
|||
Q3 2021 | ||||||||||||
TOTAL | Products and Systems Integration |
Software and Services |
||||||||||
Net sales | $ |
2,107 |
|
$ |
1,325 |
|
$ |
782 |
|
|||
Operating earnings ("OE") |
|
451 |
|
|
224 |
|
|
227 |
|
|||
Above-OE non-GAAP adjustments: | ||||||||||||
Intangible assets amortization expense |
|
56 |
|
|
13 |
|
|
43 |
|
|||
Share-based compensation expenses |
|
34 |
|
|
25 |
|
|
9 |
|
|||
Hytera-related legal expenses |
|
8 |
|
|
8 |
|
|
- |
|
|||
Reorganization of business charges |
|
4 |
|
|
3 |
|
|
1 |
|
|||
Acquisition-related transaction fees |
|
2 |
|
|
- |
|
|
2 |
|
|||
Total above-OE non-GAAP adjustments |
|
104 |
|
|
49 |
|
|
55 |
|
|||
Operating earnings after non-GAAP adjustments | $ |
555 |
|
$ |
273 |
|
$ |
282 |
|
|||
Operating earnings as a percentage of net sales - GAAP |
|
21.4 |
% |
|
16.9 |
% |
|
29.1 |
% |
|||
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
26.3 |
% |
|
20.6 |
% |
|
36.0 |
% |
|||
Q4 2021 | ||||||||||||
TOTAL | Products and Systems Integration |
Software and Services |
||||||||||
Net sales | $ |
2,320 |
|
$ |
1,495 |
|
$ |
825 |
|
|||
Operating earnings ("OE") | $ |
549 |
|
$ |
320 |
|
$ |
229 |
|
|||
Above-OE non-GAAP adjustments: | ||||||||||||
Intangible assets amortization expense |
|
64 |
|
|
15 |
|
|
49 |
|
|||
Share-based compensation expenses |
|
35 |
|
|
28 |
|
|
7 |
|
|||
Acquisition-related transaction fees |
|
9 |
|
|
3 |
|
|
6 |
|
|||
Hytera-related legal expenses |
|
8 |
|
|
8 |
|
|
- |
|
|||
Reorganization of business charges |
|
3 |
|
|
3 |
|
|
- |
|
|||
Operating lease asset impairment |
|
3 |
|
|
2 |
|
|
1 |
|
|||
Sale of investments |
|
(1 |
) |
|
(1 |
) |
|
- |
|
|||
Total above-OE non-GAAP adjustments |
|
121 |
|
|
58 |
|
|
63 |
|
|||
Operating earnings after non-GAAP adjustments | $ |
670 |
|
$ |
378 |
|
$ |
292 |
|
|||
Operating earnings as a percentage of net sales - GAAP |
|
23.7 |
% |
|
21.4 |
% |
|
27.8 |
% |
|||
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
28.9 |
% |
|
25.3 |
% |
|
35.4 |
% |
|||
FY 2021 | ||||||||||||
TOTAL | Products and Systems Integration |
Software and Services |
||||||||||
Net sales | $ |
8,171 |
|
$ |
5,033 |
|
$ |
3,138 |
|
|||
Operating earnings ("OE") | $ |
1,667 |
|
$ |
760 |
|
$ |
907 |
|
|||
Above-OE non-GAAP adjustments: | ||||||||||||
Intangible assets amortization expense |
|
236 |
|
|
54 |
|
|
182 |
|
|||
Share-based compensation expenses |
|
129 |
|
|
99 |
|
|
30 |
|
|||
Reorganization of business charges |
|
32 |
|
|
25 |
|
|
7 |
|
|||
Hytera-related legal expenses |
|
26 |
|
|
26 |
|
|
- |
|
|||
Acquisition-related transaction fees |
|
15 |
|
|
4 |
|
|
11 |
|
|||
Operating lease asset impairment |
|
10 |
|
|
7 |
|
|
3 |
|
|||
Legal settlements |
|
3 |
|
|
2 |
|
|
1 |
|
|||
Sale of investments |
|
(1 |
) |
|
(1 |
) |
|
- |
|
|||
Total above-OE non-GAAP adjustments |
|
450 |
|
|
216 |
|
|
234 |
|
|||
Operating earnings after non-GAAP adjustments | $ |
2,117 |
|
$ |
976 |
|
$ |
1,141 |
|
|||
Operating earnings as a percentage of net sales - GAAP |
|
20.4 |
% |
|
15.1 |
% |
|
28.9 |
% |
|||
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
25.9 |
% |
|
19.4 |
% |
|
36.4 |
% |
Non-GAAP-4 |
||||||||||
Reconciliation of Revenue to Non-GAAP Organic Revenue | ||||||||||
(In millions) | ||||||||||
Three Months Ended | ||||||||||
% Change | ||||||||||
Net sales | $ |
2,320 |
|
$ |
2,273 |
|
|
|||
Non-GAAP adjustments: | ||||||||||
Sales from acquisitions |
|
10 |
|
|
- |
|
||||
Organic revenue | $ |
2,310 |
|
$ |
2,273 |
|
|
|||
Year Ended | ||||||||||
% Change | ||||||||||
Net sales | $ |
8,171 |
|
|
7,414 |
|
|
|||
Non-GAAP adjustments: | ||||||||||
Sales from acquisitions |
|
152 |
|
|
32 |
|
||||
Organic revenue | $ |
8,019 |
$ |
7,382 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220209006009/en/
MEDIA CONTACT
+1 312-965-3968
Alexandra.Reynolds@motorolasolutions.com
INVESTOR CONTACT
+1 847-576-6899
Tim.Yocum@motorolasolutions.com
Source:
FAQ
What were Motorola Solutions' Q4 2021 earnings results?
How did Motorola Solutions perform in 2021?
What is Motorola Solutions' revenue growth outlook for 2022?
What is Motorola Solutions' EPS guidance for Q1 2022?