Motorola Solutions Reports Fourth-Quarter and Full-Year Financial Results
Motorola Solutions (MSI) reported record sales and earnings for Q4 and the full year of 2022. Q4 sales reached $2.7 billion, up 17% year-over-year, with full-year sales at $9.1 billion, a 12% increase. Operating cash flow was a record $1.3 billion for Q4, and $1.8 billion for the full year. GAAP Q4 EPS was $3.43, a 49% increase compared to Q4 2021, with non-GAAP EPS at $3.60, up 26%. The backlog rose to a record $14.3 billion, up $788 million or 6% year-over-year. The company anticipates 12%-13% revenue growth in Q1 2023 and full-year revenue guidance of $9.65 billion to $9.7 billion.
- Q4 sales increased to $2.7 billion, up 17% from the previous year.
- Record backlog of $14.3 billion, up $788 million or 6% year-over-year.
- GAAP Q4 EPS rose to $3.43, a 49% increase compared to Q4 2021.
- Operating cash flow reached $1.3 billion in Q4, reflecting strong performance.
- Operating margin decreased to 18.2% for the full year, down from 20.4% the previous year.
Company Achieves Record Q4 and Full-Year Sales, Earnings Per Share and Backlog
-
Sales of
, up$2.7 billion 17% from Q4 in the prior year; up12% for full year-
Products and Systems Integration sales grew
21% in Q4; up14% for full year -
Software and Services sales grew
9% in Q4; up8% for full year
-
Products and Systems Integration sales grew
-
Record backlog of
, up$14.3 billion or$788 million 6% versus a year ago -
Generated record
of operating cash flow in Q4;$1.3 billion for full year$1.8 billion -
GAAP Q4 earnings per share (EPS) of
, up$3.43 49% versus a year ago; for full year$7.93 -
Non-GAAP Q4 EPS* of
, up$3.60 26% versus a year ago; for full year, up$10.36 13%
“2022 was an outstanding year, with record sales in both segments and all three technologies,” said
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 |
|
|
|
|
17 |
% |
|
|
|
|
12 |
% |
|
GAAP |
|
|
|
|
|
|
|||||||
Operating Earnings |
|
|
|
|
26 |
% |
|
|
|
|
— |
% |
|
% of Sales |
25.6 |
% |
23.7 |
% |
|
18.2 |
% |
20.4 |
% |
|
|||
EPS |
|
|
|
|
49 |
% |
|
|
|
|
11 |
% |
|
Non-GAAP* |
|
|
|
|
|
|
|||||||
Operating Earnings |
|
|
|
|
23 |
% |
|
|
|
|
12 |
% |
|
% of Sales |
30.4 |
% |
28.9 |
% |
|
26.0 |
% |
25.9 |
% |
|
|||
EPS |
|
|
|
|
26 |
% |
|
|
|
|
13 |
% |
|
Products and Systems Integration Segment |
|
|
|
|
|
|
|||||||
Sales |
|
|
|
|
21 |
% |
|
|
|
|
14 |
% |
|
GAAP Operating Earnings |
|
|
|
|
42 |
% |
|
|
|
|
20 |
% |
|
% of Sales |
25.1 |
% |
21.4 |
% |
|
15.9 |
% |
15.1 |
% |
|
|||
Non-GAAP Operating Earnings* |
|
|
|
|
36 |
% |
|
|
|
|
20 |
% |
|
% of Sales |
28.4 |
% |
25.3 |
% |
|
20.5 |
% |
19.4 |
% |
|
|||
Software and Services Segment |
|
|
|
|
|
|
|||||||
Sales |
|
|
|
|
9 |
% |
|
|
|
|
8 |
% |
|
GAAP Operating Earnings |
|
|
|
|
4 |
% |
|
|
|
|
(18 |
)% |
|
% of Sales |
26.6 |
% |
27.8 |
% |
|
22.1 |
% |
28.9 |
% |
|
|||
Non-GAAP Operating Earnings* |
|
|
|
|
5 |
% |
|
|
|
|
5 |
% |
|
% of Sales |
34.4 |
% |
35.4 |
% |
|
35.3 |
% |
36.4 |
% |
|
*Non-GAAP financial information excludes the after-tax impact of approximately
OTHER SELECT FOURTH-QUARTER FINANCIAL RESULTS
-
Revenue - Fourth-quarter sales were
, up$2.7 billion 17% from the year-ago quarter driven by growth inNorth America and International. Revenue from acquisitions was , and currency headwinds were$39 million . The Products and Systems Integration segment increased$87 million 21% due to growth in land mobile radio (LMR) and video security and access control (Video). The Software and Services segment grew9% driven by growth in LMR services, Video and Command center. -
Operating margin - GAAP operating margin was
25.6% of sales, up from23.7% in the year-ago quarter. Non-GAAP operating margin was30.4% of sales, up from28.9% 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 from22.4% 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 theU.S. foreign tax credits carryforward and higher stock-based compensation. The non-GAAP effective tax rate was21.2% , compared to22.3% in the year-ago quarter, driven by higher benefits from stock-based compensation in the current year. -
Cash flow - Operating cash flow was
, up$1.3 billion compared to the year-ago quarter. Free cash flow was$570 million , up$1.2 billion 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.$565 million -
Capital allocation - During the quarter, the company paid
in dividends, repurchased$132 million of its common stock and incurred$87 million in capital expenditures. Additionally, the company closed the acquisitions of$73 million Rave Mobile Safety and FutureCom Systems Group for and$553 million , net of cash acquired, respectively.$30 million
OTHER SELECT FULL-YEAR FINANCIAL RESULTS
-
Revenue - Full-year sales were
, up$9.1 billion 12% driven by growth inNorth America and International. The Products and Systems Integration segment grew14% primarily due to higher sales of LMR and Video. The Software and Services segment grew8% driven by growth in Video, LMR services and Command center. The impact of unfavorable currency rates was and sales from acquisitions was$216 million .$121 million -
Operating margin - For the full year, GAAP operating margin was
18.2% of sales, compared to20.4% for the prior year. The decrease was primarily driven by a fixed asset impairment charge of related to the exit from the Emergency Services Network (ESN) contract in the$147 million U.K. and higher stock based compensation in the current year. Non-GAAP operating margin was26.0% of sales, up from25.9% 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 from19.5% 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 theU.S. foreign tax credit carryforward and the benefit from higher stock based compensation in the current year. The non-GAAP effective tax rate was20.1% , down from21.0% in the previous year, primarily driven by the benefit from higher stock based compensation in the current year. -
Cash flow - The company generated
in operating cash and free cash flow was$1.8 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.$1.6 billion -
Capital allocation - In 2022, the company paid
, net of cash acquired, for seven acquisitions, repurchased$1.2 billion of its common stock at an average price of$836 million per share and paid$225 in dividends. The company also issued$530 million of long-term debt and repaid$600 million of outstanding long-term debt.$275 million -
Backlog - The company ended the year with record backlog of
, up$14.3 billion from the prior year. Products and Systems Integrations segment backlog was up$788 million 22% or driven by record LMR product orders. Software and Services segment backlog was down$894 million 1% or , primarily driven by revenue recognition for the Airwave and ESN contracts,$106 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$367 million North America .
NOTABLE WINS & ACHIEVEMENTS IN Q4
Software and Services
-
P25 multi-year managed service extension of the Interexport contract for the$56M Chilean National Law Enforcement Police -
P25 software upgrade agreement renewal for a large$25M U.S. customer -
NG911 expansion and renewal for$22M Greater Harris County, TX -
system upgrade and multi-year services renewal for$21M Lane County, OR -
P25 and command center upgrade agreement extension order for$15M Columbus, GA -
license plate recognition camera system expansion order for the$15M Illinois State Police
Products and Systems Integration
-
P25 APX NEXT devices order for the city of$45M Houston, TX -
P25 APX NEXT devices order for a large$39M U.S. customer -
P25 APX NEXT devices order for the city of$30M Dallas, TX -
add-on P25 APX NEXT devices order for a large$21M U.S. customer -
P25 APX NEXT devices and command center order for$20M Kansas City, MO -
P25 system order for a large international customer$19M -
fixed video order for$3M Metra Rail
BUSINESS OUTLOOK
-
First-quarter 2023 - The company expects revenue growth between
12% and13% compared to the first quarter of 2022. The company expects non-GAAP earnings per share in the range of to$2.02 per share. This assumes approximately$2.07 in foreign exchange headwinds, approximately 172 million fully diluted shares, and an effective tax rate of approximately$40 million 23% . -
Full-year 2023 - The company expects revenue in the range of
to$9.65 billion and non-GAAP earnings per share in the range of$9.7 billion to$11.10 per share. This assumes approximately$11.22 in foreign exchange headwinds, approximately 172 million fully diluted shares and a non-GAAP effective tax rate of$40 million 23% to24% .
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
ESN MATTERS
During the year ended
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
Russia-Ukraine Conflict
During the first quarter of 2022, in response to
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
In order to combat rising inflation in the
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
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 |
|
|
|
|
Gross margin |
1,351 |
1,183 |
4,229 |
4,040 |
Operating earnings |
692 |
549 |
1,661 |
1,667 |
Amounts attributable to |
|
|
|
|
Net earnings |
589 |
401 |
1,363 |
1,245 |
Diluted EPS from continuing operations |
|
|
|
|
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
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
In response to the Court's decision to award the company
On
Separate from the company's litigation with Hytera, on
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
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
ABOUT
Condensed Consolidated Statements of Operations | ||||||
(In millions, except per share amounts) | ||||||
Three Months Ended | ||||||
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 |
$ |
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 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 |
|
21.8 |
% |
|
17.3 |
% |
* Percentages may not add up due to rounding |
Consolidated Statements of Operations | |||||||||
(In millions, except per share amounts) | |||||||||
Years Ended | |||||||||
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 |
$ |
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 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 |
|
15.0 |
% |
|
15.2 |
% |
|
12.8 |
% |
* Percentages may not add up due to rounding |
Condensed Consolidated Balance Sheets | |||||
(In millions) | |||||
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 |
|
|
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 |
|
|
116 |
|
(40 |
) |
|
Non-controlling interests |
|
15 |
|
17 |
|
Total liabilities and stockholders’ equity (deficit) | $ |
12,814 |
$ |
12,189 |
|
Condensed Consolidated Statements of Cash Flows | ||||||
(In millions) | ||||||
Three Months Ended | ||||||
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 |
|
Consolidated Statements of Cash Flows | |||||||||
(In millions) | |||||||||
Years Ended | |||||||||
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 |
|
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow | |||||||||||||
(In millions) | |||||||||||||
Three Months Ended | Years Ended | ||||||||||||
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 |
|
Reconciliation of Net Earnings Attributable to MSI to Non-GAAP Net Earnings Attributable to MSI | ||||||||||||||||||
(In millions) | ||||||||||||||||||
Three Months Ended | Years Ended | |||||||||||||||||
Statement Line | ||||||||||||||||||
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 | |||||||||||||||||
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 | ||||||||||||||||||
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 |
Reconciliations of Operating Earnings to Non-GAAP Operating Earnings and Operating Margin to Non-GAAP Operating Margin | |||||||||||||||||||
(In millions) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
Products and Systems Integration |
Software and Services |
Total | Products and Systems Integration |
Software and Services |
Total | ||||||||||||||
Net sales | $ |
1,810 |
|
$ |
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 |
% |
Reconciliations of Operating Earnings to Non-GAAP Operating Earnings and Operating Margin to Non-GAAP Operating Margin | |||||||||||||||||||
(In millions) | |||||||||||||||||||
Years Ended | |||||||||||||||||||
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 |
% |
Reconciliation of Revenue to Non-GAAP Organic Revenue | |||||||||
(In millions) | |||||||||
Three Months Ended | |||||||||
% 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 | |||||||||
% Change | |||||||||
Net sales | $ |
9,112 |
$ |
8,171 |
12 |
% |
|||
Non-GAAP adjustments: | |||||||||
Sales from acquisitions |
|
127 |
|
6 |
|||||
Organic revenue | $ |
8,985 |
$ |
8,165 |
10 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230209005560/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 2022 earnings results?
What guidance did Motorola Solutions provide for Q1 2023?
How did Motorola Solutions perform in 2022 compared to 2021?