Motorola Solutions Reports Second Quarter 2022 Financial Results
Motorola Solutions, Inc. (NYSE: MSI) reported strong Q2 2022 results, with sales of $2.1 billion, a 9% increase year-over-year. The company also raised its full-year revenue and earnings outlook due to exceptional operational performance. Key metrics include a GAAP EPS of $1.33 and a non-GAAP EPS of $2.07. The ending backlog reached a record $13.4 billion, up 19%. However, GAAP operating margin declined to 16.7% from 18.8% due to rising costs. The company anticipates approximately 10% revenue growth for Q3 2022 and increased full-year revenue growth guidance to 8%.
- Raised full-year revenue growth outlook to approximately 8% from 7%.
- Increased non-GAAP EPS guidance to between $10.03 and $10.13 per share.
- Record Q2 ending backlog of $13.4 billion, up 19% year-over-year.
- Sales growth of 9% compared to the prior year.
- GAAP operating margin decreased to 16.7% from 18.8% due to higher material costs.
- Operating cash flow significantly declined to $10 million from $388 million year-over-year.
- Free cash flow was a usage of $49 million compared to $326 million generated in the prior year.
Company raises full-year revenue and earnings outlook on strong Q2 results
-
Sales of
, up$2.1 billion 9% versus a year ago-
Products and Systems Integration sales up
7% -
Software and Services sales up
11%
-
Products and Systems Integration sales up
-
GAAP earnings per share (EPS) of
$1.33 -
Non-GAAP EPS* of
$2.07 -
Record Q2 ending backlog of
, up$13.4 billion 19% versus a year ago - Closed the acquisitions of Calipsa, a leader in cloud-native advanced video analytics, and Videotec, a global provider of ruggedized video security solutions
“Q2 was exceptional across the board, with record second-quarter revenue,” said
KEY FINANCIAL RESULTS (presented in millions, except per share data and percentages)
|
Q2 2022 |
Q2 2021 |
% Change |
||||||||
Sales |
$ |
2,140 |
|
$ |
1,971 |
|
9 |
% |
|||
GAAP |
|
|
|
||||||||
Operating Earnings |
$ |
358 |
|
$ |
370 |
|
(3 |
)% |
|||
% of Sales |
|
16.7 |
% |
|
18.8 |
% |
|
||||
EPS |
$ |
1.33 |
|
$ |
1.69 |
|
(21 |
)% |
|||
Non-GAAP* |
|
|
|
||||||||
Operating Earnings |
$ |
497 |
|
$ |
482 |
|
3 |
% |
|||
% of Sales |
|
23.2 |
% |
|
24.4 |
% |
|
||||
EPS |
$ |
2.07 |
|
$ |
2.07 |
|
— |
% |
|||
Products and Systems Integration Segment |
|
|
|
||||||||
Sales |
$ |
1,285 |
|
$ |
1,198 |
|
7 |
% |
|||
GAAP Operating Earnings |
$ |
118 |
|
$ |
139 |
|
(15 |
)% |
|||
% of Sales |
|
9.2 |
% |
|
11.6 |
% |
|
||||
Non-GAAP Operating Earnings* |
$ |
188 |
|
$ |
194 |
|
(3 |
)% |
|||
% of Sales |
|
14.6 |
% |
|
16.2 |
% |
|
||||
Software and Services Segment |
|
|
|
||||||||
Sales |
$ |
855 |
|
$ |
773 |
|
11 |
% |
|||
GAAP Operating Earnings |
$ |
240 |
|
$ |
231 |
|
4 |
% |
|||
% of Sales |
|
28.1 |
% |
|
29.9 |
% |
|
||||
Non-GAAP Operating Earnings* |
$ |
309 |
|
$ |
288 |
|
7 |
% |
|||
% of Sales |
|
36.1 |
% |
|
37.2 |
% |
|
*Non-GAAP financial information excludes the after-tax impact of approximately |
OTHER SELECTED FINANCIAL RESULTS
-
Revenue - Sales were
, up$2.1 billion 9% from the year-ago quarter driven by growth inNorth America . Revenue from acquisitions was and currency headwinds were$34 million in the quarter. The Products and Systems Integration segment grew$44 million 7% ,driven by growth in land mobile radio (LMR) and video security and access control (video). The Software and Services segment grew11% , driven by growth in video, command center software and LMR services. -
Operating margin - GAAP operating margin was
16.7% of sales, down from18.8% in the year-ago quarter. Non-GAAP operating margin was23.2% of sales, down from24.4% in the year-ago quarter. The decrease in both GAAP and non-GAAP operating margins was primarily due to the impact of higher direct material costs for semiconductors (which were highlighted last quarter) and higher operating expenses for acquisitions, partially offset by higher sales. -
Taxes - The GAAP effective tax rate was
23.7% , up from13.5% in the year-ago quarter, primarily driven by a partial release of a valuation allowance recorded on theU.S. foreign tax credit carryforward in the second quarter of 2021. The non-GAAP effective tax rate was22.3% , up from20.5% in the year-ago quarter, driven primarily by lower benefits from discrete items in the current quarter. -
Cash flow - Operating cash flow was
, compared to$10 million in the year-ago quarter. Free cash flow was a usage of$388 million , compared to$49 million of free cash flow generated in the year-ago quarter. Both the operating cash flow and free cash flow for the quarter decreased primarily due to an increase in inventory, higher employee incentives and higher cash taxes in the current quarter.$326 million -
Capital allocation - During the quarter, the company repurchased
of shares, paid$162 million in cash dividends and incurred$132 million of capital expenditures. Additionally, the company closed the acquisitions of Calipsa for$59 million and Videotec for$40 million , each net of cash acquired. The company also issued$22 million of long-term debt during the quarter and used a portion of the proceeds to retire$600 million of outstanding senior notes.$275 million -
Backlog - The company ended the quarter with record Q2 backlog of
, up$13.4 billion 19% or from the year-ago quarter, inclusive of$2.2 billion of unfavorable currency. Products and Systems Integration segment backlog was up$496 million 30% , or . The growth was primarily driven by strong LMR and video demand. Software and Services segment backlog was up$986 million 15% or , driven by the extension of the Airwave contract in the fourth quarter of 2021 and an increase in multi-year software and services contracts in$1.2 billion North America , partially offset by of unfavorable currency.$436 million
NOTABLE WINS AND ACHIEVEMENTS
Software and Services
-
managed services renewal for the state of$43M South Australia -
command center software orders for a large$35M U.S. city -
services agreement with the state of$35M Mississippi -
command center software order for$14M Los Angeles Police Department -
command center software order for$11M Frederick County, MD -
body-worn camera order for the city of$8M Detroit, MI police department
Products and Systems Integration
-
P25 order for a state of$32M California agency -
P25 upgrade order for$27M Dutchess County, NY -
P25 and LTE order for an International customer$26M -
P25 upgrade order for the$22M Georgia Department of Corrections -
TETRA order for a customer in$15M Argentina -
fixed video order for a customer in the healthcare vertical$9M -
fixed video order for a large retail customer$8M
BUSINESS OUTLOOK
-
Third quarter 2022 - The company expects revenue growth of approximately
10% , compared to the third quarter of 2021. The company expects non-GAAP EPS in the range of to$2.85 per share. This assumes approximately$2.90 in foreign exchange headwinds, approximately 172 million fully diluted shares, and an effective tax rate of approximately$60 million 20% . -
Full-year 2022 - The company now expects revenue growth of approximately
8% , up from its prior guidance of approximately7% and non-GAAP EPS between and$10.03 per share, up from its prior guidance of between$10.13 and$9.80 per share. This outlook assumes approximately$9.95 in foreign exchange headwinds, approximately 172 million fully diluted shares and an effective tax rate of$170 million 21% to21.5% .
The company has not quantitatively reconciled its guidance for forward-looking non-GAAP metrics to their most comparable GAAP measures because the company does not provide specific guidance for the various reconciling items as certain items that impact these measures have not occurred, are out of the company’s control, or cannot be reasonably predicted. Accordingly, a reconciliation to the most comparable GAAP financial metric is not available without unreasonable effort. Please note that the unavailable reconciling items could significantly impact the company’s results.
MACROECONOMIC EVENTS
Recent macroeconomic events impacting the company are discussed below. During the second quarter of 2022, the company continued to operate under challenging market conditions, influenced by events such as the
Russia-Ukraine Conflict
During the first quarter of 2022, in response to
COVID-19, Supply Chain Disruptions & Inflationary Cost Environment
As the company progressed throughout the first half of 2022, its supply chain has been 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 in the first half of 2022, 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 strong backlog position, the company continues to expect that the impact to operating margin will be limited throughout 2022. While the company is encouraged by strong backlog and growth in its Products and Systems Integration segment in the first half of 2022, which the company expects to continue to grow for the remainder of 2022, supply constraints continue to impact the business and the company expects demand for its products will continue to out-pace its ability to obtain semiconductor component supply throughout 2022. Where appropriate, the company has taken pricing actions around its product and service offerings to mitigate its exposure to inflationary pressures on its businesses and expects to benefit from these adjustments in the second half of 2022. Further, demand continues to be supported with ongoing sources of government funding. In
CONFERENCE CALL AND WEBCAST
CONSOLIDATED GAAP RESULTS (presented in millions, except per share data)
A comparison of results from operations is as follows:
|
Q2 2022 |
Q2 2021 |
|||
Net sales |
$ |
2,140 |
$ |
1,971 |
|
Gross margin |
$ |
990 |
$ |
952 |
|
Operating earnings |
$ |
358 |
$ |
370 |
|
Amounts attributable to |
|
|
|||
Net earnings |
$ |
228 |
$ |
293 |
|
Diluted EPS |
$ |
1.33 |
$ |
1.69 |
|
Weighted average diluted common shares outstanding |
|
170.9 |
|
173.1 |
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
Share-based compensation expenses: The company has excluded share-based compensation expenses from its non-GAAP operating expenses and net income measurements. Although share-based compensation is a key incentive offered to the company’s employees and the company believes such compensation contributed to the revenue earned during the periods presented and also believes it will contribute to the generation of future period revenues, the company continues to evaluate its performance excluding share-based compensation expenses primarily because it represents a significant non-cash expense. Share-based compensation expenses will recur in future periods.
Intangible assets amortization expense: The company has excluded intangible assets amortization expense from its non-GAAP operating expenses and net 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 third quarter and full-year of 2022, and the impact of the COVID-19 pandemic, supply chain constraints, the
ABOUT
GAAP-1 | ||||||
Condensed Consolidated Statements of Operations | ||||||
(In millions, except per share amounts) | ||||||
Three Months Ended |
||||||
|
|
|||||
Net sales from products | $ |
1,212 |
|
$ |
1,094 |
|
Net sales from services |
|
928 |
|
|
877 |
|
Net sales |
|
2,140 |
|
|
1,971 |
|
Costs of products sales |
|
637 |
|
|
511 |
|
Costs of services sales |
|
513 |
|
|
508 |
|
Costs of sales |
|
1,150 |
|
|
1,019 |
|
Gross margin |
|
990 |
|
|
952 |
|
Selling, general and administrative expenses |
|
356 |
|
|
331 |
|
Research and development expenditures |
|
191 |
|
|
181 |
|
Other charges |
|
20 |
|
|
12 |
|
Intangibles amortization |
|
65 |
|
|
58 |
|
Operating earnings |
|
358 |
|
|
370 |
|
Other income (expense): | ||||||
Interest expense, net |
|
(56 |
) |
|
(44 |
) |
Other, net |
|
(2 |
) |
|
14 |
|
Total other expense |
|
(58 |
) |
|
(30 |
) |
Net earnings before income taxes |
|
300 |
|
|
340 |
|
Income tax expense |
|
71 |
|
|
46 |
|
Net earnings |
|
229 |
|
|
294 |
|
Less: Earnings attributable to non-controlling interests |
|
1 |
|
|
1 |
|
Net earnings attributable to |
$ |
228 |
|
$ |
293 |
|
Earnings per common share: | ||||||
Basic | $ |
1.36 |
|
$ |
1.73 |
|
Diluted | $ |
1.33 |
|
$ |
1.69 |
|
Weighted average common shares outstanding: | ||||||
Basic |
|
167.2 |
|
|
169.6 |
|
Diluted |
|
170.9 |
|
|
173.1 |
|
Percentage of |
||||||
Net sales from products |
|
56.6 |
% |
|
55.5 |
% |
Net sales from services |
|
43.4 |
% |
|
44.5 |
% |
Net sales |
|
100.0 |
% |
|
100.0 |
% |
Costs of products sales |
|
52.6 |
% |
|
46.7 |
% |
Costs of services sales |
|
55.3 |
% |
|
57.9 |
% |
Costs of sales |
|
53.7 |
% |
|
51.7 |
% |
Gross margin |
|
46.3 |
% |
|
48.3 |
% |
Selling, general and administrative expenses |
|
16.6 |
% |
|
16.8 |
% |
Research and development expenditures |
|
8.9 |
% |
|
9.2 |
% |
Other charges |
|
0.9 |
% |
|
0.6 |
% |
Intangibles amortization |
|
3.0 |
% |
|
2.9 |
% |
Operating earnings |
|
16.7 |
% |
|
18.8 |
% |
Other income (expense): | ||||||
Interest expense, net |
|
(2.6 |
)% |
|
(2.2 |
)% |
Other, net |
|
(0.1 |
)% |
|
0.7 |
% |
Total other expense |
|
(2.7 |
)% |
|
(1.5 |
)% |
Net earnings before income taxes |
|
14.0 |
% |
|
17.3 |
% |
Income tax expense |
|
3.3 |
% |
|
2.3 |
% |
Net earnings |
|
10.7 |
% |
|
14.9 |
% |
Less: Earnings attributable to non-controlling interests |
|
- |
% |
|
0.1 |
% |
Net earnings attributable to |
|
10.7 |
% |
|
14.9 |
% |
* Percentages may not add up due to rounding |
GAAP-2 | ||||||
Condensed Consolidated Statements of Operations | ||||||
(In millions, except per share amounts) | ||||||
Six Months Ended |
||||||
|
|
|||||
Net sales from products | $ |
2,258 |
|
$ |
2,027 |
|
Net sales from services |
|
1,774 |
|
|
1,717 |
|
Net sales |
|
4,032 |
|
|
3,744 |
|
Costs of products sales |
|
1,185 |
|
|
952 |
|
Costs of services sales |
|
1,001 |
|
|
980 |
|
Costs of sales |
|
2,186 |
|
|
1,932 |
|
Gross margin |
|
1,846 |
|
|
1,812 |
|
Selling, general and administrative expenses |
|
692 |
|
|
633 |
|
Research and development expenditures |
|
380 |
|
|
361 |
|
Other charges |
|
46 |
|
|
34 |
|
Intangibles amortization |
|
131 |
|
|
116 |
|
Operating earnings |
|
597 |
|
|
668 |
|
Other income (expense): | ||||||
Interest expense, net |
|
(112 |
) |
|
(98 |
) |
Gain on sales of investments and businesses, net |
|
2 |
|
|
- |
|
Other, net |
|
33 |
|
|
60 |
|
Total other expense |
|
(77 |
) |
|
(38 |
) |
Net earnings before income taxes |
|
520 |
|
|
630 |
|
Income tax expense |
|
23 |
|
|
90 |
|
Net earnings |
|
497 |
|
|
540 |
|
Less: Earnings attributable to non-controlling interests |
|
2 |
|
|
3 |
|
Net earnings attributable to |
$ |
495 |
|
$ |
537 |
|
Earnings per common share: | ||||||
Basic | $ |
2.95 |
|
$ |
3.17 |
|
Diluted | $ |
2.88 |
|
$ |
3.10 |
|
Weighted average common shares outstanding: | ||||||
Basic |
|
167.6 |
|
|
169.4 |
|
Diluted |
|
172.0 |
|
|
173.1 |
|
Percentage of |
||||||
Net sales from products |
|
56.0 |
% |
|
54.1 |
% |
Net sales from services |
|
44.0 |
% |
|
45.9 |
% |
Net sales |
|
100.0 |
% |
|
100.0 |
% |
Costs of products sales |
|
52.5 |
% |
|
47.0 |
% |
Costs of services sales |
|
56.4 |
% |
|
57.1 |
% |
Costs of sales |
|
54.2 |
% |
|
51.6 |
% |
Gross margin |
|
45.8 |
% |
|
48.4 |
% |
Selling, general and administrative expenses |
|
17.2 |
% |
|
16.9 |
% |
Research and development expenditures |
|
9.4 |
% |
|
9.6 |
% |
Other charges |
|
1.1 |
% |
|
0.9 |
% |
Intangibles amortization |
|
3.2 |
% |
|
3.1 |
% |
Operating earnings |
|
14.8 |
% |
|
17.8 |
% |
Other income (expense): | ||||||
Interest expense, net |
|
(2.8 |
)% |
|
(2.6 |
)% |
Gain on sales of investments and businesses, net |
|
- |
% |
|
- |
% |
Other, net |
|
0.8 |
% |
|
1.6 |
% |
Total other expense |
|
(1.9 |
)% |
|
(1.0 |
)% |
Net earnings before income taxes |
|
12.9 |
% |
|
16.8 |
% |
Income tax expense (benefit) |
|
0.6 |
% |
|
2.4 |
% |
Net earnings |
|
12.3 |
% |
|
14.4 |
% |
Less: Earnings attributable to non-controlling interests |
|
- |
% |
|
0.1 |
% |
Net earnings attributable to |
|
12.3 |
% |
|
14.3 |
% |
* Percentages may not add up due to rounding |
GAAP-3 | ||||||
Condensed Consolidated Balance Sheets | ||||||
(In millions) | ||||||
|
|
|||||
Assets | ||||||
Cash and cash equivalents | $ |
717 |
|
$ |
1,874 |
|
Accounts receivable, net |
|
1,284 |
|
|
1,386 |
|
Contract assets |
|
1,045 |
|
|
1,105 |
|
Inventories, net |
|
1,071 |
|
|
788 |
|
Other current assets |
|
294 |
|
|
259 |
|
Total current assets |
|
4,411 |
|
|
5,412 |
|
Property, plant and equipment, net |
|
1,039 |
|
|
1,042 |
|
Operating lease assets |
|
366 |
|
|
382 |
|
Investments |
|
162 |
|
|
209 |
|
Deferred income taxes |
|
1,004 |
|
|
916 |
|
|
2,873 |
|
|
2,565 |
|
|
Intangible assets, net |
|
1,255 |
|
|
1,105 |
|
Other assets |
|
562 |
|
|
558 |
|
Total assets | $ |
11,672 |
|
$ |
12,189 |
|
Liabilities and Stockholders' Equity (Deficit) | ||||||
Current portion of long-term debt | $ |
2 |
|
$ |
5 |
|
Accounts payable |
|
919 |
|
|
851 |
|
Contract liabilities |
|
1,556 |
|
|
1,650 |
|
Accrued liabilities |
|
1,324 |
|
|
1,557 |
|
Total current liabilities |
|
3,801 |
|
|
4,063 |
|
Long-term debt |
|
6,011 |
|
|
5,688 |
|
Operating lease liabilities |
|
308 |
|
|
313 |
|
Other liabilities |
|
1,982 |
|
|
2,148 |
|
|
(443 |
) |
|
(40 |
) |
|
Non-controlling interests |
|
13 |
|
|
17 |
|
Total liabilities and stockholders’ equity (deficit) | $ |
11,672 |
|
$ |
12,189 |
|
GAAP-4 | ||||||
Condensed Consolidated Statements of Cash Flows | ||||||
(In millions) | ||||||
Three Months Ended |
||||||
|
|
|||||
Operating | ||||||
Net earnings | $ |
229 |
|
$ |
294 |
|
Adjustments to reconcile Net earnings to Net cash provided by operating activities: | ||||||
Depreciation and amortization |
|
112 |
|
|
110 |
|
Non-cash other charges (income) |
|
17 |
|
|
(17 |
) |
Share-based compensation expenses |
|
44 |
|
|
31 |
|
Loss from the extinguishment of long-term debt |
|
6 |
|
|
18 |
|
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | ||||||
Accounts receivable |
|
(142 |
) |
|
(77 |
) |
Inventories |
|
(115 |
) |
|
(29 |
) |
Other current assets and contract assets |
|
(61 |
) |
|
(14 |
) |
Accounts payable, accrued liabilities and contract liabilities |
|
(111 |
) |
|
128 |
|
Other assets and liabilities |
|
(27 |
) |
|
(32 |
) |
Deferred income taxes |
|
58 |
|
|
(24 |
) |
Net cash provided by operating activities |
|
10 |
|
|
388 |
|
Investing | ||||||
Acquisitions and investments, net |
|
(59 |
) |
|
(7 |
) |
Proceeds from sales of investments and businesses, net |
|
2 |
|
|
1 |
|
Capital expenditures |
|
(59 |
) |
|
(62 |
) |
Proceeds from sale of property, plant and equipment |
|
- |
|
|
6 |
|
Net cash used for investing activities |
|
(116 |
) |
|
(62 |
) |
Financing | ||||||
Repayments of debt |
|
(281 |
) |
|
(345 |
) |
Net proceeds from issuance of debt |
|
595 |
|
|
844 |
|
Issuances of common stock |
|
(1 |
) |
|
15 |
|
Purchases of common stock |
|
(162 |
) |
|
(102 |
) |
Payments of dividends |
|
(132 |
) |
|
(121 |
) |
Payments of dividends to non-controlling interests |
|
(6 |
) |
|
(5 |
) |
Net cash provided by financing activities |
|
13 |
|
|
286 |
|
Effect of exchange rate changes on total cash and cash equivalents |
|
(68 |
) |
|
(11 |
) |
Net increase (decrease) in total cash and cash equivalents |
|
(161 |
) |
|
601 |
|
Cash and cash equivalents, beginning of period |
|
878 |
|
|
1,320 |
|
Cash and cash equivalents, end of period | $ |
717 |
|
$ |
1,921 |
|
GAAP-5 | ||||||
Condensed Consolidated Statements of Cash Flows | ||||||
(In millions) | ||||||
Six Months Ended |
||||||
|
|
|||||
Operating | ||||||
Net earnings | $ |
497 |
|
$ |
540 |
|
Adjustments to reconcile Net earnings to Net cash provided by operating activities: | ||||||
Depreciation and amortization |
|
223 |
|
|
220 |
|
Non-cash other charges (income) |
|
19 |
|
|
(24 |
) |
Share-based compensation expenses |
|
81 |
|
|
60 |
|
Gain on sales of investments and businesses, net |
|
(2 |
) |
|
- |
|
Loss from the extinguishment of long-term debt |
|
6 |
|
|
18 |
|
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | ||||||
Accounts receivable |
|
106 |
|
|
221 |
|
Inventories |
|
(277 |
) |
|
(53 |
) |
Other current assets and contract assets |
|
(14 |
) |
|
134 |
|
Accounts payable, accrued liabilities and contract liabilities |
|
(299 |
) |
|
(298 |
) |
Other assets and liabilities |
|
(57 |
) |
|
(37 |
) |
Deferred income taxes |
|
(121 |
) |
|
(23 |
) |
Net cash provided by operating activities |
|
162 |
|
|
758 |
|
Investing | ||||||
Acquisitions and investments, net |
|
(571 |
) |
|
(9 |
) |
Proceeds from sales of investments and businesses, net |
|
11 |
|
|
3 |
|
Capital expenditures |
|
(113 |
) |
|
(114 |
) |
Proceeds from sales of property, plant and equipment |
|
- |
|
|
6 |
|
Net cash used for investing activities |
|
(673 |
) |
|
(114 |
) |
Financing | ||||||
Net proceeds from issuance of debt |
|
595 |
|
|
844 |
|
Repayments of debt |
|
(283 |
) |
|
(348 |
) |
Revolving credit facility renewal fees |
|
- |
|
|
(7 |
) |
Issuances of common stock |
|
51 |
|
|
60 |
|
Purchases of common stock |
|
(655 |
) |
|
(272 |
) |
Payments of dividends |
|
(266 |
) |
|
(242 |
) |
Payments of dividends to non-controlling interests |
|
(6 |
) |
|
(5 |
) |
Net cash provided by (used for) financing activities |
|
(564 |
) |
|
30 |
|
Effect of exchange rate changes on total cash and cash equivalents |
|
(82 |
) |
|
(7 |
) |
Net increase (decrease) in total cash and cash equivalents |
|
(1,157 |
) |
|
667 |
|
Cash and cash equivalents, beginning of period |
|
1,874 |
|
|
1,254 |
|
Cash and cash equivalents, end of period | $ |
717 |
|
$ |
1,921 |
|
Non-GAAP-1 |
|||||||||||||
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow | |||||||||||||
(In millions) | |||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||
|
|
|
|
||||||||||
Net cash provided by operating activities | $ |
10 |
|
$ |
388 |
|
$ |
162 |
|
$ |
758 |
|
|
Capital expenditures |
|
(59 |
) |
|
(62 |
) |
|
(113 |
) |
|
(114 |
) |
|
Free cash flow | $ |
(49 |
) |
$ |
326 |
|
$ |
49 |
|
$ |
644 |
|
Non-GAAP-2 |
||||||||||||||||
Reconciliation of Net Earnings Attributable to MSI to Non-GAAP Net Earnings Attributable to MSI | ||||||||||||||||
(In millions) | ||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
Statement Line |
|
|
|
|
||||||||||||
Net earnings attributable to MSI | $ |
228 |
|
$ | 293 |
|
$ | 495 |
|
$ | 537 |
|
||||
Non-GAAP adjustments before income taxes: | ||||||||||||||||
Intangible assets amortization expense | Intangibles amortization | $ |
65 |
|
$ | 58 |
|
$ | 131 |
|
$ | 116 |
|
|||
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
44 |
|
31 |
|
81 |
|
60 |
|
||||||
Fair value adjustments to equity investments | Other (income) expense |
|
12 |
|
(8 |
) |
30 |
|
(13 |
) |
||||||
Hytera-related legal expenses | SG&A |
|
8 |
|
8 |
|
10 |
|
10 |
|
||||||
Fixed asset impairments | Other charges (income) |
|
8 |
|
- |
|
11 |
|
- |
|
||||||
Reorganization of business charges | Cost of sales and Other charges (income) |
|
7 |
|
9 |
|
17 |
|
25 |
|
||||||
Loss from extinguishment of long-term debt | Other (income) expense |
|
6 |
|
18 |
|
6 |
|
18 |
|
||||||
Acquisition-related transaction fees | Other charges (income) |
|
4 |
|
3 |
|
14 |
|
4 |
|
||||||
Operating lease asset impairments | Other charges (income) |
|
3 |
|
- |
|
12 |
|
7 |
|
||||||
Legal Settlements | Other charges (Income) |
|
- |
|
3 |
|
11 |
|
3 |
|
||||||
Investment impairments | Other (income) expense |
|
- |
|
- |
|
1 |
|
- |
|
||||||
Gain on sales of investments | (Gain) or loss on sales of investments and businesses, net |
|
- |
|
- |
|
(2 |
) |
- |
|
||||||
Adjustments to uncertain tax positions | Interest income, net |
|
- |
|
(9 |
) |
(2 |
) |
(10 |
) |
||||||
Gain on Hytera legal settlement | Other charges (income) |
|
- |
|
- |
|
(13 |
) |
- |
|
||||||
Gain on TETRA Ireland equity method investment | Other (income) expense |
|
- |
|
- |
|
(21 |
) |
- |
|
||||||
Total Non-GAAP adjustments before income taxes | $ |
157 |
|
$ | 113 |
|
$ | 286 |
|
$ | 220 |
|
||||
Income tax expense on Non-GAAP adjustments |
|
31 |
|
47 |
|
133 |
|
74 |
|
|||||||
Total Non-GAAP adjustments after income taxes |
|
126 |
|
66 |
|
153 |
|
146 |
|
|||||||
Non-GAAP Net earnings attributable to MSI | $ |
354 |
|
$ | 359 |
|
$ | 648 |
|
$ | 683 |
|
||||
Calculation of Non-GAAP Tax Rate | ||||||||||||||||
(In millions) | ||||||||||||||||
Three Months Ended |
|
Six Months Ended |
||||||||||||||
|
|
|
|
|
||||||||||||
Net earnings before income taxes | $ |
300 |
|
$ | 340 |
|
$ | 520 |
|
$ | 630 |
|
||||
Total Non-GAAP adjustments before income taxes* |
|
157 |
|
113 |
|
286 |
|
220 |
|
|||||||
Non-GAAP Net earnings before income taxes |
|
457 |
|
453 |
|
806 |
|
850 |
|
|||||||
Income tax expense |
|
71 |
|
46 |
|
23 |
|
90 |
|
|||||||
Income tax expense on Non-GAAP adjustments** |
|
31 |
|
47 |
|
133 |
|
74 |
|
|||||||
Total Non-GAAP Income tax expense |
|
102 |
|
93 |
|
156 |
|
164 |
|
|||||||
Non-GAAP Tax rate |
|
22.3 |
% |
20.5 |
% |
19.4 |
% |
19.3 |
% |
|||||||
*See reconciliation on Non-GAAP-2 table above for detail on Non-GAAP adjustments before income taxes | ||||||||||||||||
**Income tax impact of highlighted items | ||||||||||||||||
Reconciliation of Earnings Per Share to Non-GAAP Earnings Per Share* | ||||||||||||||||
Three Months Ended | Six Months Ended |
|||||||||||||||
Statement Line |
|
|
|
|||||||||||||
Net earnings attributable to MSI | $ |
1.33 |
|
$ | 1.69 |
|
$ | 2.88 |
|
$ | 3.10 |
|
||||
Non-GAAP adjustments before income taxes: | ||||||||||||||||
Intangible assets amortization expense | Intangibles amortization | $ |
0.38 |
|
$ | 0.34 |
|
$ | 0.76 |
|
$ | 0.67 |
|
|||
Share-based compensation expenses | Cost of sales, SG&A and R&D |
|
0.25 |
|
0.18 |
|
0.46 |
|
0.35 |
|
||||||
Fair value adjustments to equity investments | Other (income) expense |
|
0.07 |
|
(0.05 |
) |
0.17 |
|
(0.07 |
) |
||||||
Hytera-related legal expenses | SG&A |
|
0.05 |
|
0.05 |
|
0.06 |
|
0.06 |
|
||||||
Fixed asset impairments | Other charges (income) |
|
0.05 |
|
- |
|
0.06 |
|
- |
|
||||||
Reorganization of business charges | Cost of sales and Other charges (income) |
|
0.04 |
|
0.05 |
|
0.10 |
|
0.14 |
|
||||||
Loss from extinguishment of long-term debt | Other (income) expense |
|
0.04 |
|
0.09 |
|
0.04 |
|
0.09 |
|
||||||
Acquisition-related transaction fees | Other charges (income) |
|
0.02 |
|
0.02 |
|
0.08 |
|
0.03 |
|
||||||
Operating lease asset impairments | Other charges (income) |
|
0.02 |
|
- |
|
0.07 |
|
0.04 |
|
||||||
Legal Settlements | Other charges (Income) |
|
- |
|
0.02 |
|
0.06 |
|
0.02 |
|
||||||
Investment impairments | Other (income) expense |
|
- |
|
- |
|
0.01 |
|
- |
|
||||||
Gain on sales of investments | (Gain) or loss on sales of investments and businesses, net |
|
- |
|
- |
|
(0.01 |
) |
- |
|
||||||
Adjustments to uncertain tax positions | Interest income, net |
|
- |
|
(0.05 |
) |
(0.01 |
) |
(0.06 |
) |
||||||
Gain on Hytera legal settlement | Other charges (income) |
|
- |
|
- |
|
(0.07 |
) |
- |
|
||||||
Gain on TETRA Ireland equity method investment | Other (income) expense |
|
- |
|
- |
|
(0.12 |
) |
- |
|
||||||
Total Non-GAAP adjustments before income taxes | $ |
0.92 |
|
$ | 0.65 |
|
$ | 1.66 |
|
$ | 1.27 |
|
||||
Income tax expense on Non-GAAP adjustments |
|
0.18 |
|
0.27 |
|
0.77 |
|
0.43 |
|
|||||||
Total Non-GAAP adjustments after income taxes |
|
0.74 |
|
0.38 |
|
0.89 |
|
0.84 |
|
|||||||
Non-GAAP Net earnings attributable to MSI | $ |
2.07 |
|
$ | 2.07 |
|
$ | 3.77 |
|
$ | 3.94 |
|
||||
Diluted Weighted Average Common Shares |
|
170.9 |
|
173.1 |
|
172.0 |
|
173.1 |
|
|||||||
*Indicates Non-GAAP Diluted EPS |
Non-GAAP-3 |
|||||||||||||||||||
Reconciliations of Operating Earnings to Non-GAAP Operating Earnings and Operating Margin to Non-GAAP Operating Margin | |||||||||||||||||||
(In millions) | |||||||||||||||||||
Three Months Ended |
|||||||||||||||||||
|
|
||||||||||||||||||
Products and
|
Software and
|
Total |
Products and
|
Software and
|
Total |
||||||||||||||
Net sales | $ |
1,285 |
|
$ |
855 |
|
$ |
2,140 |
|
$ |
1,198 |
|
$ |
773 |
|
$ |
1,971 |
|
|
Operating earnings ("OE") |
|
118 |
|
|
240 |
|
|
358 |
|
|
139 |
|
|
231 |
|
|
370 |
|
|
Above OE non-GAAP adjustments: | |||||||||||||||||||
Intangible assets amortization expense |
|
15 |
|
|
50 |
|
|
65 |
|
|
13 |
|
|
45 |
|
|
58 |
|
|
Share-based compensation expenses |
|
32 |
|
|
12 |
|
|
44 |
|
|
24 |
|
|
7 |
|
|
31 |
|
|
Hytera-related legal expenses |
|
8 |
|
|
- |
|
|
8 |
|
|
8 |
|
|
- |
|
|
8 |
|
|
Fixed asset impairments |
|
6 |
|
|
2 |
|
|
8 |
|
|
- |
|
|
- |
|
|
- |
|
|
Reorganization of business charges |
|
6 |
|
|
1 |
|
|
7 |
|
|
7 |
|
|
2 |
|
|
9 |
|
|
Acquisition-related transaction fees |
|
1 |
|
|
3 |
|
|
4 |
|
|
1 |
|
|
2 |
|
|
3 |
|
|
Operating lease asset impairments |
|
2 |
|
|
1 |
|
|
3 |
|
|
- |
|
|
- |
|
|
- |
|
|
Legal settlements |
|
- |
|
|
- |
|
|
- |
|
|
2 |
|
|
1 |
|
|
3 |
|
|
Total above-OE non-GAAP adjustments |
|
70 |
|
|
69 |
|
|
139 |
|
|
55 |
|
|
57 |
|
|
112 |
|
|
Operating earnings after non-GAAP adjustments | $ |
188 |
|
$ |
309 |
|
$ |
497 |
|
$ |
194 |
|
$ |
288 |
|
$ |
482 |
|
|
Operating earnings as a percentage of net sales - GAAP |
|
9.2 |
% |
|
28.1 |
% |
|
16.7 |
% |
|
11.6 |
% |
|
29.9 |
% |
|
18.8 |
% |
|
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
14.6 |
% |
|
36.1 |
% |
|
23.2 |
% |
|
16.2 |
% |
|
37.2 |
% |
|
24.4 |
% |
Non-GAAP-4 |
|||||||||||||||||||
Reconciliations of Operating Earnings to Non-GAAP Operating Earnings and Operating Margin to Non-GAAP Operating Margin | |||||||||||||||||||
(In millions) | |||||||||||||||||||
Six Months Ended |
|||||||||||||||||||
|
|
||||||||||||||||||
Products and
|
Software and
|
Total |
Products and
|
Software and
|
Total |
||||||||||||||
Net sales | $ |
2,388 |
|
$ |
1,644 |
|
$ |
4,032 |
|
$ |
2,213 |
|
$ |
1,531 |
|
$ |
3,744 |
|
|
Operating earnings ("OE") |
|
157 |
|
|
440 |
|
|
597 |
|
|
216 |
|
|
452 |
|
|
668 |
|
|
Above OE non-GAAP adjustments: | |||||||||||||||||||
Intangible assets amortization expense |
|
30 |
|
|
101 |
|
|
131 |
|
|
26 |
|
|
90 |
|
|
116 |
|
|
Share-based compensation expenses |
|
59 |
|
|
22 |
|
|
81 |
|
|
46 |
|
|
14 |
|
|
60 |
|
|
Reorganization of business charges |
|
14 |
|
|
3 |
|
|
17 |
|
|
19 |
|
|
6 |
|
|
25 |
|
|
Acquisition-related transaction fees |
|
7 |
|
|
7 |
|
|
14 |
|
|
1 |
|
|
3 |
|
|
4 |
|
|
Operating lease asset impairments |
|
11 |
|
|
1 |
|
|
12 |
|
|
5 |
|
|
2 |
|
|
7 |
|
|
Fixed asset impairments |
|
9 |
|
|
2 |
|
|
11 |
|
|
- |
|
|
- |
|
|
- |
|
|
Legal settlements |
|
- |
|
|
11 |
|
|
11 |
|
|
2 |
|
|
1 |
|
|
3 |
|
|
Hytera-related legal expenses |
|
10 |
|
|
- |
|
|
10 |
|
|
10 |
|
|
- |
|
|
10 |
|
|
Gain on Hytera legal settlement |
|
(13 |
) |
|
- |
|
|
(13 |
) |
|
- |
|
|
- |
|
|
- |
|
|
Total above-OE non-GAAP adjustments |
|
127 |
|
|
147 |
|
|
274 |
|
|
109 |
|
|
116 |
|
|
225 |
|
|
Operating earnings after non-GAAP adjustments | $ |
284 |
|
$ |
587 |
|
$ |
871 |
|
$ |
325 |
|
$ |
568 |
|
$ |
893 |
|
|
Operating earnings as a percentage of net sales - GAAP |
|
6.6 |
% |
|
26.8 |
% |
|
14.8 |
% |
|
9.8 |
% |
|
29.5 |
% |
|
17.8 |
% |
|
Operating earnings as a percentage of net sales - after non-GAAP adjustments |
|
11.9 |
% |
|
35.7 |
% |
|
21.6 |
% |
|
14.7 |
% |
|
37.1 |
% |
|
23.8 |
% |
Non-GAAP-5 | |||||||||
Reconciliation of Revenue to Non-GAAP Organic Revenue | |||||||||
(In millions) | |||||||||
Three Months Ended |
|||||||||
|
|
% Change |
|||||||
Net sales | $ |
2,140 |
$ |
1,971 |
9 |
% |
|||
Non-GAAP adjustments: | |||||||||
Sales from acquisitions |
|
34 |
|
- |
|||||
Organic revenue | $ |
2,106 |
$ |
1,971 |
7 |
% |
|||
Six Months Ended |
|||||||||
|
|
% Change |
|||||||
Net sales | $ |
4,032 |
$ |
3,744 |
8 |
% |
|||
Non-GAAP adjustments: | |||||||||
Sales from acquisitions |
|
51 |
|
- |
|||||
Organic revenue | $ |
3,981 |
$ |
3,744 |
6 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220804005793/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' Q2 2022 earnings results?
How has Motorola Solutions adjusted its full-year outlook for 2022?
What is the significance of Motorola Solutions' backlog in Q2 2022?