Company again raises full-year revenue and earnings outlook following record Q2 revenue, earnings and backlog
- Sales of
$3.1 billion , up 13% versus a year ago- Products and Systems Integration sales up 15%
- Software and Services sales up 10%
- GAAP earnings per share ("EPS")2 of
$3.33 , up 10% versus a year ago - Non-GAAP1 EPS2 of
$4.41 , up 24% versus a year ago - Operating cash flow of
$469 million , up$197 million versus a year ago - Record Q2 ending backlog of
$15.6 billion , up 11% versus a year ago - Entered into a definitive agreement to acquire D-Fend Solutions ("D-Fend") for
$1.5 billion
“Q2 was exceptional across the board,” said
KEY FINANCIAL RESULTS (presented in millions, except per share data and percentages)
| Q2 2026 |
| Q2 2025 | % Change |
Sales |
| 13 % | ||
GAAP |
|
|
|
|
Operating Earnings2 |
| 17 % | ||
% of Sales2 | 25.8 % |
| 25.0 % |
|
EPS2 |
| 10 % | ||
Non-GAAP1 |
|
|
|
|
Operating Earnings2 |
| 26 % | ||
% of Sales2 | 32.9 % |
| 29.6 % |
|
EPS2 |
| 24 % | ||
Products and Systems Integration Segment |
|
|
|
|
Sales |
| 15 % | ||
GAAP Operating Earnings2 |
| 25 % | ||
% of Sales2 | 23.7 % |
| 22.0 % |
|
Non-GAAP1 Operating Earnings2 |
| 36 % | ||
% of Sales | 31.4 % |
| 26.7 % |
|
Software and Services Segment |
|
|
|
|
Sales |
| 10 % | ||
GAAP Operating Earnings |
| 8 % | ||
% of Sales | 29.1 % |
| 29.6 % |
|
Non-GAAP1 Operating Earnings |
| 15 % | ||
% of Sales | 35.3 % |
| 33.8 % |
|
1 Non-GAAP financial information excludes the after-tax impact of approximately |
2 Inclusive of a |
OTHER SELECTED FINANCIAL RESULTS
- Revenue - Sales were
$3.1 billion , up 13% from the year-ago quarter driven by growth inNorth America and International. Revenue from acquisitions was$243 million and foreign currency tailwinds were$35 million in the quarter. The Products and Systems Integration segment grew 15% driven by growth in Mission Critical Networks ("MCN") and Video Security and Access Control ("Video"). The Software and Services segment grew 10% driven by growth in MCN, Command Center and Video. - Operating margin - GAAP operating margin was 25.8% of sales, up from 25.0% in the year-ago quarter and Non-GAAP operating margin was 32.9% of sales, up 330 basis points from 29.6% a year ago. The increase in both GAAP and non-GAAP operating margin was driven by higher sales and improved operating leverage, inclusive of higher direct material costs and a
$60 million benefit, or 190 bps, from IEEPA refunds recorded during the quarter. - Taxes - The GAAP effective tax rate during the quarter was 24.8%, versus 24.3% in the year-ago quarter and the non-GAAP effective tax rate was 22.6%, versus 23.5% in the year-ago quarter. The decrease in the non-GAAP effective tax rate was primarily driven by a higher deduction for income generated from export sales recognized in the current quarter.
- Cash flow - Operating cash flow was
$469 million , compared to$272 million in the year-ago quarter, and free cash flow was$414 million , compared to$224 million in the year-ago quarter. Both the operating cash flow and free cash flow for the quarter increased primarily due to higher earnings, net of non-cash charges and lower tax payments, partially offset by higher investments in inventory. - Capital allocation - During the quarter, the company repurchased
$326 million of common stock at an average price of$413.53 per share, paid$201 million in cash dividends and invested$55 million in capital expenditures. The company also entered into a definitive agreement to acquire D-Fend Solutions ("D-Fend"), an industry leader in counter-drone technology, for$1.5 billion . - Backlog - The company ended the quarter with record Q2 backlog of
$15.6 billion , up 11% or$1.5 billion from the year-ago quarter driven by record Q2 orders. Products and Systems Integration segment backlog was up$329 million , or 10%, driven primarily by strong demand in MCN and Video. Software and Services segment backlog was up$1.2 billion , or 11%, driven by strong demand across all three technologies.
NOTABLE WINS AND ACHIEVEMENTS
Products and Systems Integration
$52 million P25 systems order for aU.S . federal customer$36 million P25 device and SVX order for aU.S . federal customer$34 million P25 system upgrade for aU.S . state and local customer$22 million P25 system upgrade forSt. Louis County, MO $20 million P25 device order forAtlanta, GA $17 million P25 device order for Miami-Dade Corrections, FL
Software and Services
$25 million mobile video order for theFlorida Highway Patrol $24 million mobile video order forKansas City Police Dept , MO$24 million P25 services order for a North American energy company$20 million Command Center order for theState of Montana Dept of Justice $16 million P25 services order forFulton County, GA $14 million Command Center order forHillsborough County, FL
BUSINESS OUTLOOK
- Third quarter 2026 - The company expects revenue growth of approximately 8% compared to the third quarter of 2025 and non-GAAP EPS between
$4.39 and$4.44 per share. This assumes approximately 168 million of fully diluted shares and a non-GAAP effective tax rate of approximately 23%. - Full-year 2026 - The company now expects revenue of approximately
$12.975 billion , up from its prior guidance of$12.8 billion and non-GAAP EPS between$17.62 and$17.72 per share, up from the prior guidance of between$16.87 and$16.99 per share. This outlook assumes approximately 168 million of fully diluted shares and a non-GAAP effective tax rate between 22% and 22.5%.
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 measurements 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
MACROECONOMIC ENVIRONMENT UPDATE
The global trade landscape continues to shift rapidly, including evolving tariffs and import/export regulations, such as restrictions around rare earth minerals, trade barriers and trade disputes.
On
In addition, the company is experiencing higher costs for memory in its products which is a result of substantial demand in the market driven by AI. As a result, the company continues to observe elevated volatility and uncertainty around the global supply chain. The company engages with global suppliers across a diverse network of locations around the world. The company is actively managing its inventory and continues to work with its global supply base to mitigate its exposure to elevated volatility and uncertainty from these rising memory costs, as well as global tariffs and import/export regulations that have developed, and which may continue to develop, to ensure supply continues at levels necessary to meet its current customer demand. The company expects inventory levels to remain elevated as it mitigates this dynamic supply chain environment. The current environment has led to increased costs on materials and components, for which the company continues to develop mitigation actions going forward.
CONFERENCE CALL AND WEBCAST
CONSOLIDATED GAAP RESULTS (presented in millions, except per share data)
A comparison of results from operations is as follows:
| Q2 2026 | Q2 2025 |
Net sales | ||
Gross margin | ||
Operating earnings | ||
Amounts attributable to |
|
|
Net earnings | ||
Diluted EPS | ||
Weighted average diluted common shares outstanding | 167.2 | 168.8 |
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, non-GAAP operating margin and non-GAAP net earnings attributable to MSI 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, adjustments to contingent earnout, 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: In 2017, the company filed a complaint against Hytera Communications Corporation Limited of
In 2024, after both parties appealed to the
Further, in 2022, the District Court ordered Hytera to pay the company a forward-looking reasonable royalty on Hytera’s products (“I-Series”) that use the company’s stolen trade secrets, applicable to I-Series products sold from
Management typically considers legal expenses associated with defending the company's intellectual property as “normal and recurring.” Since 2020, the company has believed that Hytera-related legal expenses have not been part of its “normal and recurring” legal expenses incurred to operate its business and has accordingly excluded such expenses from its GAAP operating Income. 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,
The company uses its website as a means of disclosing material, non-public information and for complying with the company's disclosure obligations under Regulation FD. Therefore, the company encourages investors to monitor the Investor Relations page of the company's website at www.motorolasolutions.com/investors, and review the information the company posts on that page.
About
Safety and security are at the heart of everything we do at
| GAAP-1 | ||||||
| Condensed Consolidated Statements of Operations | ||||||
| (In millions, except per share amounts) | ||||||
| Three Months Ended | ||||||
| Net sales from products | $ | 1,818 |
| $ | 1,533 |
|
| Net sales from services |
| 1,315 |
|
| 1,232 |
|
| Net sales |
| 3,133 |
|
| 2,765 |
|
| Costs of products sales |
| 702 |
|
| 646 |
|
| Costs of services sales |
| 753 |
|
| 706 |
|
| Costs of sales |
| 1,455 |
|
| 1,352 |
|
| Gross margin |
| 1,678 |
|
| 1,413 |
|
| Selling, general and administrative expenses |
| 496 |
|
| 450 |
|
| Research and development expenditures |
| 260 |
|
| 231 |
|
| Other charges |
| 18 |
|
| 1 |
|
| Intangibles amortization |
| 95 |
|
| 39 |
|
| Operating earnings |
| 809 |
|
| 692 |
|
| Other income (expense): | ||||||
| Interest expense, net |
| (103 | ) |
| (55 | ) |
| Other, net |
| 36 |
|
| 43 |
|
| Total other expense |
| (67 | ) |
| (12 | ) |
| Net earnings before income taxes |
| 742 |
|
| 680 |
|
| Income tax expense |
| 184 |
|
| 165 |
|
| Net earnings |
| 558 |
|
| 515 |
|
| Less: Earnings attributable to non-controlling interests |
| 1 |
|
| 2 |
|
| Net earnings attributable to | $ | 557 |
| $ | 513 |
|
| Earnings per common share: | ||||||
| Basic | $ | 3.36 |
| $ | 3.08 |
|
| Diluted | $ | 3.33 |
| $ | 3.04 |
|
| Weighted average common shares outstanding: | ||||||
| Basic |
| 165.8 |
|
| 166.8 |
|
| Diluted |
| 167.2 |
|
| 168.8 |
|
| Percentage of | ||||||
| Net sales from products |
| 58.0 | % |
| 55.4 | % |
| Net sales from services |
| 42.0 | % |
| 44.6 | % |
| Net sales |
| 100.0 | % |
| 100.0 | % |
| Costs of products sales |
| 38.6 | % |
| 42.1 | % |
| Costs of services sales |
| 57.3 | % |
| 57.3 | % |
| Costs of sales |
| 46.4 | % |
| 48.9 | % |
| Gross margin |
| 53.6 | % |
| 51.1 | % |
| Selling, general and administrative expenses |
| 15.8 | % |
| 16.3 | % |
| Research and development expenditures |
| 8.3 | % |
| 8.4 | % |
| Other charges |
| 0.6 | % |
| — | % |
| Intangibles amortization |
| 3.0 | % |
| 1.4 | % |
| Operating earnings |
| 25.8 | % |
| 25.0 | % |
| Other income (expense): | ||||||
| Interest expense, net |
| (3.3 | )% |
| (2.0 | )% |
| Other, net |
| 1.1 | % |
| 1.6 | % |
| Total other expense |
| (2.1 | )% |
| (0.4 | )% |
| Net earnings before income taxes |
| 23.7 | % |
| 24.6 | % |
| Income tax expense |
| 5.9 | % |
| 6.0 | % |
| Net earnings |
| 17.8 | % |
| 18.6 | % |
| Less: Earnings attributable to non-controlling interests |
| — | % |
| 0.1 | % |
| Net earnings attributable to |
| 17.8 | % |
| 18.6 | % |
| * 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 | $ | 3,300 |
| $ | 2,980 |
|
| Net sales from services |
| 2,548 |
|
| 2,313 |
|
| Net sales |
| 5,848 |
|
| 5,293 |
|
| Costs of products sales |
| 1,332 |
|
| 1,220 |
|
| Costs of services sales |
| 1,476 |
|
| 1,360 |
|
| Costs of sales |
| 2,808 |
|
| 2,580 |
|
| Gross margin |
| 3,040 |
|
| 2,713 |
|
| Selling, general and administrative expenses |
| 935 |
|
| 886 |
|
| Research and development expenditures |
| 512 |
|
| 464 |
|
| Other charges |
| 74 |
|
| 13 |
|
| Intangibles amortization |
| 185 |
|
| 76 |
|
| Operating earnings |
| 1,334 |
|
| 1,274 |
|
| Other income (expense): | ||||||
| Interest expense, net |
| (208 | ) |
| (106 | ) |
| Other, net |
| 56 |
|
| 59 |
|
| Total other expense |
| (152 | ) |
| (47 | ) |
| Net earnings before income taxes |
| 1,182 |
|
| 1,227 |
|
| Income tax expense |
| 256 |
|
| 280 |
|
| Net earnings |
| 926 |
|
| 947 |
|
| Less: Earnings attributable to non-controlling interests |
| 3 |
|
| 4 |
|
| Net earnings attributable to | $ | 923 |
| $ | 943 |
|
| Earnings per common share: | ||||||
| Basic | $ | 5.57 |
| $ | 5.65 |
|
| Diluted | $ | 5.51 |
| $ | 5.57 |
|
| Weighted average common shares outstanding: | ||||||
| Basic |
| 165.8 |
|
| 166.8 |
|
| Diluted |
| 167.6 |
|
| 169.4 |
|
| Percentage of | ||||||
| Net sales from products |
| 56.4 | % |
| 56.3 | % |
| Net sales from services |
| 43.6 | % |
| 43.7 | % |
| Net sales |
| 100.0 | % |
| 100.0 | % |
| Costs of products sales |
| 40.4 | % |
| 40.9 | % |
| Costs of services sales |
| 57.9 | % |
| 58.8 | % |
| Costs of sales |
| 48.0 | % |
| 48.7 | % |
| Gross margin |
| 52.0 | % |
| 51.3 | % |
| Selling, general and administrative expenses |
| 16.0 | % |
| 16.7 | % |
| Research and development expenditures |
| 8.8 | % |
| 8.8 | % |
| Other charges |
| 1.3 | % |
| 0.2 | % |
| Intangibles amortization |
| 3.2 | % |
| 1.4 | % |
| Operating earnings |
| 22.8 | % |
| 24.1 | % |
| Other income (expense): | ||||||
| Interest expense, net |
| (3.6 | )% |
| (2.0 | )% |
| Other, net |
| 1.0 | % |
| 1.1 | % |
| Total other expense |
| (2.6 | )% |
| (0.9 | )% |
| Net earnings before income taxes |
| 20.2 | % |
| 23.2 | % |
| Income tax expense |
| 4.4 | % |
| 5.3 | % |
| Net earnings |
| 15.8 | % |
| 17.9 | % |
| Less: Earnings attributable to non-controlling interests |
| 0.1 | % |
| 0.1 | % |
| Net earnings attributable to |
| 15.8 | % |
| 17.8 | % |
| * Percentages may not add up due to rounding | ||||||
| GAAP-3 | ||||
| Condensed Consolidated Balance Sheets | ||||
| (In millions) | ||||
| Assets | ||||
| Cash and cash equivalents | $ | 710 | $ | 1,165 |
| Accounts receivable, net |
| 2,160 |
| 2,200 |
| Contract assets |
| 1,455 |
| 1,574 |
| Inventories, net |
| 1,333 |
| 983 |
| Other current assets |
| 474 |
| 378 |
| Total current assets |
| 6,132 |
| 6,300 |
| Property, plant and equipment, net |
| 1,167 |
| 1,165 |
| Operating lease assets |
| 571 |
| 581 |
| Investments |
| 300 |
| 187 |
| Deferred income taxes |
| 733 |
| 761 |
| 6,883 |
| 6,800 | |
| Intangible assets, net |
| 2,951 |
| 3,104 |
| Other assets |
| 505 |
| 491 |
| Total assets | $ | 19,242 | $ | 19,389 |
| Liabilities and Stockholders' Equity | ||||
| Short-term borrowings | $ | 615 | $ | 749 |
| Accounts payable |
| 957 |
| 1,134 |
| Contract liabilities |
| 2,341 |
| 2,265 |
| Accrued liabilities |
| 1,666 |
| 1,930 |
| Total current liabilities |
| 5,579 |
| 6,078 |
| Long-term debt |
| 8,417 |
| 8,413 |
| Operating lease liabilities |
| 442 |
| 471 |
| Other liabilities |
| 2,116 |
| 2,000 |
| Total |
| 2,672 |
| 2,410 |
| Non-controlling interests |
| 16 |
| 17 |
| Total liabilities and stockholders’ equity | $ | 19,242 | $ | 19,389 |
| GAAP-4 | ||||||
| Condensed Consolidated Statements of Cash Flows | ||||||
| (In millions) | ||||||
| Three Months Ended | ||||||
| Operating | ||||||
| Net earnings | $ | 558 |
| $ | 515 |
|
| Adjustments to reconcile Net earnings to Net cash provided by operating activities: | ||||||
| Depreciation and amortization |
| 148 |
|
| 86 |
|
| Contingent earnout adjustment |
| 16 |
|
| — |
|
| Non-cash other income |
| (8 | ) |
| (12 | ) |
| Share-based compensation expenses |
| 104 |
|
| 74 |
|
| Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | ||||||
| Accounts receivable |
| (119 | ) |
| (68 | ) |
| Inventories |
| (156 | ) |
| (22 | ) |
| Other current assets and contract assets |
| (94 | ) |
| (44 | ) |
| Accounts payable, accrued liabilities and contract liabilities |
| 82 |
|
| (281 | ) |
| Other assets and liabilities |
| (72 | ) |
| 24 |
|
| Deferred income taxes |
| 10 |
|
| — |
|
| Net cash provided by operating activities |
| 469 |
|
| 272 |
|
| Investing | ||||||
| Acquisitions and investments, net |
| (100 | ) |
| (14 | ) |
| Proceeds from sales of investments and businesses, net |
| 4 |
|
| 2 |
|
| Capital expenditures |
| (55 | ) |
| (48 | ) |
| Net cash used for investing activities |
| (151 | ) |
| (60 | ) |
| Financing | ||||||
| Net proceeds from issuance of debt |
| — |
|
| 1,983 |
|
| Net proceeds from short-term borrowings |
| 65 |
|
| — |
|
| Repayments of short-term debt |
| — |
|
| (252 | ) |
| Revolving credit facility renewal fees |
| — |
|
| (5 | ) |
| Issuances of common stock, net of tax |
| (3 | ) |
| 54 |
|
| Purchases of common stock |
| (331 | ) |
| (218 | ) |
| Payments of dividends |
| (201 | ) |
| (182 | ) |
| Payments of dividends to non-controlling interests |
| (4 | ) |
| (4 | ) |
| Net cash provided by (used for) financing activities |
| (474 | ) |
| 1,376 |
|
| Effect of exchange rate changes on total cash and cash equivalents |
| (20 | ) |
| 54 |
|
| Net increase (decrease) in total cash and cash equivalents |
| (176 | ) |
| 1,642 |
|
| Cash and cash equivalents, beginning of period |
| 886 |
|
| 1,564 |
|
| Cash and cash equivalents, end of period | $ | 710 |
| $ | 3,206 |
|
| GAAP-5 | ||||||
| Condensed Consolidated Statements of Cash Flows | ||||||
| (In millions) | ||||||
| Six Months Ended | ||||||
| Operating | ||||||
| Net earnings | $ | 926 |
| $ | 947 |
|
| Adjustments to reconcile Net earnings to Net cash provided by operating activities: | ||||||
| Depreciation and amortization |
| 291 |
|
| 167 |
|
| Contingent earnout adjustment |
| 91 |
|
| — |
|
| Non-cash other income |
| — |
|
| (5 | ) |
| Share-based compensation expenses |
| 204 |
|
| 140 |
|
| Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | ||||||
| Accounts receivable |
| 36 |
|
| 129 |
|
| Inventories |
| (355 | ) |
| (84 | ) |
| Other current assets and contract assets |
| 9 |
|
| (122 | ) |
| Accounts payable, accrued liabilities and contract liabilities |
| (208 | ) |
| (455 | ) |
| Other assets and liabilities |
| (84 | ) |
| 49 |
|
| Deferred income taxes |
| 10 |
|
| 17 |
|
| Net cash provided by operating activities |
| 920 |
|
| 783 |
|
| Investing | ||||||
| Acquisitions and investments, net |
| (224 | ) |
| (464 | ) |
| Proceeds from sales of investments and businesses, net |
| 6 |
|
| 12 |
|
| Capital expenditures |
| (117 | ) |
| (85 | ) |
| Proceeds from sales of property, plant and equipment |
| 1 |
|
| — |
|
| Net cash used for investing activities |
| (334 | ) |
| (537 | ) |
| Financing | ||||||
| Net proceeds from issuance of debt |
| — |
|
| 1,983 |
|
| Net proceeds from short-term borrowings |
| 65 |
|
| — |
|
| Repayments of short-term debt |
| (200 | ) |
| (252 | ) |
| Revolving credit facility renewal fees |
| — |
|
| (5 | ) |
| Issuances of common stock, net of tax |
| (9 | ) |
| (37 | ) |
| Purchases of common stock |
| (449 | ) |
| (543 | ) |
| Payments of dividends |
| (402 | ) |
| (364 | ) |
| Payments of dividends to non-controlling interests |
| (4 | ) |
| (4 | ) |
| Net cash provided by (used for) financing activities |
| (999 | ) |
| 778 |
|
| Effect of exchange rate changes on total cash and cash equivalents |
| (42 | ) |
| 80 |
|
| Net increase (decrease) in total cash and cash equivalents |
| (455 | ) |
| 1,104 |
|
| Cash and cash equivalents, beginning of period |
| 1,165 |
|
| 2,102 |
|
| Cash and cash equivalents, end of period | $ | 710 |
| $ | 3,206 |
|
| 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 | $ | 469 |
| $ | 272 |
| $ | 920 |
| $ | 783 |
|
| Capital expenditures |
| (55 | ) |
| (48 | ) |
| (117 | ) |
| (85 | ) |
| Free cash flow | $ | 414 |
| $ | 224 |
| $ | 803 |
| $ | 698 |
|
| 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 | $ | 557 |
| $ | 513 |
| $ | 923 |
| $ | 943 |
| |||
| Non-GAAP adjustments before income taxes: | |||||||||||||||
| Share-based compensation expenses | Cost of sales, SG&A and R&D |
| 104 |
|
| 74 |
|
| 204 |
|
| 140 |
| ||
| Intangible assets amortization expense | Intangibles amortization |
| 95 |
|
| 39 |
|
| 185 |
|
| 76 |
| ||
| Contingent earnout adjustment | Other charges (income) |
| 16 |
|
| — |
|
| 91 |
|
| — |
| ||
| Reorganization of business charges | Cost of sales and Other charges (income) |
| 15 |
|
| 14 |
|
| 30 |
|
| 31 |
| ||
| Acquisition-related transaction fees | Other charges (income) |
| 5 |
|
| 2 |
|
| 13 |
|
| 8 |
| ||
| Operating lease asset impairments | Other charges (income) |
| 3 |
|
| — |
|
| 5 |
|
| — |
| ||
| Legal settlements | Other charges (income) |
| 3 |
|
| 1 |
|
| 4 |
|
| 5 |
| ||
| Hytera-related legal expenses | SG&A |
| 1 |
|
| 6 |
|
| 6 |
|
| 20 |
| ||
| Assessments of uncertain tax positions | Interest income, net, Other (income) expense |
| 1 |
|
| — |
|
| 1 |
|
| 1 |
| ||
| Fixed asset impairments | Other charges (income) |
| 1 |
|
| — |
|
| 1 |
|
| — |
| ||
| Loss on financing issuance costs | Other (income) expense |
| — |
|
| 2 |
|
| — |
|
| 2 |
| ||
| Fair value adjustments to equity investments | Other (income) expense |
| (13 | ) |
| (18 | ) |
| (8 | ) |
| (13 | ) | ||
| Gain on Hytera litigation | Other charges (income) |
| (20 | ) |
| (10 | ) |
| (60 | ) |
| (20 | ) | ||
| Total Non-GAAP adjustments before income taxes | $ | 211 |
| $ | 110 |
| $ | 472 |
| $ | 250 |
| |||
| Income tax expense on Non-GAAP adjustments |
| 31 |
|
| 21 |
|
| 92 |
|
| 51 |
| |||
| Total Non-GAAP adjustments after income taxes |
| 180 |
|
| 89 |
|
| 380 |
|
| 199 |
| |||
| Non-GAAP Net earnings attributable to MSI | $ | 737 |
| $ | 602 |
| $ | 1,303 |
| $ | 1,142 |
| |||
| Calculation of Non-GAAP Tax Rate | |||||||||||||||
| (In millions) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| Net earnings before income taxes | $ | 742 |
| $ | 680 |
| $ | 1,182 |
| $ | 1,227 |
| |||
| Total Non-GAAP adjustments before income taxes* |
| 211 |
|
| 110 |
|
| 472 |
|
| 250 |
| |||
| Non-GAAP Net earnings before income taxes |
| 953 |
|
| 790 |
|
| 1,654 |
|
| 1,477 |
| |||
| Income tax expense |
| 184 |
|
| 165 |
|
| 256 |
|
| 280 |
| |||
| Income tax expense on Non-GAAP adjustments** |
| 31 |
|
| 21 |
|
| 92 |
|
| 51 |
| |||
| Total Non-GAAP Income tax expense | $ | 215 |
| $ | 186 |
| $ | 348 |
| $ | 331 |
| |||
| Non-GAAP Tax rate |
| 22.6 | % |
| 23.5 | % |
| 21.0 | % |
| 22.4 | % | |||
| *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 | $ | 3.33 |
| $ | 3.04 |
| $ | 5.51 |
| $ | 5.57 |
| |||
| Non-GAAP adjustments before income taxes: | |||||||||||||||
| Share-based compensation expenses | Cost of sales, SG&A and R&D | $ | 0.61 |
| $ | 0.44 |
| $ | 1.22 |
| $ | 0.83 |
| ||
| Intangible assets amortization expense | Intangibles amortization |
| 0.56 |
|
| 0.23 |
|
| 1.10 |
|
| 0.45 |
| ||
| Contingent earnout adjustment | Other charges (income) |
| 0.10 |
|
| — |
|
| 0.54 |
|
| — |
| ||
| Reorganization of business charges | Cost of sales and Other charges (income) |
| 0.09 |
|
| 0.08 |
|
| 0.18 |
|
| 0.18 |
| ||
| Acquisition-related transaction fees | Other charges (income) |
| 0.03 |
|
| 0.01 |
|
| 0.08 |
|
| 0.05 |
| ||
| Operating lease asset impairments | Other charges (income) |
| 0.02 |
|
| — |
|
| 0.03 |
|
| — |
| ||
| Legal settlements | Other charges (income) |
| 0.02 |
|
| 0.01 |
|
| 0.02 |
|
| 0.03 |
| ||
| Hytera-related legal expenses | SG&A |
| 0.01 |
|
| 0.04 |
|
| 0.04 |
|
| 0.12 |
| ||
| Assessments of uncertain tax positions | Interest income, net, Other (income) expense |
| 0.01 |
|
| — |
|
| 0.01 |
|
| 0.01 |
| ||
| Fixed asset impairments | Other charges (income) |
| 0.01 |
|
| — |
|
| 0.01 |
|
| — |
| ||
| Loss on financing issuance costs | Other (income) expense |
| — |
|
| 0.01 |
|
| — |
|
| 0.01 |
| ||
| Fair value adjustments to equity investments | Other (income) expense |
| (0.08 | ) |
| (0.11 | ) |
| (0.05 | ) |
| (0.08 | ) | ||
| Gain on Hytera litigation | Other charges (income) |
| (0.12 | ) |
| (0.06 | ) |
| (0.36 | ) |
| (0.12 | ) | ||
| Total Non-GAAP adjustments before income taxes | $ | 1.26 |
| $ | 0.65 |
| $ | 2.82 |
| $ | 1.48 |
| |||
| Income tax expense on Non-GAAP adjustments |
| 0.18 |
|
| 0.12 |
|
| 0.55 |
|
| 0.31 |
| |||
| Total Non-GAAP adjustments after income taxes |
| 1.08 |
|
| 0.53 |
|
| 2.27 |
|
| 1.17 |
| |||
| Non-GAAP Net earnings attributable to MSI | $ | 4.41 |
| $ | 3.57 |
| $ | 7.78 |
| $ | 6.74 |
| |||
| Diluted Weighted Average Common Shares |
| 167.2 |
|
| 168.8 |
|
| 167.6 |
|
| 169.4 |
| |||
| Adjusted for dilutive shares outstanding** |
| — |
|
| — |
|
| — |
|
| — |
| |||
| Non-GAAP Diluted Weighted Average Common Shares |
| 167.2 |
|
| 168.8 |
|
| 167.6 |
|
| 169.4 |
| |||
| *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 Systems Integration | Software and Services | Total | Products and Systems Integration | Software and Services | Total | ||||||||||||||
| Net sales | $ | 1,908 |
| $ | 1,225 |
| $ | 3,133 |
| $ | 1,653 |
| $ | 1,112 |
| $ | 2,765 |
| |
| Operating earnings ("OE") |
| 453 |
|
| 356 |
|
| 809 |
|
| 363 |
|
| 329 |
|
| 692 |
| |
| Above OE non-GAAP adjustments: | |||||||||||||||||||
| Share-based compensation expenses |
| 68 |
|
| 36 |
|
| 104 |
|
| 54 |
|
| 20 |
|
| 74 |
| |
| Intangible assets amortization expense |
| 65 |
|
| 30 |
|
| 95 |
|
| 16 |
|
| 23 |
|
| 39 |
| |
| Contingent earnout adjustment |
| 15 |
|
| 1 |
|
| 16 |
|
| — |
|
| — |
|
| — |
| |
| Reorganization of business charges |
| 10 |
|
| 5 |
|
| 15 |
|
| 10 |
|
| 4 |
|
| 14 |
| |
| Acquisition-related transaction fees |
| 2 |
|
| 3 |
|
| 5 |
|
| 2 |
|
| — |
|
| 2 |
| |
| Operating lease asset impairments |
| 2 |
|
| 1 |
|
| 3 |
|
| — |
|
| — |
|
| — |
| |
| Legal settlements |
| 2 |
|
| 1 |
|
| 3 |
|
| 1 |
|
| — |
|
| 1 |
| |
| Hytera-related legal expenses |
| 1 |
|
| — |
|
| 1 |
|
| 6 |
|
| — |
|
| 6 |
| |
| Fixed asset impairments |
| 1 |
|
| — |
|
| 1 |
|
| — |
|
| — |
|
| — |
| |
| Gain on Hytera litigation |
| (20 | ) |
| — |
|
| (20 | ) |
| (10 | ) |
| — |
|
| (10 | ) | |
| Total above-OE non-GAAP adjustments |
| 146 |
|
| 77 |
|
| 223 |
|
| 79 |
|
| 47 |
|
| 126 |
| |
| Operating earnings after non-GAAP adjustments | $ | 599 |
| $ | 433 |
| $ | 1,032 |
| $ | 442 |
| $ | 376 |
| $ | 818 |
| |
| Operating earnings as a percentage of net sales - GAAP |
| 23.7 | % |
| 29.1 | % |
| 25.8 | % |
| 22.0 | % |
| 29.6 | % |
| 25.0 | % | |
| Operating earnings as a percentage of net sales - after non-GAAP adjustments |
| 31.4 | % |
| 35.3 | % |
| 32.9 | % |
| 26.7 | % |
| 33.8 | % |
| 29.6 | % | |
| 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 Systems Integration | Software and Services | Total | Products and Systems Integration | Software and Services | Total | ||||||||||||||
| Net sales | $ | 3,468 |
| $ | 2,380 |
| $ | 5,848 |
| $ | 3,199 |
| $ | 2,094 |
| $ | 5,293 |
| |
| Operating earnings ("OE") |
| 666 |
|
| 668 |
|
| 1,334 |
|
| 715 |
|
| 559 |
|
| 1,274 |
| |
| Above-OE non-GAAP adjustments: | |||||||||||||||||||
| Share-based compensation expenses |
| 134 |
|
| 70 |
|
| 204 |
|
| 102 |
|
| 38 |
|
| 140 |
| |
| Intangible assets amortization expense |
| 127 |
|
| 58 |
|
| 185 |
|
| 32 |
|
| 44 |
|
| 76 |
| |
| Contingent earnout adjustment |
| 82 |
|
| 9 |
|
| 91 |
|
| — |
|
| — |
|
| — |
| |
| Reorganization of business charges |
| 21 |
|
| 9 |
|
| 30 |
|
| 22 |
|
| 9 |
|
| 31 |
| |
| Acquisition-related transaction fees |
| 2 |
|
| 11 |
|
| 13 |
|
| 2 |
|
| 6 |
|
| 8 |
| |
| Hytera-related legal expenses |
| 6 |
|
| — |
|
| 6 |
|
| 20 |
|
| — |
|
| 20 |
| |
| Operating lease asset impairments |
| 3 |
|
| 2 |
|
| 5 |
|
| — |
|
| — |
|
| — |
| |
| Legal settlements |
| 3 |
|
| 1 |
|
| 4 |
|
| 3 |
|
| 2 |
|
| 5 |
| |
| Fixed asset impairments |
| 1 |
|
| — |
|
| 1 |
|
| — |
|
| — |
|
| — |
| |
| Gain on Hytera litigation |
| (60 | ) |
| — |
|
| (60 | ) |
| (20 | ) |
| — |
|
| (20 | ) | |
| Total above-OE non-GAAP adjustments |
| 319 |
|
| 160 |
|
| 479 |
|
| 161 |
|
| 99 |
|
| 260 |
| |
| Operating earnings after non-GAAP adjustments | $ | 985 |
| $ | 828 |
| $ | 1,813 |
| $ | 876 |
| $ | 658 |
| $ | 1,534 |
| |
| Operating earnings as a percentage of net sales - GAAP |
| 19.2 | % |
| 28.1 | % |
| 22.8 | % |
| 22.4 | % |
| 26.7 | % |
| 24.1 | % | |
| Operating earnings as a percentage of net sales - after non-GAAP adjustments |
| 28.4 | % |
| 34.8 | % |
| 31.0 | % |
| 27.4 | % |
| 31.4 | % |
| 29.0 | % | |
| Non-GAAP-5 | ||||||||
| Reconciliation of Revenue to Non-GAAP Organic Revenue | ||||||||
| (In millions) | ||||||||
| Three Months Ended | ||||||||
| % Change | ||||||||
| Net sales | $ | 3,133 | $ | 2,765 | 13 | % | ||
| Non-GAAP adjustments: | ||||||||
| Sales from acquisitions |
| 243 |
| — | ||||
| Organic revenue | $ | 2,890 | $ | 2,765 | 5 | % | ||
| Six Months Ended | ||||||||
| % Change | ||||||||
| Net sales | $ | 5,848 | $ | 5,293 | 10 | % | ||
| Non-GAAP adjustments: | ||||||||
| Sales from acquisitions |
| 466 |
| 3 | ||||
| Organic revenue | $ | 5,382 | $ | 5,290 | 2 | % | ||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260805793374/en/
MEDIA CONTACT
+1 312-909-5234
Matt.Schuler@motorolasolutions.com
INVESTOR CONTACT
+1 847-576-6899
Brian.Piotrowski@motorolasolutions.com
Source: