Press release

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

0
Sponsored by Businesswire

Motorola Solutions, Inc. (NYSE: MSI) today reported its earnings results for the fourth quarter and full year of 2019. Click here for a printable news release and financial tables.

“Our strong Q4 results capped another year of record sales, cash flow and backlog,” said Greg Brown, chairman and CEO of Motorola Solutions. “Our momentum, particularly in video security and software & services, positions us well for another strong year.”

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

 

   

Fourth Quarter

   

Full Year

 

   

Q4 2019

 

Q4 2018

 

% Change

   

2019

 

2018

 

% Change

Sales

   

$2,377

 

$2,254

 

5

%

   

$7,887

 

$7,343

 

7

%

GAAP

   

 

 

 

 

 

   

 

 

 

 

 

Operating Earnings

   

$590

 

$516

 

14

%

   

$1,581

 

$1,255

 

26

%

% of Sales

   

24.8%

 

22.9%

 

 

   

20.0%

 

17.1%

 

 

EPS

   

$1.39

 

$2.44

 

(43

)%

   

$4.95

 

$5.62

 

(12

)%

Non-GAAP*

   

 

 

 

 

 

   

 

 

 

 

 

Operating Earnings

   

$707

 

$650

 

9

%

   

$1,975

 

$1,740

 

14

%

% of Sales

   

29.7%

 

28.8%

 

 

   

25.0%

 

23.7%

 

 

EPS

   

$2.94

 

$2.63

 

12

%

   

$7.96

 

$7.15

 

11

%

Products and Systems Integration Segment

   

 

 

 

 

 

   

 

 

 

 

 

Sales

   

$1,673

 

$1,670

 

%

   

$5,329

 

$5,100

 

5

%

GAAP Operating Earnings

   

$426

 

$405

 

5

%

   

$994

 

$854

 

16

%

% of Sales

   

25.5%

 

24.3%

 

 

   

18.7%

 

16.7%

 

 

Non-GAAP Operating Earnings*

   

$484

 

$483

 

%

   

$1,173

 

$1,109

 

6

%

% of Sales

   

28.9%

 

28.9%

 

 

   

22.0%

 

21.7%

 

 

Software and Services Segment

   

 

 

 

 

 

   

 

 

 

 

 

Sales

   

$704

 

$584

 

21

%

   

$2,558

 

$2,243

 

14

%

GAAP Operating Earnings

   

$164

 

$111

 

48

%

   

$587

 

$401

 

46

%

% of Sales

   

23.3%

 

19.0%

 

 

   

22.9%

 

17.9%

 

 

Non-GAAP Operating Earnings*

   

$223

 

$167

 

34

%

   

$802

 

$631

 

27

%

% of Sales

   

31.7%

 

28.6%

 

 

   

31.4%

 

28.1%

 

 

*Q4 Non-GAAP financial information excludes the after-tax impact of approximately $1.55 per diluted share related to share-based compensation, intangible assets amortization expense and highlighted items. Details on these non-GAAP adjustments and the use of non-GAAP measures are included later in this news release.

OTHER SELECT FOURTH-QUARTER FINANCIAL RESULTS

  • Revenue – Fourth-quarter revenue was $2.4 billion, up $123 million or 5% primarily on strength in the Americas. Revenue from acquisitions was $82 million and currency headwinds were $17 million. The Products and Systems Integration segment was flat with growth in the Americas and AsiaPac offset by declines in EMEA related to large LMR deployments in the Middle East and Africa in the prior year. The Software and Services segment grew 21% with growth in all regions.
  • Operating earnings GAAP operating margin was 24.8% of sales compared with 22.9% in the year-ago quarter driven by higher sales and gross margin in the current quarter and higher costs related to the closure of certain supply chain operations in Europe in the prior year, partially offset by higher operating expenses related to acquisitions. Non-GAAP operating margin was 29.7% of sales, up from 28.8% in the year-ago quarter due to higher sales and gross margins, partially offset by higher operating expenses related to acquisitions.
  • Other charges – The company de-risked $1 billion in pension obligations through a lump-sum window offered to certain participants of the U.S. Pension Plan. Approximately $836 million was paid out of pension plan assets to the participants who elected lump sums as part of this offer. The Company recorded a non-cash GAAP charge of $359 million in 2019 as a result of this initiative, representing the write-off of pension losses previously deferred within equity.
  • Taxes- The GAAP effective tax rate was (26.4)%, compared to 8.8% in the year-ago quarter. The year over year decline in the GAAP rate was primarily due to lower profit before tax as a result of the $359 million U.S. pension settlement charge taken in the current quarter. The Non-GAAP effective tax rate was 22%, compared to 23.5% in the year-ago quarter.
  • Cash flow The company generated $795 million in operating cash, compared with $812 million in the year-ago quarter. Free cash flow was $736 million, compared with $743 million in the year-ago quarter. The year over year decline in cash flow was primarily driven by changes in working capital in the current quarter, partially offset by higher operating earnings in the current quarter.

OTHER SELECT FULL-YEAR FINANCIAL RESULTS

  • Revenue – Full-year revenue was $7.9 billion, up $544 million, or 7% driven by growth in the Americas. Revenue from acquisitions was $312 million and currency headwinds were $113 million. The Products and Systems Integration segment grew 5% driven by the Americas. The Software and Services segment grew 14% driven by growth in the Americas and EMEA.
  • Operating earnings For the full year, GAAP operating margin was 20% of revenue, compared with 17.1% for the prior year. The increase was primarily driven by higher revenue and gross margin in the current year as well as an increase to an existing environmental reserve related to a legacy business booked in the prior year, partially offset by higher operating expenses related to acquisitions in the current year. Non-GAAP operating margin was 25% of revenue, compared with 23.7% for the prior year, driven by higher revenue and gross margin, partially offset by higher operating expenses related to acquisitions.
  • Taxes- The 2019 GAAP effective tax rate was 13%, compared to 12% for the prior year. The Non-GAAP effective tax rate was 22.4% compared with 21.7% in the previous year.
  • Cash flow The company generated $1.8 billion in operating cash, up $748 million from the prior year. Free cash flow was $1.6 billion, up $697 million from the prior year. The increase in cash flow was driven by the impact of the $500 million debt funded pension contribution made in Q1 2018 and higher revenue and associated operating earnings in the current year.
  • Backlog – The company ended the quarter with record backlog of $11.3 billion, up $659 million from the year-ago quarter. Software and Services segment backlog was up 9% or $699 million, primarily driven by growth in the Americas and the extension of the ESN contract. Products and System Integrations segment backlog was down 1% or $40 million due to declines in EMEA and AsiaPac, partially offset by growth in the Americas.
  • Capital Allocation – The company invested $709 million in acquisitions, paid $379 million in dividends, and repurchased $315 million of its common stock at an average price of $137.35 per share.

NOTABLE WINS & ACHIEVEMENTS

Software and Services

  • $68 million P25 multi-year service contract with State of Victoria, Australia
  • $29 million P25 multi-year service contract with the state of Connecticut
  • $24 million P25 multi-year service contract with the U.S. Navy
  • $8 million for a Command Center Software suite order from Tulare County, California
  • $6 million for a Command Center Software suite order from Irvine, California
  • $6 million for a Computer Aided Dispatch system for city of Atlanta, Georgia

Products and Systems Integration

  • $64 million P25 order for the State of Arkansas
  • $36 million P25 order for Thurston County, Washington
  • $24 million P25 order for Luzerne County, Pennsylvania
  • $5 million in fixed video security wins for government customers
  • Launched APX Next, our next-generation P25 radio
  • Launched Avigilon AI-powered H5 camera line

BUSINESS OUTLOOK

  • First-quarter 2020 – The Company expects revenue growth of approximately 2% compared with the first quarter of 2019. The company expects non-GAAP earnings per share in the range of $1.30 to $1.35 per share. This assumes current foreign exchange rates, approximately 176 million fully diluted shares, and a 20% effective tax rate.
  • Full-year 2020 – The company expects revenue growth of approximately 4% and non-GAAP earnings per share in the range of $8.65 to $8.80 per share. This assumes current foreign exchange rates, between 176 and 177 million fully diluted shares and a non-GAAP effective tax rate of approximately 23%.

CONFERENCE CALL AND WEBCAST Motorola Solutions will host its quarterly conference call beginning at 4 p.m. U.S. Central Standard Time (5 p.m. U.S. Eastern Standard Time) Thursday, Feb 6. The conference call will be webcast live with audio and slides at www.motorolasolutions.com/investor.

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

A comparison of results from operations is as follows:

 

   

Fourth Quarter

 

 

Full Year

 

   

2019

 

2018

 

 

2019

 

2018

Net sales

   

$2,377

 

 

$2,254

 

   

$7,887

 

 

$7,343

 

Gross margin

   

1,220

 

 

1,088

 

   

3,931

 

 

3,480

 

Operating earnings

   

590

 

 

516

 

   

1,581

 

 

1,255

 

Amounts attributable to Motorola Solutions, Inc. common stockholders

   

 

 

 

   

 

 

 

Net earnings

   

244

 

 

423

 

   

868

 

 

966

 

Diluted EPS from continuing operations

   

$1.39

 

 

$2.44

 

   

$4.95

 

 

$5.62

 

Weighted average diluted common shares outstanding

   

175.6

 

 

173.4

 

   

175.6

 

 

172.0

 

HIGHLIGHTED ITEMS

The table below includes specific share-based compensation expense, intangible amortization, and other highlighted items for the fourth-quarter of 2019.

 

 

(per diluted common share)

 

 

 

Q4 2019

 

 

 

 

 

 

 

 

 

GAAP Earnings

 

 

 

$1.39

 

 

 

Highlighted Items:

 

 

 

 

 

 

US pension settlement loss

 

 

 

1.53

 

 

 

Intangibles amortization expense

 

 

 

0.24

 

 

 

Share-based compensation expense

 

 

 

0.14

 

 

 

Reorganization of business charges

 

 

 

0.08

 

 

 

Legal settlements

 

 

 

0.04

 

 

 

Operating lease asset impairment

 

 

 

0.02

 

 

 

Investment impairments

 

 

 

0.01

 

 

 

Sale of investments

 

 

 

(0.01

)

 

 

Release of uncertain tax positions

 

 

 

(0.03

)

 

 

Fair value adjustments to equity investments

 

 

 

(0.03

)

 

 

Release of valuation allowance on deferred tax assets

 

 

 

(0.44

)

 

 

Non-GAAP Diluted EPS

 

 

 

$2.94

 

USE OF NON-GAAP FINANCIAL INFORMATION

In addition to the GAAP results included in this presentation, Motorola Solutions also has included non-GAAP measurements of results. The company has provided these non-GAAP measurements to help investors better understand its core operating performance, enhance comparisons of core operating performance from period to period and allow better comparisons of operating performance to its competitors. Among other things, management uses these operating results, excluding the identified items, to evaluate performance of the businesses and to evaluate results relative to certain incentive compensation targets. Management uses operating results excluding these items because it believes this measurement enables it to make better period-to-period evaluations of the financial performance of core business operations. The non-GAAP measurements are intended only as a supplement to the comparable GAAP measurements and the company compensates for the limitations inherent in the use of non-GAAP measurements by using GAAP measures in conjunction with the non-GAAP measurements. As a result, investors should consider these non-GAAP measurements in addition to, and not in substitution for or as superior to, measurements of financial performance prepared in accordance with generally accepted accounting principles.

Highlighted items: The company has excluded the effects of highlighted items including, but not limited to, acquisition-related transaction costs, tangible and intangible asset impairments, restructuring charges, certain non-cash pension adjustments, legal settlements and other contingencies, gains and losses on investments and businesses, 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.

Share-based compensation expense: 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.

Free cash flow: Free cash flow represents operating cash flow less capital expenditures. We believe that free cash flow is also useful to investors as the basis for comparing our performance and coverage ratios with other companies in our industries, although our measure of free cash flow may not be directly comparable to similar measures used by other companies.

Organic Revenue: Organic revenue reflects net sales calculated under GAAP excluding net sales from acquired business owned for less than four full quarters. The company believes non-GAAP organic revenue growth provides useful information for evaluating the periodic growth of the business on a consistent basis and provides for a meaningful period-to-period comparison and analysis of trends in the business.

Details of the above items and reconciliations of the non-GAAP measurements to the corresponding GAAP measurements can be found at the end of this press release.

The company has not quantitatively reconciled its guidance for non-GAAP metrics to their most comparable GAAP measure 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.

BUSINESS RISKS

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 2020. Motorola Solutions cautions the reader that the risk factors below, as well as those on pages 9 through 21 in Item 1A of Motorola Solutions’ 2018 Annual Report on Form 10-K, page 45 in Item 1A of Motorola Solutions’ 2019 Third Quarter Report on Form 10-Q and in its other SEC filings available for free on the SEC’s website at www.sec.gov and on Motorola Solutions’ website at www.motorolasolutions.com, could cause Motorola Solutions’ actual results to differ materially from those estimated or predicted in the forward-looking statements. Many of these risks and uncertainties cannot be controlled by Motorola Solutions, and factors that may impact forward-looking statements include, but are not limited to: (1) the economic outlook for the government communications industry; (2) the impact of foreign currency fluctuations on the company; (3) the level of demand for the company’s products; (4) the company’s ability to refresh existing and introduce new products and technologies in a timely manner; (5) exposure under large systems and managed services contracts, including risks related to the fact that certain customers require that the company build, own and operate their systems, often over a multi-year period; (6) negative impact on the company’s business from global economic and political conditions, which may include: (i) continued deferment or cancellation of purchase orders by customers; (ii) the inability of customers to obtain financing for purchases of the company’s products; (iii) increased demand to provide vendor financing to customers; (iv) increased financial pressures on third-party dealers, distributors and retailers; (v) the viability of the company’s suppliers that may no longer have access to necessary financing; (vi) counterparty failures negatively impacting the company’s financial position; (vii) changes in the value of investments held by the company’s pension plan and other defined benefit plans, which could impact future required or voluntary pension contributions; and (viii) the company’s ability to access the capital markets on acceptable terms and conditions; (7) the impact of a security breach or other significant disruption in the company’s IT systems, those of its partners or suppliers or those it sells to or operates or maintains for its customers; (8) the outcome of ongoing and future tax matters; (9) the company’s ability to purchase sufficient materials, parts and components to meet customer demand, particularly in light of global economic conditions and reductions in the company’s purchasing power; (10) risks related to dependence on certain key suppliers, subcontractors, third-party distributors and other representatives; (11) the impact on the company’s performance and financial results from strategic acquisitions or divestitures; (12) risks related to the company’s manufacturing and business operations in foreign countries; (13) the creditworthiness of the company’s customers and distributors, particularly purchasers of large infrastructure systems; (14) the ownership of certain logos, trademarks, trade names and service marks including “MOTOROLA” by Motorola Mobility Holdings, Inc.; (15) variability in income received from licensing the company’s intellectual property to others, as well as expenses incurred when the company licenses intellectual property from others; (16) unexpected liabilities or expenses, including unfavorable outcomes to any pending or future litigation or regulatory or similar proceedings; (17) the impact of the percentage of cash and cash equivalents held outside of the United States; (18) the ability of the company to pay future dividends due to possible adverse market conditions or adverse impacts on the company’s cash flow; (19) the ability of the company to complete acquisitions or repurchase shares under its repurchase program due to possible adverse market conditions or adverse impacts on the company’s cash flow; (20) the impact of changes in governmental policies, laws or regulations; (21) negative consequences from the company’s use of third party vendors for various activities, including certain manufacturing operations, information technology and administrative functions; and (22) the company’s ability to settle the par value of its 1.75% senior convertible notes in cash. Motorola Solutions undertakes no obligation to publicly update any forward-looking statement or risk factor, whether as a result of new information, future events or otherwise.

ABOUT MOTOROLA SOLUTIONS

Motorola Solutions is a global leader in mission-critical communications and analytics. Our technology platforms in mission-critical communications, command center software, video security & analytics, bolstered by managed & support services, make cities safer and help communities and businesses thrive. At Motorola Solutions, we are ushering in a new era in public safety and security. Learn more at www.motorolasolutions.com.

MOTOROLA, MOTOROLA SOLUTIONS and the Stylized M Logo are trademarks or registered trademarks of Motorola Trademark Holdings, LLC and are used under license. All other trademarks are the property of their respective owners. ©2020 Motorola Solutions, Inc. All rights reserved.

GAAP-1
Motorola Solutions, Inc. and Subsidiaries
Consolidated Statements of Operations
(In millions, except per share amounts)
 
Three Months Ended
December 31, 2019 December 31, 2018
Net sales from products

$

 

1,507

 

$

 

1,470

 

Net sales from services

 

870

 

 

784

 

Net sales

 

2,377

 

 

2,254

 

 
Costs of products sales

 

621

 

 

652

 

Costs of services sales

 

536

 

 

514

 

Costs of sales

 

1,157

 

 

1,166

 

 
Gross margin

 

1,220

 

 

1,088

 

 
Selling, general and administrative expenses

 

368

 

 

337

 

Research and development expenditures

 

182

 

 

165

 

Other charges

 

26

 

 

22

 

Intangibles amortization

 

54

 

 

48

 

Operating earnings

 

590

 

 

516

 

 
Other income (expense):
Interest expense, net

 

(55

)

 

(59

)

Gains on sales of investments and businesses, net

 

1

 

 

(1

)

Other

 

(343

)

 

7

 

Total other expense

 

(397

)

 

52

 

Net earnings before income taxes

 

193

 

 

464

 

Income tax expense (benefit)

 

(51

)

 

40

 

Net earnings

 

244

 

 

424

 

 
Less: Earnings attributable to noncontrolling interests

 

 

 

1

 

Net earnings attributable to Motorola Solutions, Inc.

$

 

244

 

$

 

423

 

 
Earnings per common share:
Basic:

$

 

1.43

 

$

 

2.58

 

Diluted:

$

 

1.39

 

$

 

2.44

 

Weighted average common shares outstanding:
Basic

 

170.9

 

 

163.5

 

Diluted

 

175.6

 

 

173.4

 

 
Percentage of Net Sales*
Net sales from products

 

63.4

%

 

65.2

%

Net sales from services

 

36.6

%

 

34.8

%

Net sales

 

100.0

%

 

100.0

%

 
Costs of products sales

 

41.2

%

 

44.4

%

Costs of services sales

 

61.6

%

 

65.6

%

Costs of sales

 

48.7

%

 

51.7

%

 
Gross margin

 

51.3

%

 

48.3

%

 
Selling, general and administrative expenses

 

15.5

%

 

15.0

%

Research and development expenditures

 

7.7

%

 

7.3

%

Other charges

 

1.1

%

 

1.0

%

Intangibles amortization

 

2.3

%

 

2.1

%

Operating earnings

 

24.8

%

 

22.9

%

 
Other income (expense):
Interest expense, net

 

(2.3

)%

 

(2.6

)%

Gains on sales of investments and businesses, net

%

%

Other

 

(14.4

)%

 

0.3

%

Total other expense

 

(16.7

)%

 

(2.3

)%

Net earnings before income taxes

 

8.1

%

 

20.6

%

Income tax expense (benefit)

 

(2.1

)%

 

1.8

%

Net earnings

 

10.3

%

 

18.8

%

 
Less: Earnings attributable to noncontrolling interests

%

%

Net earnings attributable to Motorola Solutions, Inc.

 

10.3

%

 

18.8

%

* Percentages may not add up due to rounding
 
GAAP-2
Motorola Solutions, Inc. and Subsidiaries
Consolidated Statements of Operations
(In millions, except per share amounts)
 
Years Ended
December 31, 2019 December 31, 2018 December 31, 2017
Net sales from products

$

 

4,746

 

$

 

4,463

 

$

 

3,772

 

Net sales from services

 

3,141

 

 

2,880

 

 

2,608

 

Net sales

 

7,887

 

 

7,343

 

 

6,380

 

 
Costs of products sales

 

2,049

 

 

2,035

 

 

1,686

 

Costs of services sales

 

1,907

 

 

1,828

 

 

1,670

 

Costs of sales

 

3,956

 

 

3,863

 

 

3,356

 

Gross margin

 

3,931

 

 

3,480

 

 

3,024

 

 
Selling, general and administrative expenses

 

1,403

 

 

1,254

 

 

1,025

 

Research and development expenditures

 

687

 

 

637

 

 

568

 

Other charges (income)

 

52

 

 

146

 

 

(4

)

Intangibles amortization

 

208

 

 

188

 

 

151

 

Operating earnings

 

1,581

 

 

1,255

 

 

1,284

 

 
Other income (expense):
Interest expense, net

 

(220

)

 

(222

)

 

(201

)

Gains on sales of investments and businesses, net

 

5

 

 

16

 

 

3

 

Other

 

(365

)

 

53

 

 

(10

)

Total other expense

 

(580

)

 

(153

)

 

(208

)

Net earnings before income taxes

 

1,001

 

 

1,102

 

 

1,076

 

Income tax expense

 

130

 

 

133

 

 

1,227

 

Net earnings (loss)

 

871

 

 

969

 

 

(151

)

 
Less: Earnings attributable to noncontrolling interests

 

3

 

 

3

 

 

4

 

Net earnings (loss) attributable to Motorola Solutions, Inc.

$

 

868

 

$

 

966

 

$

 

(155

)

 
Earnings (loss) per common share:
Basic:

$

 

5.21

 

$

 

5.95

 

$

 

(0.95

)

Diluted:

$

 

4.95

 

$

 

5.62

 

$

 

(0.95

)

Weighted average common shares outstanding:
Basic

 

166.6

 

 

162.4

 

 

162.9

 

Diluted

 

175.6

 

 

172.0

 

 

162.9

 

 
Percentage of Net Sales*
Net sales from products

 

60.2

%

 

60.8

%

 

59.1

%

Net sales from services

 

39.8

%

 

39.2

%

 

40.9

%

Net sales

 

100.0

%

 

100.0

%

 

100.0

%

 
Costs of products sales

 

43.2

%

 

45.6

%

 

44.7

%

Costs of services sales

 

60.7

%

 

63.5

%

 

64.0

%

Costs of sales

 

50.2

%

 

52.6

%

 

52.6

%

Gross margin

 

49.8

%

 

47.4

%

 

47.4

%

 
Selling, general and administrative expenses

 

17.8

%

 

17.1

%

 

16.1

%

Research and development expenditures

 

8.7

%

 

8.7

%

 

8.9

%

Other charges

 

0.7

%

 

2.0

%

 

(0.1

)%

Intangibles amortization

 

2.6

%

 

2.6

%

 

2.4

%

Operating earnings

 

20.0

%

 

17.1

%

 

20.1

%

 
Other income (expense):
Interest expense, net

 

(2.8

)%

 

(3.0

)%

 

(3.2

)%

Gains on sales of investments and businesses, net

 

0.1

%

 

0.2

%

%

Other

 

(4.6

)%

 

0.7

%

 

(0.2

)%

Total other expense

 

(7.4

)%

 

(2.1

)%

 

(3.3

)%

Net earnings before income taxes

 

12.7

%

 

15.0

%

 

16.9

%

Income tax expense

 

1.6

%

 

1.8

%

 

19.2

%

Net earnings (loss)

 

11.0

%

 

13.2

%

 

(2.4

)%

 
Less: Earnings attributable to noncontrolling interests

%

%

 

0.1

%

Net earnings (loss) attributable to Motorola Solutions, Inc.

 

11.0

%

 

13.2

%

 

(2.4

)%

* Percentages may not add up due to rounding
 
GAAP-3
Motorola Solutions, Inc. and Subsidiaries
Consolidated Balance Sheets
(In millions)
 
December 31, 2019 December 31, 2018
Assets
Cash and cash equivalents

$

1,001

 

$

1,257

 

Accounts receivable, net

 

1,412

 

 

1,293

 

Contract assets

 

1,046

 

 

1,012

 

Inventories, net

 

447

 

 

356

 

Other current assets

 

272

 

 

354

 

Total current assets

 

4,178

 

 

4,272

 

 
Property, plant and equipment, net

 

992

 

 

895

 

Operating lease assets

 

554

 

 

 

Investments

 

159

 

 

169

 

Deferred income taxes

 

943

 

 

985

 

Goodwill

 

2,067

 

 

1,514

 

Intangible assets

 

1,327

 

 

1,230

 

Other assets

 

422

 

 

344

 

Total assets

$

10,642

 

$

9,409

 

 
Liabilities and Stockholders’ Equity
Current portion of long-term debt

$

16

 

$

31

 

Accounts payable

 

618

 

 

592

 

Contract liabilities

 

1,449

 

 

1,263

 

Accrued liabilities

 

1,356

 

 

1,210

 

Total current liabilities

 

3,439

 

 

3,096

 

 
Long-term debt

 

5,113

 

 

5,289

 

Operating lease liabilities

 

497

 

 

 

Other liabilities

 

2,276

 

 

2,300

 

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

 

(700

)

 

(1,293

)

 
Noncontrolling interests

 

17

 

 

17

 

 
Total liabilities and stockholders’ equity

$

10,642

 

$

9,409

 

 

GAAP-4

Motorola Solutions, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(In millions)

 
Three Months Ended
December 31, 2019 December 31, 2018
Operating
Net earnings attributable to Motorola Solutions, Inc.

$

244

 

$

423

 

Earnings attributable to noncontrolling interests

 

 

 

1

 

Net earnings

 

244

 

 

424

 

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

 

104

 

 

93

 

Non-cash other charges

 

8

 

 

 

U.S. pension settlement loss

 

359

 

 

 

Share-based compensation expense

 

31

 

 

20

 

Gains 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

 

(109

)

 

(124

)

Inventories

 

14

 

 

10

 

Other current assets and contract assets

 

(55

)

 

(114

)

Accounts payable, accrued liabilities, and contract liabilities

 

341

 

 

441

 

Other assets and liabilities

 

(16

)

 

72

 

Deferred income taxes

 

(125

)

 

(10

)

Net cash provided by operating activities

 

795

 

 

812

 

Investing
Acquisitions and investments, net

 

(86

)

 

(6

)

Proceeds from sales of investments

 

6

 

 

5

 

Capital expenditures

 

(59

)

 

(69

)

Proceeds from sales of property, plant and equipment

 

7

 

 

 

Net cash used for investing activities

 

(132

)

 

(70

)

Financing
Repayment of debt

 

(604

)

 

(311

)

Net proceeds from issuance of debt

 

 

 

195

 

Issuances of common stock

 

32

 

 

29

 

Purchases of common stock

 

(145

)

 

(66

)

Payment of dividends

 

(98

)

 

(85

)

Deferred acquisition costs

 

 

 

(76

)

Net cash used for financing activities

 

(815

)

 

(314

)

 
Effect of exchange rate changes on cash and cash equivalents

 

13

 

 

(22

)

Net increase (decrease) in cash and cash equivalents

 

(139

)

 

406

 

Cash and cash equivalents, beginning of period

 

1140

 

 

851

 

Cash and cash equivalents, end of period

$

1,001

 

$

1,257

 

 
Financial Ratios:
Free cash flow*

$

736

 

$

743

 

 
*Free cash flow = Net cash provided by operating activities – Capital Expenditures
GAAP-5
Motorola Solutions, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In millions)
 
Years Ended
December 31, 2019 December 31, 2018 December 31, 2017
Operating
Net earnings (loss) attributable to Motorola Solutions, Inc.

$

868

 

$

966

 

$

(155

)

Earnings attributable to noncontrolling interests

 

3

 

 

3

 

 

4

 

Net earnings (loss)

 

871

 

 

969

 

 

(151

)

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

 

394

 

 

360

 

 

343

 

Non-cash other charges

 

35

 

 

56

 

 

32

 

Pension settlement losses

 

359

 

 

 

 

48

 

Gain from the extinguishment of 2.00% senior convertible notes

 

(4

)

 

(6

)

 

 

Share-based compensation expense

 

118

 

 

73

 

 

66

 

Gains on sales of investments and businesses, net

 

(5

)

 

(16

)

 

(3

)

Losses from the extinguishment of long-term debt

 

50

 

 

 

 

 

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

 

(79

)

 

62

 

 

(60

)

Inventories

 

(74

)

 

71

 

 

(46

)

Other current assets and contract assets

 

49

 

 

(251

)

 

(99

)

Accounts payable, accrued liabilities, and contract liabilities

 

198

 

 

271

 

 

160

 

Other assets and liabilities

 

(5

)

 

(523

)

 

(44

)

Deferred income taxes

 

(84

)

 

9

 

 

1,100

 

Net cash provided by operating activities

 

1,823

 

 

1,075

 

 

1,346

 

Investing
Acquisitions and investments, net

 

(709

)

 

(1164

)

 

(404

)

Proceeds from sales of investments

 

16

 

 

95

 

 

183

 

Capital expenditures

 

(248

)

 

(197

)

 

(227

)

Proceeds from sales of property, plant and equipment

 

7

 

 

 

 

 

Net cash used for investing activities

 

(934

)

 

(1,266

)

 

(448

)

Financing
Repayment of debt

 

(2,039

)

 

(723

)

 

(21

)

Net proceeds from issuance of debt

 

1,804

 

 

1490

 

 

10

 

Issuances of common stock

 

114

 

 

168

 

 

82

 

Purchases of common stock

 

(315

)

 

(132

)

 

(483

)

Settlement of conversion premium on 2.00% senior convertible notes

 

(326

)

 

(169

)

 

 

Payment of dividends

 

(379

)

 

(337

)

 

(307

)

Payment of dividends to noncontrolling interest

 

(3

)

 

(1

)

 

(1

)

Deferred acquisition costs

 

 

 

(76

)

 

(2

)

Net cash provided by (used for) financing activities

 

(1,144

)

 

220

 

 

(722

)

Effect of exchange rate changes on cash and cash equivalents

 

(1

)

 

(40

)

 

62

 

Net increase (decrease) in cash and cash equivalents

 

(256

)

 

(11

)

 

238

 

Cash and cash equivalents, beginning of period

 

1,257

 

 

1,268

 

 

1,030

 

Cash and cash equivalents, end of period

 

1,001

 

 

1,257

 

 

1,268

 

 
Financial Ratios:
Free cash flow*

$

1575

 

$

878

 

$

1,119

 

 
*Free cash flow = Net cash provided by operating activities – Capital Expenditures

GAAP-6

Motorola Solutions, Inc. and Subsidiaries
Segment Information
(In millions)
 
Net Sales
 
Three Months Ended
 
December 31, 2019 December 31, 2018 % Change
Products and Systems Integration

$

1,673

 

$

1,670

 

%

Software and Services

 

704

 

 

584

 

21

%

Total Motorola Solutions

$

2,377

 

$

2,254

 

5

%

 
Years Ended
 
December 31, 2019 December 31, 2018 % Change
Products and Systems Integration

$

5,329

 

$

5,100

 

5

%

Software and Services

 

2,558

 

 

2,243

 

14

%

Total Motorola Solutions

$

7,887

 

$

7,343

 

7

%

 
Operating Earnings
 
Three Months Ended
 
December 31, 2019 December 31, 2018 % Change
Products and Systems Integration

$

426

 

$

405

 

5

%

Software and Services

 

164

 

 

111

 

48

%

Total Motorola Solutions

$

590

 

$

516

 

14

%

 
Years Ended
 
December 31, 2019 December 31, 2018 % Change
Products and Systems Integration

$

994

 

$

854

 

16

%

Software and Services

 

587

 

 

401

 

46

%

Total Motorola Solutions

$

1,581

 

$

1,255

 

26

%

 
 
Operating Earnings %
 
Three Months Ended
 
December 31, 2019 December 31, 2018
Products and Systems Integration

 

25.5

%

 

24.3

%

Software and Services

 

23.3

%

 

19.0

%

Total Motorola Solutions

 

24.8

%

 

22.9

%

 
Years Ended
 
December 31, 2019 December 31, 2018
Products and Systems Integration

 

18.7

%

 

16.7

%

Software and Services

 

22.9

%

 

17.9

%

Total Motorola Solutions

 

20.0

%

 

17.1

%

 
Non-GAAP-1
Motorola Solutions, Inc. and Subsidiaries
Non-GAAP Adjustments (Intangibles Amortization Expense, Share-Based Compensation Expense, and Highlighted Items)
 
Q1 2019
 

Non-GAAP Adjustments

Statement Line

PBT

(Inc)/Exp

Tax

Inc/(Exp)

PAT

(Inc)/Exp

EPS impact

 
Intangibles amortization expense Intangibles amortization

$

50

 

$

11

 

$

39

 

$

0.23

 

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

 

27

 

 

6

 

 

21

 

 

0.12

 

Reorganization of business charges Cost of sales and Other charges

 

8

 

 

2

 

 

6

 

 

0.04

 

Investment impairments Investment impairments

 

8

 

 

2

 

 

6

 

 

0.04

 

Acquisition-related transaction fees Other charges

 

2

 

 

 

 

2

 

 

0.01

 

Fair value adjustments to equity investments Other expense

 

1

 

 

 

 

1

 

 

0.01

 

Release of uncertain tax positions Income tax expense

 

 

 

1

 

 

(1

)

 

(0.01

)

Legal settlement Other charges

 

(1

)

 

 

 

(1

)

 

(0.01

)

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

 

(1

)

 

0

 

 

(1

)

 

(0.01

)

 
Total impact on Net earnings

$

94

 

$

22

 

$

72

 

$

0.42

 

 
Q2 2019
 

Non-GAAP Adjustments

Statement Line

PBT

(Inc)/Exp

Tax

Inc/(Exp)

PAT

(Inc)/Exp

EPS impact

 
Intangibles amortization expense Intangibles amortization

$

52

 

$

11

 

$

41

 

$

0.23

 

Loss from the extinguishment of long-term debt Other expense

 

43

 

 

11

 

 

32

 

 

0.18

 

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

 

30

 

 

7

 

 

23

 

 

0.13

 

Reorganization of business charges Cost of sales and Other charges

 

12

 

 

3

 

 

9

 

 

0.05

 

Investment impairments Investment impairments

 

3

 

 

1

 

 

2

 

 

0.01

 

Legal settlements Other charges

 

1

 

 

 

 

1

 

 

0.01

 

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

 

(3

)

 

(1

)

 

(2

)

 

(0.01

)

Release of uncertain tax positions Other income, Income tax expense

 

(4

)

 

(1

)

 

(3

)

 

(0.02

)

Fair value adjustments to equity investments Other income

 

(16

)

 

(4

)

 

(12

)

 

(0.07

)

 
Total impact on Net earnings

$

118

 

$

27

 

$

91

 

$

0.51

 

 
Q3 2019
 

Non-GAAP Adjustments

Statement Line

PBT

(Inc)/Exp

Tax

Inc/(Exp)

PAT

(Inc)/Exp

EPS impact

 
Intangibles amortization expense Intangibles amortization

$

52

 

$

12

 

$

40

 

$

0.22

 

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

 

30

 

 

7

 

 

23

 

 

0.13

 

Reorganization of business charges Cost of sales and Other charges

 

18

 

 

4

 

 

14

 

 

0.08

 

Fair value adjustments to equity investments Other income

 

18

 

 

4

 

 

14

 

 

0.08

 

Loss from the extinguishment of long-term debt Other expense

 

7

 

 

2

 

 

5

 

 

0.03

 

Investment impairments Other expense

 

5

 

 

1

 

 

4

 

 

0.02

 

Acquisition-related transaction fees Other charges

 

1

 

 

 

 

1

 

 

0.01

 

Gain from the extinguishment of 2.00% senior convertible notes Other income

 

(4

)

 

(1

)

 

(3

)

 

(0.02

)

Gain on legal settlement Other charges

 

(5

)

 

(1

)

 

(4

)

 

(0.02

)

 
Total impact on Net earnings

$

122

 

$

28

 

$

94

 

$

0.53

 

 
Q4 2019
 

Non-GAAP Adjustments

Statement Line

PBT

(Inc)/Exp

Tax

Inc/(Exp)

PAT

(Inc)/Exp

EPS impact

 
US pension settlement loss Other expense

$

359

 

$

90

 

$

269

 

$

1.53

 

Intangibles amortization expense Intangibles amortization

 

54

 

 

12

 

 

42

 

 

0.24

 

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

 

31

 

 

7

 

 

24

 

 

0.14

 

Reorganization of business charges Cost of sales and Other charges

 

19

 

 

5

 

 

14

 

 

0.08

 

Legal settlements Other charges

 

8

 

 

2

 

 

6

 

 

0.04

 

Operating lease asset impairment Other charges

 

5

 

 

1

 

 

4

 

 

0.02

 

Investment impairments Other expense

 

2

 

 

 

 

2

 

 

0.01

 

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

 

(1

)

 

 

 

(1

)

 

(0.01

)

Release of uncertain tax positions Other income, Income tax expense

 

(1

)

 

4

 

 

(5

)

 

(0.03

)

Fair value adjustments to equity investments Other income

 

(6

)

 

(1

)

 

(5

)

 

(0.03

)

Release of valuation allowance on deferred tax assets Income tax expense

 

 

 

77

 

 

(77

)

 

(0.44

)

 
Total impact on Net earnings

$

470

 

$

197

 

$

273

 

$

1.55

 

 
FY 2019
 

Non-GAAP Adjustments

Statement Line

PBT

(Inc)/Exp

Tax

Inc/(Exp)

PAT

(Inc)/Exp

EPS impact

 
US pension settlement loss Other expense

$

359

 

$

90

 

$

269

 

$

1.53

 

Intangibles amortization expense Intangibles amortization

 

208

 

 

46

 

 

162

 

 

0.92

 

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

 

118

 

 

27

 

 

91

 

 

0.52

 

Reorganization of business charges Cost of sales and Other charges

 

57

 

 

14

 

 

43

 

 

0.24

 

Loss from the extinguishment of long-term debt Other expense

 

50

 

 

13

 

 

37

 

 

0.21

 

Investment impairments Investment impairments

 

18

 

 

4

 

 

14

 

 

0.08

 

Operating lease asset impairment Other charges

 

5

 

 

1

 

 

4

 

 

0.02

 

Legal settlements Other charges

 

3

 

 

1

 

 

2

 

 

0.01

 

Acquisition-related transaction fees Other charges

 

3

 

 

 

 

3

 

 

0.02

 

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

 

(2

)

 

 

 

(2

)

 

(0.01

)

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

 

(3

)

 

(1

)

 

(2

)

 

(0.01

)

Fair value adjustments to equity investments Other expense

 

(3

)

 

(1

)

 

(2

)

 

(0.01

)

Gain from the extinguishment of 2.00% senior convertible notes Other income

 

(4

)

 

(1

)

 

(3

)

 

(0.02

)

Release of uncertain tax positions Income tax expense

 

(5

)

 

4

 

 

(9

)

 

(0.05

)

Release of valuation allowance on deferred tax assets Income tax expense

 

 

 

77

 

 

(77

)

 

(0.44

)

 
Total impact on Net earnings

$

804

 

$

274

 

$

530

 

$

3.01

 
Non-GAAP-2
Motorola Solutions, Inc. and Subsidiaries
Non-GAAP Segment Information
(In millions)
 
Net Sales
 
Three Months Ended
 
December 31, 2019 December 31, 2018 % Change
Products and Systems Integration

$

 

1,673

 

$

 

1,670

 

%

Software and Services

 

704

 

 

584

 

21

%

Total Motorola Solutions

$

 

2,377

 

$

 

2,254

 

5

%

 
Years Ended
 
December 31, 2019 December 31, 2018 % Change
Products and Systems Integration

$

 

5,329

 

$

 

5,100

 

5

%

Software and Services

 

2,558

 

 

2,243

 

14

%

Total Motorola Solutions

$

 

7,887

 

$

 

7,343

 

7

%

 
 
Non-GAAP Operating Earnings
 
Three Months Ended
 
December 31, 2019 December 31, 2018 % Change
Products and Systems Integration

$

 

484

 

$

 

483

 

%

Software and Services

 

223

 

 

167

 

34

%

Total Motorola Solutions

$

 

707

 

$

 

650

 

9

%

 
Years Ended
 
December 31, 2019 December 31, 2018 % Change
Products and Systems Integration

$

 

1,173

 

$

 

1,109

 

6

%

Software and Services

 

802

 

 

631

 

27

%

Total Motorola Solutions

$

 

1,975

 

$

 

1,740

 

14

%

 
 
Non-GAAP Operating Earnings %
 
Three Months Ended
 
December 31, 2019 December 31, 2018
Products and Systems Integration

 

28.9

%

 

28.9

%

Software and Services

 

31.7

%

 

28.6

%

Total Motorola Solutions

 

29.7

%

 

28.8

%

 
Years Ended
 
December 31, 2019 December 31, 2018
Products and Systems Integration

 

22.0

%

 

21.7

%

Software and Services

 

31.4

%

 

28.1

%

Total Motorola Solutions

 

25.0

%

 

23.7

%

 
Non-GAAP-3
Motorola Solutions, Inc. and Subsidiaries
Operating Earnings after Non-GAAP Adjustments
 
Q1 2019
 
TOTAL Products and Systems Integration Software and Services
Net sales

$ 1,657

$ 1069

$ 588

Operating earnings (“OE”)

$ 229

$ 108

$ 121

 
Above-OE non-GAAP adjustments:
Share-based compensation expense

27

21

6

Reorganization of business charges

8

7

1

Intangibles amortization expense

50

11

39

Legal settlement

(1)

(1)

Acquisition-related transaction fees

2

1

1

Total above-OE non-GAAP adjustments

86

39

47

 
Operating earnings after non-GAAP adjustments

$ 315

$ 147

$ 168

 
Operating earnings as a percentage of net sales – GAAP

13.8 %

10.1 %

20.6 %

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

19.0 %

13.8 %

28.6 %

 
Q2 2019
 
TOTAL Products and Systems Integration Software and Services
Net sales

$ 1,860

$ 1,238

$ 622

Operating earnings (“OE”)

$ 349

$ 201

$ 148

 
Above-OE non-GAAP adjustments:
Share-based compensation expense

30

19

11

Reorganization of business charges

12

9

3

Intangibles amortization expense

52

12

40

Legal settlements

1

1

Total above-OE non-GAAP adjustments

95

41

54

 
Operating earnings after non-GAAP adjustments

$ 444

$ 242

$ 202

 
Operating earnings as a percentage of net sales – GAAP

18.8 %

16.2 %

23.8 %

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

23.9 %

19.5 %

32.5 %

 
Q3 2019
 
TOTAL Products and Systems Integration Software and Services
Net sales

$ 1,994

$ 1,349

$ 645

Operating earnings (“OE”)

$ 413

$ 258

$ 155

 
Above-OE non-GAAP adjustments:
Share-based compensation expense

30

20

10

Reorganization of business charges

18

14

4

Intangibles amortization expense

52

12

40

Acquisition-related transaction fees

1

1

Gain on legal settlements

(5)

(5)

 
Total above-OE non-GAAP adjustments

96

42

54

 
Operating earnings after non-GAAP adjustments

$ 509

$ 300

$ 209

 
Operating earnings as a percentage of net sales – GAAP

20.7 %

19.1 %

24.0 %

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

25.5 %

22.2 %

32.4 %

 
Q4 2019
 
TOTAL Products and Systems Integration Software and Services
Net sales

$ 2,377

$ 1,673

$ 704

Operating earnings (“OE”)

$ 590

$ 426

$ 164

 
Above-OE non-GAAP adjustments:
Reorganization of business charges

19

16

3

Share-based compensation expense

31

21

10

Intangibles amortization expense

54

12

42

Operating lease asset impairment

5

3

2

Legal settlements

8

6

2

Total above-OE non-GAAP adjustments

117

58

59

 
Operating earnings after non-GAAP adjustments

$ 707

$ 484

$ 223

 
Operating earnings as a percentage of net sales – GAAP

24.8 %

25.5 %

23.3 %

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

29.7 %

28.9 %

31.7 %

 
FY 2019
 
TOTAL Products and Systems Integration Software and Services
Net sales

$ 7,887

$ 5,329

$ 2,558

Operating earnings (“OE”)

$ 1,581

$ 994

$ 587

 
Above-OE non-GAAP adjustments:
Intangibles amortization expense

208

47

161

Share-based compensation expense

118

81

37

Reorganization of business charges

57

45

12

Legal settlement

3

1

2

Acquisition-related transaction fees

3

2

1

Operating lease asset impairment

5

3

2

 
Total above-OE non-GAAP adjustments

394

179

215

 
Operating earnings after non-GAAP adjustments

$ 1,975

$ 1,173

$ 802

 
Operating earnings as a percentage of net sales – GAAP

20.0 %

18.7 %

22.9 %

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

25.0 %

22.0 %

31.4 %

 
Non-GAAP-4
Motorola Solutions, Inc. and Subsidiaries
Non-GAAP Organic Revenue
Total Motorola Solutions
 
Three Months Ended
 
December 31, 2019 December 31, 2018 % Change
Net sales

$

2,377

 

$

2,254

 

5

%

 
Non-GAAP adjustments:
Acquisitions

 

(82

)

 

 

Organic revenue

$

2,295

 

$

2,254

 

2

%

 
 
Years Ended
 
December 31, 2019 December 31, 2018 % Change
Net sales

$

7,887

 

$

7,343

 

7

%

 
Non-GAAP adjustments:
Acquisitions

 

(337

)

 

(26

)

Organic revenue

$

7,550

 

$

7,317

 

3

%