Date of report (Date of earliest event reported): | ||
(Exact Name of Registrant as Specified in Charter) | ||
(State or Other Jurisdiction of Incorporation) | ||
(Commission File Number) | (IRS Employer Identification No.) | |
(Address of Principal Executive Offices) | ||
Registrant’s telephone number, including area code: |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||
.01 | Par Value |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit No. | Description |
Press Release by Motorola Solutions, Inc. dated October 30, 2019 announcing financial results for the quarter ended September 28, 2019. |
MOTOROLA SOLUTIONS, INC. (Registrant) | ||||
Dated: October 30, 2019 | By: | /s/ Dan Pekofske | ||
Name: | Dan Pekofske | |||
Title: | Corporate Vice President and Chief Accounting Officer |
Exhibit No. | Description |
99.1 | Press Release by Motorola Solutions, Inc. dated October 30, 2019 announcing financial results for the quarter ended September 28, 2019. |
• | Revenue of $2.0 billion, up 7% from a year ago |
• | GAAP earnings per share (EPS) of $1.51, up 6% |
• | Non-GAAP EPS* of $2.04, up 5% |
• | Backlog of $11.0 billion, up $1.6 billion or 17% from a year ago |
• | Generated $525 million of operating cash flow, up 55% |
Q3 2019 | Q3 2018 | % Change | ||||
Sales | $1,994 | $1,862 | 7 | % | ||
GAAP | ||||||
Operating Earnings | $413 | $294 | 40 | % | ||
% of Sales | 20.7 | % | 15.8 | % | ||
EPS | $1.51 | $1.43 | 6 | % | ||
Non-GAAP* | ||||||
Operating Earnings | $509 | $452 | 13 | % | ||
% of Sales | 25.5 | % | 24.3 | % | ||
EPS | $2.04 | $1.94 | 5 | % | ||
Products and Systems Integration Segment | ||||||
Sales | $1,349 | $1,288 | 5 | % | ||
GAAP Operating Earnings | $258 | $183 | 41 | % | ||
% of Sales | 19.1 | % | 14.2 | % | ||
Non-GAAP Operating Earnings* | $300 | $276 | 9 | % | ||
% of Sales | 22.2 | % | 21.4 | % | ||
Services and Software Segment | ||||||
Sales | $645 | $574 | 12 | % | ||
GAAP Operating Earnings | $155 | $111 | 40 | % | ||
% of Sales | 24.0 | % | 19.3 | % | ||
Non-GAAP Operating Earnings* | $209 | $176 | 19 | % | ||
% of Sales | 32.4 | % | 30.7 | % |
• | Revenue - Sales were $2.0 billion, up $132 million, or 7% from the year-ago quarter, driven by growth in the Americas. Revenue from acquisitions was $58 million, and currency headwinds were $21 million in the quarter. The Products and Systems Integration segment grew 5%, and the Services and Software segment grew 12%. Both segments were driven by growth in the Americas, partially offset by unfavorable currency rates. |
• | Operating margin - GAAP operating margin was 20.7% of sales, up from 15.8% in the year-ago quarter. The improvement was primarily due to higher sales and gross margin in the current year, as well as costs related to an increase to an existing environmental reserve booked in the prior year, partially offset by higher operating expenses related to acquisitions. Non-GAAP operating margin was 25.5% of sales, up from 24.3% in the year-ago quarter due to higher sales and gross margin, partially offset by higher operating expenses related to acquisitions. |
• | Taxes - The GAAP effective tax rate was 23%, compared with 8% in the year-ago quarter. The non-GAAP effective tax rate was 23% compared with 18% in the year-ago quarter. Both the GAAP and non-GAAP tax rates were higher in the current year due to the recognition of favorable return-to- provision adjustments in the prior year. |
• | Cash flow - Operating cash flow was $525 million, compared with $338 million in the year-ago quarter. Free cash flow was $465 million, compared with $292 million in the year-ago quarter. Cash flow for the quarter increased year over year primarily due to improved working capital, a settlement payment in the prior year related to a legacy business, and higher earnings. |
• | Capital allocation - During the quarter, the company paid $271 million in cash and equity to acquire WatchGuard Inc., paid $94 million in cash dividends, and incurred $60 million of capital expenditures. Additionally, we extended our strategic partnership with Silver Lake with a new $1 billion five-year convertible note. In exchange, we settled the outstanding $800 million note with 5.5 million shares and $1.1 billion in cash, of which $600 million was paid subsequent to quarter-end. The transaction resulted in an overall reduction to our diluted share count in the quarter. The company also paid off the $400 million term loan used to acquire Avigilon. |
• | Backlog - The company ended the quarter with backlog of $11.0 billion, up $1.6 billion from the year-ago quarter. Services and Software backlog was up 26% or $1.6 billion due to growth in EMEA and the Americas. Products and Systems Integration segment backlog was down 1% or $39 million primarily due to two large system deployments in the Middle East and Africa in the prior year, partially offset by growth in the Americas. |
• | $78 million P25 multi-year service contract with State of Michigan, extending service through 2029 |
• | $58 million P25 multi-year statewide service contract in North America |
• | $11 million command center software suite contract with Glendale, Arizona |
• | $4 million for a 911 system in Bogota, Colombia |
• | The largest Canadian P25 award in history serving the province of Ontario |
• | $27 million in video security wins in education |
• | $16 million P25 order from Lee County, Florida |
• | Several large awards in mobile and in-car video including $13 million for city of Nashville, Tennessee and $4 million for the Michigan State Police |
• | $3 million in fixed video security wins for government customers |
• | Fourth-quarter 2019 - Motorola Solutions expects revenue growth of 5% to 5.5% compared with the fourth quarter of 2018. The company expects non-GAAP earnings per share in the range of $2.75 to $2.80. This assumes current foreign exchange rates, approximately 176 million fully diluted shares and an effective tax rate of approximately 25%. |
• | Full-year 2019 - The company now expects revenue growth of 7.25% to 7.5%. The company now expects non-GAAP earnings per share in the range of $7.77 to $7.82, up from the prior guidance of $7.67 to $7.77. This assumes current foreign exchange rates, approximately 176 million fully diluted shares and an effective tax rate of approximately 23.5%. |
Q3 2019 | Q3 2018 | |||
Net sales | $1,994 | $1,862 | ||
Gross margin | 1,007 | 901 | ||
Operating earnings | 413 | 294 | ||
Amounts attributable to Motorola Solutions, Inc. common stockholders | ||||
Net earnings | 267 | 247 | ||
Diluted EPS | $1.51 | $1.43 | ||
Weighted average diluted common shares outstanding | 176.4 | 172.6 |
(per diluted common share) | Q3 2019 | |
GAAP Earnings | $1.51 | |
Highlighted Items: | ||
Intangibles amortization expense | 0.22 | |
Share-based compensation expense | 0.13 | |
Reorganization of business charges | 0.08 | |
Fair value adjustments to equity investments | 0.08 | |
Loss from the extinguishment of long-term debt | 0.03 | |
Investment impairments | 0.02 | |
Acquisition-related transaction fees | 0.01 | |
Gain from the extinguishment of 2.00% senior convertible notes | (0.02 | ) |
Gain on legal settlement | (0.02 | ) |
Non-GAAP Diluted EPS | $2.04 |
Three Months Ended | |||||||
September 28, 2019 | September 29, 2018 | ||||||
Net sales from products | $ | 1,196 | $ | 1,151 | |||
Net sales from services | 798 | 711 | |||||
Net sales | 1,994 | 1,862 | |||||
Costs of products sales | 501 | 516 | |||||
Costs of services sales | 486 | 445 | |||||
Costs of sales | 987 | 961 | |||||
Gross margin | 1,007 | 901 | |||||
Selling, general and administrative expenses | 359 | 323 | |||||
Research and development expenditures | 172 | 158 | |||||
Other charges | 11 | 80 | |||||
Intangibles amortization | 52 | 46 | |||||
Operating earnings | 413 | 294 | |||||
Other income (expense): | |||||||
Interest expense, net | (54 | ) | (59 | ) | |||
Gains on sales of investments and businesses, net | — | 6 | |||||
Other, net | (11 | ) | 29 | ||||
Total other expense | (65 | ) | (24 | ) | |||
Net earnings before income taxes | 348 | 270 | |||||
Income tax expense | 80 | 22 | |||||
Net earnings | 268 | 248 | |||||
Less: Earnings attributable to non-controlling interests | 1 | 1 | |||||
Net earnings attributable to Motorola Solutions, Inc. | $ | 267 | $ | 247 | |||
Earnings per common share: | |||||||
Basic | $ | 1.60 | $ | 1.52 | |||
Diluted | $ | 1.51 | $ | 1.43 | |||
Weighted average common shares outstanding: | |||||||
Basic | 166.7 | 162.6 | |||||
Diluted | 176.4 | 172.6 |
Percentage of Net Sales* | |||||
Net sales from products | 60.0 | % | 61.8 | % | |
Net sales from services | 40.0 | % | 38.2 | % | |
Net sales | 100.0 | % | 100.0 | % | |
Costs of products sales | 41.9 | % | 44.8 | % | |
Costs of services sales | 60.9 | % | 62.6 | % | |
Costs of sales | 49.5 | % | 51.6 | % | |
Gross margin | 50.5 | % | 48.4 | % | |
Selling, general and administrative expenses | 18.0 | % | 17.3 | % | |
Research and development expenditures | 8.6 | % | 8.5 | % | |
Other charges | 0.6 | % | 4.3 | % | |
Intangibles amortization | 2.6 | % | 2.5 | % | |
Operating earnings | 20.7 | % | 15.8 | % | |
Other income (expense): | |||||
Interest expense, net | (2.7 | )% | (3.2 | )% | |
Gains on sales of investments and businesses, net | — | % | 0.3 | % | |
Other, net | (0.6 | )% | 1.6 | % | |
Total other expense | (3.3 | )% | (1.3 | )% | |
Net earnings before income taxes | 17.4 | % | 14.5 | % | |
Income tax expense | 4.0 | % | 1.2 | % | |
Net earnings | 13.4 | % | 13.3 | % | |
Less: Earnings attributable to non-controlling interests | 0.1 | % | 0.1 | % | |
Net earnings attributable to Motorola Solutions, Inc. | 13.4 | % | 13.3 | % | |
* Percentages may not add up due to rounding |
Nine Months Ended | |||||||
September 28, 2019 | September 29, 2018 | ||||||
Net sales from products | $ | 3,260 | $ | 2,993 | |||
Net sales from services | 2,251 | 2,096 | |||||
Net sales | 5,511 | 5,089 | |||||
Costs of products sales | 1,435 | 1,383 | |||||
Costs of services sales | 1,365 | 1,314 | |||||
Costs of sales | 2,800 | 2,697 | |||||
Gross margin | 2,711 | 2,392 | |||||
Selling, general and administrative expenses | 1,035 | 918 | |||||
Research and development expenditures | 505 | 472 | |||||
Other charges | 26 | 123 | |||||
Intangibles amortization | 154 | 140 | |||||
Operating earnings | 991 | 739 | |||||
Other income (expense): | |||||||
Interest expense, net | (165 | ) | (163 | ) | |||
Gains on sales of investments and businesses, net | 4 | 16 | |||||
Other, net | (22 | ) | 45 | ||||
Total other expense | (183 | ) | (102 | ) | |||
Net earnings before income taxes | 808 | 637 | |||||
Income tax expense | 180 | 91 | |||||
Net earnings | 628 | 546 | |||||
Less: Earnings attributable to non-controlling interests | 3 | 2 | |||||
Net earnings attributable to Motorola Solutions, Inc. | $ | 625 | $ | 544 | |||
Earnings per common share: | |||||||
Basic | $ | 3.78 | $ | 3.36 | |||
Diluted | $ | 3.56 | $ | 3.17 | |||
Weighted average common shares outstanding: | |||||||
Basic | 165.3 | 162.0 | |||||
Diluted | 175.7 | 171.6 |
Percentage of Net Sales* | |||||
Net sales from products | 59.2 | % | 58.8 | % | |
Net sales from services | 40.8 | % | 41.2 | % | |
Net sales | 100.0 | % | 100.0 | % | |
Costs of products sales | 44.0 | % | 46.2 | % | |
Costs of services sales | 60.6 | % | 62.7 | % | |
Costs of sales | 50.8 | % | 53.0 | % | |
Gross margin | 49.2 | % | 47.0 | % | |
Selling, general and administrative expenses | 18.8 | % | 18.0 | % | |
Research and development expenditures | 9.2 | % | 9.3 | % | |
Other charges | 0.5 | % | 2.4 | % | |
Intangibles amortization | 2.8 | % | 2.8 | % | |
Operating earnings | 18.0 | % | 14.5 | % | |
Other income (expense): | |||||
Interest expense, net | (3.0 | )% | (3.2 | )% | |
Gains on sales of investments and businesses, net | 0.1 | % | 0.3 | % | |
Other, net | (0.4 | )% | 0.9 | % | |
Total other expense | (3.3 | )% | (2.0 | )% | |
Net earnings before income taxes | 14.7 | % | 12.5 | % | |
Income tax expense | 3.3 | % | 1.8 | % | |
Net earnings | 11.4 | % | 10.7 | % | |
Less: Earnings attributable to non-controlling interests | 0.1 | % | — | % | |
Net earnings attributable to Motorola Solutions, Inc. | 11.3 | % | 10.7 | % | |
* Percentages may not add up due to rounding |
September 28, 2019 | December 31, 2018 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 1,138 | $ | 1,246 | ||||
Restricted cash | 2 | 11 | ||||||
Total cash and cash equivalents | 1,140 | 1,257 | ||||||
Accounts receivable, net | 1,295 | 1,293 | ||||||
Contract assets | 921 | 1,012 | ||||||
Inventories, net | 460 | 356 | ||||||
Other current assets | 338 | 354 | ||||||
Total current assets | 4,154 | 4,272 | ||||||
Property, plant and equipment, net | 963 | 895 | ||||||
Operating lease assets | 561 | — | ||||||
Investments | 159 | 169 | ||||||
Deferred income taxes | 866 | 985 | ||||||
Goodwill | 2,006 | 1,514 | ||||||
Intangible assets, net | 1,331 | 1,230 | ||||||
Other assets | 333 | 344 | ||||||
Total assets | $ | 10,373 | $ | 9,409 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current portion of long-term debt | $ | 617 | $ | 31 | ||||
Accounts payable | 557 | 592 | ||||||
Contract liabilities | 1,223 | 1,263 | ||||||
Accrued liabilities | 1,259 | 1,210 | ||||||
Total current liabilities | 3,656 | 3,096 | ||||||
Long-term debt | 5,112 | 5,289 | ||||||
Operating lease liabilities | 499 | — | ||||||
Other liabilities | 2,190 | 2,300 | ||||||
Total Motorola Solutions, Inc. stockholders’ equity (deficit) | (1,101 | ) | (1,293 | ) | ||||
Non-controlling interests | 17 | 17 | ||||||
Total liabilities and stockholders’ equity | $ | 10,373 | $ | 9,409 | ||||
Three Months Ended | |||||||
September 28, 2019 | September 29, 2018 | ||||||
Operating | |||||||
Net earnings attributable to Motorola Solutions, Inc. | $ | 267 | $ | 247 | |||
Earnings attributable to non-controlling interests | 1 | 1 | |||||
Net earnings | 268 | 248 | |||||
Adjustments to reconcile Net earnings to Net cash provided by operating activities: | |||||||
Depreciation and amortization | 99 | 89 | |||||
Non-cash other charges | 22 | 50 | |||||
Share-based compensation expense | 30 | 19 | |||||
Gain on sales of investments and businesses, net | — | (6 | ) | ||||
Losses from the extinguishment of long term debt | 7 | — | |||||
Gain from the extinguishment of 2.00% senior convertible notes | (4 | ) | (6 | ) | |||
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | |||||||
Accounts receivable | (80 | ) | (20 | ) | |||
Inventories | (27 | ) | 24 | ||||
Other current assets and contract assets | (24 | ) | (180 | ) | |||
Accounts payable, accrued liabilities, and contract liabilities | 202 | 170 | |||||
Other assets and liabilities | 8 | (38 | ) | ||||
Deferred income taxes | 24 | (12 | ) | ||||
Net cash provided by operating activities | 525 | 338 | |||||
Investing | |||||||
Acquisitions and investments, net | (252 | ) | (5 | ) | |||
Proceeds from sales of investments and businesses, net | — | 11 | |||||
Capital expenditures | (60 | ) | (46 | ) | |||
Net cash used for investing activities | (312 | ) | (40 | ) | |||
Financing | |||||||
Repayment of debt | (770 | ) | (215 | ) | |||
Net proceeds from the issuances of debt | 1,159 | — | |||||
Issuances of common stock | 12 | 80 | |||||
Payments of dividends | (94 | ) | (84 | ) | |||
Settlements of conversion premium on 2.00% senior convertible notes | (326 | ) | (169 | ) | |||
Net cash used for financing activities | (19 | ) | (388 | ) | |||
Effect of exchange rate changes on total cash and cash equivalents | (18 | ) | — | ||||
Net increase (decrease) in total cash and cash equivalents | 176 | (90 | ) | ||||
Total cash and cash equivalents, beginning of period | 964 | 941 | |||||
Total cash and cash equivalents, end of period | $ | 1,140 | $ | 851 | |||
Financial Ratios: | |||||||
Free cash flow* | $ | 465 | $ | 292 | |||
*Free cash flow = Net cash provided by (used for) operating activities - Capital expenditures |
Nine Months Ended | |||||||
September 28, 2019 | September 29, 2018 | ||||||
Operating | |||||||
Net earnings attributable to Motorola Solutions, Inc. | $ | 625 | $ | 544 | |||
Earnings attributable to non-controlling interests | 3 | 2 | |||||
Net earnings | 628 | 546 | |||||
Adjustments to reconcile Net earnings to Net cash provided by operating activities: | |||||||
Depreciation and amortization | 290 | 267 | |||||
Non-cash other charges | 27 | 56 | |||||
Share-based compensation expense | 87 | 53 | |||||
Gains on sales of investments and businesses, net | (4 | ) | (16 | ) | |||
Losses from the extinguishment of long term debt | 50 | — | |||||
Gain from the extinguishment of 2.00% senior convertible notes | (4 | ) | (6 | ) | |||
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments: | |||||||
Accounts receivable | 30 | 186 | |||||
Inventories | (88 | ) | 61 | ||||
Other current assets and contract assets | 104 | (137 | ) | ||||
Accounts payable, accrued liabilities, and contract liabilities | (143 | ) | (170 | ) | |||
Other assets and liabilities | 10 | (596 | ) | ||||
Deferred income taxes | 41 | 19 | |||||
Net cash provided by operating activities | 1,028 | 263 | |||||
Investing | |||||||
Acquisitions and investments, net | (623 | ) | (1,158 | ) | |||
Proceeds from sales of investments and businesses, net | 10 | 90 | |||||
Capital expenditures | (189 | ) | (128 | ) | |||
Net cash used for investing activities | (802 | ) | (1,196 | ) | |||
Financing | |||||||
Repayment of debt | (1,435 | ) | (412 | ) | |||
Net proceeds from the issuances of debt | 1,804 | 1,295 | |||||
Issuances of common stock | 82 | 139 | |||||
Purchases of common stock | (170 | ) | (66 | ) | |||
Payments of dividends | (281 | ) | (252 | ) | |||
Payments of dividends to non-controlling interests | (3 | ) | (1 | ) | |||
Settlements of conversion premium on 2.00% senior convertible notes | (326 | ) | (169 | ) | |||
Net cash provided by (used for) financing activities | (329 | ) | 534 | ||||
Effect of exchange rate changes on total cash and cash equivalents | (14 | ) | (18 | ) | |||
Net decrease in total cash and cash equivalents | (117 | ) | (417 | ) | |||
Total cash and cash equivalents, beginning of period | 1,257 | 1,268 | |||||
Total cash and cash equivalents, end of period | $ | 1,140 | $ | 851 | |||
Financial Ratios: | |||||||
Free cash flow* | $ | 839 | $ | 135 | |||
*Free cash flow = Net cash provided by (used for) operating activities - Capital expenditures |
Net Sales | ||||||||||
Three Months Ended | ||||||||||
September 28, 2019 | September 29, 2018 | % Change | ||||||||
Products and Systems Integration | $ | 1,349 | $ | 1,288 | 5 | % | ||||
Services and Software | 645 | 574 | 12 | % | ||||||
Total Motorola Solutions | $ | 1,994 | $ | 1,862 | 7 | % | ||||
Nine Months Ended | ||||||||||
September 28, 2019 | September 29, 2018 | % Change | ||||||||
Products and Systems Integration | $ | 3,656 | $ | 3,429 | 7 | % | ||||
Services and Software | 1,855 | 1,660 | 12 | % | ||||||
Total Motorola Solutions | $ | 5,511 | $ | 5,089 | 8 | % | ||||
Operating Earnings | ||||||||||
Three Months Ended | ||||||||||
September 28, 2019 | September 29, 2018 | % Change | ||||||||
Products and Systems Integration | $ | 258 | $ | 183 | 41 | % | ||||
Services and Software | 155 | 111 | 40 | % | ||||||
Total Motorola Solutions | $ | 413 | $ | 294 | 40 | % | ||||
Nine Months Ended | ||||||||||
September 28, 2019 | September 29, 2018 | % Change | ||||||||
Products and Systems Integration | $ | 568 | $ | 449 | 27 | % | ||||
Services and Software | 423 | 290 | 46 | % | ||||||
Total Motorola Solutions | $ | 991 | $ | 739 | 34 | % | ||||
Operating Earnings % | |||||||
Three Months Ended | |||||||
September 28, 2019 | September 29, 2018 | ||||||
Products and Systems Integration | 19.1 | % | 14.2 | % | |||
Services and Software | 24.0 | % | 19.3 | % | |||
Total Motorola Solutions | 20.7 | % | 15.8 | % | |||
Nine Months Ended | |||||||
September 28, 2019 | September 29, 2018 | ||||||
Products and Systems Integration | 15.5 | % | 13.1 | % | |||
Services and Software | 22.8 | % | 17.5 | % | |||
Total Motorola Solutions | 18.0 | % | 14.5 | % | |||
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 | |||||||||||||
Investment impairments | Investment impairments | 8 | 2 | 6 | 0.04 | |||||||||||||
Reorganization of business charges | Cost of sales and Other charges | 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 | ) | — | (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 |
Net Sales | ||||||||||
Three Months Ended | ||||||||||
September 28, 2019 | September 29, 2018 | % Change | ||||||||
Products and Systems Integration | $ | 1,349 | $ | 1,288 | 5 | % | ||||
Services and Software | 645 | 574 | 12 | % | ||||||
Total Motorola Solutions | $ | 1,994 | $ | 1,862 | 7 | % | ||||
Nine Months Ended | ||||||||||
September 28, 2019 | September 29, 2018 | % Change | ||||||||
Products and Systems Integration | $ | 3,656 | $ | 3,429 | 7 | % | ||||
Services and Software | 1,855 | 1,660 | 12 | % | ||||||
Total Motorola Solutions | $ | 5,511 | $ | 5,089 | 8 | % | ||||
Non-GAAP Operating Earnings | ||||||||||
Three Months Ended | ||||||||||
September 28, 2019 | September 29, 2018 | % Change | ||||||||
Products and Systems Integration | $ | 300 | $ | 276 | 9 | % | ||||
Services and Software | 209 | 176 | 19 | % | ||||||
Total Motorola Solutions | $ | 509 | $ | 452 | 13 | % | ||||
Nine Months Ended | ||||||||||
September 28, 2019 | September 29, 2018 | % Change | ||||||||
Products and Systems Integration | $ | 689 | $ | 627 | 10 | % | ||||
Services and Software | 580 | 463 | 25 | % | ||||||
Total Motorola Solutions | $ | 1,269 | $ | 1,090 | 16 | % | ||||
Non-GAAP Operating Earnings % | |||||||
Three Months Ended | |||||||
September 28, 2019 | September 29, 2018 | ||||||
Products and Systems Integration | 22.2 | % | 21.4 | % | |||
Services and Software | 32.4 | % | 30.7 | % | |||
Total Motorola Solutions | 25.5 | % | 24.3 | % | |||
Nine Months Ended | |||||||
September 28, 2019 | September 29, 2018 | ||||||
Products and Systems Integration | 18.8 | % | 18.3 | % | |||
Services and Software | 31.3 | % | 27.9 | % | |||
Total Motorola Solutions | 23.0 | % | 21.4 | % |
Q1 2019 | ||||||||||||
TOTAL | Products and Systems Integration | Services and Software | ||||||||||
Net sales | $ | 1,657 | $ | 1,069 | $ | 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 | |||||||||
Acquisition-related transaction fees | 2 | 1 | 1 | |||||||||
Legal settlement | (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 | Services and Software | ||||||||||
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 | Services and Software | ||||||||||
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 | |||||||||
Gain on legal settlement | (5 | ) | (5 | ) | — | |||||||
Acquisition-related transaction fees | 1 | 1 | — | |||||||||
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 | % |
Total Motorola Solutions | |||||||||||
Three Months Ended | |||||||||||
September 28, 2019 | September 29, 2018 | % Change | |||||||||
Net sales | $ | 1,994 | $ | 1,862 | 7 | % | |||||
Non-GAAP adjustments: | |||||||||||
Sales from acquisitions | (58 | ) | — | ||||||||
Organic revenue | $ | 1,936 | $ | 1,862 | 4 | % |
Total Motorola Solutions | |||||||||||
Nine Months Ended | |||||||||||
September 28, 2019 | September 29, 2018 | % Change | |||||||||
Net sales | $ | 5,511 | $ | 5,089 | 8 | % | |||||
Non-GAAP adjustments: | |||||||||||
Sales from acquisitions | (256 | ) | (29 | ) | |||||||
Organic revenue | $ | 5,255 | $ | 5,060 | 4 | % |
*/^AK_)@QV) 29%G'Q>*FF
M<>E?6GR-YOMTL L:.D P5U#?ED*0@(@ ^4Y-!_:!TT &=M]DT *!G:K@S.PB
M]2+352!,NE8HD=VEA7X4V>2P* ZV#+F#(*902,2%#81T ).UBQXC=@.-X'YJ
MI$T^.Y5,$"?JZ]W\1NF#^O@-"UW,A9$Y%I 3XD#/2'RM=^CZN($8G'Z*X >4.V6FFXOZP;KFP#SM)Q%VE\E5[,
M-U'L2?_[O10"_>@&LEISAS:I4,=Y/QO;E(Q2*Z#_(E&]1LS.THS)(A KIGTB
M'BN9K; $^LXV:UB[E6^U9*VBYEVAO6W5TM2:EW6&\J[:&T6IE#V:\>^WG__^
M!?YCP5BW#_VO]SR>\?[OO1_]\ZO>/7QZ_>WK]_[=?>_A]ML=ZO]_['7_*(5E
M,YS$%WK\@+#4XE&AW&"S'F]U9YW?E3J^R9*_R5J_\=''E'%KX<3QAUEBWA*'
M'=(6P4D?L7VHVL*2)1(I5RR;4>MT6ZU.*XYHRQ;+5G\UEJWS4E!:IZQ!:0
4IV;EA^K?P\M2O8H&9.QX'K,8 7.?
MP8*AP]*1F6XKE:]+4B*CB76AL=A(D^1!5BR6(-KE50E+X--79.O1,7Q80IIJ
M''\[A?%03DYF5LV#'$S5:DA1-C@M$+1 2$:X-@]!"HHE#DZJE:TO_XDX-K[J
MPU DK/]6 X0L=S-'(YGV@M:@(U4T!J+0,E5H5Z4 E4*E%9L4!E*R\&NA;SNS^@+[E
M@!+ZE@-*M*"$ON7$=OX#IZI_BU'J%2> \9/^Y3B?LS^?'VG-LWJ\8"^E@='C
MKDH&$D ,$ /$ '&E(':^/3K)4U/C_T7=65190,UZJN =G3+J4)M/QOGL\V*>O*SG+YN7 $4^#@FRHW*@H$V$E!WM
MY1L2+PC 7I _Y\XC=ID:4D)*=H@E4!!&IK6)8D/W$!DP"P+=8B@3.>@.0V+[
M! >$U7(^L/!6A-6DV#
MD.5:Y@59JNC^\U_Q=/:AQVNQ_."O;R3IN*PY%]+T];#2LYZ&E,C*/3243@FE
M-.<\-9(TDK8<&4Z3/%=#24-IFW9@%@E,Y796_B#4'V,O=E$"U8Q+_&4H(%Y:
M@X22$%G10;CFD;7 O,KX4+%N4[K,/+)9>S0JU4)EJE2T&I0:E <5E1J5&I72
MH=*H&4ILX2HY; Y<
[F3S^)8MV.YB0#>4 >D/?J#:P;!J&*CI;\\<%>+\F!(]NR
M.8TXE!"!>P"!>T"-I66Z*B(NNRK+ ,\:^JMSP;N2CU]Y
Cover Page Document |
Oct. 30, 2019 |
---|---|
Cover page. | |
Document Type | 8-K |
Document Period End Date | Oct. 30, 2019 |
Entity Registrant Name | Motorola Solutions, Inc. |
Entity Incorporation, State or Country Code | DE |
Entity File Number | 1-7221 |
Entity Tax Identification Number | 36-1115800 |
Entity Address, Address Line One | 500 W. Monroe Street |
Entity Address, Postal Zip Code | 60661 |
Entity Address, City or Town | Chicago, |
Entity Address, State or Province | IL |
City Area Code | 847 |
Local Phone Number | 576-5000 |
Title of 12(b) Security | Common Stock; |
Trading Symbol | MSI |
Security Exchange Name | NYSE |
Written Communications | false |
Soliciting Material | false |
Pre-commencement Tender Offer | false |
Pre-commencement Issuer Tender Offer | false |
Entity Emerging Growth Company | false |
Entity Central Index Key | 0000068505 |
Amendment Flag | false |