Motorola Solutions, Inc.
Motorola Solutions, Inc. provides mission critical communications and analytics in the United States, the United Kingdom, Canada, and internationally. The company operates in two segments, Products and Systems Integration, and Software and Services. The …
Communication Equipment
US, Chicago [HQ]
MSI/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22,044.00 | 19,282.00 | 8,203.00 | 8,698.00 | 8,696.00 | 5,881.00 | 5,695.00 | 6,038.00 | 6,380.00 | 7,343.00 | 7,887.00 | 7,414.00 | 8,171.00 | 9,112.00 | 9,978.00 | |
|
EPS
|
-0.16 | 1.90 | 3.47 | 3.01 | 4.13 | 5.29 | 3.06 | 3.30 | -0.95 | 5.62 | 5.21 | 5.55 | 7.36 | 8.14 | 10.23 | |
| Diluted in mil. | -0.16 | 1.87 | 3.41 | 2.96 | 4.06 | 5.29 | 3.02 | 3.24 | -0.95 | 5.62 | 4.94 | 5.42 | 7.17 | 7.93 | 9.93 | |
|
Profit
|
7,057.00 | 6,898.00 | 4,146.00 | 4,348.00 | 4,241.00 | 2,831.00 | 2,719.00 | 2,869.00 | 3,024.00 | 3,480.00 | 3,931.00 | 3,608.00 | 4,040.00 | 4,229.00 | 4,800.00 | |
| Gross Margin | 32.01 | 35.77 | 50.54 | 49.99 | 48.77 | 48.14 | 47.74 | 47.52 | 47.40 | 47.39 | 49.84 | 48.66 | 49.44 | 46.41 | 48.11 | |
| Pre Tax | -165.00 | 677.00 | 738.00 | 1,215.00 | 1,145.00 | -1,161.00 | 917.00 | 844.00 | 1,076.00 | 1,102.00 | 1,001.00 | 1,174.00 | 1,552.00 | 1,515.00 | 2,146.00 | |
| Profit Margin | -0.75 | 3.51 | 9.00 | 13.97 | 13.17 | -19.74 | 16.10 | 13.98 | 16.87 | 15.01 | 12.69 | 15.83 | 18.99 | 16.63 | 21.51 | |
| ETR | 46.67 | 59.97 | -0.41 | 27.74 | 3.49 | 40.05 | 29.88 | 33.41 | 114.03 | 12.07 | 12.99 | 18.82 | 19.46 | 9.77 | 20.13 | |
| Net | -51.00 | 633.00 | 1,158.00 | 881.00 | 1,099.00 | 1,299.00 | 610.00 | 560.00 | -155.00 | 966.00 | 868.00 | 949.00 | 1,245.00 | 1,363.00 | 1,709.00 | |
| Profit Margin | -0.23 | 3.28 | 14.12 | 10.13 | 12.64 | 22.09 | 10.71 | 9.27 | -2.43 | 13.16 | 11.01 | 12.80 | 15.24 | 14.96 | 17.13 | |
| EBITDA | 572.00 | 1,603.00 | 1,293.00 | 1,450.00 | 1,446.00 | -867.00 | 1,133.00 | 1,350.00 | 1,617.00 | 1,668.00 | 1,610.00 | 1,805.00 | 2,197.00 | 2,308.00 | 2,799.00 | |
| EBITDA Margin | 2.59 | 8.31 | 15.76 | 16.67 | 16.63 | -14.74 | 19.89 | 22.36 | 25.34 | 22.72 | 20.41 | 24.35 | 26.89 | 25.33 | 28.05 | |
| Operating Income | -148.00 | 789.00 | 858.00 | 1,256.00 | 1,215.00 | -1,006.00 | 994.00 | 1,067.00 | 1,282.00 | 1,255.00 | 1,216.00 | 1,383.00 | 1,667.00 | 1,661.00 | 2,382.00 | |
| Operating Margin | -0.67 | 4.09 | 10.46 | 14.44 | 13.97 | -17.11 | 17.45 | 17.67 | 20.09 | 17.09 | 15.42 | 18.65 | 20.40 | 18.23 | 23.87 | |
| Interest Income | 81.00 | 89.00 | 58.00 | 42.00 | 19.00 | 21.00 | 13.00 | 20.00 | 14.00 | 18.00 | 17.00 | 13.00 | 7.00 | 14.00 | 33.00 | |
| Loss | -22,150.00 | -18,251.00 | -7,345.00 | -7,417.00 | -7,374.00 | -4,919.00 | -4,625.00 | -4,835.00 | -5,054.00 | -5,942.00 | -6,254.00 | -6,031.00 | -6,504.00 | -7,369.00 | -7,596.00 | |
| Cost of Revenue | -14,987.00 | -12,384.00 | -4,057.00 | -4,350.00 | -4,455.00 | -3,050.00 | -2,976.00 | -3,169.00 | -3,356.00 | -3,863.00 | -3,956.00 | -3,806.00 | -4,131.00 | -4,883.00 | -5,178.00 | |
|
Operating Expenses
|
-7,163.00 | -5,867.00 | -3,288.00 | -3,067.00 | -2,919.00 | -1,869.00 | -1,649.00 | -1,666.00 | -1,698.00 | -2,079.00 | -2,298.00 | -2,225.00 | -2,373.00 | -2,486.00 | -2,418.00 | |
| R&D | -3,183.00 | -2,530.00 | -1,035.00 | -1,075.00 | -1,055.00 | -681.00 | -620.00 | -553.00 | -568.00 | -637.00 | -687.00 | -686.00 | -734.00 | -779.00 | -858.00 | |
| G&A | -3,381.00 | -3,367.00 | -1,912.00 | -1,963.00 | -1,838.00 | -1,184.00 | -1,021.00 | -1,000.00 | -979.00 | -1,254.00 | -1,403.00 | -1,293.00 | -1,353.00 | -1,450.00 | -1,462.00 | |
| SG&A | -3,381.00 | -3,367.00 | -1,912.00 | -1,963.00 | -1,838.00 | -1,184.00 | -1,021.00 | -1,000.00 | -979.00 | -1,254.00 | -1,403.00 | -1,293.00 | -1,353.00 | -1,450.00 | -1,560.00 | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -98.00 | |
| Depreciation and Amortization | -751.00 | -572.00 | -366.00 | -208.00 | -228.00 | -173.00 | -150.00 | -295.00 | -343.00 | -360.00 | -394.00 | -409.00 | -438.00 | -440.00 | -417.00 | |
| Interest Expenses | -213.00 | -131.00 | -132.00 | -66.00 | -113.00 | -126.00 | -173.00 | -205.00 | -201.00 | -222.00 | -220.00 | -220.00 | -208.00 | -240.00 | -249.00 | |
| Other Expenses | -73.00 | -223.00 | -46.00 | -25.00 | -64.00 | -1,997.00 | -20.00 | -154.00 | -49.00 | -77.00 | -215.00 | -209.00 | -115.00 | -146.00 | -236.00 | |
|
WA Shares Outstanding
|
327.00 | 333.00 | 333.00 | 292.00 | 266.00 | 245.00 | 199.00 | 169.00 | 162.00 | 171.00 | 166.00 | 170.00 | 169.00 | 167.00 | 167.00 | |
| Diluted | 327.00 | 338.00 | 339.00 | 297.00 | 270.00 | 245.00 | 201.00 | 173.00 | 162.00 | 172.00 | 175.00 | 174.00 | 173.00 | 171.00 | 172.00 |