Motorola Solutions, Inc. (MSI)

Growth

Revenue 5Y6.19%
Revenue 3Y2.06%
EPS 5Y17.27%
EPS 3Y7.18%
Dividend 5Y11.42%
Dividend 3Y10.96%

Capital Efficiency

ROIC19.33%
ROE-389.40%
ROA10.11%
ROTA11.25%

Capital Structure

Market Cap42.54B
EV48.11B
Cash822M
Current Ratio1.25
Debt/Equity1.03
Net Debt/EBITDA2.73
Show More

Income Statement

Select a metric from the list below to chart it

Dec '85
Dec '92
Dec '99
Dec '06
Dec '13
Dec '20
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
8,696.0
5,881.0
5,695.0
6,038.0
6,380.0
7,343.0
7,887.0
7,414.0
8,171.0
8,725.0
Revenue % Chg.
-0.0%
-32.4%
-3.2%
6.0%
5.7%
15.1%
7.4%
-6.0%
10.2%
7.4%
Cost of Revenue
4,455.0
3,050.0
2,976.0
3,169.0
3,356.0
3,863.0
3,956.0
3,806.0
4,131.0
4,664.0
Cost of Revenue % Chg.
2.4%
-31.5%
-2.4%
6.5%
5.9%
15.1%
2.4%
-3.8%
8.5%
13.2%
Gross Profit
4,241.0
2,831.0
2,719.0
2,869.0
3,024.0
3,480.0
3,931.0
3,608.0
4,040.0
4,061.0
Gross Profit % Chg.
-2.5%
-33.2%
-4.0%
5.5%
5.4%
15.1%
13.0%
-8.2%
12.0%
1.4%
Gross Profit Margin
48.8%
48.1%
47.7%
47.5%
47.4%
47.4%
49.8%
48.7%
49.4%
46.5%
Gross Profit Margin % Chg.
-2.4%
-1.3%
-0.8%
-0.5%
-0.2%
-0.0%
5.2%
-2.4%
1.6%
-5.5%
R&D Expenses
1,055.0
681.0
620.0
553.0
568.0
637.0
687.0
686.0
734.0
765.0
R&D Expenses % Chg.
-1.9%
-35.5%
-9.0%
-10.8%
2.7%
12.1%
7.8%
-0.1%
7.0%
5.5%
Selling, General, & Admin Expenses
1,838.0
1,184.0
1,021.0
1,000.0
979.0
1,254.0
1,403.0
1,293.0
1,353.0
1,440.0
Selling, General, & Admin Expenses % Chg.
-6.4%
-35.6%
-13.8%
-2.1%
-2.1%
28.1%
11.9%
-7.8%
4.6%
8.5%
Other Expenses
26.0
1,921.0
8.0
113.0
151.0
245.0
209.0
215.0
236.0
258.0
Other Expenses % Chg.
-10.3%
7288.5%
-99.6%
1312.5%
33.6%
62.3%
-14.7%
2.9%
9.8%
12.7%
Operating Income
1,215.0
-1,006.0
994.0
1,067.0
1,282.0
1,255.0
1,581.0
1,383.0
1,667.0
1,519.0
Operating Income % Chg.
-3.3%
-
-
7.3%
20.1%
-2.1%
26.0%
-12.5%
20.5%
-9.3%
Operating Income Margin
14.0%
-17.1%
17.5%
17.7%
20.1%
17.1%
20.0%
18.7%
20.4%
17.4%
Operating Income Margin % Chg.
-3.2%
-
-
1.2%
13.7%
-14.9%
17.3%
-6.9%
9.4%
-15.5%
Total Other Income/Expenses Net
-70.0
-155.0
-77.0
-223.0
-206.0
-153.0
-580.0
-209.0
-115.0
-149.0
Total Other Income/Expenses Net % Chg.
70.7%
121.4%
50.3%
189.6%
7.6%
25.7%
279.1%
64.0%
45.0%
26.3%
Income Before Tax
1,145.0
-1,161.0
917.0
844.0
1,076.0
1,102.0
1,001.0
1,174.0
1,552.0
1,370.0
Income Before Tax % Chg.
-5.8%
-
-
-8.0%
27.5%
2.4%
-9.2%
17.3%
32.2%
-12.0%
Income Before Tax Margin
13.2%
-19.7%
16.1%
14.0%
16.9%
15.0%
12.7%
15.8%
19.0%
15.7%
Income Before Tax Margin % Chg.
-5.7%
-
-
-13.2%
20.7%
-11.0%
-15.4%
24.8%
20.0%
-18.0%
Income Tax Expense
40.0
-465.0
274.0
282.0
1,227.0
133.0
130.0
221.0
302.0
191.0
Income Tax Expense % Chg.
-88.1%
-
-
2.9%
335.1%
-89.2%
-2.3%
70.0%
36.7%
-35.5%
Net Income
1,099.0
1,299.0
610.0
560.0
-155.0
966.0
868.0
949.0
1,245.0
1,175.0
Net Income % Chg.
24.7%
18.2%
-53.0%
-8.2%
-
-
-10.1%
9.3%
31.2%
-6.4%
Net Income Margin
12.6%
22.1%
10.7%
9.3%
-2.4%
13.2%
11.0%
12.8%
15.2%
13.5%
Net Income Margin % Chg.
24.8%
74.8%
-51.5%
-13.4%
-
-
-16.3%
16.3%
19.0%
-12.9%
Weighted Avg. Shares Out
266.0
245.6
199.6
169.6
162.9
162.4
166.6
170.0
170.0
167.8
Weighted Avg. Shares Out % Chg.
-8.9%
-7.7%
-18.7%
-15.0%
-4.0%
-0.3%
2.6%
2.0%
-
-0.9%
EPS
4.1
5.3
3.1
3.3
-1.0
6.0
5.2
5.6
7.3
7.0
EPS % Chg.
37.2%
28.1%
-42.2%
7.8%
-
-
-12.4%
7.1%
31.2%
-5.5%
Weighted Avg. Shares Out Dil
270.5
245.6
201.8
173.1
162.9
172.0
175.6
174.1
170.0
172.4
Weighted Avg. Shares Out Dil % Chg.
-9.0%
-9.2%
-17.8%
-14.2%
-5.9%
5.6%
2.1%
-0.9%
-2.4%
-0.6%
EPS Diluted
4.1
5.3
3.0
3.2
-1.0
5.6
5.0
5.5
7.3
6.8
EPS Diluted % Chg.
37.2%
30.3%
-42.9%
7.3%
-
-
-11.9%
10.1%
34.4%
-5.9%
Interest Income
19.0
21.0
13.0
20.0
14.0
18.0
17.0
13.0
7.0
8.0
Interest Income % Chg.
-54.8%
10.5%
-38.1%
53.8%
-30.0%
28.6%
-5.6%
-23.5%
-46.2%
-27.3%
Interest Expense
132.0
147.0
186.0
225.0
215.0
240.0
237.0
233.0
215.0
234.0
Interest Expense % Chg.
22.2%
11.4%
26.5%
21.0%
-4.4%
11.6%
-1.3%
-1.7%
-7.7%
7.3%
EBIT
1,032.0
-1,287.0
744.0
639.0
875.0
880.0
781.0
954.0
1,344.0
1,144.0
EBIT % Chg.
-10.2%
-
-
-14.1%
36.9%
0.6%
-11.3%
22.2%
40.9%
-15.2%
EBIT Margin
11.9%
-21.9%
13.1%
10.6%
13.7%
12.0%
9.9%
12.9%
16.4%
13.1%
EBIT Margin % Chg.
-10.2%
-
-
-19.0%
29.6%
-12.6%
-17.4%
29.9%
27.8%
-21.0%
Depreciation & Amortization
228.0
173.0
150.0
295.0
343.0
360.0
394.0
409.0
438.0
444.0
Depreciation & Amortization % Chg.
9.6%
-24.1%
-13.3%
96.7%
16.3%
5.0%
9.4%
3.8%
7.1%
2.3%
EBITDA
1,260.0
-1,114.0
894.0
934.0
1,218.0
1,240.0
1,175.0
1,363.0
1,782.0
1,588.0
EBITDA % Chg.
-7.1%
-
-
4.5%
30.4%
1.8%
-5.2%
16.0%
30.7%
-10.9%
EBITDA Margin
14.5%
-18.9%
15.7%
15.5%
19.1%
16.9%
14.9%
18.4%
21.8%
18.2%
EBITDA Margin % Chg.
-7.1%
-
-
-1.5%
23.4%
-11.5%
-11.8%
23.4%
18.6%
-17.1%