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
MSI
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% |