First Time Loading...

Motorola Solutions Inc
NYSE:MSI

Watchlist Manager
Motorola Solutions Inc Logo
Motorola Solutions Inc
NYSE:MSI
Watchlist
Price: 339.46 USD -0.31% Market Closed
Updated: Apr 19, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

10B
+1%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+35%
5 Years
+36%
7 Years
+65%
10 Years
+60%
2.4B
+3%
Operating Income
Growth Rates:
1 Year
+35%
3 Years
+67%
5 Years
+76%
7 Years
+104%
10 Years
+132%
1.7B
+0.4%
Net Income
Growth Rates:
1 Year
+25%
3 Years
+80%
5 Years
+77%
7 Years
+205%
10 Years
+56%

Earnings Waterfall
Motorola Solutions Inc

Revenue
10B USD
Cost of Revenue
-5B USD
Gross Profit
5B USD
Operating Expenses
-2.6B USD
Operating Income
2.4B USD
Other Expenses
-651m USD
Net Income
1.7B USD

Income Statement
Motorola Solutions Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Apr-2015 Jul-2015 Oct-2015 Dec-2015 Apr-2016 Jul-2016 Oct-2016 Dec-2016 Apr-2017 Jul-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Apr-2021 Jul-2021 Oct-2021 Dec-2021 Apr-2022 Jul-2022 Oct-2022 Dec-2022 Apr-2023 Jul-2023 Sep-2023 Dec-2023
Revenue
Revenue
6 227
N/A
6 059
-3%
5 955
-2%
5 874
-1%
5 881
+0%
5 875
0%
5 850
0%
5 836
0%
5 695
-2%
5 665
-1%
5 727
+1%
5 837
+2%
6 038
+3%
6 126
+1%
6 193
+1%
6 306
+2%
6 380
+1%
6 567
+3%
6 830
+4%
7 047
+3%
7 343
+4%
7 533
+3%
7 633
+1%
7 765
+2%
7 887
+2%
7 885
0%
7 643
-3%
7 517
-2%
7 414
-1%
7 532
+2%
7 885
+5%
8 124
+3%
8 171
+1%
8 290
+1%
8 459
+2%
8 725
+3%
9 112
+4%
9 391
+3%
9 654
+3%
9 837
+2%
9 978
+1%
Gross Profit
Cost of Revenue
(3 118)
(3 066)
(3 056)
(3 055)
(3 050)
(3 074)
(3 057)
(3 043)
(2 976)
(2 992)
(3 026)
(3 059)
(3 169)
(3 190)
(3 243)
(3 324)
(3 356)
(3 444)
(3 575)
(3 685)
(3 863)
(3 949)
(3 940)
(3 966)
(3 956)
(3 940)
(3 863)
(3 835)
(3 806)
(3 851)
(4 018)
(4 121)
(4 131)
(4 253)
(4 384)
(4 664)
(4 883)
(4 973)
(5 037)
(4 971)
(5 008)
Gross Profit
3 109
N/A
2 993
-4%
2 899
-3%
2 819
-3%
2 831
+0%
2 801
-1%
2 793
0%
2 793
N/A
2 719
-3%
2 673
-2%
2 701
+1%
2 778
+3%
2 869
+3%
2 936
+2%
2 950
+0%
2 982
+1%
3 024
+1%
3 123
+3%
3 255
+4%
3 362
+3%
3 480
+4%
3 584
+3%
3 693
+3%
3 799
+3%
3 931
+3%
3 945
+0%
3 780
-4%
3 682
-3%
3 608
-2%
3 681
+2%
3 867
+5%
4 003
+4%
4 040
+1%
4 037
0%
4 075
+1%
4 061
0%
4 229
+4%
4 418
+4%
4 617
+5%
4 866
+5%
4 970
+2%
Operating Income
Operating Expenses
(2 092)
(2 115)
(2 000)
(1 951)
(3 786)
(3 710)
(3 638)
(3 598)
(1 649)
(1 615)
(1 618)
(1 619)
(1 710)
(1 728)
(1 741)
(1 754)
(1 698)
(1 785)
(1 887)
(2 043)
(2 136)
(2 203)
(2 245)
(2 244)
(2 299)
(2 323)
(2 259)
(2 218)
(2 195)
(2 172)
(2 233)
(2 281)
(2 321)
(2 371)
(2 413)
(2 460)
(2 483)
(2 525)
(2 577)
(2 575)
(2 610)
Selling, General & Administrative
(1 331)
(1 312)
(1 281)
(1 248)
(1 184)
(1 133)
(1 079)
(1 051)
(1 021)
(999)
(985)
(973)
(1 044)
(1 041)
(1 055)
(1 056)
(979)
(1 000)
(1 062)
(1 137)
(1 254)
(1 302)
(1 337)
(1 373)
(1 403)
(1 419)
(1 365)
(1 319)
(1 293)
(1 255)
(1 289)
(1 327)
(1 353)
(1 388)
(1 413)
(1 440)
(1 450)
(1 483)
(1 517)
(1 519)
(1 561)
Research & Development
(761)
(748)
(729)
(712)
(681)
(666)
(646)
(633)
(620)
(596)
(578)
(562)
(553)
(552)
(552)
(556)
(568)
(586)
(610)
(627)
(637)
(647)
(655)
(669)
(687)
(692)
(683)
(686)
(686)
(697)
(717)
(725)
(734)
(741)
(751)
(765)
(779)
(800)
(824)
(842)
(858)
Depreciation & Amortization
0
0
(1)
(2)
(4)
(5)
(7)
(8)
(8)
(20)
(55)
(84)
(113)
(135)
(134)
(142)
(151)
(157)
(173)
(180)
(188)
(197)
(196)
(202)
(208)
(211)
(210)
(212)
(215)
(220)
(227)
(229)
(236)
(244)
(251)
(258)
(257)
(246)
(224)
(200)
(177)
Other Operating Expenses
0
(55)
11
11
(1 917)
(1 906)
(1 906)
(1 906)
0
0
0
0
0
0
0
0
0
(42)
(42)
(99)
(57)
(57)
(57)
0
(1)
0
0
0
(1)
0
0
0
2
2
0
3
3
4
(12)
(14)
(14)
Operating Income
1 017
N/A
878
-14%
899
+2%
868
-3%
(955)
N/A
(909)
+5%
(845)
+7%
(805)
+5%
1 070
N/A
1 058
-1%
1 083
+2%
1 159
+7%
1 159
N/A
1 208
+4%
1 209
+0%
1 228
+2%
1 326
+8%
1 338
+1%
1 368
+2%
1 319
-4%
1 344
+2%
1 381
+3%
1 448
+5%
1 555
+7%
1 632
+5%
1 622
-1%
1 521
-6%
1 464
-4%
1 413
-3%
1 509
+7%
1 634
+8%
1 722
+5%
1 719
0%
1 666
-3%
1 662
0%
1 601
-4%
1 746
+9%
1 893
+8%
2 040
+8%
2 291
+12%
2 360
+3%
Pre-Tax Income
Interest Income Expense
(76)
(72)
(76)
(95)
(116)
(85)
(84)
(104)
(69)
(161)
(180)
(196)
(282)
(207)
(203)
(207)
(198)
(205)
(219)
(207)
(246)
(239)
(220)
(260)
(253)
(237)
(252)
(236)
(232)
(224)
(202)
(213)
(223)
(233)
(269)
(264)
(259)
(271)
(246)
(237)
(236)
Non-Reccuring Items
(73)
0
(84)
(128)
(88)
(122)
(73)
(52)
(82)
(90)
(142)
(110)
(117)
(89)
(53)
(73)
(44)
(67)
(85)
(74)
(88)
(76)
(113)
(115)
(115)
(67)
(51)
(103)
(90)
(146)
(137)
(70)
(70)
(76)
(72)
(89)
(92)
(84)
(68)
(60)
(82)
Total Other Income
12
8
5
(1)
(2)
(5)
(2)
3
(2)
4
2
6
84
30
27
25
(8)
31
55
65
92
81
80
93
(263)
(278)
(277)
(281)
83
99
107
117
126
125
121
122
120
116
115
106
104
Pre-Tax Income
880
N/A
814
-8%
744
-9%
644
-13%
(1 161)
N/A
(1 121)
+3%
(1 004)
+10%
(958)
+5%
917
N/A
811
-12%
763
-6%
859
+13%
844
-2%
942
+12%
980
+4%
973
-1%
1 076
+11%
1 097
+2%
1 119
+2%
1 103
-1%
1 102
0%
1 147
+4%
1 195
+4%
1 273
+7%
1 001
-21%
1 040
+4%
941
-10%
844
-10%
1 174
+39%
1 238
+5%
1 402
+13%
1 556
+11%
1 552
0%
1 482
-5%
1 442
-3%
1 370
-5%
1 515
+11%
1 654
+9%
1 841
+11%
2 100
+14%
2 146
+2%
Net Income
Tax Provision
59
53
(26)
(121)
465
428
384
397
(274)
(239)
(234)
(263)
(282)
(319)
(333)
(306)
(353)
(334)
(307)
(270)
(212)
(222)
(243)
(287)
(130)
(123)
(96)
(61)
(221)
(238)
(244)
(296)
(302)
(210)
(235)
(191)
(148)
(276)
(319)
(393)
(432)
Income from Continuing Operations
939
867
718
523
(696)
(693)
(620)
(561)
643
572
529
596
562
623
647
667
723
763
812
833
890
925
952
986
871
917
845
783
953
1 000
1 158
1 260
1 250
1 272
1 207
1 179
1 367
1 378
1 522
1 707
1 714
Income to Minority Interest
(6)
(6)
(2)
(2)
(1)
(2)
(3)
(2)
(3)
(2)
(2)
(3)
(2)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(3)
(4)
(4)
(4)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(5)
(4)
(4)
(4)
(4)
(4)
(5)
(5)
(5)
Net Income (Common)
1 099
N/A
1 034
-6%
1 600
+55%
1 440
-10%
1 299
-10%
1 246
-4%
564
-55%
532
-6%
610
+15%
553
-9%
518
-6%
595
+15%
560
-6%
619
+11%
643
+4%
663
+3%
(155)
N/A
(115)
+26%
(66)
+43%
(31)
+53%
966
N/A
1 000
+4%
1 027
+3%
1 047
+2%
868
-17%
914
+5%
842
-8%
780
-7%
949
+22%
996
+5%
1 154
+16%
1 256
+9%
1 245
-1%
1 268
+2%
1 203
-5%
1 175
-2%
1 363
+16%
1 374
+1%
1 517
+10%
1 702
+12%
1 709
+0%
EPS (Diluted)
4.19
N/A
4
-5%
6.25
+56%
5.8
-7%
5.28
-9%
5.71
+8%
2.68
-53%
2.64
-1%
3.01
+14%
3.12
+4%
2.96
-5%
3.5
+18%
3.24
-7%
3.64
+12%
3.79
+4%
3.91
+3%
-0.95
N/A
-0.67
+29%
-0.38
+43%
-0.17
+55%
5.61
N/A
5.71
+2%
5.83
+2%
5.94
+2%
4.94
-17%
5.2
+5%
4.83
-7%
4.47
-7%
5.45
+22%
5.74
+5%
6.67
+16%
7.23
+8%
7.17
-1%
7.32
+2%
7.03
-4%
6.83
-3%
7.93
+16%
7.94
+0%
8.76
+10%
9.89
+13%
9.93
+0%

See Also

Summary
MSI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MSI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MSI stock valuation using valuation multiples.
Wall Street Estimates
MSI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MSI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 129,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.