EX-99.1 2 msiq32018pressrelease.htm EXHIBIT 99.1 Exhibit

Exhibit 99.1

Motorola Solutions Reports Third-Quarter 2018 Financial Results
Company raises full-year earnings outlook

Sales of $1.9 billion, up 13 percent
Backlog of $9.5 billion, up $572 million or 6 percent from a year ago
Generated $338 million of operating cash flow, up 25 percent
GAAP earnings per share (EPS) of $1.43, up 14 percent
Non-GAAP EPS* of $1.94, up 27 percent

CHICAGO – Nov. 1, 2018 – Motorola Solutions, Inc. (NYSE: MSI) today reported its earnings results for the third quarter of 2018. Click here for a printable news release and financial tables.

"Q3 was another strong quarter of revenue and earnings growth,” said Greg Brown, chairman and CEO of Motorola Solutions. “Our overall business performance, along with our record Q3 backlog, provides solid momentum moving forward.”

KEY FINANCIAL RESULTS (presented in millions, except per share data and percentages)
 
Q3 2018

Q3 2017

% Change
Sales
$1,862
$1,645
13
 %
GAAP
 
 
 
  Operating Earnings
$294
$347
(15
)%
  % of Sales
15.8
%
21.1
%
 
  EPS
$1.43
$1.25
14
 %
Non-GAAP
 
 
 
  Operating Earnings
$452
$412
10
 %
  % of Sales
24.3
%
25.0
%
 
  EPS
$1.94
$1.53
27
 %
Products and Systems Integration Segment
 
 
 
  Sales
$1,288
$1,174
10
 %
  GAAP Operating Earnings
$183
$266
(31
)%
  % of Sales
14.2
%
22.7
%
 
  Non-GAAP Operating Earnings
$276
$285
(3
)%
  % of Sales
21.4
%
24.3
%
 
Services and Software Segment
 
 
 
  Sales
$574
$471
22
 %
  GAAP Operating Earnings
$111
$81
37
 %
  % of Sales
19.3
%
17.2
%
 
  Non-GAAP Operating Earnings
$176
$127
39
 %
  % of Sales
30.7
%
27.0
%
 

*Non-GAAP financial information excludes the after-tax impact of approximately $0.51 per diluted share related to share-based compensation, intangible assets amortization expense and highlighted items. Details on these non-GAAP adjustments and the use of non-GAAP measures are included later in this news release.







OTHER SELECTED FINANCIAL RESULTS

Revenue - Sales increased $217 million, or 13 percent from the year-ago quarter, driven by growth in the Americas and EMEA. Approximately $145 million of revenue growth was related to acquisitions, and $19 million was related to the adoption of accounting standard ASC 606. The Products and Systems Integration segment grew 10 percent driven by the Americas and EMEA. The Services and Software segment grew 22 percent with growth in all regions.
Operating margin - GAAP operating margin was 15.8 percent of sales, compared with 21.1 percent in the year-ago quarter. The decline was primarily due to higher operating expenses related to acquisitions and an increase to an existing environmental reserve related to a legacy business, partially offset by higher gross margins in Services and Software. Non-GAAP operating margin was 24.3 percent of sales, compared with 25.0 percent in the year-ago quarter due to higher operating expenses related to acquisitions partially offset by higher sales and favorable gross margin mix.
Taxes - The GAAP effective tax rate was 8 percent, compared with 26 percent in the year-ago quarter. The Non-GAAP effective tax rate was 18 percent compared with 30 percent in the year-ago quarter. Both the GAAP and Non-GAAP tax rates were favorably affected by the recognition of U.S. federal return to provision adjustments and the tax benefits related to share-based compensation; however, certain return to provision benefits that relate to the Tax Cuts and Jobs Act of 2017 were excluded from the Non-GAAP tax rate.
Cash flow - Operating cash flow was $338 million, compared with $270 million of operating cash generated in the year-ago quarter. Free cash flow1 was $292 million, compared with $185 million of free cash flow generated in the year-ago quarter. Cash flow for the quarter increased on higher earnings, improved working capital and lower capital expenditures.
Capital allocation - The company paid $84 million in cash dividends. From a debt perspective, the company repaid the remaining $300 million on the revolving credit facility ahead of schedule; $200 million was repaid during the quarter, and $100 million was repaid subsequent to the quarter-end. The company also repurchased 20% of the Silver Lake convertible note for $369 million; the $200 million of principal was repaid with new senior unsecured debt and the $169 million premium was paid in cash.
Backlog - The company ended the quarter with backlog of $9.5 billion, up $572 million from the year-ago quarter. Products and Systems Integration segment backlog was up 9 percent or $277 million, and Services and Software was up 5 percent or $295 million. Land mobile radio demand led by the Americas continues to drive backlog growth.

KEY HIGHLIGHTS
Services and Software wins
$19 million digital evidence management solution contract for the city of Las Vegas
$18 million computer aided dispatch (CAD) & mobile records contract for Chesterfield County, Virginia
$17 million multi-year services contract for Petrobras (Brazil)

Products and Systems Integration wins
$50+ million Tetra system upgrade in Europe
$21 million P25 system and device upgrade for city of Indianapolis and Marion County, Indiana
$15 million P25 device order for city of Austin, Texas
$12 million P25 system order for city of Augusta, Georgia





BUSINESS OUTLOOK
Fourth-quarter 2018 - Motorola Solutions expects revenue growth of approximately 13.5 percent compared with the fourth quarter of 2017. The company expects non-GAAP earnings in the range of $2.50 to $2.55 per share. This assumes current foreign exchange rates, approximately 173 million fully diluted shares and a 25 percent effective tax rate.
Full-year 2018 - The company continues to expect revenue growth of approximately 14.5 percent, and now expects non-GAAP earnings per share in the range of $7.00 to $7.05, up from the prior guidance of $6.79 to $6.89. This assumes current foreign exchange rates, approximately 172 million fully diluted shares and a 22.5 percent effective tax rate.


CONFERENCE CALL AND WEBCAST Motorola Solutions will host its quarterly conference call beginning at 4 p.m. U.S. Central Daylight Time (5 p.m. U.S. Eastern Daylight Time) on Thursday, Nov. 1. The conference call will be webcast live at www.motorolasolutions.com/investor.

CONSOLIDATED GAAP RESULTS (presented in millions, except per share data)
A comparison of results from operations is as follows:
 
Q3 2018

Q3 2017

Net sales
$1,862
$1,645
Gross margin
901

794

Operating earnings
294

347

Amounts attributable to Motorola Solutions, Inc. common stockholders
 
 
Net earnings
247

212

Diluted EPS
$1.43
$1.25
Weighted average diluted common shares outstanding
172.6

169.0


HIGHLIGHTED ITEMS AND SHARE-BASED COMPENSATION EXPENSE
The table below includes highlighted items, share-based compensation expense and intangible amortization for the third quarter of 2018.

(per diluted common share)
Q3 2018

 
 
GAAP Earnings
$1.43
Highlighted Items:
 
Share-based compensation expense
$0.08
Reorganization of business charges
0.11

Intangibles amortization expense
0.21

Avigilon purchase accounting adjustment
0.04

Gain from the extinguishment of convertible debt
(0.03
)
Fair value adjustments to equity investments
(0.03
)
Loss on legal settlement
0.01

Environmental reserve expense
0.25

Sale of investments
(0.03
)
Return-to-provision adjustments as related to federal tax reform
(0.10
)
 
 
Non-GAAP Diluted EPS
$1.94





USE OF NON-GAAP FINANCIAL INFORMATION
In addition to the GAAP results included in this presentation, Motorola Solutions also has included non-GAAP measurements of results. The company has provided these non-GAAP measurements to help investors better understand its core operating performance, enhance comparisons of core operating performance from period to period and allow better comparisons of operating performance to its competitors. Among other things, management uses these operating results, excluding the identified items, to evaluate performance of the businesses and to evaluate results relative to certain incentive compensation targets. Management uses operating results excluding these items because it believes this measurement enables it to make better period-to-period evaluations of the financial performance of core business operations. The non-GAAP measurements are intended only as a supplement to the comparable GAAP measurements and the company compensates for the limitations inherent in the use of non-GAAP measurements by using GAAP measures in conjunction with the non-GAAP measurements. As a result, investors should consider these non-GAAP measurements in addition to, and not in substitution for or as superior to, measurements of financial performance prepared in accordance with generally accepted accounting principles.

Highlighted items: The company has excluded the effects of highlighted items including, but not limited to, acquisition-related transaction costs, tangible and intangible asset impairments, restructuring charges, non-cash pension adjustments, significant litigation and other contingencies, significant gains and losses on investments, and the income tax effects of significant tax matters, from its non-GAAP operating expenses and net income measurements because the company believes that these historical items do not reflect expected future operating earnings or expenses and do not contribute to a meaningful evaluation of the company's current operating performance or comparisons to the company's past operating performance. For the purposes of management's internal analysis over operating performance, the company uses financial statements that exclude highlighted items, as these charges do not contribute to a meaningful evaluation of the company's current operating performance or comparisons to the company's past operating performance.

Share-based compensation expense: The company has excluded share-based compensation expense from its non-GAAP operating expenses and net income measurements. Although share-based compensation is a key incentive offered to the company’s employees and the company believes such compensation contributed to the revenue earned during the periods presented and also believes it will contribute to the generation of future period revenues, the company continues to evaluate its performance excluding share-based compensation expense primarily because it represents a significant non-cash expense. Share-based compensation expense will recur in future periods.

Intangible assets amortization expense: The company has excluded intangible assets amortization expense from its non-GAAP operating expenses and net earnings measurements, primarily because it represents a non-cash expense and because the company evaluates its performance excluding intangible assets amortization expense. Amortization of intangible assets is consistent in amount and frequency but is significantly affected by the timing and size of the company’s acquisitions. Investors should note that the use of intangible assets contributed to the company’s revenues earned during the periods presented and will contribute to the company’s future period revenues as well. Intangible assets amortization expense will recur in future periods.

Details of the above items and reconciliations of the non-GAAP measurements to the corresponding GAAP measurements can be found at the end of this press release.

BUSINESS RISKS

This news release contains "forward-looking statements" within the meaning of applicable federal securities law. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and generally include words such as “believes,” “expects,”




“intends,” “anticipates,” “estimates” and similar expressions. The company can give no assurance that any actual or future results or events discussed in these statements will be achieved. Any forward-looking statements represent the company’s views only as of today and should not be relied upon as representing the company’s views as of any subsequent date. Readers are cautioned that such forward-looking statements are subject to a variety of risks and uncertainties that could cause the company’s actual results to differ materially from the statements contained in this release. Such forward-looking statements include, but are not limited to, Motorola Solutions’ financial outlook for the fourth quarter and full year of 2018. Motorola Solutions cautions the reader that the risk factors below, as well as those on pages 8 through 20 in Item 1A of Motorola Solutions’ 2017 Annual Report on Form 10-K and in its other SEC filings available for free on the SEC’s website at www.sec.gov and on Motorola Solutions’ website at www.motorolasolutions.com, could cause Motorola Solutions’ actual results to differ materially from those estimated or predicted in the forward-looking statements. Many of these risks and uncertainties cannot be controlled by Motorola Solutions, and factors that may impact forward-looking statements include, but are not limited to: (1) the economic outlook for the government communications industry; (2) the impact of foreign currency fluctuations on the company; (3) the level of demand for the company's products; (4) the company's ability to refresh existing and introduce new products and technologies in a timely manner; (5) exposure under large systems and managed services contracts, including risks related to the fact that certain customers require that the company build, own and operate their systems, often over a multi-year period; (6) negative impact on the company's business from global economic and political conditions, which may include: (i) continued deferment or cancellation of purchase orders by customers; (ii) the inability of customers to obtain financing for purchases of the company's products; (iii) increased demand to provide vendor financing to customers; (iv) increased financial pressures on third-party dealers, distributors and retailers; (v) the viability of the company's suppliers that may no longer have access to necessary financing; (vi) counterparty failures negatively impacting the company’s financial position; (vii) changes in the value of investments held by the company's pension plan and other defined benefit plans, which could impact future required or voluntary pension contributions; and (viii) the company’s ability to access the capital markets on acceptable terms and conditions; (7) the impact of a security breach or other significant disruption in the company’s IT systems, those of its partners or suppliers or those it sells to or operates or maintains for its customers; (8) the outcome of ongoing and future tax matters; (9) the company's ability to purchase sufficient materials, parts and components to meet customer demand, particularly in light of global economic conditions and reductions in the company’s purchasing power; (10) risks related to dependence on certain key suppliers, subcontractors, third-party distributors and other representatives; (11) the impact on the company's performance and financial results from strategic acquisitions or divestitures; (12) risks related to the company's manufacturing and business operations in foreign countries; (13) the creditworthiness of the company's customers and distributors, particularly purchasers of large infrastructure systems; (14) the ownership of certain logos, trademarks, trade names and service marks including “MOTOROLA” by Motorola Mobility Holdings, Inc.; (15) variability in income received from licensing the company's intellectual property to others, as well as expenses incurred when the company licenses intellectual property from others; (16) unexpected liabilities or expenses, including unfavorable outcomes to any pending or future litigation or regulatory or similar proceedings; (17) the impact of the percentage of cash and cash equivalents held outside of the United States; (18) the ability of the company to pay future dividends due to possible adverse market conditions or adverse impacts on the company’s cash flow; (19) the ability of the company to complete acquisitions or repurchase shares under its repurchase program due to possible adverse market conditions or adverse impacts on the company’s cash flow; (20) the impact of changes in governmental policies, laws or regulations; (21) negative consequences from the company's use of third party vendors for various activities, including certain manufacturing operations, information technology and administrative functions; and (22) the company’s ability to settle the par value of its Senior Convertible Notes in cash. Motorola Solutions undertakes no obligation to publicly update any forward-looking statement or risk factor, whether as a result of new information, future events or otherwise

DEFINITIONS
1 Free cash flow represents operating cash flow less capital expenditures.





ABOUT MOTOROLA SOLUTIONS
Motorola Solutions (NYSE: MSI) creates innovative, mission-critical communication solutions, including devices, networks, services, software and video, that help public safety and commercial customers build safer cities and thriving communities. For ongoing news, visit www.motorolasolutions.com/newsroom or subscribe to a news feed.




MEDIA CONTACT
Tama McWhinney
Motorola Solutions
+1 847-538-1865
tama.mcwhinney@motorolasolutions.com

INVESTOR CONTACT
Chris Kutsor
Motorola Solutions
+1 847-576-4995
chris.kutsor@motorolasolutions.com

MOTOROLA, MOTOROLA SOLUTIONS and the Stylized M Logo are trademarks or registered trademarks of Motorola Trademark Holdings, LLC and are used under license. All other trademarks are the property of their respective owners. ©2018 Motorola Solutions, Inc. All rights reserved.





GAAP-1
Motorola Solutions, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In millions, except per share amounts)

Three Months Ended

September 29, 2018
 
September 30, 2017
Net sales from products
$
1,151

 
$
989

Net sales from services
711

 
656

Net sales
1,862

 
1,645

Costs of products sales
516

 
428

Costs of services sales
445

 
423

Costs of sales
961

 
851

Gross margin
901

 
794

Selling, general and administrative expenses
323

 
259

Research and development expenditures
158

 
141

Other charges
80

 
8

Intangibles amortization
46

 
39

Operating earnings
294

 
347

Other income (expense):


 


Interest expense, net
(59
)
 
(52
)
Gains on sales of investments and businesses, net
6

 

Other
29

 
(9
)
Total other expense
(24
)
 
(61
)
Net earnings before income taxes
270

 
286

Income tax expense
22

 
73

Net earnings
248

 
213

Less: Earnings attributable to noncontrolling interests
1

 
1

Net earnings attributable to Motorola Solutions, Inc.
$
247

 
$
212

Earnings per common share:
 
 
 
Basic
$
1.52

 
$
1.30

Diluted
$
1.43

 
$
1.25

Weighted average common shares outstanding:


 


Basic
162.6

 
162.3

Diluted
172.6

 
169.0

 
Percentage of Net Sales*
Net sales from products
61.8
 %
 
60.1
 %
Net sales from services
38.2
 %
 
39.9
 %
Net sales
100.0
 %
 
100.0
 %
Costs of products sales
44.8
 %
 
43.3
 %
Costs of services sales
62.6
 %
 
64.5
 %
Costs of sales
51.6
 %
 
51.7
 %
Gross margin
48.4
 %
 
48.3
 %
Selling, general and administrative expenses
17.3
 %
 
15.7
 %
Research and development expenditures
8.5
 %
 
8.6
 %
Other charges
4.3
 %
 
0.5
 %
Intangibles amortization
2.5
 %
 
2.4
 %
Operating earnings
15.8
 %
 
21.1
 %
Other income (expense):
 
 
 
Interest expense, net
(3.2
)%
 
(3.2
)%
Gains on sales of investments and businesses, net
0.3
 %
 
 %
Other
1.6
 %
 
(0.5
)%
Total other expense
(1.3
)%
 
(3.7
)%
Net earnings before income taxes
14.5
 %
 
17.4
 %
Income tax expense
1.2
 %
 
4.4
 %
Net earnings
13.3
 %
 
12.9
 %
Less: Earnings attributable to noncontrolling interests
0.1
 %
 
0.1
 %
Net earnings attributable to Motorola Solutions, Inc.
13.3
 %
 
12.9
 %
 * Percentages may not add up due to rounding
 
 
 




GAAP-2
Motorola Solutions, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In millions, except per share amounts)
 
Nine Months Ended
 
September 29, 2018
 
September 30, 2017
Net sales from products
$
2,993

 
$
2,540

Net sales from services
2,096

 
1,883

Net sales
5,089

 
4,423

Costs of products sales
1,383

 
1,167

Costs of services sales
1,314

 
1,202

Costs of sales
2,697

 
2,369

Gross margin
2,392

 
2,054

Selling, general and administrative expenses
918

 
760

Research and development expenditures
472

 
413

Other charges
123

 
(11
)
Intangibles amortization
140

 
111

Operating earnings
739

 
781

Other income (expense):
 
 
 
Interest expense, net
(163
)
 
(154
)
Gains on sales of investments and businesses, net
16

 
3

Other
45

 
(20
)
Total other expense
(102
)
 
(171
)
Net earnings before income taxes
637

 
610

Income tax expense
91

 
188

Net earnings
546

 
422

Less: Earnings attributable to noncontrolling interests
2

 
2

Net earnings attributable to Motorola Solutions, Inc.
$
544

 
$
420

Earnings per common share:
 
 
 
Basic
$
3.36

 
$
2.57

Diluted
$
3.17

 
$
2.48

Weighted average common shares outstanding:
 
 
 
Basic
162.0

 
163.2

Diluted
171.6

 
169.3

 
Percentage of Net Sales*
Net sales from products
58.8
 %
 
57.4
 %
Net sales from services
41.2
 %
 
42.6
 %
Net sales
100.0
 %
 
100.0
 %
Costs of products sales
46.2
 %
 
45.9
 %
Costs of services sales
62.7
 %
 
63.8
 %
Costs of sales
53.0
 %
 
53.6
 %
Gross margin
47.0
 %
 
46.4
 %
Selling, general and administrative expenses
18.0
 %
 
17.2
 %
Research and development expenditures
9.3
 %
 
9.3
 %
Other charges
2.4
 %
 
(0.2
)%
Intangibles amortization
2.8
 %
 
2.5
 %
Operating earnings
14.5
 %
 
17.7
 %
Other income (expense):
 
 
 
Interest expense, net
(3.2
)%
 
(3.5
)%
Gains on sales of investments and businesses, net
0.3
 %
 
0.1
 %
Other
0.9
 %
 
(0.5
)%
Total other expense
(2.0
)%
 
(3.9
)%
Net earnings before income taxes
12.5
 %
 
13.8
 %
Income tax expense
1.8
 %
 
4.3
 %
Net earnings attributable to Motorola Solutions, Inc.
10.7
 %
 
9.5
 %
 * Percentages may not add up due to rounding
 
 
 






GAAP-3
Motorola Solutions, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(In millions)

 
 
September 29, 2018
 
December 31, 2017
Assets
 
 
 
 
   Cash and cash equivalents
 
$
839

 
$
1,205

   Restricted cash
 
12

 
63

         Total cash and cash equivalents
 
851

 
1,268

Accounts receivable, net
 
1,179

 
1,523

Contract assets
 
917

 

Inventories, net
 
367

 
327

Other current assets
 
350

 
832

         Total current assets
 
3,664

 
3,950

 
 
 
 
 
Property, plant and equipment, net
 
892

 
856

Investments
 
176

 
247

Deferred income taxes
 
949

 
1,023

Goodwill
 
1,541

 
938

Intangible assets
 
1,297

 
861

Other assets
 
444

 
333

Total assets
 
$
8,963

 
$
8,208

 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
Current portion of long-term debt
 
$
337

 
$
52

Accounts payable
 
456

 
593

Contract liabilities
 
1,127

 

Accrued liabilities
 
1,168

 
2,286

         Total current liabilities
 
3,088

 
2,931

 
 
 
 
 
Long-term debt
 
5,095

 
4,419

Other liabilities
 
2,175

 
2,585

 
 
 
 
 
Total Motorola Solutions, Inc. stockholders’ equity (deficit)
 
(1,411
)
 
(1,742
)
 
 
 
 
 
Noncontrolling interests
 
16

 
15

 
 
 
 
 
Total liabilities and stockholders’ equity
 
$
8,963

 
$
8,208

 
 
 
 
 





GAAP-4
Motorola Solutions, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(In millions)

 
Three Months Ended
 
September 29, 2018
 
September 30, 2017
Operating
 
 
 
Net earnings attributable to Motorola Solutions, Inc.
$
247

 
$
212

Earnings attributable to noncontrolling interests
1

 
1

Net earnings
248

 
213

Adjustments to reconcile Net earnings to Net cash provided by operating activities:
 
 
 
Depreciation and amortization
89

 
88

Non-cash other charges
44

 
8

Non-U.S. pension settlement loss

 
21

Share-based compensation expense
19

 
16

Gains on sales of investments and businesses, net
(6
)
 

Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments:
 
 
 
Accounts receivable, contract assets and contract liabilities
(20
)
 
(152
)
Inventories
24

 
29

Other current assets
(180
)
 
(129
)
Accounts payable and accrued liabilities
170

 
152

Other assets and liabilities
(38
)
 
(12
)
Deferred income taxes
(12
)
 
36

Net cash provided by operating activities
338

 
270

Investing
 
 
 
Acquisitions and investments, net
(5
)
 
(243
)
Proceeds from sales of investments and businesses, net
11

 
102

Capital expenditures
(46
)
 
(85
)
Net cash used for investing activities
(40
)
 
(226
)
Financing
 
 
 
Repayment of debt
(215
)
 
(9
)
Issuance of common stock
80

 
33

Purchases of common stock

 
(100
)
Payments of dividends
(84
)
 
(76
)
Settlement of conversion premium on convertible debt
(169
)
 

Net cash used for financing activities
(388
)
 
(152
)
Effect of exchange rate changes on cash and cash equivalents

 
20

Net decrease in cash and cash equivalents
(90
)
 
(88
)
Cash and cash equivalents, beginning of period
941

 
805

Cash and cash equivalents, end of period
$
851

 
$
717

 
 
 
 
Financial Ratios:
 
 
 
Free cash flow*
$
292

 
$
185

 
 
 
 
*Free cash flow = Net cash provided by operating activities - Capital Expenditures
 
 
 





GAAP-5
Motorola Solutions, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(In millions)

 
Nine Months Ended
 
September 29, 2018
 
September 30, 2017
Operating
 
 
 
Net earnings attributable to Motorola Solutions, Inc.
$
544

 
$
420

Earnings attributable to noncontrolling interests
2

 
2

Net earnings
546

 
422

Adjustments to reconcile Net earnings to Net cash provided by operating activities:
 
 
 
Depreciation and amortization
267

 
254

Non-cash other charges
50

 
29

Non-U.S. pension settlement loss

 
46

Share-based compensation expense
53

 
49

Gains on sales of investments and businesses, net
(16
)
 
(3
)
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments:
 
 
 
Accounts receivable, contract assets and contract liabilities
186

 
81

Inventories
61

 
(83
)
Other current assets
(137
)
 
(142
)
Accounts payable and accrued liabilities
(170
)
 
(178
)
Other assets and liabilities
(596
)
 
11

Deferred income taxes
19

 
99

Net cash provided by operating activities
263

 
585

Investing
 
 
 
Acquisitions and investments, net
(1,158
)
 
(383
)
Proceeds from sales of investments and businesses, net
90

 
174

Capital expenditures
(128
)
 
(206
)
Net cash used for investing activities
(1,196
)
 
(415
)
Financing
 
 
 
Repayment of debt
(412
)
 
(15
)
Net proceeds from issuance of debt
1,295

 

Proceeds from financing through capital leases

 
7

Issuance of common stock
139

 
61

Purchases of common stock
(66
)
 
(358
)
Payments of dividends
(252
)
 
(230
)
Payments of dividend to non-controlling interest
(1
)
 
(2
)
Settlement of conversion premium on convertible debt
(169
)
 

Net cash provided by (used for) financing activities
534

 
(537
)
Effect of exchange rate changes on cash and cash equivalents
(18
)
 
54

Net decrease in cash and cash equivalents
(417
)
 
(313
)
Cash and cash equivalents, beginning of period
1,268

 
1,030

Cash and cash equivalents, end of period
$
851

 
$
717

 
 
 
 
Financial Ratios:
 
 
 
Free cash flow*
$
135

 
$
379

 
 
 
 
*Free cash flow = Net cash provided by operating activities - Capital Expenditures
 
 
 





GAAP-6
Motorola Solutions, Inc. and Subsidiaries
Segment Information
(In millions)
Net Sales
 
Three Months Ended
 
 
 
September 29, 2018
 
September 30, 2017
 
% Change
Products and systems integration
$
1,288

 
$
1,174

 
10
 %
Services and software
574

 
471

 
22
 %
   Total Motorola Solutions
$
1,862

 
$
1,645

 
13
 %
 
 
 
 
 
 
 
Nine Months Ended
 
 
 
 
 
 
 
 
 
September 29, 2018
 
September 30, 2017
 
% Change
Products and systems integration
$
3,429

 
$
3,076

 
11
 %
Services and software
1,660

 
1,347

 
23
 %
   Total Motorola Solutions
$
5,089

 
$
4,423

 
15
 %
 
 
 
 
 
 
 
 
 
 
 
 
Operating Earnings
 
Three Months Ended
 
 
 
September 29, 2018
 
September 30, 2017
 
% Change
Products and systems integration
$
183

 
$
266

 
(31
)%
Services and software
111

 
81

 
37
 %
   Total Motorola Solutions
$
294

 
$
347

 
(15
)%
 
 
 
 
 
 
 
Nine Months Ended
 
 
 
 
 
 
 
 
 
September 29, 2018
 
September 30, 2017
 
% Change
Products and systems integration
$
449

 
$
553

 
(19
)%
Services and software
290

 
228

 
27
 %
   Total Motorola Solutions
$
739

 
$
781

 
(5
)%
 
 
 
 
 
 
Operating Earnings %
 
Three Months Ended
 
 
 
September 29, 2018
 
September 30, 2017
 
 
Products and systems integration
14.2
%
 
22.7
%
 
 
Services and software
19.3
%
 
17.2
%
 
 
   Total Motorola Solutions
15.8
%
 
21.1
%
 
 
 
 
 
 
 
 
 
Nine Months Ended
 
 
 
 
 
 
 
 
 
September 29, 2018
 
September 30, 2017
 
 
Products and systems integration
13.1
%
 
18.0
%
 
 
Services and software
17.5
%
 
16.9
%
 
 
   Total Motorola Solutions
14.5
%
 
17.7
%
 
 
 
 
 
 
 
 





Non-GAAP-1
Motorola Solutions, Inc. and Subsidiaries
Non-GAAP Adjustments (Intangibles Amortization Expenses, Share-Based Compensation Expense, and Highlighted Items)

Q1 2018
Non-GAAP Adjustments
 
Statement Line
 
PBT
(Inc)/Exp
 
Tax
Inc/(Exp)
 
PAT
(Inc)/Exp
 
EPS impact
Share-based compensation expense
 
Cost of sales, SG&A and R&D
 
$
17

 
$
4

 
$
13

 
$
0.08

Reorganization of business charges
 
Cost of sales and Other charges
 
13

 
3

 
10

 
0.06

Intangibles amortization expense
 
Intangibles amortization
 
41

 
8

 
33

 
0.19

Loss on legal settlements
 
Other charges
 
1

 

 
1

 
0.01

Loss on derivative instruments related to Avigilon purchase
 
Other expense
 
14

 
4

 
10

 
0.06

Release of FIN 48 reserve
 
Income tax expense
 

 
1

 
(1
)
 
(0.01
)
Sale of investments
 
(Gain) or Loss on Sales of Investments and Businesses, net
 
(11
)
 
(3
)
 
(8
)
 
(0.05
)
Acquisition-related transaction fees
 
Other charges
 
17

 
5

 
12

 
0.07

Total impact on Net earnings
 
 
 
$
92

 
$
22

 
$
70

 
$
0.41

 
 
 
 
 
 
 
 
 
 
 
Q2 2018
Non-GAAP Adjustments
 
Statement Line
 
PBT
(Inc)/Exp
 
Tax
Inc/(Exp)
 
PAT
(Inc)/Exp
 
EPS impact
Share-based compensation expense
 
Cost of sales, SG&A and R&D
 
$
17

 
$
4

 
$
13

 
$
0.08

Reorganization of business charges
 
Cost of sales and Other charges
 
25

 
6

 
19

 
0.10

Intangibles amortization expense
 
Intangibles amortization
 
53

 
12

 
41

 
0.23

Avigilon purchase accounting adjustment
 
Cost of sales
 
10

 
3

 
7

 
0.04

Sale of investments
 
(Gain) or Loss on Sales of Investments and Businesses, net
 
1

 

 
1

 
0.01

Loss on foreign currency related to Avigilon purchase
 
Other expense
 
1

 

 
1

 
0.01

FIN 48 reserve
 
Income tax expense
 

 
(1
)
 
1

 
0.01

State audit settlement
 
Income tax expense
 

 
12

 
(12
)
 
(0.07
)
Total impact on Net earnings
 
 
 
$
107

 
$
36

 
$
71

 
$
0.41

 
 
 
 
 
 
 
 
 
 
 
Q3 2018
Non-GAAP Adjustments
 
Statement Line
 
PBT
(Inc)/Exp
 
Tax
Inc/(Exp)
 
PAT
(Inc)/Exp
 
EPS impact
Share-based compensation expense
 
Cost of sales, SG&A and R&D
 
$
19

 
$
5

 
$
14

 
$
0.08

Reorganization of business charges
 
Cost of sales and Other charges
 
25

 
6

 
19

 
0.11

Intangibles amortization expense
 
Intangibles amortization
 
46

 
10

 
36

 
0.21

Avigilon purchase accounting adjustment
 
Cost of sales
 
9

 
2

 
7

 
0.04

Gain from the extinguishment of convertible debt
 
Other income
 
(6
)
 

 
(6
)
 
(0.03
)
Fair value adjustments to equity investments
 
Other income
 
(7
)
 
(2
)
 
(5
)
 
(0.03
)
Loss on legal settlement
 
Other charges
 
2

 
1

 
1

 
0.01

Environmental reserve expense
 
Other charges
 
57

 
14

 
43

 
0.25

Sale of investments
 
(Gain) or Loss on Sales of Investments and Businesses, net
 
(6
)
 
(1
)
 
(5
)
 
(0.03
)
Return-to-provision adjustments as related to federal tax reform
 
Income tax expense
 

 
16

 
(16
)
 
(0.10
)
Total impact on Net earnings
 
 
 
$
139

 
$
51

 
$
88

 
$
0.51

 
 
 
 
 
 
 
 
 
 
 




Non-GAAP-2
Motorola Solutions, Inc. and Subsidiaries
Non-GAAP Segment Information
(In millions)
Net Sales
 
Three Months Ended
 
 
 
September 29, 2018
 
September 30, 2017
 
% Change
Products and systems integration
$
1,288

 
$
1,174

 
10
 %
Services and software
574

 
471

 
22
 %
   Total Motorola Solutions
$
1,862

 
$
1,645

 
13
 %
 
 
 
 
 
 
 
Nine Months Ended
 
 
 
 
 
 
 
 
 
September 29, 2018
 
September 30, 2017
 
% Change
Products and systems integration
$
3,429

 
$
3,076

 
11
 %
Services and software
1,660

 
1,347

 
23
 %
   Total Motorola Solutions
$
5,089

 
$
4,423

 
15
 %
 
 
 
 
 
 
Non-GAAP Operating Earnings
 
Three Months Ended
 
 
 
September 29, 2018
 
September 30, 2017
 
% Change
Products and systems integration
$
276

 
$
285

 
(3
)%
Services and software
176

 
127

 
39
 %
   Total Motorola Solutions
$
452

 
$
412

 
10
 %
 
 
 
 
 
 
 
Nine Months Ended
 
 
 
 
 
 
 
 
 
September 29, 2018
 
September 30, 2017
 
% Change
Products and systems integration
$
627

 
$
591

 
6
 %
Services and software
463

 
349

 
33
 %
   Total Motorola Solutions
$
1,090

 
$
940

 
16
 %
 
 
 
 
 
 
Non-GAAP Operating Earnings %
 
Three Months Ended
 
 
 
September 29, 2018
 
September 30, 2017
 
 
Products and systems integration
21.4
%
 
24.3
%
 
 
Services and software
30.7
%
 
27.0
%
 
 
   Total Motorola Solutions
24.3
%
 
25.0
%
 
 
 
 
 
 
 
 
 
Nine Months Ended
 
 
 
 
 
 
 
 
 
September 29, 2018
 
September 30, 2017
 
 
Products and systems integration
18.3
%
 
19.2
%
 
 
Services and software
27.9
%
 
25.9
%
 
 
   Total Motorola Solutions
21.4
%
 
21.3
%
 
 





Non-GAAP-3
Motorola Solutions, Inc. and Subsidiaries
Operating Earnings after Non-GAAP Adjustments
Q1 2018
 
 
TOTAL
 
Products and Systems Integration
 
Services and Software
Net sales
 
$
1,468

 
$
952

 
$
516

Operating earnings ("OE")
 
$
171

 
$
90

 
$
81

 
 
 
 
 
 
 
Above-OE non-GAAP adjustments:
 
 
 
 
 
 
  Share-based compensation expense
 
17

 
12

 
5

  Reorganization of business charges
 
13

 
9

 
4

  Intangibles amortization expense
 
41

 
1

 
40

  Acquisition-related transaction fees
 
17

 
12

 
5

  Loss on legal settlements
 
1

 
1

 

Total above-OE non-GAAP adjustments
 
89

 
35

 
54

Operating earnings after non-GAAP adjustments
 
$
260

 
$
125

 
$
135

  Operating earnings as a percentage of net sales - GAAP
 
11.6
%
 
9.5
%
 
15.7
%
  Operating earnings as a percentage of net sales - after non-GAAP adjustments
 
17.7
%
 
13.1
%
 
26.2
%
Q2 2018
 
 
TOTAL
 
Products and Systems Integration
 
Services and Software
Net sales
 
$
1,760

 
$
1,189

 
$
571

Operating earnings ("OE")
 
$
273

 
$
175

 
$
98

 
 
 
 
 
 
 
Above-OE non-GAAP adjustments:
 
 
 
 
 
 
  Share-based compensation expense
 
17

 
12

 
5

  Reorganization of business charges
 
25

 
19

 
6

  Intangibles amortization expense
 
53

 
10

 
43

  Avigilon purchase accounting adjustment
 
10

 
10

 

Total above-OE non-GAAP adjustments
 
105

 
51

 
54

Operating earnings after non-GAAP adjustments
 
$
378

 
$
226

 
$
152

  Operating earnings as a percentage of net sales - GAAP
 
15.5
%
 
14.7
%
 
17.2
%
  Operating earnings as a percentage of net sales - after non-GAAP adjustments
 
21.5
%
 
19.0
%
 
26.6
%
Q3 2018
 
 
TOTAL
 
Products and Systems Integration
 
Services and Software
Net sales
 
$
1,862

 
$
1,288

 
$
574

Operating earnings ("OE")
 
$
294

 
$
183

 
$
111

 
 
 
 
 
 
 
Above-OE non-GAAP adjustments:
 
 
 
 
 
 
Share-based compensation expense
 
19

 
13

 
6

Reorganization of business charges
 
25

 
19

 
6

Intangibles amortization expense
 
46

 
11

 
35

Avigilon purchase accounting adjustment
 
9

 
9

 

Loss on legal settlement
 
2

 
1

 
1

Environmental reserve expense
 
57

 
40

 
17

Total above-OE non-GAAP adjustments
 
158

 
93

 
65

Operating earnings after non-GAAP adjustments
 
$
452

 
$
276

 
$
176

  Operating earnings as a percentage of net sales - GAAP
 
15.8
%
 
14.2
%
 
19.3
%
  Operating earnings as a percentage of net sales - after non-GAAP adjustments
 
24.3
%
 
21.4
%
 
30.7
%




Non-GAAP-4
Motorola Solutions, Inc. and Subsidiaries
Non-GAAP Organic Revenue

Total Motorola Solutions
 
 
Three Months Ended
 
 
 
 
September 29, 2018
 
September 30, 2017
 
% Change
Net sales
 
$
1,862

 
$
1,645

 
13
%
Non-GAAP adjustments:
 
 
 
 
 
 
  Acquisitions
 
(149
)
 
(4
)
 
 
  ASC 606 impact
 
(19
)
 

 
 
Organic revenue
 
1,694

 
1,641

 
3
%
Less foreign exchange impact
 
9

 

 
 
Organic revenue in constant currency
 
$
1,703

 
$
1,641

 
4
%

Total Motorola Solutions
 
 
Nine Months Ended
 
 
 
 
September 29, 2018
 
September 30, 2017
 
% Change
Net sales
 
$
5,089

 
$
4,423

 
15
%
Non-GAAP adjustments:
 
 
 
 
 
 
  Acquisitions
 
(356
)
 
(9
)
 
 
  ASC 606 impact
 
(58
)
 

 
 
Organic revenue
 
4,675

 
4,414

 
6
%
Less foreign exchange impact
 
(56
)
 

 
 
Organic revenue in constant currency
 
$
4,619

 
$
4,414

 
5
%