Home » Stocks » Motorola Solutions » Financials » Income Statement

Motorola Solutions, Inc. (MSI)

Stock Price: $157.31 USD -0.87 (-0.55%)
Updated Sep 18, 2020 4:03 PM EDT - Market closed

Income Statement (Annual)

Numbers in millions USD. Fiscal year is January-December.
Year2019201820172016201520142013201220112010200920082007200620052004200320022001200019991998199719961995
Revenue7,8877,3436,3806,0385,6955,8816,2276,2698,2037,6176,94725,10936,62242,84735,31029,66323,15523,42230,48637,34633,07531,34029,79427,97327,037
Revenue Growth7.41%15.09%5.66%6.02%-3.16%-5.56%-0.67%-23.58%7.69%9.64%-72.33%-31.44%-14.53%21.35%19.04%28.11%-1.14%-23.17%-18.37%12.91%5.54%5.19%6.51%3.46%-
Cost of Revenue3,9563,8633,3563,1692,9763,0503,1183,0754,0573,8053,47018,17126,67030,12023,88119,69815,65215,74123,12125,16820,63119,39617,28318,99017,545
Gross Profit3,9313,4803,0242,8692,7192,8313,1093,1944,1463,8123,4776,9389,95212,72711,4299,9657,5037,6817,36512,17812,44411,94412,5118,9839,492
Selling, General & Admin1,4031,2541,0251,0441,0211,1841,3301,4721,9121,8741,6623,9125,0924,5043,6283,5083,2853,9914,9195,7335,2205,8075,1604,7154,642
Research & Development6876375685536206817617901,0351,0379933,3994,4294,1063,6003,3162,9792,7744,2754,4373,5603,1182,748--
Other Operating Expenses26033414722484.001,97271.0012.003411502552,16998425.00-404.00149-34.001,3593,9741,1133,4234,3442,6562,3081,919
Operating Expenses2,3502,2251,7401,8211,7253,8372,1622,2743,2883,0612,9109,48010,5058,6356,8246,9736,2308,12413,16811,28312,20313,26910,5647,0236,561
Operating Income1,5811,2551,2841,048994-1,006947920858751567-2,542-5534,0924,6052,9921,273-443-5,803895241-1,3251,9471,9602,931
Interest Expense / Income22022220120517312611366.0074.00129133-38.00-91.00-326-71.00200294355413171138215131185149
Other Expense / Income363-66.0011.001.00-63.00-1,966-206-238-371-414297156-128-592-1,795247-3622,408-705-1,507-1,180-2600.000.00-443
Pretax Income9981,0991,0728428848341,0401,0921,1551,036137-2,660-3345,0106,4712,5451,341-3,206-5,5112,2311,283-1,2801,8161,7753,225
Income Tax1301331,227282274-465-59.00211-3.004031881,584-2851,3491,8931,013448-721-1,574913392-3736366211,177
Net Income868966-1555606101,2991,0998811,158633-51.00-4,244-49.003,6614,5781,532893-2,485-3,9371,318891-9071,1801,1542,048
Shares Outstanding (Basic)167162163170200246266292334333328324330349353338332326316310303296255261261
Shares Outstanding (Diluted)176172163173202246271297340338330324330358361353336326316322315296262261261
Shares Change2.59%-0.31%-3.95%-15.03%-18.73%-7.67%-8.94%-12.49%0.15%1.65%1.33%-2.06%-5.46%-1.01%4.49%1.86%1.74%3.12%1.99%2.39%2.34%15.93%-2.22%-0.11%-
EPS (Basic)5.215.95-0.953.303.065.294.133.023.471.90-0.16-13.11-0.1410.5012.954.552.66-7.63-12.464.272.94-3.084.624.558.10
EPS (Diluted)4.955.62-0.953.243.025.294.062.963.411.87-0.15-13.11-0.1410.2212.674.482.66-7.63-12.464.062.87-3.084.534.437.86
EPS Growth-11.92%--7.28%-42.91%30.3%37.16%-13.2%82.35%-----19.34%182.81%68.42%---41.46%--2.12%-43.62%-
Free Cash Flow Per Share9.505.416.875.704.25-2.813.163.222.081.911.50-1.861.288.4011.7811.837.682.642.12-16.52-0.82-5.110.655.74-3.72
Dividend Per Share2.352.131.931.701.431.301.140.960.44--1.401.401.331.1215.321.121.120.841.121.121.121.121.070.93
Dividend Growth10.33%10.36%13.53%18.88%10%14.04%18.75%118.18%---0%5.26%18.75%-92.69%1268.13%0%33.33%-25%0%0%0%4.38%15.01%-
Gross Margin49.8%47.4%47.4%47.5%47.7%48.1%49.9%50.9%50.5%50%50.1%27.6%27.2%29.7%32.4%33.6%32.4%32.8%24.2%32.6%37.6%38.1%42%32.1%35.1%
Operating Margin20.0%17.1%20.1%17.4%17.5%-17.1%15.2%14.7%10.5%9.9%8.2%-10.1%-1.5%9.6%13.0%10.1%5.5%-1.9%-19.0%2.4%0.7%-4.2%6.5%7.0%10.8%
Profit Margin11%13.2%-2.4%9.3%10.7%22.1%17.6%14.1%14.1%8.3%-0.7%-16.9%-0.1%8.5%13%5.2%3.9%-10.6%-12.9%3.5%2.7%-2.9%4%4.1%7.6%
FCF Margin20.1%12.0%17.5%16.0%14.9%-11.7%13.5%15.0%8.5%8.4%7.1%-2.4%1.2%6.8%11.8%13.5%11.0%3.7%2.2%-13.7%-0.7%-4.8%0.6%5.4%-3.6%
Effective Tax Rate13.0%12.1%-33.5%31.0%--19.3%-38.9%---26.9%29.3%39.8%33.4%--40.9%30.6%-35.0%35.0%36.5%
EBITDA1,6121,6811,6161,3421,2071,1331,3111,3091,5951,518658-2,0124785,2426,9403,3112,453-1,837-2,5464,9293,7921,2664,2764,2685,293
EBITDA Margin20.4%22.9%25.3%22.2%21.2%19.3%21.1%20.9%19.4%19.9%9.5%-8%1.3%12.2%19.7%11.2%10.6%-7.8%-8.4%13.2%11.5%4%14.4%15.3%19.6%
EBIT1,2181,3211,2731,0471,0579601,1531,1581,2291,165270-2,698-4254,6846,4002,7451,635-2,851-5,0982,4021,421-1,0651,9471,9603,374
EBIT Margin15.4%18.0%20.0%17.3%18.6%16.3%18.5%18.5%15.0%15.3%3.9%-10.7%-1.2%10.9%18.1%9.3%7.1%-12.2%-16.7%6.4%4.3%-3.4%6.5%7.0%12.5%