Motorola Solutions, Inc.
Motorola Solutions, Inc.
MSI
Valuace
15
Růst
85
Zdraví
69
Cena
$ 433.97
Dnes
+6.17 (1.56%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues11.6811.6810.829.989.118.177.417.897.346.386.045.705.888.708.708.2019.28
Cost of Revenues5.825.825.315.014.884.133.813.963.863.363.172.983.054.464.354.0612.38
Gross Profit5.865.865.514.974.234.043.613.933.483.022.872.722.834.244.354.156.90
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues3.383.012.772.533.012.792.632.392.852.56
Cost of Revenues1.731.511.351.231.461.361.291.201.431.28
Gross Profit1.651.501.411.301.551.431.341.191.421.28
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.860.780.730.690.690.640.570.550.620.681.061.081.042.53
Selling General & Admin Expenses0.000.000.001.561.451.351.291.401.250.981.001.021.181.841.961.913.37
Depreciation & Amortization0.450.450.340.420.650.530.420.390.360.340.300.150.170.230.210.370.57
Total Operating Expenses2.932.932.822.682.492.372.232.302.081.701.671.651.872.923.073.295.87
Operating Income2.942.942.692.291.661.671.381.221.261.281.070.99-1.011.221.260.860.79
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.220.22
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.420.38
Depreciation & Amortization0.160.130.090.080.090.080.080.080.110.10
Total Operating Expenses0.770.720.720.720.740.720.700.670.640.63
Operating Income0.880.780.690.580.810.710.640.520.780.64
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.060.060.070.030.010.010.010.020.020.010.020.010.020.020.040.060.09
Interest Expense0.370.370.300.250.240.210.220.220.220.200.210.170.130.110.070.130.13
Other Expense-0.12-0.12-0.72-0.15-0.15-0.12-0.21-0.22-0.08-0.05-0.150.02-2.00-0.060.03-0.05-0.22
IBT2.812.811.972.151.521.551.171.001.101.080.840.92-1.161.151.220.740.68
Income Tax Expense0.650.650.390.430.150.300.220.130.131.230.280.27-0.470.040.340.000.41
Net Income2.152.151.581.711.361.250.950.870.97-0.160.560.611.301.100.881.160.63
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.010.020.020.020.020.020.020.020.010.01
Interest Expense0.120.100.070.070.070.070.090.060.060.05
Other Expense-0.02-0.06-0.01-0.04-0.03-0.02-0.06-0.61-0.03-0.05
IBT0.860.730.680.550.790.700.58-0.090.710.59
Income Tax Expense0.210.160.170.120.180.130.14-0.050.110.13
Net Income0.650.560.510.430.610.560.44-0.040.600.46
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$10.23$8.14$7.36$5.58$5.21$5.95$-0.95$3.30$3.06$5.29$4.13$3.01$3.47$1.90
EPS Diluted$0.00$0.00$0.00$9.93$7.93$7.17$5.45$4.95$5.62$-0.95$3.24$3.02$5.29$4.06$2.96$3.41$1.87
Shares Outstanding0.170.170.170.170.170.170.170.170.160.160.170.200.250.270.290.330.33
Diluted Shares Outstanding0.170.170.170.170.170.170.170.180.170.160.170.200.250.270.300.340.34
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$3.58$2.78
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$3.47$2.70
Shares Outstanding0.170.170.170.170.170.170.170.170.170.17
Diluted Shares Outstanding0.170.170.170.170.170.170.170.170.170.17
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents1.382.101.711.331.871.251.001.251.211.031.983.953.231.471.884.21
Short Term Investments0.000.000.000.000.000.000.000.000.000.050.400.000.002.143.214.66
Total Cash & ST Investments1.382.101.711.331.871.251.001.251.211.031.983.953.233.605.098.86
Accounts Receivable3.083.182.882.632.492.322.462.311.521.371.361.411.921.881.873.27
Inventory0.800.770.831.060.790.510.450.360.330.270.300.350.520.510.511.36
Other Current Assets0.250.430.310.240.260.240.270.350.830.760.920.740.770.800.682.32
Total Current Assets5.526.485.735.265.414.334.184.273.953.434.586.887.027.408.7717.15
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.893.211.562.101.401.381.511.710.910.71
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments0.893.211.562.101.401.381.511.710.910.71
Accounts Receivable3.613.273.063.183.152.972.722.882.762.55
Inventory0.940.860.830.770.820.800.840.830.961.02
Other Current Assets0.290.380.440.430.440.420.450.310.400.35
Total Current Assets5.737.715.906.485.815.575.525.675.034.63
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment1.511.551.461.411.421.491.550.900.860.790.490.550.810.840.901.73
Goodwill3.403.533.403.312.572.222.071.510.940.730.420.381.511.511.432.83
Intangible Assets1.211.251.261.341.111.231.331.230.860.820.050.020.090.110.000.68
Long-Term Investments0.130.140.140.150.210.160.160.170.250.240.270.320.250.140.170.38
Other Long-Term Assets0.350.380.290.310.560.480.420.340.331.020.350.150.190.370.301.87
Total Long-Term Assets7.838.127.617.566.786.556.465.144.265.003.813.544.835.285.168.42
Total Assets13.3514.6013.3412.8112.1910.8810.649.418.218.438.3910.4211.8512.6813.9325.58
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment1.681.661.561.551.581.511.491.461.381.41
Goodwill6.783.843.843.533.523.403.413.403.283.30
Intangible Assets3.131.361.351.251.301.211.231.261.221.26
Long-Term Investments0.190.180.160.140.140.130.140.280.140.16
Other Long-Term Assets0.450.430.380.380.330.350.290.210.340.32
Total Long-Term Assets12.998.708.538.128.087.837.817.677.407.63
Total Assets18.8016.4114.4314.6013.8913.3513.3313.3412.4412.25
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable0.861.180.881.210.850.610.620.590.590.550.520.540.810.710.682.46
Short-Term Debt0.690.451.440.120.010.010.020.030.050.000.000.000.000.000.410.61
Other Current Liabilities1.241.141.151.381.561.311.361.211.251.200.940.991.331.421.964.57
Current Liabilities4.645.065.744.564.063.493.443.102.932.632.192.253.223.343.828.71
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable0.941.081.011.181.051.020.820.880.860.68
Short-Term Debt1.060.200.440.450.450.690.441.441.430.11
Other Current Liabilities1.591.011.501.141.080.941.151.150.890.94
Current Liabilities5.664.464.925.064.674.644.635.745.293.77
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt5.746.105.116.436.005.575.615.294.424.394.393.402.461.861.132.19
Capital Leases0.420.550.410.540.310.400.500.000.000.000.000.000.000.000.000.00
Def. Tax Liability0.080.090.060.070.180.180.180.200.120.12-0.11-0.14-0.30-0.300.000.00
Total Liabilities12.5312.8812.6012.6812.2111.4211.3310.699.949.388.487.668.169.398.6614.59
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt8.888.136.096.106.126.166.445.115.076.41
Capital Leases0.470.600.530.550.440.420.450.410.370.39
Def. Tax Liability0.110.090.090.090.060.060.060.060.070.07
Total Liabilities16.4614.4312.7712.8812.5512.5312.7912.6012.0611.90
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Retained Earnings1.612.301.641.341.351.131.241.050.471.151.723.412.431.631.024.46
Comprehensive Income-2.55-2.54-2.54-2.54-2.38-2.45-2.44-2.77-2.56-2.32-1.87-1.86-2.29-3.30-2.88-2.22
Total Common Equity0.801.700.720.12-0.04-0.56-0.70-1.29-1.74-0.96-0.112.743.663.275.2110.89
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.000.000.000.000.000.000.000.000.000.00
Retained Earnings2.592.342.222.301.971.611.401.641.331.33
Comprehensive Income-2.42-2.41-2.50-2.54-2.47-2.55-2.55-2.54-2.51-2.45
Total Common Equity2.331.971.641.701.330.800.520.720.360.34
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt6.856.556.556.556.015.585.635.324.474.404.393.402.461.861.542.80
Book Value0.821.720.740.13-0.02-0.54-0.68-1.28-1.73-0.95-0.102.773.693.295.2710.99
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.020.020.020.020.020.020.020.020.010.01
Book Value2.331.971.641.701.330.800.520.720.360.34
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.462.151.581.711.371.250.950.870.97-0.150.560.64-0.701.110.880.740.27
Depreciation & Amortization0.380.430.340.360.440.440.410.390.360.340.300.150.170.230.210.370.57
Stock-Based Compensation0.220.290.240.210.170.130.130.120.070.070.070.080.090.150.180.170.27
Change Working Capital-0.13-0.14-0.16-0.24-0.33-0.030.100.09-0.37-0.09-0.060.06-1.59-0.26-0.42-0.580.18
Change In Accounts Receivable-0.25-0.17-0.25-0.18-0.110.000.09-0.080.06-0.060.030.02-0.06-0.070.08-0.25-0.31
Change In Accounts Payable0.280.280.30-0.140.450.58-0.120.200.270.160.200.01-0.12-0.20-0.16-0.19-2.41
Change In Inventories0.19-0.150.060.20-0.24-0.28-0.01-0.070.07-0.050.010.02-0.01-0.010.00-0.01-0.27
Other Non-cash Items1.440.010.600.040.510.020.050.440.030.080.09-0.091.99-0.05-0.020.120.32
Cash from Operations2.520.000.002.041.821.841.611.821.081.351.171.01-0.590.941.070.871.97
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.650.560.520.430.610.560.44-0.040.600.47
Depreciation & Amortization0.140.120.090.080.090.070.100.080.110.09
Stock-Based Compensation0.080.070.070.070.060.060.060.060.050.05
Change Working Capital0.38-0.03-0.39-0.080.370.05-0.43-0.130.510.10
Change In Accounts Receivable-0.17-0.13-0.070.20-0.13-0.06-0.170.11-0.03-0.16
Change In Accounts Payable0.560.18-0.28-0.180.430.21-0.24-0.090.390.22
Change In Inventories-0.04-0.02-0.02-0.060.04-0.010.04-0.010.110.06
Other Non-cash Items0.010.00-0.010.01-0.060.010.000.590.010.01
Cash from Operations0.000.000.000.000.000.000.000.001.250.71
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.26-0.27-0.26-0.25-0.26-0.24-0.22-0.25-0.20-0.23-0.27-0.18-0.18-0.19-0.19-0.19-0.34
Acquisitions-0.02-4.90-0.29-0.18-1.18-0.52-0.29-0.71-1.16-0.40-1.47-0.59-0.05-0.07-0.111.090.11
Investments-0.150.000.000.001.170.240.220.250.200.230.270.180.080.19-0.041.51-0.01
Sales of Investment0.050.020.040.020.050.020.010.020.100.180.670.233.402.201.041.520.45
Other Investing Activities-0.020.000.000.00-1.17-0.24-0.16-0.24-0.20-0.23-0.20-0.17-0.14-0.130.09-1.52-0.03
Cash from Investing-0.420.000.00-0.41-1.39-0.74-0.44-0.93-1.27-0.45-1.00-0.533.122.010.802.420.19
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.11-0.07-0.05-0.04-0.09-0.06-0.07-0.05-0.08-0.07
Acquisitions0.000.46-0.01-0.45-0.02-0.23-0.01-0.04-0.010.00
Investments0.00-4.370.000.000.000.00-0.010.00-0.170.07
Sales of Investment0.000.000.000.010.000.000.000.040.010.01
Other Investing Activities0.000.000.000.000.000.000.000.000.01-0.07
Cash from Investing0.000.000.000.000.000.000.000.00-0.24-0.06
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-0.310.000.000.00-0.29-0.35-1.71-2.37-0.89-0.02-0.690.00-0.470.00-0.41-1.22-1.02
Debt Issued0.756.550.000.000.830.781.672.671.740.100.690.991.400.600.74-0.053.82
Issuance of Common Stock0.070.000.000.100.160.100.110.110.170.080.090.100.140.170.130.190.18
Repurchase of Common Stock-0.55-1.15-0.25-0.80-0.84-0.53-0.61-0.32-0.13-0.48-0.84-3.18-2.55-1.69-2.44-1.11-0.27
Dividends Paid-0.620.000.00-0.59-0.53-0.48-0.44-0.38-0.34-0.31-0.28-0.28-0.32-0.29-0.27-0.07-0.11
Other Financing Activities0.020.000.00-0.010.590.831.691.801.410.010.670.981.480.620.69-3.380.37
Cash from Financing-1.410.000.00-1.30-0.91-0.43-0.97-1.140.22-0.72-1.04-2.38-1.71-1.21-2.29-5.59-0.85
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.000.00
Debt Issued9.941.601.81-0.03-0.02-0.28-0.020.330.17-0.02
Issuance of Common Stock0.000.000.000.000.000.000.000.000.030.04
Repurchase of Common Stock-0.49-0.08-0.26-0.33-0.11-0.03-0.07-0.04-0.13-0.31
Dividends Paid0.000.000.000.000.000.000.000.00-0.15-0.15
Other Financing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Financing0.000.000.000.000.000.000.000.00-0.25-0.41
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.67-0.940.400.38-0.550.620.25-0.26-0.010.24-0.95-1.970.731.76-0.41-2.331.34
Closing Cash Balance1.381.172.101.711.331.871.251.001.261.271.031.983.953.231.471.884.21
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.27-2.311.64-0.540.700.02-0.13-0.190.800.20
Closing Cash Balance1.170.893.211.562.101.401.381.511.710.91
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow2.262.572.131.791.571.591.401.580.881.120.890.83-0.770.750.880.691.63
Real Free Cash Flow2.042.281.891.581.401.471.271.460.811.050.830.75-0.870.600.700.521.36
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow1.140.730.230.470.980.700.110.341.160.65
Real Free Cash Flow1.060.660.150.410.920.640.050.281.110.60
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader