Company Achieves Record Q1 Sales, Operating Earnings and Operating Cash Flow

Sales of $2.5 billion, up 6% versus a year ago
- Products and Systems Integration sales up 4%
- Software and Services sales up 9%
GAAP earnings per share ("EPS") of $2.53
Non-GAAP EPS^* of $3.18, up 13% versus a year ago
Record Q1 operating cash flow of $510 million, up $128 million versus a year ago
Acquired RapidDeploy and Theatro for an aggregate of $414 million, net of cash acquired
Launched SVX, a converged, secure P25 speaker mic and body-worn camera for APX NEXT family of devices
Launched Assist, AI for public safety, with applications across the portfolio

Motorola Solutions, Inc. (NYSE:MSI) today reported its earnings results for the first quarter of 2025.

"Q1 was an excellent start to the year, with record first-quarter sales, operating earnings and cash flow," said Greg Brown, chairman and CEO, Motorola Solutions. "Our customers are continuing to prioritize investments in safety and security, which is driving our continued expectations for strong revenue, earnings and cash flow growth for the year."

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

	Q1 2025		Q1 2024		% Change
Sales	$2,528		$2,389		6	%
GAAP
Operating Earnings	$582		$519		12	%
% of Sales	23.0	%	21.7	%
EPS	$2.53		($0.23	)	1,200	%
Non-GAAP^*
Operating Earnings	$716		$638		12	%
% of Sales	28.3	%	26.7	%
EPS	$3.18		$2.81		13	%
Products and Systems Integration Segment
Sales	$1,546		$1,490		4	%
GAAP Operating Earnings	$352		$310		14	%
% of Sales	22.8	%	20.8	%
Non-GAAP^* Operating Earnings	$434		$370		17	%
% of Sales	28.1	%	24.8	%
Software and Services Segment
Sales	$982		$899		9	%
GAAP Operating Earnings	$230		$209		10	%
% of Sales	23.4	%	23.2	%
Non-GAAP^* Operating Earnings	$282		$268		5	%
% of Sales	28.7	%	29.8	%
^* Non-GAAP financial information excludes the after-tax impact of approximately $0.65 per diluted share related to highlighted items, share-based compensation expense and intangible assets amortization expense. Details regarding these non-GAAP adjustments and the use of non-GAAP measures are included later in this news release.

OTHER SELECTED FINANCIAL RESULTS

Revenue - Sales were $2.5 billion, up 6% from the year-ago quarter driven by growth in North America, partially offset by a decline internationally due to foreign currency headwinds and lower Ukraine revenue. Revenue from acquisitions was $32 million and foreign currency headwinds were $25 million in the quarter. The Products and Systems Integration segment grew 4%, driven by growth in Land Mobile Radio Communications ("LMR"). The Software and Services segment grew 9%, driven by growth in Video Security and Access Control ("Video"), LMR services and Command Center.
Operating margin - GAAP operating margin was 23.0% of sales, up from 21.7% in the year-ago quarter. Non-GAAP operating margin was 28.3% of sales, up 160 basis points from 26.7% in the year-ago quarter. The increase in both GAAP and non-GAAP operating margins was driven by higher sales, favorable mix and lower direct material costs, partially offset by acquisitions.
Taxes - The GAAP effective tax rate during the quarter was 21.0%, down from 57.8% in the year-ago quarter driven by a non-deductible loss on the extinguishment of the Silver Lake convertible debt in the prior year. The non-GAAP effective tax rate was 21.1%, down from 22.1% in the year-ago quarter primarily due to higher benefits from share-based compensation recognized in the current quarter.
Cash flow - Operating cash flow was $510 million, compared to $382 million in the year-ago quarter and free cash flow was $473 million, up from $336 million in the year-ago quarter. Both the operating cash flow and free cash flow for the quarter increased primarily due to higher earnings and working capital improvements.
Capital allocation - During the quarter, the company repurchased $325 million of common stock, paid $182 million in cash dividends and incurred $37 million of capital expenditures. Additionally, the company closed two acquisitions in Command Center; RapidDeploy, a cloud-native NG 911 solution provider, and Theatro, a maker of AI and voice-powered communication and digital workflow software for frontline workers, for a combined $414 million, net of cash acquired.
Backlog - The company ended the quarter with backlog of $14.1 billion, down 2% or $306 million from the year-ago quarter. Products and Systems Integration segment backlog was down $1.0 billion, or 22%, driven primarily by strong LMR shipments. Software and Services segment backlog was up $732 million, or 8%, driven by strong demand across all three technologies, partially offset by revenue recognition from the U.K. Home Office.

NOTABLE WINS AND ACHIEVEMENTS

Software and Services

$19M LMR managed services extension for an international customer
$18M LMR services renewal for a U.S. utility customer
$9M fixed video services contract renewal for the City of Chicago
$7M Command Center order for a U.S. federal customer
$5M Command Center order for Denver's Public Transport

Products and Systems Integration

$19M TETRA award for a customer in Germany
$10M fixed video order for Duke Energy
$10M P25 system order for a customer in North Africa
$10M P25 device order for a U.S. state and local customer
$7M P25 device order for Aurora, CO

BUSINESS OUTLOOK

Second quarter 2025 - The company expects revenue growth of approximately 4% compared to the second quarter of 2024 and non-GAAP EPS in the range of $3.32 to $3.37 per share. This assumes approximately 170 million of fully diluted shares and a non-GAAP effective tax rate of approximately 23.5%.
Full-year 2025 - The company is maintaining its prior guidance of approximately 5.5% revenue growth and non-GAAP EPS between $14.64 and $14.74 per share. This outlook assumes approximately $40 million in foreign exchange headwinds, 170 million of fully diluted shares and a non-GAAP effective tax rate of approximately 23.0%.

The company has not quantitatively reconciled its guidance for forward-looking non-GAAP metrics to their most comparable GAAP measures because the company does not provide specific guidance for the various reconciling items as certain items that impact these measures have not occurred, are out of the company's control, or cannot be reasonably predicted. Accordingly, a reconciliation to the most comparable GAAP financial metric is not available without unreasonable effort. Please note that the unavailable reconciling items could significantly impact the company's results.

RECENT EVENTS

MACROECONOMIC ENVIRONMENT UPDATE

Beginning in February 2025, the United States implemented significant global tariffs on imports, contributing to a global trade landscape subject to changing import/export regulations, tariffs, trade barriers and trade disputes. As a result, the company sees growing volatility and uncertainty around the global supply chain.

The company engages with global suppliers across a diverse network of locations around the world. The company continues to work with our global supply base to mitigate its exposure to the risks to global reciprocal (and sectoral) tariffs that have developed, and which may continue to develop, in order to ensure supply continues at levels in order to meet the company's current customer demand. As a result of the dynamic environment, the company expects increased costs on materials and components in 2025, which the company currently expects to substantially mitigate.

U.K. HOME OFFICE UPDATE

Beginning August 1, 2023, the United Kingdom's Competition Markets Authority ("CMA") imposed a legal order which implemented a prospective price control on Airwave (the "Airwave Charge Control"), the company's private mobile radio communications network that provides mission-critical voice and data communications to emergency services and other agencies in Great Britain. The company's appeal of the implementation of the Charge Control to the United Kingdom's Court of Appeal was unsuccessful and the company has no further right to appeal to the United Kingdom Courts. Since August 1, 2023, revenue under the Airwave contract has been, and will continue to be, recognized in accordance with the Airwave Charge Control.

In 2024, the company received a notice of contract extension (the "Deferred National Shutdown Notice") from the U.K. Home Office. The Deferred National Shutdown Notice extends the "national shutdown target date" of the Airwave service from December 31, 2026 to December 31, 2029, at the Airwave Charge Control rates and is fully reflected in the company's reported backlog. In 2024, the company filed proceedings in the U.K. High Court challenging the decision of the U.K. Home Office to issue the Deferred National Shutdown Notice as being in breach of applicable U.K. procurement and public law. During the first quarter of 2025, these proceedings were discontinued.

On December 12, 2024, a proposed class representative filed a claim with the Competition Appeal Tribunal ("CAT") to bring collective proceedings against the company, alleging that users of Airwave services during the period January 1, 2020 through July 31, 2023 suffered financial harm as a result of the pricing in effect during such time (the "Collective Proceeding"). The initial stage of the Collective Proceeding will involve potential "Certification" of the claim by the CAT, which the company expects to be heard in September 2025.

CONFERENCE CALL AND WEBCAST Motorola Solutions will host its quarterly conference call beginning at 4 p.m. U.S. Central Time (5 p.m. U.S. Eastern Time) on Thursday, May 1. The conference call will be webcast live at www.motorolasolutions.com/investors. An archive of the webcast will be available for a limited period of time thereafter.

CONSOLIDATED GAAP RESULTS (presented in millions, except per share data)

A comparison of results from operations is as follows:

	Q1 2025	Q1 2024
Net sales	$2,528	$2,389
Gross margin	$1,300	$1,192
Operating earnings	$582	$519
Amounts attributable to Motorola Solutions, Inc. common stockholders
Net earnings	$430	($39	)
Diluted EPS	$2.53	($0.23	)
Weighted average diluted common shares outstanding	169.8	166.3

USE OF NON-GAAP FINANCIAL INFORMATION

In addition to the results presented in accordance with accounting principles generally accepted in the U.S. ("GAAP") included in this news release, Motorola Solutions also has included non-GAAP measurements of results, including free cash flow, non-GAAP operating earnings, non-GAAP EPS, non-GAAP operating margin, non-GAAP tax rate, and organic revenue. 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 its operating performance to that of its competitors. Among other things, management uses these operating results, excluding the identified items, to evaluate the performance of its businesses and to evaluate results relative to certain incentive compensation targets. Management uses operating results excluding these items because it believes these measurements enable it to make better period-to-period evaluations of the financial performance of its 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, GAAP measurements.

Reconciliations: Details and reconciliations of such non-GAAP measurements to the corresponding GAAP measurements can be found at the end of this news release.

Free cash flow: Free cash flow represents net cash provided by operating activities less capital expenditures. The company believes that free cash flow is useful to investors as the basis for comparing its performance and coverage ratios with other companies in the company's industries, although the company's measure of free cash flow may not be directly comparable to similar measures used by other companies. This measure is also used as a component of incentive compensation.

Organic revenue: Organic revenue reflects net sales calculated under GAAP excluding net sales from acquired business owned for less than four full quarters. The company believes organic revenue provides useful information for evaluating the periodic growth of the business on a consistent basis and provides for a meaningful period-to-period comparison and analysis of trends in the business.

Non-GAAP operating earnings, non-GAAP EPS and non-GAAP operating margin each excludes highlighted items, including share-based compensation expenses and intangible assets amortization expense, as follows:

Highlighted items: The company has excluded the effects of highlighted items including, but not limited to, acquisition-related transaction fees, tangible and intangible asset impairments, reorganization of business charges, certain non-cash pension adjustments, legal settlements and other contingencies, gains and losses on investments and businesses, Hytera-related legal expenses, gains and losses on the extinguishment of debt 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.

Hytera-Related Legal Expenses: On March 14, 2017, the company filed a complaint in the U.S. District Court for the Northern District of Illinois (the "District Court") against Hytera Communications Corporation Limited of Shenzhen, China; Hytera America, Inc.; and Hytera Communications America (West), Inc. (collectively, "Hytera"), alleging trade secret theft and copyright infringement and seeking, among other things, injunctive relief, compensatory damages and punitive damages. On February 14, 2020, the company announced that a jury decided in the company's favor in its trade secret theft and copyright infringement case. In connection with this verdict, the jury awarded the company $345.8 million in compensatory damages and $418.8 million in punitive damages, for a total of $764.6 million. In a series of post-trial rulings in 2021, the District Court subsequently reduced the judgment to $543.7 million, but also ordered Hytera to pay the company $51.1 million in pre-judgment interest and $2.6 million in costs, as well as $34.2 million in attorneys fees. The company continues to seek collection of the judgment through the ongoing legal process.

On December 17, 2020, the District Court held that Hytera must pay the company a forward-looking reasonable royalty on products that use the company's stolen trade secrets, and on December 15, 2021, set royalty rates for Hytera's sale of relevant products from July 1, 2019 forward. On July 5, 2022, the District Court ordered that Hytera pay into a third-party escrow on July 31, 2022, the royalties owed to the company based on the sale of relevant products from July 1, 2019 to June 30, 2022. Hytera failed to make the required royalty payment on July 31, 2022. On August 1, 2022, Hytera filed a motion to modify or stay the District Court's previous July 5, 2022 royalty order, which the District Court denied on July 11, 2023. On August 3, 2022, the company filed a motion seeking to hold Hytera in civil contempt for violating the royalty order by not making the required royalty payment on July 31, 2022. On August 26, 2023, the District Court granted the company's contempt motion. As a result, on September 1, 2023, Hytera made a payment of $56 million into the third-party escrow. In addition to the September 1, 2023 payment of $56 million, Hytera made de minimis regular quarterly royalty payments into the third-party escrow from October 2022 through November 2024; after which such de minimis royalty payments have been paid directly to the company. The aggregate amount paid into escrow of approximately $61 million was released to the company on November 26, 2024 and was recorded as a gain within Other Charges (Income) within the Consolidated Statement of Operations. On March 4, 2025, Hytera made a partial payment toward the judgment of approximately $10 million and that payment was recorded as a gain within Other charges (Income) within the Consolidated Statement of Operations.

Following the February 14, 2020 verdict and judgment in the company's favor, Hytera appealed to the U.S. Court of Appeals for the Seventh Circuit (the "Court of Appeals"), seeking review of the orders related to the jury's verdict as well as the District Court's royalty order. The company filed its cross-appeal on August 5, 2022. The Court of Appeals heard oral arguments on December 5, 2023, and issued its decision on July 2, 2024. The Court of Appeals affirmed the District Court's award of $407.4 million in damages, including exemplary damages, under the Defend Trade Secrets Act. The Court of Appeals also directed the District Court to recalculate and reduce its award of $136.3 million in copyright infringement damages, and instructed the District Court to reconsider its denial of the company's request for an injunction. In all other respects, the Court of Appeals affirmed the judgment of the District Court. On October 4, 2024, the Court of Appeals denied Hytera's motion for rehearing. The case has been remanded to the District Court for further action per the Court of Appeals' decision. The issues of copyright recalculation and injunction are currently briefed and under consideration by the District Court.

On January 2, 2025, Hytera filed a petition for Writ of certiorari with the Supreme Court of the United States. Hytera's petition was denied by the Supreme Court on February 24, 2025.

In 2024, the parties engaged in competing litigation in the District Court and a court in China related to the possible continued use by Hytera of the company's trade secrets in Hytera's currently shipping products. On April 2, 2024, the District Court held Hytera in civil contempt, and issued a worldwide sales injunction of certain Hytera products and a daily fine, for Hytera's failure to withdraw its competing litigation in China. On April 16, 2024, the Court of Appeals granted Hytera's motion for an emergency stay of the contempt sanctions, to allow the Court of Appeals to review the District Court's various orders related to the competing litigation and contempt sanctions. The District Court held hearings from August 26-30, 2024, concerning whether Hytera's currently shipping products continue to misuse the company's trade secrets and copyrighted source code. The issue is currently under consideration by the District Court.

Management typically considers legal expenses associated with defending the company's intellectual property as "normal and recurring" and accordingly, Hytera-related legal expenses were included in both the company's GAAP and non-GAAP operating income for fiscal years 2017, 2018 and 2019. The company anticipates further expenses associated with Hytera-related litigation; however, as of 2020, the company believes that these expenses are no longer a part of the "normal and recurring" legal expenses incurred to operate its business. In addition, as any contingent or actual gains associated with the Hytera litigation are recognized, they will be similarly excluded from the company's non-GAAP operating income, consistent with the company's treatment of the $15 million of proceeds realized in 2022, $61 million realized in 2024 and $10 million realized in 2025. The company believes after the jury award, the presentation of excluding both Hytera-related legal expenses and gains related to awards better aligns with how management evaluates the company's ongoing underlying business performance.

Share-based compensation expenses: The company has excluded share-based compensation expenses 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 expenses primarily because it represents a significant non-cash expense. Share-based compensation expenses 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 income 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.

FORWARD LOOKING STATEMENTS

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 second quarter and full-year of 2025; the impact of global tariffs and volatility in the global supply chain and our expected ability to mitigate increased costs related thereto; the impact of the Airwave Charge Control; and the company's expectations regarding the Collective Proceeding. Motorola Solutions cautions the reader that the risks and uncertainties below, as well as those in Part I Item 1A of Motorola Solutions' 2024 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/investors, 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: (i) impact of current global economic and political conditions in the markets in which we operate (including, but not limited to, with respect to tariffs); (ii) increased areas of risk, increased competition and additional compliance obligations associated with the introduction of new or enhanced products and services in our segments; (iii) impact of catastrophic events on our business or our customers' or suppliers' business; (iv) social, ethical, environmental and competitive risks relating to the use of artificial intelligence ("AI") in our products and services; (v) the effectiveness of our strategic acquisitions, including the integrations of such acquired businesses; (vi) the inability of our products to meet our customers' expectations or regulatory or industry standards; (vii) our inability to purchase a sufficient amount of materials, parts, and components, as well as software and services, at acceptable prices to meet the demands of our customers, and any disruption to our suppliers or significant increase in the price of supplies; (viii) risks related to our large, multi-year system and services contracts (including, but not limited to, with respect to the Airwave contract); (ix) the global nature of our employees, customers, suppliers and outsource partners; (x) our use of third-parties to develop, design and/or manufacture many of our components and some of our products, and to perform portions of our business operations; (xi) the inability of our subcontractors to perform in a timely and compliant manner or adhere to our Human Rights Policy; (xii) increasing scrutiny and evolving expectations from investors, customers, lawmakers, regulators and other stakeholders regarding environmental, social and governance ("ESG") related practices and disclosures, as well as recent U.S. based anti-ESG efforts; (xiii) challenges relating to existing or future legislation and regulations pertaining to AI, AI-enabled products and the use of biometrics and other video analytics; (xiv) the impact, including increased costs and potential liabilities, associated with changes in laws and regulations regarding cybersecurity, privacy, data protection, and information security; (xv) the impact of government regulation of radio frequencies; (xvi) regulations, laws and other compliance requirements applicable to our U.S. government customer contracts and grants; (xvii) the impact, including increased costs and additional compliance obligations, associated with existing or future telecommunications-related laws and regulations; (xviii) impact of product regulatory and safety, consumer, worker safety and environmental product compliance and remediation laws; (xix) the evolving state of environmental regulation relating to climate change, and the physical risks of climate change; (xx) impact of tax matters; (xxi) increased cybersecurity threats, a security breach or other significant disruption of our IT systems or those of our outsource partners, suppliers or customers; (xxii) our inability to protect our intellectual property or potential infringement of intellectual property rights of third parties; (xxiii) risks relating to intellectual property licenses and intellectual property indemnities in our customer and supplier contracts; (xxiv) our license of the MOTOROLA, MOTO, MOTOROLA SOLUTIONS and the Stylized M logo and all derivatives and formatives thereof from Motorola Trademark Holdings, LLC; (xxv) inability to attract and retain senior management and key employees; (xxvi) inability to access the capital markets for financing on acceptable terms and conditions; (xxvii) exposure to exchange rate fluctuations on cross-border transactions and the translation of local currency results into U.S. dollars; (xxviii) impact of returns on pension and retirement plan assets and interest rate changes; and (xix) the return of capital to shareholders through dividends and/or repurchasing shares. 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.

ABOUT MOTOROLA SOLUTIONS

Motorola Solutions is solving for safer. We build and connect technologies to help protect people, property and places. Our solutions enable the collaboration between public safety agencies and enterprises that's critical for a proactive approach to safety and security. Learn more about how we're solving for safer communities, safer schools, safer hospitals, safer businesses – safer everywhere – at www.motorolasolutions.com.

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

	Three Months Ended
	March 29, 2025			March 30, 2024
Net sales from products	$	1,448		$	1,405
Net sales from services		1,080			984
Net sales		2,528			2,389
Costs of products sales		573			600
Costs of services sales		655			597
Costs of sales		1,228			1,197
Gross margin		1,300			1,192
Selling, general and administrative expenses		436			397
Research and development expenditures		233			218
Other charges		12			19
Intangibles amortization		37			39
Operating earnings		582			519
Other income (expense):
Interest expense, net		(51	)		(44	)
Other, net		16			(565	)
Total other expense		(35	)		(609	)
Earnings (loss) before income taxes		547			(90	)
Income tax expense (benefit)		115			(52	)
Net earnings (loss)		432			(38	)
Less: Earnings attributable to non-controlling interests		2			1
Net earnings (loss) attributable to Motorola Solutions, Inc.	$	430		$	(39	)
Earnings (loss) per common share:
Basic	$	2.58		$	(0.23	)
Diluted	$	2.53		$	(0.23	)
Weighted average common shares outstanding:
Basic		166.9			166.3
Diluted		169.8			166.3

	Percentage of Net Sales*
Net sales from products		57.3	%		58.8	%
Net sales from services		42.7	%		41.2	%
Net sales		100.0	%		100.0	%
Costs of products sales		39.6	%		42.7	%
Costs of services sales		60.6	%		60.7	%
Costs of sales		48.6	%		50.1	%
Gross margin		51.4	%		49.9	%
Selling, general and administrative expenses		17.2	%		16.6	%
Research and development expenditures		9.2	%		9.1	%
Other charges		0.5	%		0.8	%
Intangibles amortization		1.5	%		1.6	%
Operating earnings		23.0	%		21.7	%
Other income (expense):
Interest expense, net		(2.0	)%		(1.8	)%
Other, net		0.6	%		(23.7	)%
Total other expense		(1.4	)%		(25.5	)%
Earnings (loss) before income taxes		21.6	%		(3.8	)%
Income tax expense (benefit)		4.5	%		(2.2	)%
Net earnings (loss)		17.1	%		(1.6	)%
Less: Earnings attributable to non-controlling interests		0.1	%		—	%
Net earnings (loss) attributable to Motorola Solutions, Inc.		17.0	%		(1.6	)%
* Percentages may not add up due to rounding

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

	March 29, 2025		December 31, 2024
Assets
Cash and cash equivalents	$	1,564	$	2,102
Accounts receivable, net		1,770		1,952
Contract assets		1,288		1,230
Inventories, net		833		766
Other current assets		444		429
Total current assets		5,899		6,479
Property, plant and equipment, net		1,039		1,022
Operating lease assets		521		529
Investments		161		135
Deferred income taxes		1,236		1,280
Goodwill		3,841		3,526
Intangible assets, net		1,353		1,249
Other assets		383		375
Total assets	$	14,433	$	14,595
Liabilities and Stockholders' Equity
Current portion of long-term debt	$	322	$	322
Accounts payable		845		1,018
Contract liabilities		1,983		2,072
Accrued liabilities		1,772		1,643
Total current liabilities		4,922		5,055
Long-term debt		5,677		5,675
Operating lease liabilities		412		427
Other liabilities		1,763		1,719
Total Motorola Solutions, Inc. stockholders' equity		1,641		1,703
Non-controlling interests		18		16
Total liabilities and stockholders' equity	$	14,433	$	14,595

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

	Three Months Ended
	March 29, 2025			March 30, 2024
Operating
Net earnings (loss)	$	432		$	(38	)
Adjustments to reconcile Net earnings (loss) to Net cash provided by operating activities:
Depreciation and amortization		81			83
Non-cash other charges		7			3
Share-based compensation expenses		66			56
Loss from the extinguishment of Silver Lake Convertible Debt		—			585
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments:
Accounts receivable		197			113
Inventories		(62	)		(7	)
Other current assets and contract assets		(78	)		(123	)
Accounts payable, accrued liabilities and contract liabilities		(175	)		(90	)
Other assets and liabilities		25			(19	)
Deferred income taxes		17			(181	)
Net cash provided by operating activities		510			382
Investing
Acquisitions and investments, net		(450	)		(37	)
Proceeds from sales of investments and businesses, net		10			36
Capital expenditures		(37	)		(46	)
Net cash used for investing activities		(477	)		(47	)
Financing
Repayments of debt		—			(1,593	)
Net proceeds from issuance of debt		—			1,288
Issuances of common stock, net of tax		(90	)		(5	)
Purchases of common stock		(325	)		(39	)
Payments of dividends		(182	)		(163	)
Payments of dividends to non-controlling interests		—			—
Net cash used for financing activities		(597	)		(512	)
Effect of exchange rate changes on total cash and cash equivalents		26			(16	)
Net decrease in total cash and cash equivalents		(538	)		(193	)
Cash and cash equivalents, beginning of period		2,102			1,705
Cash and cash equivalents, end of period	$	1,564		$	1512

Motorola Solutions, Inc. and Subsidiaries
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow
(In millions)


	Three Months Ended
	March 29, 2025			March 30, 2024
Net cash provided by operating activities	$	510		$	382
Capital expenditures		(37	)		(46	)
Free cash flow	$	473		$	336

Motorola Solutions, Inc. and Subsidiaries
Reconciliation of Net Earnings Attributable to MSI to Non-GAAP Net Earnings Attributable to MSI
(In millions)

		Three Months Ended
	Statement Line	March 29, 2025			March 30, 2024
Net earnings attributable to MSI		$	430		$	(39	)
Non-GAAP adjustments before income taxes:
Share-based compensation expenses	Cost of sales, SG&A and R&D	$	66		$	56
Intangible assets amortization expense	Intangibles amortization		37			39
Reorganization of business charges	Cost of sales and Other charges (income)		17			10
Hytera-related legal expenses	SG&A		14			1
Acquisition-related transaction fees	Other charges (income)		6			4
Fair value adjustments to equity investments	Other (income) expense		5			2
Legal settlements	Other charges (income)		4			6
Assessments of uncertain tax positions	Interest income, net, Other (income) expense		1			1
Loss from the extinguishment of Silver Lake Convertible Debt	Other (income) expense		—			585
Operating lease asset impairments	Other charges (income)		—			3
Investment impairments	Other (income) expense		—			3
Gain on Hytera legal settlement	Other charges (income)		(10	)		—
Total Non-GAAP adjustments before income taxes		$	140		$	710
Income tax expense on Non-GAAP adjustments			30			189
Total Non-GAAP adjustments after income taxes			110			521
Non-GAAP Net earnings attributable to MSI		$	540		$	482

Calculation of Non-GAAP Tax Rate
(In millions)

		Three Months Ended
		March 29, 2025			March 30, 2024
Net earnings before income taxes		$	547		$	(90	)
Total Non-GAAP adjustments before income taxes*			140			710
Non-GAAP Net earnings before income taxes			687			620
Income tax expense (benefit)			115			(52	)
Income tax expense on Non-GAAP adjustments**			30			189
Total Non-GAAP Income tax expense		$	145		$	137
Non-GAAP Tax rate			21.1	%		22.1	%

*See reconciliation on Non-GAAP-2 table above for detail on Non-GAAP adjustments before income taxes
**Income tax impact of highlighted items


Reconciliation of Earnings Per Share to Non-GAAP Earnings Per Share*

		Three Months Ended
	Statement Line	March 29, 2025			March 30, 2024
Net earnings attributable to MSI		$	2.53		$	(0.23	)
Non-GAAP adjustments before income taxes:
Share-based compensation expenses	Cost of sales, SG&A and R&D		0.39			0.32
Intangible assets amortization expense	Intangibles amortization		0.22			0.23
Reorganization of business charges	Cost of sales and Other charges (income)		0.10			0.05
Hytera-related legal expenses	SG&A		0.08			0.01
Acquisition-related transaction fees	Other charges (income)		0.03			0.02
Fair value adjustments to equity investments	Other (income) expense		0.03			0.01
Legal settlements	Other charges (income)		0.02			0.03
Assessments of uncertain tax positions	Interest income, net, Other (income) expense		0.01			0.01
Loss from the extinguishment of Silver Lake Convertible Debt	Other (income) expense		—			3.42
Operating lease asset impairments	Other charges (income)		—			0.02
Investment impairments	Other (income) expense		—			0.02
Gain on Hytera legal settlement	Other charges (income)		(0.06	)		—
Total Non-GAAP adjustments before income taxes		$	0.82		$	4.14
Income tax expense on Non-GAAP adjustments			0.17			1.10
Total Non-GAAP adjustments after income taxes			0.65			3.04
Non-GAAP Net earnings attributable to MSI		$	3.18		$	2.81

GAAP Diluted Weighted Average Common Shares			169.8			166.3
Adjusted for dilutive shares outstanding**			—			5.00
Non-GAAP Diluted Weighted Average Common Shares			169.8			171.3
*Indicates Non-GAAP Diluted EPS
** Under U.S. GAAP, the accounting for a net loss from continuing operations results in the presentation of diluted earnings per share equal to basic earnings per share, as any increase in basic shares would be anti-dilutive to earnings per share. As a result of the highlighted items identified during Q1 2024, the Company reported a net loss from continuing operations for the three months ended March 30, 2024 within our GAAP Condensed Consolidated Statement of Operations, while reporting earnings on a non-GAAP basis over the same periods. An adjustment is reflected to correct for the dilution of 5 million dilutive shares outstanding in Q1 2024.

Motorola Solutions, Inc. and Subsidiaries
Reconciliations of Operating Earnings to Non-GAAP Operating Earnings and Operating Margin to Non-GAAP Operating Margin
(In millions)

	Three Months Ended
	March 29, 2025									March 30, 2024
	Products and Systems Integration			Software and Services			Total			Products and Systems Integration			Software and Services			Total
Net sales	$	1,546		$	982		$	2,528		$	1,490		$	899		$	2,389
Operating earnings ("OE")	$	352		$	230		$	582		$	310		$	209		$	519
Above OE non-GAAP adjustments:
Share-based compensation expenses		48			18			66			39			17			56
Intangible assets amortization expense		16			21			37			9			30			39
Reorganization of business charges		12			5			17			8			2			10
Hytera-related legal expenses		14			—			14			1			—			1
Acquisition-related transaction fees		—			6			6			—			4			4
Legal settlements		2			2			4			1			5			6
Operating lease asset impairments		—			—			—			2			1			3
Gain on Hytera legal settlement		(10	)		—			(10	)		—			—			—
Total above-OE non-GAAP adjustments		82			52			134			60			59			119
Operating earnings after non-GAAP adjustments	$	434		$	282		$	716		$	370		$	268		$	638

Operating earnings as a percentage of net sales - GAAP		22.8	%		23.4	%		23.0	%		20.8	%		23.2	%		21.7	%
Operating earnings as a percentage of net sales - after non-GAAP adjustments		28.1	%		28.7	%		28.3	%		24.8	%		29.8	%		26.7	%

Motorola Solutions, Inc. and Subsidiaries
Reconciliation of Revenue to Non-GAAP Organic Revenue
(In millions)

	Three Months Ended
	March 29, 2025		March 30, 2024		% Change
Net sales	$	2,528	$	2,389	6	%
Non-GAAP adjustments:
Sales from acquisitions		32		—
Organic revenue	$	2,496	$	2,389	4	%

View source version on businesswire.com: https://www.businesswire.com/news/home/20250501427220/en/

MEDIA CONTACT

Alexandra Reynolds

Motorola Solutions

+1 312-965-3968

alexandra.reynolds@motorolasolutions.com

INVESTOR CONTACT

Tim Yocum

Motorola Solutions

+1 847-576-6899

tim.yocum@motorolasolutions.com

Motorola Solutions Reports First-Quarter 2025 Financial Results