Stock Analysis on Net

Motorola Solutions Inc. (NYSE:MSI)

This company has been moved to the archive! The financial data has not been updated since August 1, 2024.

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Motorola Solutions Inc., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Jun 29, 2024 Mar 30, 2024 Dec 31, 2023 Sep 30, 2023 Jul 1, 2023 Apr 1, 2023 Dec 31, 2022 Oct 1, 2022 Jul 2, 2022 Apr 2, 2022 Dec 31, 2021 Oct 2, 2021 Jul 3, 2021 Apr 3, 2021 Dec 31, 2020 Sep 26, 2020 Jun 27, 2020 Mar 28, 2020 Dec 31, 2019 Sep 28, 2019 Jun 29, 2019 Mar 30, 2019
Net earnings (loss) 445 (38) 597 465 373 279 590 280 229 268 402 308 295 245 413 206 136 198 243 268 208 152
Depreciation and amortization 83 83 85 86 87 98 109 108 112 111 113 105 110 110 109 103 98 99 104 99 96 95
Non-cash other (income) charges 12 3 6 12 (11) 7 3 1 17 2 9 18 (17) (7) 15 12 11 (51) 8 23 (6) 10
Exit of video manufacturing operations 24
Loss on ESN fixed asset impairment 147
U.S. pension settlement loss 359
Share-based compensation expenses 63 56 52 52 53 55 46 45 44 37 35 34 31 29 29 31 31 38 31 30 30 27
(Gain) loss on sales of investments and businesses, net 1 (1) (1) (2) (1) 1 1 (1) (3) (1)
Loss from the extinguishment of Silver Lake Convertible Debt 585
Loss from the extinguishment of long-term debt 6 18 56 7 43
Gain from the extinguishment of 2.00% senior convertible notes (4)
Accounts receivable (170) 113 (26) (164) (169) 179 (117) (101) (142) 248 (186) (32) (77) 298 (222) 26 11 275 (109) (80) (58) 168
Inventories 36 (7) 106 58 62 (26) 118 (83) (115) (162) (185) (46) (29) (24) (16) (1) 1 2 14 (27) 2 (63)
Other current assets and contract assets (60) (123) 58 (111) 11 (40) 37 (24) (61) 47 (69) (270) (15) 149 168 (137) 88 48 (55) (24) (8) 136
Accounts payable, accrued liabilities and contract liabilities (241) (90) 390 217 (215) (536) 634 116 (111) (188) 617 259 128 (426) 263 75 (153) (301) 341 202 (84) (261)
Other assets and liabilities 1 (19) (17) (20) 4 (5) (25) (9) (27) (30) (64) (25) (32) (5) (7) (3) (11) (4) (15) 8 8 (6)
Deferred income taxes 11 (181) (30) 118 (102) (18) (122) (91) 58 (179) 32 25 (24) 1 (49) 23 (3) 4 (125) 24 23 (6)
Changes in assets and liabilities, net of effects of acquisitions, dispositions, and foreign currency translation adjustments (423) (307) 481 98 (409) (446) 525 (192) (398) (264) 145 (89) (49) (7) 137 (17) (67) 24 51 103 (117) (32)
Adjustments to reconcile Net earnings (loss) to Net cash provided by (used for) operating activities (265) 420 648 249 (280) (287) 683 108 (219) (116) 301 68 93 125 291 186 73 110 552 258 43 99
Net cash provided by (used for) operating activities 180 382 1,245 714 93 (8) 1,273 388 10 152 703 376 388 370 704 392 209 308 795 526 251 251
Acquisitions and investments, net (5) (37) (168) (2) (6) (4) (587) (19) (59) (512) (161) (351) (7) (2) (5) (180) (66) (36) (86) (252) (3) (368)
Proceeds from sales of investments and businesses, net 2 36 7 6 1 5 8 27 2 9 12 1 1 2 3 1 5 2 6 8 2
Capital expenditures (68) (46) (81) (65) (53) (54) (73) (70) (59) (54) (68) (61) (62) (52) (66) (49) (54) (48) (59) (60) (63) (66)
Proceeds from sales of property, plant and equipment 6 56 7
Net cash used for investing activities (71) (47) (242) (61) (58) (53) (652) (62) (116) (557) (217) (411) (62) (52) (68) (228) (115) (26) (132) (312) (58) (432)
Repayments of debt (1,593) (1) (2) (281) (2) (2) (3) (345) (3) (3) (903) (4) (4) (604) (769) (658) (8)
Net proceeds from issuance of debt 1,288 595 844 892 1,159 645
Proceeds from unsecured revolving credit facility draw 800
Repayment of unsecured revolving credit facility draw (200) (300) (300)
Revolving credit facility renewal fees (7)
Issuances of common stock 6 (5) 28 40 10 26 19 86 (1) 52 3 39 15 45 49 10 44 5 32 12 25 45
Purchases of common stock (71) (39) (134) (306) (224) (140) (87) (94) (162) (493) (131) (125) (102) (170) (171) (105) (83) (253) (145) (25) (145)
Payments of dividends (163) (163) (146) (147) (148) (148) (132) (132) (132) (134) (120) (120) (121) (121) (109) (109) (109) (109) (98) (94) (94) (93)
Payments of dividends to non-controlling interests (3) (1) (3) (1) (6) (5) (4) (3)
Settlement of conversion premium on 2.00% senior convertible notes (326)
Net cash provided by (used for) financing activities (231) (512) (252) (414) (366) (263) (202) (140) 13 (577) (250) (209) 286 (256) (434) (515) (456) 439 (815) (18) (110) (201)
Effect of exchange rate changes on total cash and cash equivalents (9) (16) 44 (39) 19 21 84 (81) (68) (14) (15) (24) (11) 4 45 17 31 (50) 13 (20) (16) 22
Net increase (decrease) in total cash and cash equivalents (131) (193) 795 200 (312) (303) 503 105 (161) (996) 221 (268) 601 66 247 (334) (331) 671 (139) 176 67 (360)

Based on: 10-Q (reporting date: 2024-06-29), 10-Q (reporting date: 2024-03-30), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-07-01), 10-Q (reporting date: 2023-04-01), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-02), 10-Q (reporting date: 2021-07-03), 10-Q (reporting date: 2021-04-03), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-26), 10-Q (reporting date: 2020-06-27), 10-Q (reporting date: 2020-03-28), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-28), 10-Q (reporting date: 2019-06-29), 10-Q (reporting date: 2019-03-30).

Cash flow statement item Description The company
Net cash provided by (used for) operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Motorola Solutions Inc. net cash provided by (used for) operating activities decreased from Q4 2023 to Q1 2024 and from Q1 2024 to Q2 2024.
Net cash used for investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Motorola Solutions Inc. net cash used for investing activities increased from Q4 2023 to Q1 2024 but then slightly decreased from Q1 2024 to Q2 2024.
Net cash provided by (used for) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Motorola Solutions Inc. net cash provided by (used for) financing activities decreased from Q4 2023 to Q1 2024 but then increased from Q1 2024 to Q2 2024 exceeding Q4 2023 level.