MSI
$406.71
-$25.27(-5.85%)
47
Overall
50
Value
45
Tech
--
Quality
Market Cap
$73.14B
Volume
1.95M
52W Range
-- - --
Target Price
$507.50
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $5.7B | $6.0B | $6.4B | $7.3B | $7.9B | $7.4B | $8.2B | $9.1B | $10.0B | $10.8B | ||
| Total Revenue | $5.7B | $6.0B | $6.4B | $7.3B | $7.9B | $7.4B | $8.2B | $9.1B | $10.0B | $10.8B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $3.0B | $3.2B | $3.4B | $3.9B | $4.0B | $3.8B | $4.1B | $4.9B | $5.0B | $5.3B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $2.7B | $2.9B | $3.0B | $3.5B | $3.9B | $3.6B | $4.0B | $4.2B | $5.0B | $5.5B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.7B | $1.8B | $1.7B | $2.2B | $2.4B | $2.2B | $2.4B | $2.4B | $2.7B | $2.8B | ||
| Research & Development | $620.0M | $553.0M | $568.0M | $637.0M | $687.0M | $686.0M | $734.0M | $779.0M | $858.0M | $917.0M | ||
| Research Expense | $620.0M | $553.0M | $568.0M | $637.0M | $687.0M | $686.0M | $734.0M | $779.0M | $858.0M | $917.0M | ||
| Selling, General & Administrative | $1.0B | $1.0B | $1.0B | $1.3B | $1.4B | $1.3B | $1.4B | $1.4B | $1.6B | $1.8B | ||
| General & Administrative Expenses | $1.0B | $1.0B | $1.0B | $1.3B | $1.4B | $1.3B | $1.4B | $1.4B | $1.6B | $1.8B | ||
| Salaries & Wages | $-24.0M | $-21.0M | $-22.0M | $-18.0M | $-22.0M | $-30.0M | $-15.0M | -- | -- | -- | ||
| Depreciation & Amortization | $142.0M | $182.0M | $192.0M | $172.0M | $186.0M | $194.0M | $202.0M | $183.0M | $179.0M | $184.0M | ||
| Depreciation & Amortization | $142.0M | $182.0M | $192.0M | $172.0M | $186.0M | $194.0M | $202.0M | -- | -- | -- | ||
| Amortization | $420.0M | $728.0M | $938.0M | $1.6B | $2.1B | $2.3B | $2.6B | $3.4B | $3.5B | $3.6B | ||
| Other Operating Expenses | $84.0M | $249.0M | $147.0M | $334.0M | $260.0M | $246.0M | $286.0M | $339.0M | $257.0M | $155.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $994.0M | $1.1B | $1.3B | $1.3B | $1.6B | $1.4B | $1.7B | $1.7B | $2.3B | $2.7B | ||
| EBITDA | $1.3B | $1.4B | $1.6B | $1.7B | $1.6B | $1.8B | $2.2B | $2.2B | $2.7B | $2.5B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $186.0M | $225.0M | $215.0M | $240.0M | $237.0M | $233.0M | $215.0M | $240.0M | $216.0M | $227.0M | ||
| Intinc | $-173.0M | $-205.0M | $-201.0M | $-222.0M | $-220.0M | $-220.0M | $-208.0M | $-226.0M | $-216.0M | -- | ||
| Net Non-Operating Interest Income/Expense | $-173.0M | $-205.0M | $-201.0M | $-222.0M | $-220.0M | $-220.0M | $-208.0M | $-226.0M | $-216.0M | $-227.0M | ||
| Gain on Sale of Securities | $13.0M | $20.0M | $15.0M | $18.0M | $17.0M | $25.0M | $7.0M | $21.0M | $33.0M | $68.0M | ||
| Other Income/Expense | $-96.0M | $18.0M | $7.0M | $-69.0M | $360.0M | $-11.0M | $-93.0M | $-125.0M | $-68.0M | $489.0M | ||
| Other Special Charges | $96.0M | $-18.0M | $-7.0M | $69.0M | $-360.0M | $11.0M | $93.0M | $77.0M | $68.0M | $-489.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-175.0M | $-271.0M | $-227.0M | $-197.0M | $-248.0M | $-217.0M | $-243.0M | $18.0M | $24.0M | -- | ||
| Special Income Charges | $175.0M | $271.0M | $228.0M | $194.0M | $245.0M | $208.0M | $240.0M | $256.0M | $253.0M | $257.0M | ||
| Other Impairment Of Capital Assets | $31.0M | $20.0M | -- | $5.0M | -- | -- | -- | $24.0M | $6.0M | $6.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.1B | $1.1B | $1.3B | $1.3B | $1.2B | $1.4B | $1.8B | $1.8B | $2.4B | $2.2B | ||
| Pre-Tax Income | $917.0M | $844.0M | $1.1B | $1.1B | $1.0B | $1.2B | $1.6B | $1.5B | $2.1B | $2.0B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $274.0M | $282.0M | $1.2B | $133.0M | $130.0M | $221.0M | $302.0M | $148.0M | $432.0M | $390.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $610.0M | $560.0M | $-155.0M | $966.0M | $868.0M | $949.0M | $1.2B | $1.4B | $1.7B | $1.6B | ||
| Net Income (Continuing Operations) | $643.0M | $562.0M | $-151.0M | $966.0M | $868.0M | $949.0M | $1.2B | $1.4B | $1.7B | $1.6B | ||
| Net Income (Discontinued Operations) | $610.0M | $560.0M | $-155.0M | $966.0M | $868.0M | $949.0M | $1.2B | $1.4B | $1.7B | $1.6B | ||
| Net Income (Common Stockholders) | $640.0M | $560.0M | $-155.0M | $966.0M | $868.0M | $949.0M | $1.2B | $1.4B | $1.7B | $1.6B | ||
| Normalized Income | -- | -- | -- | $705.6M | $545.8M | $678.5M | -- | -- | -- | $2.0B | ||
| TOTALS | ||||||||||||
| Total Expenses | $4.7B | $5.0B | $5.1B | $6.1B | $6.3B | $6.0B | $6.5B | $7.2B | $7.7B | $8.1B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $199.6M | $169.6M | $162.9M | $162.4M | $166.6M | $170.0M | $169.2M | $167.5M | $167.0M | $166.8M | ||
| Average Shares Outstanding (Diluted) | $201.8M | $173.1M | $162.9M | $172.0M | $175.6M | $174.1M | $173.6M | $171.9M | $172.1M | $170.8M | ||
| Shares Outstanding | $174.3M | $164.7M | $161.3M | $163.9M | $170.6M | $169.0M | $168.2M | $167.3M | $166.1M | $166.9M | ||
| Basic EPS | $3.06 | $3.3 | $-0.95 | $5.95 | $5.21 | $5.58 | $7.36 | $8.14 | $10.23 | $9.45 | ||
| Basic EPS (Continuing Operations) | $3.21 | $3.3 | $-0.95 | $5.95 | $5.21 | $5.58 | $7.36 | $8.14 | $10.23 | $9.45 | ||
| Diluted EPS | $3.02 | $3.24 | $-0.95 | $5.62 | $4.95 | $5.45 | $7.17 | $7.93 | $9.93 | $9.23 | ||
| Diluted EPS (Continuing Operations) | $3.17 | $3.24 | $-0.95 | $5.62 | $4.95 | $5.45 | $7.17 | $7.93 | $9.93 | $9.23 | ||
| Dividend Per Share | $1.43 | $1.7 | $1.93 | $2.13 | $2.35 | $2.63 | $2.92 | $3.25 | $3.62 | $4.03 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | $13.0M | $1.0M | $24.0M | $3.0M | $9.0M | $15.0M | $23.0M | $7.0M | $20.0M | ||
| Basic Discontinuous Operations | $-0.15 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $-0.15 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | -- | -- | $3.0M | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | -- | $50.0M | -- | -- | -- | -- | ||
| Minority Interests | $-3.0M | $-2.0M | $-4.0M | $-3.0M | $-3.0M | $-4.0M | $-5.0M | $-4.0M | $-5.0M | $-5.0M | ||
| Net Income Discontinuous Operations | $-24.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | $-1.0M | $3.0M | $3.0M | $9.0M | $3.0M | $23.0M | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | $-30.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $1.0B | $1.0B | $1.0B | $1.3B | $1.4B | $1.3B | $1.4B | $1.4B | $1.6B | $1.8B | ||
| Other Write Off | -- | -- | -- | -- | -- | $34.0M | -- | -- | -- | -- | ||
| Rent And Landing Fees | $42.0M | $84.0M | $94.0M | $108.0M | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-175.0M | $-271.0M | $-227.0M | $-197.0M | $-248.0M | $-217.0M | $-243.0M | $18.0M | $24.0M | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MSI | $406.71 | -5.8% | 1.95M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |