Motorola Solutions, Inc. (MSI) Purchase Price Adjustments — Quarterly & Annual

Screener

Purchase Price Adjustments at other companies

WelltowerWELL

$12.45M—

HNIHNI

-$30.65M-11,245%

The Baldwin Insurance Group, Inc.BWIN

$341K—

Flutter EntertainmentFLUT

$0—

Medline, Inc.MDLN

$1M—

SolventumSOLV

-$21M—

Segments

By segment

Products and Systems Integration$9M—

Other financials

Income statement

Revenue$3.1B+13.3%

Gross profit$1.7B+18.8%

Operating income$809.0M+16.9%

Net income$557.0M+8.6%

EPS (diluted)$3.33+9.5%

Balance sheet

Cash & equivalents$710.0M-77.9%

Total debt$9.5B+13.7%

Total equity$2.7B+35.8%

Total assets$19.2B+17.2%

Cash flow

Operating cash flow$469.0M+71.8%

CapEx-$55.0M-215%

Free cash flow$414.0M+84.0%

Valuation

Market cap$72.73B-1.4%

Enterprise value$81.49B+3.3%

P/E34.1×-0.8×

P/S5.9×-0.7×

Profitability

Gross margin52%+0.7pp

Operating margin24.9%-0.3pp

Net margin17.4%-1.6pp

FCF margin21.9%+0.4pp

Returns & leverage

Return on equity92%-60.8pp

Debt / equity3.5×-0.7×

Current ratio1.1×-0.6×