Motorola Mobility Announces Fourth Quarter and Full-Year Financial Results

[rws]Motorola Mobility Announces Fourth Quarter and Full-Year Financial Results

LIBERTYVILLE, Ill., Jan. 26, 2012 /PRNewswire/ --

Fourth Quarter Financial Highlights

-- Net revenues of $3.4 billion
-- Non-GAAP net earnings of $0.20 per share compared to net earnings of
$0.37 per share in fourth quarter 2010; GAAP net loss of $0.27 per share
compared to net earnings of $0.27 per share in fourth quarter 2010
-- Mobile Devices net revenues of $2.5 billion, up 5 percent from fourth
quarter 2010; Non-GAAP operating loss of $19 million; GAAP operating
loss of $70 million
-- Shipped 10.5 million mobile devices, including 5.3 million smartphones
-- Home net revenues of $897 million, down 11 percent from fourth quarter
2010; Non-GAAP operating earnings of $84 million; GAAP operating
earnings of $57 million

Click here for printable press release and financial tables.

Motorola Mobility Holdings, Inc. (NYSE: MMI) today reported net revenues of $3.4 billion in the fourth quarter of 2011, comparable to the fourth quarter of 2010. The GAAP net loss in the fourth quarter of 2011 was $80 million, or $0.27 per share, compared to net earnings of $80 million, or $0.27 per share, in the fourth quarter of 2010. On a non-GAAP basis, net earnings in the fourth quarter 2011 were $61 million, or $0.20 per share, compared to net earnings of $108 million, or $0.37 per share, in the fourth quarter of 2010.

For the full year, 2011 net revenues were $13.1 billion, up 14 percent compared to 2010. For the full year, the GAAP net loss was $0.84 per share compared to a loss of $0.29 per share in 2010. On a non-GAAP basis, net earnings were $0.33 per share compared to a loss of $0.28 per share in 2010.

The Company generated positive operating cash flow of $225 million and $357 million in the fourth quarter and full year, respectively. Total cash at the end of the quarter was $3.6 billion and includes cash, cash equivalents, and cash deposits.

Details on non-GAAP adjustments and the use of non-GAAP measures are included later in this press release and in the financial tables.

"In the fourth quarter, we received very positive consumer response to Motorola RAZR, which combined an iconic brand with ultra-thin in an innovative smartphone. Our Home business continues to be a leader in the industry's transformation to all IP, with unique solutions that enable rich media experiences across any screen," said Sanjay Jha, chairman and chief executive officer, Motorola Mobility. "We remain energized by the proposed merger with Google and continue to focus on creating innovative technologies."

Operating Results

Mobile Devices net revenues in the fourth quarter, impacted by the increased competitive environment, were $2.5 billion, up 5 percent compared with the year-ago quarter. The GAAP operating loss was $70 million compared to operating earnings of $72 million in the year-ago quarter. The non-GAAP operating loss was $19 million compared to operating earnings of $56 million in the year-ago quarter. For the full year 2011, net revenues were $9.5 billion, an increase of 22 percent compared to 2010. The 2011 GAAP operating loss was $285 million compared to an operating loss of $76 million in 2010. The 2011 non-GAAP operating loss was $126 million compared to an operating loss of $198 million in 2010.

The Company shipped a total of 10.5 million and 42.4 million mobile devices in the fourth quarter and full year 2011, respectively. This included 5.3 million and 18.7 million smartphones and approximately 200 thousand and 1 million tablets in the fourth quarter and full year, respectively.

Mobile Devices highlights:

-- Launched Motorola RAZR((TM)) extending the iconic RAZR brand around the
world
-- Announced DROID RAZR MAXX((TM)), featuring twice as much battery life as
the leading competitor and measuring only 8.99 millimeters
-- Unveiled the award-winning DROID 4 by Motorola, the thinnest and most
powerful 4G LTE QWERTY smartphone featuring a five-row keyboard and
edge-lit keys
-- Introduced two new 4G LTE tablets, the DROID XYBOARD 10.1((TM)) and
XYBOARD 8.2((TM)).
-- Announced the "life proof" Motorola DEFY((TM)) MINI and slim
MOTOLUXE((TM)), two new value priced additions to Motorola's growing
budget-friendly portfolio
-- Shipped award-winning MOTOACTV((TM)), the world's first combined GPS
fitness tracker and MP3 player
-- Launched two flagship devices in China - the TD-SCDMA Motorola MT917 and
the Motorola XT928, a dual-core, dual-mode, dual-standby smartphone

Home segment net revenues in the fourth quarter were $897 million, down 11 percent compared with the year-ago quarter. GAAP operating earnings were $57 million, compared to $54 million in the year-ago quarter. Non-GAAP operating earnings were $84 million compared to $90 million in the year-ago quarter. Fourth quarter set-top shipments were down 3 percent compared to the year-ago quarter. For the full year 2011, net revenues were $3.5 billion, compared to $3.6 billion in 2010. GAAP operating earnings increased to $226 million from $152 million in 2010. The 2011 non-GAAP operating earnings increased to $332 million from $272 million in 2010. Full year set-top shipments were up 6 percent compared to 2010.

Home highlights:

-- Launched DreamGallery next-generation HTML-5 video navigation software
in North America with Shaw Communications
-- Expanded video leadership and paved the way for Canada's move to
all-MPEG-4 broadcast and On-Demand HD services with Eastlink
-- Demonstrated market leadership with introduction of new carrier Ethernet
product line for the deployment of cost-effective commercial services
-- Introduced Motorola APEX3000, which delivers market-leading density to
cost-effectively add greater demand for narrowcast services such as VOD
and DVR
-- Selected by Altibox AS in Norway to provide VAP 2400 HD wireless video
bridge to enable multi-room TV services

Merger Update

As previously announced on August 15, 2011, Motorola Mobility and Google Inc. ("Google") (NASDAQ: GOOG) entered into a definitive agreement for Google to acquire Motorola Mobility for $40.00 per share in cash, or a total of approximately $12.5 billion. On November 17, 2011, Motorola Mobility stockholders voted overwhelmingly to approve the proposed merger with Google at the Company's Special Meeting of Stockholders. The Company continues to work closely with Google to complete the proposed acquisition of Motorola Mobility as expeditiously as possible.

The Company notes that the transaction remains subject to various closing conditions. Antitrust clearances, or waiting period expirations, are required by the U.S. Department of Justice (DOJ), by the European Commission, and in Canada, China, Israel, Russia, Taiwan and Turkey. Requisite filings have been submitted to the appropriate regulatory body in each of these jurisdictions. Clearances have been received in Turkey and Russia. In Canada and the United States, the statutory waiting period for the transaction has expired although the parties have been informed that the reviewing agencies have not closed their respective investigations. In December 2011, the Chinese Ministry of Commerce proceeded to phase two of its investigation. In February, the European Commission is expected to announce whether it will close its investigation or proceed to a phase two investigation.

The Company currently expects the transaction to close in early 2012 once all conditions have been satisfied and reminds stockholders that it is possible that the failure to timely meet such conditions or other factors outside of the Company's control could delay or prevent completion of the transaction altogether.

For more information on the proposed merger, please visit http://investors.motorola.com.

Conference Call and Webcast

In light of the pending acquisition of the Company by Google, the Company does not conduct a financial analyst conference call or webcast following the release of its earnings information nor provide financial guidance. To access the fourth quarter results and other financial information, please visit http://investors.motorola.com.

Consolidated GAAP Results

A comparison of results from operations is as follows:

Fourth Quarter Full Year
-------------- ---------
(In millions, except per
share amounts) 2011 2010 2011 2010
------------------------ ---- ---- ---- ----

Net revenues $3,436 $3,425 $13,064 $11,460
Gross margin 854 915 3,317 2,965
Operating earnings (loss) (78) 126 (142) 76
Earnings (loss) before
income taxes (78) 110 (148) (4)
Net earnings (loss)
attributable to Motorola
Mobility Holdings, Inc. ($80) $80 ($249) ($86)

Basic earnings (loss) per
common share * ($0.27) $0.27 ($0.84) ($0.29)
Diluted loss per common
share* ($0.27) N/A ($0.84) N/A

Weighted average common
shares outstanding
-----------------------
Basic 300.2 294.3 297.1 294.3
Diluted 300.2 N/A 297.1 N/A

Non-GAAP Adjustments for fourth quarter and full year 2011 and 2010

Fourth Quarter
--------------
Per Share Impact 2011 2010
---- ----
GAAP Earnings (Loss) per Common Share * ($0.27) $0.27

Merger-related costs** 0.22 ------
Reorganization of business charges 0.09 0.06
Stock-based compensation expense 0.12 0.14
Intangible assets amortization expense 0.04 0.05
Joint venture wind-down costs ---- 0.03
IP settlement ---- (0.19)
-----
Total Non-GAAP Adjustments *** 0.47 0.10

Non-GAAP Earnings per Common Share * $0.20 $0.37
===== =====

Full Year
---------
Per Share Impact 2011 2010
---- ----
GAAP Loss per Common Share * ($0.84) ($0.29)

Merger-related costs** 0.28 ------
Reorganization of business charges 0.09 0.20
Stock-based compensation expense 0.52 0.55
Intangible assets amortization expense 0.20 0.19
Legal claim provision 0.07 ----
Joint venture wind-down costs ---- 0.03
Legal settlement ---- (0.77)
IP settlement ---- (0.19)
-----
Total Non-GAAP Adjustments *** 1.16 0.01

Non-GAAP Earnings (Loss) per Common Share * $0.33 ($0.28)
===== ======

Definitions

* The computation of basic earnings (loss) per share for all periods through December 31, 2010 is calculated using the number of shares of Motorola Mobility Holdings, Inc. common stock outstanding on January 4, 2011, following the distribution of Motorola Mobility Holdings, Inc. common stock. No measure of diluted earnings (loss) per share is presented for all periods through December 31, 2010.

** Merger-related costs primarily consisting of compensation costs as a result of an incentive plan adjustment and legal and banking fees

*** Earnings or loss per share (EPS) impact may not add up due to rounding.

Use of Non-GAAP Financial Information

In addition to the GAAP results included in this presentation, Motorola Mobility also has included non-GAAP measurements of results. Motorola Mobility has provided these non-GAAP measurements to help investors better understand Motorola Mobility's core operating performance, enhance comparisons of Motorola Mobility's core operating performance from period to period, and allow better comparisons of Motorola Mobility's operating performance to that of its competitors. Among other things, the Company's 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 this measurement enables 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, measurements of financial performance prepared in accordance with GAAP.

Non-GAAP adjustments are comprised of the following items:

Reorganization of business charges and merger-related costs: The Company has excluded the effects of reorganization of business charges and merger-related costs from its non-GAAP operating expenses and net income measurements because the Company believes that these 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.

Stock-based compensation expense: The Company has excluded stock-based compensation expense from its non-GAAP operating expenses and net income measurements. Although stock-based compensation is a key incentive offered to our 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 stock-based compensation expense primarily because it represents a significant non-cash expense. Stock-based compensation expense 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 significant 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.

Details of the above non-GAAP adjustments and reconciliations of the non-GAAP measurements to the corresponding GAAP measurements can be found in the financial tables.

Business Risks

Motorola Mobility cautions the reader that this communication includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements include, but are not limited to, the expected closing date of the proposed Google transaction and the expected timeframe for regulatory decisions. Forward-looking statements involve certain risks and uncertainties that could cause actual results to differ materially from those indicated in such forward-looking statements including, but not limited to, the ability of the parties to consummate the proposed transaction and the satisfaction of the conditions precedent to consummation of the proposed transaction, including the ability to secure regulatory and other approvals at all or in a timely manner; and the other risks and uncertainties contained and identified in Motorola Mobility's filings with the Securities and Exchange Commission (the "SEC"), any of which could cause actual results to differ materially from the forward-looking statements. The forward-looking statements included in this press release are made only as of the date hereof. Motorola Mobility undertakes no obligation to update the forward-looking statements to reflect subsequent events or circumstances or update the reasons that actual results could differ materially from those anticipated in forward-looking statements, except as required by law.

About Motorola Mobility

Motorola Mobility Holdings, Inc. (NYSE: MMI) fuses innovative technology with human insights to create experiences that simplify, connect and enrich people's lives. Our portfolio includes converged mobile devices such as smartphones and tablets; wireless accessories; end-to-end video and data delivery; and management solutions, including set-tops and data-access devices. For more information, visit motorola.com/mobility.

MOTOROLA and the Stylized M Logo are trademarks or registered trademarks of Motorola Trademark Holdings, LLC. DROID is a trademark of Lucasfilm Ltd. and its related companies. Used under license. All other trademarks are the property of their respective owners. © 2012 Motorola Mobility, Inc. All rights reserved.

CONTACTS:

Media:Jennifer EricksonMotorola Mobility Holdings, Inc. +1 (847) 772-1217jennifer.erickson@motorola.com

Investors: Dean LindrothMotorola Mobility Holdings, Inc.+1 (847) 523-2858dean.lindroth@motorola.com

Motorola Mobility Holdings, Inc.
Condensed Consolidated Statements of Operations
(In millions, except per share amounts)

Three Months Ended
------------------
December 31, October 1, December 31,
2011 2011 2010
------------- ----------- -------------
Net revenues $3,436 $3,259 $3,425
Costs of sales 2,582 2,415 2,510
Gross margin 854 844 915
--- --- ---

Selling, general
and
administrative
expenses 446 426 451
Research and
development
expenditures 384 390 367
Other charges
(income) 90 18 (43)
Intangibles
amortization 12 15 14
Operating
earnings (loss) (78) (5) 126
--- --- ---

Other income (expense):
Interest income
(expense), net * - 7 (12)
Gains on sales of
investments 5 2 -
Other, net (5) (6) (4)
Total other
income (expense) - 3 (16)
--- --- ---
Earnings (loss)
before income
taxes (78) (2) 110
Income tax
expense ** 2 30 20
--- --- ---
Net earnings
(loss) (80) (32) 90

Less: Earnings
attributable to
non-controlling
interests - - 10
Net earnings
(loss)
attributable to
Motorola
Mobility
Holdings, Inc. $(80) $(32) $80
==== ==== ===

Basic earnings
(loss) per
common share *** $(0.27) $(0.11) $0.27
Diluted loss per
common share *** $(0.27) $(0.11) N/A

Weighted average common shares
outstanding
------------------------------
Basic 300.2 297.7 294.3
Diluted 300.2 297.7 N/A
----- ----- ---

Percentage of Net Revenues ****
-------------------------------
Net revenues 100.0% 100.0% 100.0%
Costs of sales 75.1% 74.1% 73.3%
Gross margin 24.9% 25.9% 26.7%
---- ---- ----

Selling, general
and
administrative
expenses 13.0% 13.1% 13.2%
Research and
development
expenditures 11.2% 12.0% 10.7%
Other charges
(income) 2.6% 0.6% -1.3%
Intangibles
amortization 0.3% 0.5% 0.4%
Operating
earnings (loss) -2.3% -0.2% 3.7%
---- ---- ---

Other income (expense):
Interest income
(expense), net * 0.0% 0.2% -0.4%
Gains on sales of
investments 0.1% 0.1% 0.0%
Other, net -0.1% -0.2% -0.1%
Total other
income (expense) 0.0% 0.1% -0.5%
--- --- ----
Earnings (loss)
before income
taxes -2.3% -0.1% 3.2%
Income tax
expense ** 0.1% 0.9% 0.6%
--- --- ---
Net earnings
(loss) -2.3% -1.0% 2.6%

Less: Earnings
attributable to
non-controlling
interests 0.0% 0.0% 0.3%
Net earnings
(loss)
attributable to
Motorola
Mobility
Holdings, Inc. -2.3% -1.0% 2.3%
==== ==== ===

* For periods prior to separation on January 4, 2011,
interest expense, net represents an allocation to Motorola
Mobility Holdings, Inc. of the interest income and interest
expense recognized by Motorola, Inc.

** For periods prior to separation on January 4, 2011,
income tax expense was computed as if Motorola Mobility
Holdings, Inc. had filed tax returns on a stand-alone
basis separate from Motorola, Inc.

*** The computation of basic earnings (loss) per common
share for all periods through December 31, 2010, is
calculated using the number of shares of Motorola Mobility
Holdings, Inc. common stock outstanding on January 4, 2011,
following the distribution of Motorola Mobility Holdings,
Inc. common stock. No measure of diluted earnings (loss)
per share is presented for periods prior to separation.

**** Percentages may not add up
due to rounding.

Motorola Mobility Holdings, Inc.
Condensed Consolidated Statements of Operations
(In millions, except per share amounts)

Year Ended
----------
December 31, December 31,
2011 2010
------------- -------------
Net revenues $13,064 $11,460
Costs of sales 9,747 8,495
Gross margin 3,317 2,965
----- -----

Selling, general and
administrative expenses 1,745 1,592
Research and development
expenditures 1,526 1,479
Other charges (income) 129 (237)
Intangibles amortization 59 55
Operating earnings (loss) (142) 76
---- ---

Other income (expense):
Interest income (expense), net * 10 (52)
Gains on sales of investments 17 -
Other, net (33) (28)
Total other income (expense) (6) (80)
--- ---
Loss before income taxes (148) (4)
Income tax expense ** 101 75
--- ---
Net loss (249) (79)

Less: Earnings attributable to
non-controlling interests - 7
Net loss attributable to Motorola
Mobility Holdings, Inc. $(249) $(86)
===== ====

Basic loss per common share *** $(0.84) $(0.29)
Diluted loss per common share *** $(0.84) N/A

Weighted average common shares
outstanding
------------------------------
Basic 297.1 294.3
Diluted 297.1 N/A
----- ---

Percentage of Net Revenues
****
---------------------------
Net revenues 100.0% 100.0%
Costs of sales 74.6% 74.1%
Gross margin 25.4% 25.9%
---- ----

Selling, general and
administrative expenses 13.4% 13.9%
Research and development
expenditures 11.7% 12.9%
Other charges (income) 1.0% -2.1%
Intangibles amortization 0.5% 0.5%
Operating earnings (loss) -1.1% 0.7%
---- ---

Other income (expense):
Interest income (expense), net * 0.1% -0.5%
Gains on sales of investments 0.1% 0.0%
Other, net -0.3% -0.2%
Total other income (expense) 0.0% -0.7%
--- ----
Loss before income taxes -1.1% 0.0%
Income tax expense ** 0.8% 0.7%
--- ---
Net loss -1.9% -0.7%

Less: Earnings attributable to
non-controlling interests 0.0% 0.1%
Net loss attributable to Motorola
Mobility Holdings, Inc. -1.9% -0.8%
==== ====

* For periods prior to separation on January 4, 2011, interest
expense, net represents an allocation to Motorola Mobility Holdings,
Inc. of the interest income and interest expense recognized by
Motorola, Inc.

** For periods prior to separation on January 4, 2011, income tax
expense was computed as if Motorola Mobility Holdings, Inc. had
filed tax returns on a stand-alone basis separate from Motorola,
Inc.

*** The computation of basic earnings (loss) per common share for all
periods through December 31, 2010, is calculated using the number of
shares of Motorola Mobility Holdings, Inc. common stock outstanding
on January 4, 2011, following the distribution of Motorola Mobility
Holdings, Inc. common stock. No measure of diluted earnings (loss)
per share is presented for periods prior to separation.

**** Percentages may not add up due to rounding.

Motorola Mobility Holdings, Inc.
Condensed Consolidated Balance Sheets
(In millions)

December 31, October 1, December 31,
2011 2011 2010
Assets
Cash and
cash
equivalents
* $3,451 $3,078 $-
Accounts
receivable,
net 1,780 1,774 1,571
Inventories,
net 701 746 843
Deferred
income
taxes ** 95 147 110
Other
current
assets 585 605 595
Total
current
assets 6,612 6,350 3,119
----- ----- -----

Cash
deposits 155 160 -
Property,
plant and
equipment,
net 805 803 806
Investments 119 125 137
Deferred
income
taxes ** 93 50 49
Goodwill 1,433 1,431 1,396
Other assets 513 558 697
Total assets $9,730 $9,477 $6,204
====== ====== ======

Liabilities
and
Stockholders'
Equity
Accounts
payable $1,666 $1,708 $1,731
Accrued
liabilities 2,408 2,234 2,115
Total
current
liabilities 4,074 3,942 3,846
----- ----- -----

Other
liabilities 568 587 603

Stockholders'
Equity:
Common stock 3 3 -
Additional
paid-in
capital 5,452 5,217 -
Accumulated
other
comprehensive
loss (118) (103) (345)
Retained
earnings
(accumulated
deficit) (249) (169) -
Owner's net
investment,
prior to
Separation - - 2,077
Total
Motorola
Mobility
Holdings,
Inc.
stockholders'
equity 5,088 4,948 1,732

Non-
controlling
interests - - 23
--- --- ---

Total
stockholders'
equity 5,088 4,948 1,755

Total
liabilities
and
stockholders'
equity $9,730 $9,477 $6,204
------ ------ ------

* Until separation, the Company participated in Motorola, Inc.'s
centralized cash management program. Accordingly, no cash and cash
equivalents are presented on the Motorola Mobility Holdings, Inc.
Condensed Consolidated Balance Sheet as of any reporting period prior
to separation. On January 3, 2011, the Company received a cash
contribution of $3.2 billion from Motorola, Inc., which included
approximately $168 million of cash deposits.

** For periods prior to separation on January 4, 2011, income taxes
were computed as if Motorola Mobility Holdings, Inc. had filed tax
returns on a stand-alone basis separate from Motorola, Inc.

Motorola Mobility Holdings, Inc.
Condensed Consolidated Statements of Cash Flows
(In millions)

Three Months Ended
------------------
December 31, October 1, December 31,
2011 2011 2010
------------- ----------- -------------
Operating
Net earnings (loss) attributable to Motorola Mobility
Holdings, Inc. $(80) $(32) $80
Less: Earnings attributable to non-controlling
interests - - 10
--- --- ---
Net earnings (loss) (80) (32) 90
Adjustments to reconcile net earnings (loss) to net
cash provided by operating activities:
Depreciation and amortization 54 57 61
Share-based compensation expense 36 34 43
Other non-cash charges (income) - - (37)
Gains on sales of investments (5) (2) -
Deferred income taxes - (31) (9)
Changes in assets and liabilities, net of effects of
acquisitions:
Accounts receivable, net (17) 17 (3)
Inventories 42 (19) 12
Other current assets 4 (45) 96
Accounts payable and accrued liabilities 155 30 (57)
Other assets and liabilities 36 16 29
Net cash provided by operating activities 225 25 225
--- --- ---
Investing
Acquisitions and investments (7) (21) (82)
Proceeds from sales of investments 10 12 1
Capital expenditures (64) (40) (75)
Cash deposits 20 (1) -
Other, net 1 4 -
Net cash used for investing activities (40) (46) (156)
--- --- ----
Financing
Share-based compensation activity 45 46 -
Capital contribution from Former Parent 150 75 -
Other, net - (1) -
Net transfers to Former Parent - - (90)
Net cash provided by (used for) financing activities 195 120 (90)
--- --- ---
Effect of exchange rate changes on cash and cash
equivalents (7) (47) 21
Net increase in cash and cash equivalents 373 52 -
Cash and cash equivalents, beginning of period 3,078 3,026 -
----- ----- ---
Cash and cash equivalents, end of period $3,451 $3,078 $-
------ ------ ---

Until separation, the Company participated in Motorola, Inc.'s (Former Parent) centralized cash
management program. Accordingly, no cash and cash equivalents are presented on the Motorola
Mobility Holdings, Inc. Condensed Consolidated Balance Sheet as of any reporting period prior to
separation. On January 3, 2011, the Company received a cash contribution of $3.2 billion from
Motorola, Inc., which included approximately $168 million of cash deposits. On July 22, 2011,
the Company received its first Deferred Contribution of $75 million from the Former Parent. On
November 7, 2011, the Company received its second Deferred Contribution of $75 million from the
Former Parent. On December 14, 2011, the Company received an additional Deferred Contribution of
$75 million from the Former Parent.

Motorola Mobility Holdings, Inc.
Condensed Consolidated Statements of Cash Flows
(In millions)

Full Year Ended
---------------
December 31, December 31,
2011 2010
------------- -------------
Operating
Net loss attributable to
Motorola Mobility Holdings,
Inc. $(249) $(86)
Less: Earnings attributable to
non-controlling interests - 7
--- ---
Net loss (249) (79)
Adjustments to reconcile net
loss to net cash provided by
operating activities:
Depreciation and amortization 221 230
Share-based compensation
expense 156 163
Other non-cash charges (income) 17 (36)
Gains on sales of investments (17) -
Deferred income taxes (46) 5
Changes in assets and
liabilities, net of effects of
acquisitions:
Accounts receivable, net (263) (228)
Inventories 122 (154)
Other current assets 4 89
Accounts payable and accrued
liabilities 280 629
Other assets and liabilities 132 (13)
Net cash provided by operating
activities 357 606
--- ---
Investing
Acquisitions and investments (72) (148)
Proceeds from sales of
investments 39 13
Capital expenditures (200) (143)
Cash deposits (4) -
Other, net 6 1
Net cash used for investing
activities (231) (277)
---- ----
Financing
Share-based compensation
activity 93 -
Capital contributions from
Former Parent 3,257 -
Other, net 14 -
Net transfers to Former Parent - (383)
Net cash provided by (used for)
financing activities 3,364 (383)
----- ----
Effect of exchange rate changes
on cash and cash equivalents (39) 54
Net increase in cash and cash
equivalents 3,451 -
Cash and cash equivalents,
beginning of period - -
--- ---
Cash and cash equivalents, end
of period $3,451 $-
------ ---

Until separation, the Company participated in Motorola, Inc.'s (Former
Parent) centralized cash management program. Accordingly, no cash
and cash equivalents are presented on the Motorola Mobility Holdings,
Inc. Condensed Consolidated Balance Sheet as of any reporting period
prior to separation. On January 3, 2011, the Company received a cash
contribution of $3.2 billion from Motorola, Inc., which included
approximately $168 million of cash deposits. On July 22, 2011, the
Company received its first Deferred Contribution of $75 million from
the Former Parent. On November 7, 2011, the Company received its
second Deferred Contribution of $75 million from the Former Parent.
On December 14, 2011, the Company received an additional Deferred
Contribution of $75 million from the Former Parent.

Motorola Mobility Holdings, Inc.
Segment Information
(In millions)

Summarized below are the Company's Net revenues and
Operating earnings (loss) by reportable segment for the
three months and year ended December 31, 2011 and December
31, 2010.

Net Revenues
------------

Three Months Three Months % Change from
Ended Ended 2010
December 31, December 31,
2011 2010 --------------
------------- -------------

Mobile
Devices $2,539 $2,420 5 %
Home 897 1,005 (11)%
Company
Totals $3,436 $3,425 -
------ ------ ---

% Change from
Year Ended Year Ended 2010
December 31, December 31,
2011 2010 --------------
------------- -------------

Mobile
Devices $9,531 $7,819 22 %
Home 3,533 3,641 (3)%
Company
Totals $13,064 $11,460 14 %
------- ------- ---

Operating Earnings (Loss)
-------------------------

Three Months Three Months % Change from
Ended Ended 2010
December 31, December 31,
2011 2010 --------------
------------- -------------

Mobile
Devices $(70) $72 (197)%
Home 57 54 6 %
Merger-
related
costs * (65) - -
Company
Totals $(78) $126 (162)%
---- ---- -----

% Change from
Year Ended Year Ended 2010
December 31, December 31,
2011 2010 --------------
------------- -------------

Mobile
Devices $(285) $(76) 275 %
Home 226 152 49 %
Merger-
related
costs * (83) - -
Company
Totals $(142) $76 (287)%
----- --- -----

* Represents costs incurred at the corporate level related
to the Company's proposed merger with Google Inc.,
primarily consisting of compensation costs as a result of
an incentive plan adjustment and legal and banking fees

Motorola Mobility Holdings, Inc.
GAAP to Non-GAAP Bridge
(In millions, except per share amounts)

Three Months Ended Three Months Ended
December 31, 2011 October 1, 2011
----------------- ---------------
GAAP Results Non-GAAP Non-GAAP GAAP Results Non-GAAP Non-GAAP
------------ Adjustments Results ------------ Adjustments Results
----------- ------- ----------- -------
Net revenues $3,436 $- $3,436 $3,259 $- $3,259
Costs of sales 2,582 9 2,573 2,415 3 2,412
Gross margin 854 (9) 863 844 (3) 847
--- --- --- --- --- ---

Selling, general and
administrative expenses 446 18 428 426 19 407
Research and development
expenditures 384 14 370 390 12 378
Other charges 90 90 - 18 18 -
Intangibles amortization 12 12 - 15 15 -
Operating earnings (loss) (78) (143) 65 (5) (67) 62
--- ---- --- --- --- ---

Other income (expense):
Interest income, net - - - 7 - 7
Gains on sales of
investments 5 - 5 2 - 2
Other, net (5) - (5) (6) - (6)
Total other income
(expense) - - - 3 - 3
--- --- --- --- --- ---
Earnings (loss) before
income taxes (78) (143) 65 (2) (67) 65
Income tax expense 2 (2) 4 30 - 30
--- --- --- --- --- ---
Net earnings (loss) (80) (141) 61 (32) (67) 35

Less: Earnings
attributable to non-
controlling interests - - - - - -
Net earnings (loss)
attributable to Motorola
Mobility Holdings, Inc. $(80) $(141) $61 $(32) $(67) $35
==== ===== === ==== ==== ===

Basic earnings (loss) per
common share $(0.27) $(0.47) $0.20 $(0.11) $(0.23) $0.12
Diluted earnings (loss)
per common share $(0.27) $(0.47) $0.20 $(0.11) $(0.23) $0.12

Weighted average common
shares outstanding
-----------------------
Basic 300.2 300.2 300.2 297.7 297.7 297.7
Diluted 300.2 300.2 300.2 297.7 297.7 297.7
----- ----- ----- ----- ----- -----

Percentage of Net Revenues *
----------------------------
Net revenues 100.0% 100.0% 100.0% 100.0%
Costs of sales 75.1% 74.9% 74.1% 74.0%
Gross margin 24.9% 25.1% 25.9% 26.0%
---- ---- ---- ----

Selling, general and
administrative expenses 13.0% 12.5% 13.1% 12.5%
Research and development
expenditures 11.2% 10.8% 12.0% 11.6%
Other charges 2.6% 0.0% 0.6% 0.0%
Intangibles amortization 0.3% 0.0% 0.5% 0.0%
Operating earnings (loss) -2.3% 1.9% -0.2% 1.9%
---- --- ---- ---

Other income (expense):
Interest income, net 0.0% 0.0% 0.2% 0.2%
Gains on sales of
investments 0.1% 0.1% 0.1% 0.1%
Other, net -0.1% -0.1% -0.2% -0.2%
Total other income
(expense) 0.0% 0.0% 0.1% 0.1%
--- --- --- ---
Earnings (loss) before
income taxes -2.3% 1.9% -0.1% 2.0%
Income tax expense 0.1% 0.1% 0.9% 0.9%
--- --- --- ---
Net earnings (loss) -2.3% 1.8% -1.0% 1.1%

Less: Earnings
attributable to non-
controlling interests 0.0% 0.0% 0.0% 0.0%
Net earnings (loss)
attributable to Motorola
Mobility Holdings, Inc. -2.3% 1.8% -1.0% 1.1%
---- --- ---- ---

* Percentages may not add up due to rounding.

Motorola Mobility Holdings, Inc.
GAAP to Non-GAAP Bridge
(In millions, except per share amounts)

Three Months Ended Three Months Ended
December 31, 2011 December 31, 2010
----------------- -----------------
GAAP GAAP
Results Non-GAAP Non-GAAP Results Non-GAAP Non-GAAP
-------- Adjustments Results -------- Adjustments Results
----------- ------- ----------- -------
Net revenues $3,436 $- $3,436 $3,425 $- $3,425
Costs of sales 2,582 9 2,573 2,510 10 2,500
Gross margin 854 (9) 863 915 (10) 925
--- --- --- --- --- ---

Selling, general and administrative
expenses 446 18 428 451 25 426
Research and development
expenditures 384 14 370 367 14 353
Other charges 90 90 - (43) (43) -
Intangibles amortization 12 12 - 14 14 -
Operating earnings (loss) (78) (143) 65 126 (20) 146
--- ---- --- --- --- ---

Other income (expense):
Interest income (expense), net * - - - (12) - (12)
Gains on sales of investments 5 - 5 - - -
Other, net (5) - (5) (4) - (4)
Total other income (expense) - - - (16) - (16)
--- --- --- --- --- ---
Earnings (loss) before income taxes (78) (143) 65 110 (20) 130
Income tax expense ** 2 (2) 4 20 (2) 22
--- --- --- --- --- ---
Net earnings (loss) (80) (141) 61 90 (18) 108

Less: Earnings attributable to non-
controlling interests - - - 10 10 -
Net earnings (loss) attributable to
Motorola Mobility Holdings, Inc. $(80) $(141) $61 $80 $(28) $108
==== ===== === === ==== ====

Basic earnings (loss) per common
share *** $(0.27) $(0.47) $0.20 $0.27 $(0.10) $0.37
Diluted earnings (loss) per common
share *** $(0.27) $(0.47) $0.20 N/A N/A N/A

Weighted average common shares
outstanding***
------------------------------
Basic 300.2 300.2 300.2 294.3 294.3 294.3
Diluted 300.2 300.2 300.2 N/A N/A N/A
----- ----- ----- --- --- ---

Percentage of Net Revenues ****
-------------------------------
Net revenues 100.0% 100.0% 100.0% 100.0%
Costs of sales 75.1% 74.9% 73.3% 73.0%
Gross margin 24.9% 25.1% 26.7% 27.0%
---- ---- ---- ----

Selling, general and administrative
expenses 13.0% 12.5% 13.2% 12.4%
Research and development
expenditures 11.2% 10.8% 10.7% 10.3%
Other charges 2.6% 0.0% -1.3% 0.0%
Intangibles amortization 0.3% 0.0% 0.4% 0.0%
Operating earnings (loss) -2.3% 1.9% 3.7% 4.3%
---- --- --- ---

Other income (expense):
Interest income (expense), net * 0.0% 0.0% -0.4% -0.4%
Gains on sales of investments 0.1% 0.1% 0.0% 0.0%
Other, net -0.1% -0.1% -0.1% -0.1%
Total other income (expense) 0.0% 0.0% -0.5% -0.5%
--- --- ---- ----
Earnings (loss) before income taxes -2.3% 1.9% 3.2% 3.8%
Income tax expense ** 0.1% 0.1% 0.6% 0.6%
--- --- --- ---
Net earnings (loss) -2.3% 1.8% 2.6% 3.2%

Less: Earnings attributable to non-
controlling interests 0.0% 0.0% 0.3% 0.0%
Net earnings (loss) attributable to
Motorola Mobility Holdings, Inc. -2.3% 1.8% 2.3% 3.2%
---- --- --- ---

* For periods prior to separation on January 4, 2011, interest expense, net represents an allocation to Motorola Mobility Holdings,
Inc. of the interest income and interest expense recognized by Motorola, Inc.

** For periods prior to separation on January 4, 2011, income tax expense was computed as if Motorola Mobility Holdings, Inc. had
filed tax returns on a stand-alone basis separate from Motorola, Inc.

*** The computation of basic earnings (loss) per common share for all periods through December 31, 2010, is calculated using the
number of shares of Motorola Mobility Holdings, Inc. common stock outstanding on January 4, 2011, following the distribution of
Motorola Mobility Holdings, Inc. common stock. No measure of diluted earnings (loss) per share is presented for periods prior to
separation.

**** Percentages may not add up due to rounding.

Motorola Mobility Holdings, Inc.
GAAP to Non-GAAP Bridge
(In millions, except per share amounts)

Year Ended Year Ended
December 31, 2011 December 31, 2010
----------------- -----------------
GAAP GAAP
Results Non-GAAP Non-GAAP Results Non-GAAP Non-GAAP
-------- Adjustments Results -------- Adjustments Results
----------- ------- ----------- -------
Net revenues $13,064 $- $13,064 $11,460 $- $11,460
Costs of sales 9,747 20 9,727 8,495 32 8,463
Gross margin 3,317 (20) 3,337 2,965 (32) 2,997
----- --- ----- ----- --- -----

Selling, general and administrative
expenses 1,745 86 1,659 1,592 94 1,498
Research and development
expenditures 1,526 55 1,471 1,479 54 1,425
Other charges 129 128 1 (237) (237) -
Intangibles amortization 59 59 - 55 55 -
Operating earnings (loss) (142) (348) 206 76 2 74
---- ---- --- --- --- ---

Other income (expense):
Interest income (expense), net * 10 - 10 (52) - (52)
Gains on sales of investments 17 - 17 - - -
Other, net (33) - (33) (28) - (28)
Total other income (expense) (6) - (6) (80) - (80)
--- --- --- --- --- ---
Earnings (loss) before income taxes (148) (348) 200 (4) 2 (6)
Income tax expense ** 101 (2) 103 75 (5) 80
--- --- --- --- --- ---
Net earnings (loss) (249) (346) 97 (79) 7 (86)

Less: Earnings attributable to non-
controlling interests - - - 7 10 (3)
Net earnings (loss) attributable to
Motorola Mobility Holdings, Inc. $(249) $(346) $97 $(86) $(3) $(83)
===== ===== === ==== === ====

Basic earnings (loss) per common
share *** $(0.84) $(1.16) $0.33 $(0.29) $(0.01) $(0.28)
Diluted earnings (loss) per common
share *** $(0.84) $(1.16) $0.33 N/A N/A N/A

Weighted average common shares
outstanding***
------------------------------
Basic 297.1 297.1 297.1 294.3 294.3 294.3
Diluted 297.1 297.1 297.1 N/A N/A N/A
----- ----- ----- --- --- ---

Percentage of Net Revenues ****
-------------------------------
Net revenues 100.0% 100.0% 100.0% 100.0%
Costs of sales 74.6% 74.5% 74.1% 73.8%
Gross margin 25.4% 25.5% 25.9% 26.2%
---- ---- ---- ----

Selling, general and administrative
expenses 13.4% 12.7% 13.9% 13.1%
Research and development
expenditures 11.7% 11.3% 12.9% 12.4%
Other charges 1.0% 0.0% -2.1% 0.0%
Intangibles amortization 0.5% 0.0% 0.5% 0.0%
Operating earnings (loss) -1.1% 1.6% 0.7% 0.6%
---- --- --- ---

Other income (expense):
Interest income (expense), net * 0.1% 0.1% -0.5% -0.5%
Gains on sales of investments 0.1% 0.1% 0.0% 0.0%
Other, net -0.3% -0.3% -0.2% -0.2%
Total other income (expense) 0.0% 0.0% -0.7% -0.7%
--- --- ---- ----
Earnings (loss) before income taxes -1.1% 1.5% 0.0% -0.1%
Income tax expense ** 0.8% 0.8% 0.7% 0.7%
--- --- --- ---
Net earnings (loss) -1.9% 0.7% -0.7% -0.8%

Less: Earnings attributable to non-
controlling interests 0.0% 0.0% 0.1% 0.0%
Net earnings (loss) attributable to
Motorola Mobility Holdings, Inc. -1.9% 0.7% -0.8% -0.7%
---- --- ---- ----

* For periods prior to separation on January 4, 2011, interest expense, net represents an allocation to Motorola Mobility Holdings,
Inc. of the interest income and interest expense recognized by Motorola, Inc.

** For periods prior to separation on January 4, 2011, income tax expense was computed as if Motorola Mobility Holdings, Inc. had
filed tax returns on a stand-alone basis separate from Motorola, Inc.

*** The computation of basic earnings (loss) per common share for all periods through December 31, 2010, is calculated using the
number of shares of Motorola Mobility Holdings, Inc. common stock outstanding on January 4, 2011, following the distribution of
Motorola Mobility Holdings, Inc. common stock. No measure of diluted earnings (loss) per share is presented for periods prior to
separation.

**** Percentages may not add up due to rounding.

Motorola Mobility Holdings, Inc.
Operating Earnings (Loss) after Non-GAAP Adjustments
(In millions)

Q1 2011
-------

Mobile
TOTAL Devices Home Other
------- ---- -----
Net revenues $3,032 $2,128 $904 $-
Operating earnings (loss) $(36) $(89) $53 $-
------------------------- ---- ---- --- ---

Non-GAAP adjustments by P&L
statement line: Statement Line
--------------
Stock-based compensation expense Cost of sales 4 2 2 -
Stock-based compensation expense SG&A and R&D 36 23 13 -
Intangible assets amortization Intangibles
expense amortization 16 3 13 -
Less: Total non-GAAP adjustments 56 28 28 -

Operating earnings (loss) after non-GAAP adjustments $20 $(61) $81 $-
---------------------------------------------------- --- ---- --- ---

Operating earnings (loss) as a percentage of net
revenues -GAAP -1.2% -4.2% 5.9% 0.0%
Operating earnings (loss) as a percentage of net revenues
- after non-GAAP adjustments 0.7% -2.9% 9.0% 0.0%
--- ---- --- ---

Q2 2011
-------

Mobile
TOTAL Devices Home Other
------- ---- -----
Net revenues $3,337 $2,430 $907 $-
Operating earnings (loss) $(23) $(85) $62 $-
------------------------- ---- ---- --- ---

Non-GAAP adjustments by P&L
statement line: Statement Line
--------------
Stock-based compensation expense Cost of sales 4 3 1 -
Stock-based compensation expense SG&A and R&D 42 29 13 -
Intangible assets amortization Intangibles
expense amortization 16 2 14 -
Other charges
Legal claim provision (income) 20 20 - -
Less: Total non-GAAP adjustments 82 54 28 -

Operating earnings (loss) after non-GAAP adjustments $59 $(31) $90 $-
---------------------------------------------------- --- ---- --- ---

Operating earnings (loss) as a percentage of net
revenues -GAAP -0.7% -3.5% 6.8% 0.0%
Operating earnings (loss) as a percentage of net revenues
- after non-GAAP adjustments 1.8% -1.3% 9.9% 0.0%
--- ---- --- ---

Q3 2011
-------

Mobile
TOTAL Devices Home Other
------- ---- -----
Net revenues $3,259 $2,434 $825 $-
Operating earnings (loss) $(5) $(41) $54 $(18)
------------------------- --- ---- --- ----

Non-GAAP adjustments by P&L
statement line: Statement Line
--------------
Other charges
Merger-related costs * (income) 18 - - 18
Stock-based compensation expense Cost of sales 3 2 1 -
Stock-based compensation expense SG&A and R&D 31 21 10 -
Intangible assets amortization Intangibles
expense amortization 15 3 12 -
Less: Total Non-GAAP adjustments 67 26 23 18

Operating earnings (loss) after non-GAAP adjustments $62 $(15) $77 $-
---------------------------------------------------- --- ---- --- ---

Operating earnings (loss) as a percentage of net
revenues -GAAP -0.2% -1.7% 6.5% 0.0%
Operating earnings (loss) as a percentage of net revenues
- after non-GAAP adjustments 1.9% -0.6% 9.3% 0.0%
--- ---- --- ---

Q4 2011
-------

Mobile
TOTAL Devices Home Other
------- ---- -----
Net revenues $3,436 $2,539 $897 $-
Operating earnings (loss) $(78) $(70) $57 $(65)
------------------------- ---- ---- --- ----

Non-GAAP adjustments by P&L
statement line: Statement Line
--------------
Other charges
Merger-related costs * (income) 65 - - 65
Reorganization of business charges Cost of sales 5 3 2 -
Other charges
Reorganization of business charges (income) 25 21 4 -
Stock-based compensation expense Cost of sales 4 2 2 -
Stock-based compensation expense SG&A and R&D 32 22 10 -
Intangible assets amortization Intangibles
expense amortization 12 3 9 -
Less: Total Non-GAAP adjustments 143 51 27 65

Operating earnings (loss) after non-GAAP adjustments $65 $(19) $84 $-
---------------------------------------------------- --- ---- --- ---

Operating earnings (loss) as a percentage of net
revenues -GAAP -2.3% -2.8% 6.4% 0.0%
Operating earnings (loss) as a percentage of net revenues
- after non-GAAP adjustments 1.9% -0.7% 9.4% 0.0%
--- ---- --- ---

Full Year 2011
--------------

Mobile
TOTAL Devices Home Other
------- ---- -----
Net revenues $13,064 $9,531 $3,533 $-
Operating earnings (loss) $(142) $(285) $226 $(83)
------------------------- ----- ----- ---- ----

Non-GAAP adjustments by P&L
statement line: Statement Line
--------------
Other charges
Merger-related costs * (income) 83 - - 83
Reorganization of business charges Cost of sales 5 3 2 -
Other charges
Reorganization of business charges (income) 25 21 4 -
Stock-based compensation expense Cost of sales 15 9 6 -
Stock-based compensation expense SG&A and R&D 141 95 46 -
Intangible assets amortization Intangibles
expense amortization 59 11 48 -
Other charges
Legal claim provision (income) 20 20 - -
Less: Total Non-GAAP adjustments 348 159 106 83

Operating earnings (loss) after non-GAAP adjustments $206 $(126) $332 $-
---------------------------------------------------- ---- ----- ---- ---

Operating earnings (loss) as a percentage of net
revenues -GAAP -1.1% -3.0% 6.4% 0.0%
Operating earnings (loss) as a percentage of net revenues
- after non-GAAP adjustments 1.6% -1.3% 9.4% 0.0%
--- ---- --- ---

* Represents costs incurred at the corporate level related to the Company's proposed merger with
Google Inc., primarily consisting of compensation costs as a result of an incentive plan
adjustment and legal and banking fees

Motorola Mobility Holdings, Inc.
Non-GAAP Adjustments
(In millions, except per share amounts)

Q1 2011
-------

Q1 2011 Q1 2011 Q1 2011 EPS Impact
Non-GAAP PBT Tax Inc/ PAT (Incr)/Decr
Adjustments Statement Line (Inc)/Exp (Exp) (Inc)/Exp *
------------ -------------- ---------- -------- ---------- -----------

GAAP Results $(51) $30 $(81) $(0.27)
---- --- ---- ------

Stock-based
compensation
expense Cost of sales, SG&A and R&D 40 - 40 (0.14)

Intangible assets
amortization
expense Intangibles amortization 16 - 16 (0.05)

Total Impact 56 - 56 (0.19)

Non-GAAP Results $5 $30 $(25) $(0.08)
=== === ==== ======

Q2 2011
-------

Q2 2011 Q2 2011 Q2 2011 EPS Impact
Non-GAAP PBT Tax Inc/ PAT (Incr)/Decr
Adjustments Statement Line (Inc)/Exp (Exp) (Inc)/Exp *
------------ -------------- ---------- -------- ---------- -----------

GAAP Results $(17) $39 $(56) $(0.19)
---- --- ---- ------

Stock-based
compensation
expense Cost of sales, SG&A and R&D 46 - 46 (0.16)

Intangible assets
amortization
expense Intangibles amortization 16 - 16 (0.05)

Legal claim
provision Other charges (income) 20 - 20 (0.07)

Total Impact 82 - 82 (0.28)

Non-GAAP Results $65 $39 $26 $0.09
=== === === =====

Q3 2011
-------

Q3 2011 Q3 2011 Q3 2011 EPS Impact
Non-GAAP PBT Tax Inc/ PAT (Incr)/Decr
Adjustments Statement Line (Inc)/Exp (Exp) (Inc)/Exp *
------------ -------------- ---------- -------- ---------- -----------

GAAP Results $(2) $30 $(32) $(0.11)
--- --- ---- ------

Merger-related
costs ** Other charges (income) 18 - 18 (0.06)

Stock-based
compensation
expense Cost of sales, SG&A and R&D 34 - 34 (0.11)

Intangible assets
amortization
expense Intangibles amortization 15 - 15 (0.05)

Total Impact 67 - - 67 (0.23)

Non-GAAP Results $65 $30 $35 $0.12
=== === === =====

Q4 2011
-------

Q4 2011 Q4 2011 Q4 2011 EPS Impact
Non-GAAP PBT Tax Inc/ PAT (Incr)/Decr
Adjustments Statement Line (Inc)/Exp (Exp) (Inc)/Exp *
------------ -------------- ---------- -------- ---------- -----------

GAAP Results $(78) $2 $(80) $(0.27)
---- --- ---- ------

Merger-related
costs ** Other charges (income) 65 - 65 (0.22)

Reorganization of Cost of sales, Other charges
business charges (income) 30 2 28 (0.09)

Stock-based
compensation
expense Cost of sales, SG&A and R&D 36 - 36 (0.12)

Intangible assets
amortization
expense Intangibles amortization 12 - 12 (0.04)

Total Impact 143 2 141 (0.47)

Non-GAAP Results $65 $4 $61 $0.20
=== === === =====

Full Year 2011
--------------

FY 2011 FY 2011 FY 2011 EPS Impact
Non-GAAP PBT Tax Inc/ PAT (Incr)/Decr
Adjustments Statement Line (Inc)/Exp (Exp) (Inc)/Exp *
------------ -------------- ---------- -------- ---------- -----------

GAAP Results $(148) $101 $(249) $(0.84)
----- ---- ----- ------

Merger-related
costs ** Other charges (income) 83 - 83 (0.28)

Reorganization of Cost of sales, Other charges
business charges (income) 30 2 28 (0.09)

Stock-based
compensation
expense Cost of sales, SG&A and R&D 156 - 156 (0.52)

Intangible assets
amortization
expense Intangibles amortization 59 - 59 (0.20)

Legal claim
provision Other charges (income) 20 - 20 (0.07)

Total Impact 348 2 - 346 (1.16)

Non-GAAP Results $200 $103 $97 $0.33
==== ==== === =====

* EPS impact may not add up due to rounding.

** Represents costs incurred at the corporate level related to the Company's proposed merger with
Google Inc., primarily consisting of compensation costs as a result of an incentive plan
adjustment and legal and banking fees

Motorola Mobility Holdings, Inc.
Revenue Mix by Region
(In millions)

Q1 2011
-------

TOTAL Mobile Devices Home
----- -------------- ----

North America 62% 56% 77%
Latin America 17% 20% 11%
Greater China 11% 15% 2%
EMEA 6% 5% 8%
Rest of Asia 4% 4% 2%

Total 100% 100% 100%
----- --- --- ---

Q2 2011
-------

TOTAL Mobile Devices Home
----- -------------- ----

North America 51% 43% 73%
Latin America 21% 24% 13%
Greater China 11% 14% 2%
EMEA 9% 9% 9%
Rest of Asia 8% 10% 3%

Total 100% 100% 100%
----- --- --- ---

Q3 2011
-------

TOTAL Mobile Devices Home
----- -------------- ----

North America 54% 48% 73%
Latin America 23% 26% 13%
Greater China 12% 15% 2%
EMEA 7% 6% 10%
Rest of Asia 4% 5% 2%

Total 100% 100% 100%
----- --- --- ---

Q4 2011
-------

TOTAL Mobile Devices Home
----- -------------- ----

North America 55% 48% 74%
Latin America 18% 22% 9%
Greater China 12% 15% 3%
EMEA 10% 9% 13%
Rest of Asia 5% 6% 1%

Total 100% 100% 100%
----- --- --- ---

Full Year 2011
--------------

TOTAL Mobile Devices Home
----- -------------- ----

North America 55% 48% 74%
Latin America 20% 23% 12%
Greater China 12% 15% 2%
EMEA 8% 7% 10%
Rest of Asia 5% 7% 2%

Total 100% 100% 100%
----- --- --- ---

SOURCE Motorola Mobility Holdings, Inc.

Photo:http://photos.prnewswire.com/prnh/20020307/MOTLOGO
http://photoarchive.ap.org/
Motorola Mobility Holdings, Inc.

Web Site: http://www.motorola.com[/rws]