Every figure this model derived for MSI, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-07-04.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 297,000,000 | PaymentsToAcquireProductiveAssets |
2026-07-04 |
| cash | 986,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-07-04 |
| current assets | 6,132,000,000 | AssetsCurrent |
2026-07-04 |
| current liabilities | 5,579,000,000 | LiabilitiesCurrent |
2026-07-04 |
| equity | 2,672,000,000 | StockholdersEquity |
2026-07-04 |
| interest expense | 440,000,000 | InterestExpense |
2026-07-04 |
| ocf | 2,974,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-07-04 |
| revenue | 12,236,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-07-04 |
| sbc | 357,000,000 | ShareBasedCompensation |
2026-07-04 |
The figures themselves rather than their scores — what somebody looking up MSI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 32.31 |
| current ratio | 1.89 |
| current ratio reported | 1.1 |
| deferred revenue growth | 16.12 |
| dilution pct | -1.05 |
| ebit cagr | 18.9 |
| ebit yoy | 8.9 |
| fcf margin | 21.88 |
| growth cv | 0.13 |
| interest cover | 6.93 |
| net debt ebitda | 2.07 |
| operating margin | 24.91 |
| owner earnings margin | 18.96 |
| revenue growth | 10.29 |
| revenue growth per share | 11.47 |
| roic | 23.83 |
| rpo growth | 7.95 |
| rule of 40 | 35.2 |
| sbc pct revenue | 2.92 |
What this model itself distrusts about MSI's figures. Written by the derivation as it ran, not added afterwards.