Verizon Communications Inc.
NYSE-VZ
Dec '10
Dec '13
Dec '16
Dec '19
Dec '22
LTM
Dec '27 (E)
| Income Statement | LTM | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | Dec '15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | 137,491 | 134,788 | 133,974 | 136,835 | 133,613 | 128,292 | 131,868 | 130,863 | 126,034 | 125,980 | 131,620 |
Total Revenues %Chg | 2.4% | 0.6% | -2.1% | 2.4% | 4.1% | -2.7% | 0.8% | 3.8% | 0% | -4.3% | 3.6% |
Cost of Sales | 55,801 | 54,097 | 54,887 | 59,133 | 56,301 | 51,201 | 54,726 | 55,508 | 53,063 | 52,701 | 52,557 |
Gross Profit | 81,690 | 80,691 | 79,087 | 77,702 | 77,312 | 77,091 | 77,142 | 75,355 | 72,971 | 73,279 | 79,063 |
Gross Profit Margin | 59.4% | 59.9% | 59% | 56.8% | 57.9% | 60.1% | 58.5% | 57.6% | 57.9% | 58.2% | 60.1% |
Selling, General & Administrative Expenses | 31,678 | 34,113 | 32,745 | 30,136 | 28,658 | 31,573 | 29,896 | 31,083 | 28,592 | 28,102 | 29,986 |
Depreciation & Amortization Expenses | 18,336 | 17,892 | 17,624 | 17,099 | 16,206 | 16,720 | 16,682 | 17,403 | 16,954 | 15,928 | 16,017 |
Other Operating Expenses | — | — | 5,841 | — | — | — | 186 | 4,591 | — | — | — |
Operating Profit | 31,676 | 28,686 | 22,877 | 30,467 | 32,448 | 28,798 | 30,378 | 22,278 | 27,425 | 29,249 | 33,060 |
Operating Margin | 23% | 21.3% | 17.1% | 22.3% | 24.3% | 22.4% | 23% | 17% | 21.8% | 23.2% | 25.1% |
Interest and Investment Income | -9 | -53 | -53 | 44 | 145 | -45 | -15 | -186 | -77 | -98 | -86 |
Interest Expense | -6,579 | -6,649 | -5,524 | -3,613 | -3,485 | -4,247 | -4,730 | -4,833 | -4,733 | -4,376 | -4,920 |
Non-Operating Income | 1,089 | 995 | -313 | 1,373 | 312 | -539 | -2,900 | 2,364 | -2,021 | -3,789 | 186 |
Total Non-Operating Income | -5,499 | -5,707 | -5,890 | -2,196 | -3,028 | -4,831 | -7,645 | -2,655 | -6,831 | -8,263 | -4,820 |
Income Before Provision for Income Taxes | 26,177 | 22,979 | 16,987 | 28,271 | 29,420 | 23,967 | 22,733 | 19,623 | 20,594 | 20,986 | 28,240 |
Provision for Income Taxes | 5,903 | 5,030 | 4,892 | 6,523 | 6,802 | 5,619 | 2,945 | 3,584 | -9,956 | 7,378 | 9,865 |
Consolidated Net Income | 20,274 | 17,949 | 12,095 | 21,748 | 22,618 | 18,348 | 19,788 | 16,039 | 30,550 | 13,608 | 18,375 |
Net Income Attributable to Minority Interests and Other | 437 | 443 | 481 | 492 | 553 | 547 | 523 | 511 | 449 | 481 | 496 |
Net Income Attributable to Common Shareholders | 19,837 | 17,506 | 11,614 | 21,256 | 22,065 | 17,801 | 19,265 | 15,528 | 30,101 | 13,127 | 17,879 |
Basic EPS | 4.7 | 4.2 | 2.8 | 5.1 | 5.3 | 4.3 | 4.7 | 3.8 | 7.4 | 3.2 | 4.4 |
Diluted EPS | 4.7 | 4.1 | 2.8 | 5.1 | 5.3 | 4.3 | 4.7 | 3.8 | 7.4 | 3.2 | 4.4 |
Basic Weighted Average Shares Outstanding | 4,224 | 4,218 | 4,211 | 4,202 | 4,148 | 4,140 | 4,138 | 4,128 | 4,084 | 4,080 | 4,085 |
Total Shares Outstanding | 4,216.4 | 4,209.7 | 4,204 | 4,200 | 4,197.8 | 4,138.1 | 4,135.8 | 4,132 | 4,079.5 | 4,076.7 | 4,073.2 |
Diluted Weighted Average Shares Outstanding | 4,228.5 | 4,223 | 4,215 | 4,204 | 4,150 | 4,142 | 4,140 | 4,132 | 4,089 | 4,086 | 4,093 |
EBITDA | 50,012 | 46,578 | 40,501 | 47,566 | 48,654 | 45,518 | 47,060 | 39,681 | 44,379 | 45,177 | 49,077 |
Effective Tax Rate | 22.6% | 21.9% | 28.8% | 23.1% | 23.1% | 23.4% | 13% | 18.3% | -48.3% | 35.2% | 34.9% |