
Verizon (VZ) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
34.5B
Gross Profit
20.6B
59.76%
Operating Income
8.2B
23.68%
Net Income
5.1B
14.84%
EPS (Diluted)
$1.18
Balance Sheet Metrics
Total Assets
380.4B
Total Liabilities
278.3B
Shareholders Equity
102.0B
Debt to Equity
2.73
Cash Flow Metrics
Operating Cash Flow
9.6B
Free Cash Flow
3.5B
Revenue & Profitability Trend
Verizon Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 134.8B | 134.0B | 136.8B | 133.6B | 128.3B |
Cost of Goods Sold | 54.1B | 54.9B | 59.1B | 56.3B | 51.2B |
Gross Profit | 80.7B | 79.1B | 77.7B | 77.3B | 77.1B |
Gross Margin % | 59.9% | 59.0% | 56.8% | 57.9% | 60.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 34.1B | 32.7B | 30.1B | 28.7B | 31.6B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 34.1B | 32.7B | 30.1B | 28.7B | 31.6B |
Operating Income | 28.7B | 28.7B | 30.5B | 32.4B | 28.8B |
Operating Margin % | 21.3% | 21.4% | 22.3% | 24.3% | 22.4% |
Non-Operating Items | |||||
Interest Income | 336.0M | 354.0M | 146.0M | 48.0M | 65.0M |
Interest Expense | 6.6B | 5.5B | 3.6B | 3.5B | 4.2B |
Other Non-Operating Income | 606.0M | -6.6B | 1.3B | 409.0M | -649.0M |
Pre-tax Income | 23.0B | 17.0B | 28.3B | 29.4B | 24.0B |
Income Tax | 5.0B | 4.9B | 6.5B | 6.8B | 5.6B |
Effective Tax Rate % | 21.9% | 28.8% | 23.1% | 23.1% | 23.4% |
Net Income | 17.9B | 12.1B | 21.7B | 22.6B | 18.3B |
Net Margin % | 13.3% | 9.0% | 15.9% | 16.9% | 14.3% |
Key Metrics | |||||
EBITDA | 47.1B | 45.7B | 50.1B | 52.7B | 45.1B |
EPS (Basic) | $4.15 | $2.76 | $5.06 | $5.32 | $4.30 |
EPS (Diluted) | $4.14 | $2.75 | $5.06 | $5.32 | $4.30 |
Basic Shares Outstanding | 4218000000 | 4211000000 | 4202000000 | 4148000000 | 4140000000 |
Diluted Shares Outstanding | 4218000000 | 4211000000 | 4202000000 | 4148000000 | 4140000000 |
Income Statement Trend
Verizon Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.2B | 2.1B | 2.6B | 2.9B | 22.2B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 26.1B | 25.1B | 24.5B | 23.8B | 23.9B |
Inventory | 2.2B | 2.1B | 2.4B | 3.1B | 1.8B |
Other Current Assets | 1.8B | 1.7B | 1.9B | 2.3B | - |
Total Current Assets | 40.5B | 36.8B | 37.9B | 36.7B | 54.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 107.3B | 103.1B | 101.8B | 97.6B | 79.3B |
Goodwill | 213.4B | 212.4B | 218.6B | 216.5B | 157.8B |
Intangible Assets | 167.7B | 166.7B | 161.3B | 159.3B | 108.3B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 19.8B | 19.9B | 17.3B | 13.3B | 10.9B |
Total Non-Current Assets | 344.2B | 343.4B | 341.8B | 329.9B | 261.9B |
Total Assets | 384.7B | 380.3B | 379.7B | 366.6B | 316.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 10.4B | 10.0B | 8.8B | 8.0B | 6.7B |
Short-term Debt | 27.0B | 17.2B | 14.1B | 11.3B | 9.4B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 4.0B | 2.8B | 2.8B | 2.3B | 2.2B |
Total Current Liabilities | 64.8B | 53.2B | 50.2B | 47.2B | 39.7B |
Non-Current Liabilities | |||||
Long-term Debt | 141.3B | 157.7B | 162.2B | 166.6B | 141.2B |
Deferred Tax Liabilities | 46.7B | 45.8B | 43.4B | 40.7B | 35.7B |
Other Non-Current Liabilities | 19.3B | 16.6B | 18.4B | 13.5B | 12.0B |
Total Non-Current Liabilities | 219.4B | 233.2B | 237.0B | 236.2B | 207.5B |
Total Liabilities | 284.1B | 286.5B | 287.2B | 283.4B | 247.2B |
Equity | |||||
Common Stock | 429.0M | 429.0M | 429.0M | 429.0M | 429.0M |
Retained Earnings | 89.1B | 82.9B | 82.4B | 72.0B | 60.5B |
Treasury Stock | 3.6B | 3.8B | 4.0B | 4.1B | 6.7B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 100.6B | 93.8B | 92.5B | 83.2B | 69.3B |
Key Metrics | |||||
Total Debt | 168.4B | 174.9B | 176.3B | 177.9B | 150.5B |
Working Capital | -24.2B | -16.4B | -12.3B | -10.4B | 14.9B |
Balance Sheet Composition
Verizon Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 17.9B | 12.1B | 21.7B | 22.6B | 18.3B |
Depreciation & Amortization | 17.9B | 17.6B | 17.1B | 16.2B | 16.7B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -1.7B | 168.0M | -1.4B | -1.0B | -1.1B |
Operating Cash Flow | 35.2B | 28.6B | 36.7B | 42.0B | 38.3B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 0 | -30.0M | 281.0M | 57.0M | -520.0M |
Investment Purchases | - | - | -2.3B | -21.0M | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 28.0M | 251.0M | -1.9B | 729.0M | -1.4B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -11.2B | -11.0B | -10.8B | -10.4B | -10.2B |
Debt Issuance | 15.6B | 8.6B | 17.8B | 41.4B | 31.5B |
Debt Repayment | -20.3B | -10.6B | -13.6B | -18.9B | -17.2B |
Financing Cash Flow | -17.1B | -14.7B | -8.5B | 8.3B | 1.3B |
Free Cash Flow | 18.9B | 12.9B | 10.4B | -28.3B | 19.7B |
Net Change in Cash | 18.1B | 14.2B | 26.2B | 51.0B | 38.2B |
Cash Flow Trend
Verizon Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.03
Forward P/E
9.12
Price to Book
1.77
Price to Sales
1.33
PEG Ratio
9.12
Profitability Ratios
Profit Margin
13.28%
Operating Margin
23.28%
Return on Equity
18.45%
Return on Assets
5.20%
Financial Health
Current Ratio
0.64
Debt to Equity
167.44
Beta
0.36
Per Share Data
EPS (TTM)
$4.30
Book Value per Share
$24.44
Revenue per Share
$32.45
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
vz | 181.9B | 10.03 | 1.77 | 18.45% | 13.28% | 167.44 |
T-Mobile US | 275.7B | 23.13 | 4.52 | 19.74% | 14.53% | 194.22 |
AT&T | 200.6B | 15.68 | 1.91 | 11.53% | 10.29% | 123.19 |
Comcast | 116.9B | 5.25 | 1.21 | 24.92% | 18.44% | 104.18 |
Charter | 35.0B | 7.02 | 2.16 | 32.65% | 9.53% | 472.72 |
Telus | 24.5B | 34.21 | 1.61 | 3.82% | 4.73% | 207.27 |
Financial data is updated regularly. All figures are in the company's reporting currency.