Verizon Communications Inc. (VZ) Income Annual - Discounting Cash Flows
VZ
Verizon Communications Inc.
VZ (NYSE)
Period Ending: LTM
(Last Twelve Months)
2025
12-31
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
1995
12-31
1994
12-31
1993
12-31
1992
12-31
1991
12-31
1990
12-31
1989
12-31
1988
12-31
1987
12-31
1986
12-31
1985
12-31
Report Filing 2026-02-17 2026-02-17 2025-02-12 2024-02-09 2023-02-10 2022-02-11 2021-02-25 2020-02-21 2019-02-15 2018-02-23 2017-02-21 2016-02-23 2015-02-23 2014-02-27 2013-02-26 2012-02-24 2011-02-28 2010-02-26 2009-02-24 2008-02-28 2007-03-01 2006-03-14 2005-03-14 2004-03-12 2003-03-14 2002-03-20 2001-03-23 2000-03-30 1999-03-30 1998-03-25 1997-03-25 1996-04-29 1995-03-30 1994-03-31 1992-12-31 1991-12-31 1990-12-31 1989-12-31 1988-12-31 1987-12-31 1986-12-31 1985-12-31
Revenue 138,191 138,191 134,788 133,974 136,835 133,613 128,292 131,868 130,863 126,034 125,980 131,620 127,079 120,550 115,846 110,875 106,565 107,808 97,354 93,469 88,182 69,518 65,751 67,468 67,056 66,713 64,707 58,194 31,566 30,194 29,155 27,927 13,791 12,990 12,647 12,280 12,298 11,449 10,880 10,298 9,921 9,084
Cost of Revenue 61,215 75,114 71,989 72,511 76,232 72,507 67,921 71,408 72,608 68,510 67,352 68,574 66,464 61,493 62,695 62,371 58,311 58,837 53,467 51,892 49,514 37,815 37,078 21,701 19,866 20,538 39,481 33,730 9,803 8,444 7,594 6,875 4,002 4,028 3,942 3,937 3,761 3,739 6,282 5,835 5,530 5,276
Gross Profit 76,976 63,077 62,799 61,463 60,603 61,106 60,371 60,460 58,255 57,524 58,628 63,046 60,615 59,057 53,151 48,504 48,254 48,971 43,887 41,577 38,630 31,703 34,205 45,767 47,190 46,175 25,226 24,464 21,763 21,750 21,561 21,052 9,790 8,963 8,706 8,343 8,537 7,710 4,598 4,463 4,390 3,808
Operating Expenses 47,717 33,818 32,195 32,632 30,136 29,141 30,504 29,431 28,248 31,005 32,718 30,240 41,723 27,367 32,145 29,670 29,281 29,491 25,776 24,865 24,416 19,341 21,179 38,360 32,313 34,702 12,261 9,890 15,136 16,408 15,482 15,635 6,985 6,165 6,199 5,818 5,927 5,697 2,354 2,117 1,927 1,484
Research & Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Selling, General and Administrative 33,818 33,818 32,195 32,632 30,136 29,141 30,504 29,431 28,248 31,005 32,718 30,240 41,723 27,367 32,145 29,670 29,281 29,491 25,776 24,865 24,416 19,341 21,179 24,894 21,778 20,829 0 8,241 9,266 9,047 8,704 8,811 4,333 3,620 3,782 3,519 3,550 3,277 0 0 0 0
Other Operating Expenses 13,899 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 13,466 10,535 13,873 12,261 1,649 5,870 7,361 6,778 6,823 2,652 2,545 2,417 2,299 2,377 2,420 2,354 2,117 1,927 1,484
Operating Income 29,259 29,259 30,604 28,831 30,467 31,965 29,867 31,029 30,007 26,519 25,910 32,806 18,892 31,690 21,006 18,834 18,973 19,480 18,111 16,712 14,214 12,362 13,026 7,407 14,877 11,473 12,965 14,574 6,627 5,342 6,079 5,417 2,805 2,798 2,506 2,525 2,610 2,013 2,244 2,346 2,464 2,324
Net Non-Operating Interest -6,508 -6,694 -6,317 -5,171 -3,436 -3,450 -4,209 -4,609 -4,739 -4,651 -4,317 -4,805 -4,807 -2,603 -2,514 -2,759 -2,431 -3,027 -1,457 -1,661 -2,148 -2,026 -2,287 -2,702 -2,943 -2,883 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Income 186 0 336 354 146 48 65 121 94 82 59 115 108 64 57 68 92 75 362 168 201 103 97 95 187 393 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Expense 6,694 6,694 6,653 5,525 3,582 3,498 4,274 4,730 4,833 4,733 4,376 4,920 4,915 2,667 2,571 2,827 2,523 3,102 1,819 1,829 2,349 2,129 2,384 2,797 3,130 3,276 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Equity & Other Income/(Expense) -79 107 -1,308 -6,673 1,240 905 -1,691 -3,687 -5,645 -1,274 -607 239 1,185 190 -8,595 -5,592 -3,858 -2,933 -15,011 -506 126 1,113 -433 1,551 -4,400 -5,234 4,854 -1,406 -1,628 -1,358 -1,167 -882.4 -517.8 -524 -480.5 -529 -627.5 -467.3 -397.7 -391.7 -392.3 -421.2
Income Before Tax 22,672 22,672 22,979 16,987 28,271 29,420 23,967 22,733 19,623 20,594 20,986 28,240 15,270 29,277 9,897 10,483 12,684 13,520 1,643 14,545 12,192 11,449 10,306 6,256 7,534 3,356 17,819 13,168 4,999 3,984 4,911 4,535 2,287 2,274 2,026 1,996 1,982 1,546 1,847 1,954 2,072 1,903
Income Tax Expense 5,064 5,064 5,030 4,892 6,523 6,802 5,619 2,945 3,584 -9,956 7,378 9,865 3,314 5,730 -660 285 2,467 1,210 3,331 3,982 2,674 3,210 2,851 1,252 1,618 2,176 7,009 2,557 2,008 1,529 1,011 1,148 884.9 792 643.5 664.8 669.6 471 530 714 904.5 810.4
Income Attributable to Non-Controlling Interest 434 434 443 481 492 553 547 523 511 449 481 496 2,331 12,050 9,682 7,794 7,668 8,659 -8,116 5,042 3,321 842 -376 1,927 1,837 791 -987 6,409 25.9 0 2,161 1,529 2,157 78.2 41.6 0 0 0 0 0 0 0
Net Income 17,174 17,174 17,506 11,614 21,256 22,065 17,801 19,265 15,528 30,101 13,127 17,879 9,625 11,497 875 2,404 2,549 3,651 6,428 5,521 6,197 7,397 7,831 3,077 4,079 389 11,797 4,202 2,965 2,455 1,739 1,858 -754.8 1,403 1,341 1,332 1,312 1,074 1,317 1,240 1,167 1,093
Depreciation and Amortization 18,349 18,349 17,892 17,624 17,099 16,206 16,720 16,682 17,403 16,954 15,928 16,017 16,533 16,606 16,460 16,496 16,405 16,534 14,610 14,377 14,545 13,615 13,503 13,607 13,282 13,523 12,261 9,890 9,645 5,754 5,278 5,234 2,652 2,545 2,417 2,299 2,377 2,420 2,354 2,117 1,927 1,484
EBITDA 47,608 47,608 48,496 46,455 47,566 48,171 46,587 47,711 47,410 43,473 41,838 48,823 35,425 48,296 37,466 35,330 35,378 36,014 32,721 31,089 28,759 25,977 26,529 21,014 28,159 24,996 25,226 24,464 16,272 11,096 11,357 10,651 5,457 5,343 4,924 4,824 4,987 4,433 4,598 4,463 4,390 3,808
Earnings Per Share (EPS) 4.06 4.06 4.15 2.76 5.06 5.32 4.3 4.66 3.76 7.37 3.22 4.38 2.42 4.01 0.31 0.85 0.9 1.29 2.26 1.91 2.13 2.67 2.83 1.12 1.49 0.14 4.34 1.53 1.89 1.58 1.86 2.13 -0.86 -0.42 1.57 1.71 1.69 1.36 1.67 1.56 1.47 1.37
Diluted Earnings Per Share 4.05 4.06 4.15 2.75 5.06 5.32 4.3 4.65 3.76 7.36 3.21 4.37 2.42 4 0.31 0.85 0.9 1.29 2.26 1.9 2.12 2.65 2.79 1.12 1.49 0.14 4.31 1.51 1.86 1.57 1.84 2.13 -0.86 -0.42 1.57 1.71 1.69 1.36 1.67 1.56 1.47 1.37
Weighted Average Shares Outstanding 4,230 4,226 4,218 4,211 4,202 4,148 4,140 4,138 4,128 4,084 4,080 4,085 3,974 2,866 2,853 2,833 2,830 2,841 2,849 2,898 2,912 2,766 2,770 2,756 2,729 2,710 2,716 2,739 1,553 1,554 934.3 872.9 876.8 868.6 853.9 778.7 776.6 790.1 788.5 795.1 793.9 797.7
Diluted Weighted Average Shares Outstanding 4,230 4,231 4,218 4,215 4,204 4,150 4,142 4,140 4,132 4,089 4,086 4,093 3,981 2,874 2,862 2,839 2,833 2,841 2,850 2,902 2,938 2,817 2,831 2,832 2,789 2,730 2,735 2,777 1,578 1,564 946.5 872.9 876.8 868.6 853.9 778.7 776.6 790.1 788.5 795.1 793.9 797.7
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program