Verizon Communications Inc. (NYSE, Nasdaq: VZ) today reported
strong operational and financial results for the fourth-quarter and
full-year 2024, further extending its industry leadership with new
products and services that continued to resonate with customers.
With solid momentum on its strategy to grow connections and
strengthen customer relationships, the company delivered on its
2024 financial guidance, demonstrating strong performance and
success across its three priorities of growing wireless service
revenue, expanding adjusted EBITDA and generating strong free cash
flow.
"With innovations powered by the best network in the country, we
are bringing the best experiences to our customers, in life and
work. Customizable offerings like myPlan, myHome, Verizon Business
Complete and Total Wireless feature the control, simplicity and
value our customers expect," said Verizon Chairman and CEO Hans
Vestberg. "It’s only going to get better this year and beyond, as
we have continued to strengthen Verizon with the pending Frontier
acquisition, new satellite partnerships, and ongoing AI enablement,
which we expect will enhance and broaden our network for everybody
we serve."
2024 Financial Highlights
Consolidated: Verizon delivers on 2024 financial
guidance and extends industry leadership through operational
excellence and customer focus
- Full-year 2024 earnings per share (EPS) of $4.14 compared to
$2.75 for full-year 2023; adjusted EPS1, excluding special items,
of $4.59 compared to full-year 2023 adjusted EPS1 of $4.71.
- Total operating revenue of $134.8 billion for full-year 2024,
up 0.6 percent compared to full-year 2023.
- Full-year 2024 cash flow from operations totaled $36.9 billion
compared to $37.5 billion in 2023. This result reflects higher
cash taxes, as well as higher interest expense. Full-year cash flow
from operations includes a one-time contribution of approximately
$2.0 billion from Verizon’s tower transaction with Vertical Bridge
and reflects fourth quarter severance payments related to our
voluntary separation program of approximately $600 million.
- Full-year 2024 capital expenditures were $17.1 billion.
- Full-year 2024 free cash flow1 of $19.8 billion compared to
$18.7 billion in full-year 2023.
4Q 2024 Highlights
Consolidated: Strong fourth-quarter performance results
in revenue increases
- Earnings per share of $1.18 in fourth-quarter 2024 compared to
EPS of $(0.64) in fourth-quarter 2023; adjusted EPS1, excluding
special items, of $1.10 compared to $1.08 in fourth-quarter
2023.
- Fourth-quarter 2024 financial results reflected a pre-tax gain
from special items of $477 million. This includes a mark-to-market
adjustment for our pension and other post-employment benefit (OPEB)
liabilities of $668 million, partially offset by amortization of
intangible assets related to Tracfone and other acquisitions of
$191 million.
- Total operating revenue of $35.7 billion in fourth-quarter
2024, up 1.6 percent compared to fourth-quarter 2023.
- Consolidated net income for fourth-quarter 2024 was $5.1
billion compared to a net loss of $2.6 billion in fourth-quarter
2023. Consolidated adjusted EBITDA1 was $11.9 billion in
fourth-quarter 2024 compared to $11.7 billion in fourth-quarter
2023. This result was driven by wireless service revenue growth,
partially offset by the impact of higher upgrade volumes and
continued declines in Business wireline revenue.
- Verizon's total unsecured debt as of the end of fourth-quarter
2024 was $117.9 billion, an $8.5 billion decrease compared to
third-quarter 2024 and $10.6 billion lower year over year. The
company's net unsecured debt1 at the end of fourth-quarter 2024 was
$113.7 billion. At the end of fourth-quarter 2024, Verizon's ratio
of unsecured debt to net income (LTM) was 6.6 times and net
unsecured debt to consolidated adjusted EBITDA ratio1 was 2.3
times.
Mobility: Industry-leading wireless service revenue and
double-digit growth in postpaid phone net adds
- Wireless service revenue2 grew sequentially for the 18th
consecutive quarter. Total wireless service revenue2 in
fourth-quarter 2024 was $20.0 billion, up 3.1 percent year over
year, driven primarily by pricing actions implemented in recent
quarters, sales of perks and add-on services and growth in fixed
wireless access.
- Wireless equipment revenue of $7.5 billion in fourth-quarter
2024, up 0.6 percent compared to fourth-quarter 2023, predominantly
due to increased upgrade volumes in the quarter.
- Total postpaid phone net additions of 568,000 in fourth-quarter
2024, up from 449,000 in fourth-quarter 2023.
Broadband: Verizon continued to take broadband market
share with strong demand for best in class Fios and fixed wireless
access offerings
- Broadband net additions of 408,000 in fourth-quarter 2024,
continuing the quarterly pace of over 350,000 broadband net
additions.
- Total fixed wireless access net additions of 373,000 in
fourth-quarter 2024, growing the base to nearly 4.6 million fixed
wireless subscribers. The company is well-positioned to achieve the
next milestone of 8 to 9 million fixed wireless access subscribers
by 2028.
- Fios internet net additions were 51,000 compared to 55,000 in
fourth-quarter 2023.
- Total broadband connections grew to more than 12.3 million as
of the end of fourth-quarter 2024, representing a 15.0 percent
increase year over year.
Verizon Consumer: Positive net additions with strongest
quarterly phone gross additions result in five years
- Total Verizon Consumer revenue in fourth-quarter 2024 was $27.6
billion, an increase of 2.2 percent year over year, predominantly
driven by gains in service revenue.
- Wireless service revenue in fourth-quarter 2024 was $16.5
billion, up 3.0 percent year over year, primarily driven by growth
in Consumer wireless postpaid average revenue per account (ARPA)
from pricing actions and continued fixed wireless access
adoption.
- Consumer wireless retail postpaid churn was 1.12 percent in
fourth-quarter 2024, and wireless retail postpaid phone churn was
0.89 percent.
- Consumer ARPA of $139.77 in fourth-quarter 2024, an increase of
4.2 percent compared to fourth-quarter 2023.
- In fourth-quarter 2024, Consumer reported 426,000 wireless
retail postpaid phone net additions, up 34.0 percent from
fourth-quarter 2023. This improvement was driven by a 5.5 percent
year over year increase in postpaid phone gross additions, which
represented the strongest quarterly result for postpaid phone gross
additions in five years.
- Excluding the contribution from the company's second number
offering, Consumer reported 82,000 wireless retail postpaid phone
net additions for the year, meeting the goal of positive net
additions for 2024, and 367,000 wireless retail postpaid phone net
additions for fourth-quarter 2024.
- Excluding SafeLink, Verizon's brand offering access to
government-sponsored connectivity benefits and programs, in
fourth-quarter 2024 Consumer reported 65,000 wireless retail
prepaid net additions compared to 263,000 net losses in
fourth-quarter 2023.
- Consumer reported 216,000 fixed wireless net additions and
47,000 Fios Internet net additions in fourth-quarter 2024. Consumer
Fios revenue was $2.9 billion in fourth-quarter 2024.
- In fourth-quarter 2024, Consumer operating income was $6.9
billion, a decrease of 1.9 percent year over year, and segment
operating income margin was 25.1 percent, compared to 26.1 percent
in fourth-quarter 2023. Segment EBITDA1 in fourth-quarter 2024 was
$10.3 billion, a decrease of 0.4 percent year over year.
Improvements in Consumer wireless service revenue were more than
offset by increases in upgrade volumes and the impact of related
promotions in the period. Segment EBITDA margin1 in fourth-quarter
2024 was 37.5 percent compared to 38.5 percent in fourth-quarter
2023.
Verizon Business: Strong wireless service revenue driven
by continued wireless customer growth
- Business wireless service revenue in fourth-quarter 2024 was
$3.5 billion, an increase of 3.4 percent year over year. This
result was driven by continued strong net additions for both
mobility and fixed wireless access, as well as benefits from
pricing actions implemented in recent quarters.
- Total Verizon Business revenue was $7.5 billion in
fourth-quarter 2024, a decrease of 1.5 percent year over year, as
increases in wireless service revenue were more than offset by
decreases in wireline revenue.
- Business reported 283,000 wireless retail postpaid net
additions in fourth-quarter 2024. This result included 142,000
postpaid phone net additions. Our value proposition continued to
resonate across all customer groups with particular strength in
small and medium businesses.
- Business wireless retail postpaid churn was 1.45 percent in
fourth-quarter 2024, and wireless retail postpaid phone churn was
1.09 percent.
- Business reported 157,000 fixed wireless net additions in
fourth-quarter 2024.
- In fourth-quarter 2024, Verizon Business operating income was
$594 million, an increase of 34.1 percent year over year, resulting
in segment operating income margin of 7.9 percent, an increase from
5.8 percent in fourth-quarter 2023. Segment EBITDA1 in
fourth-quarter 2024 was $1.7 billion, an increase of 3.0 percent
year over year. The result was driven by wireless service revenue
growth partially offset by wireline revenue declines. Segment
EBITDA margin1 in fourth-quarter 2024 was 22.1 percent, an increase
from 21.1 percent in fourth-quarter 2023.
Outlook and guidance
The company does not provide a reconciliation for certain of the
following adjusted (non-GAAP) forecasts because it cannot, without
unreasonable effort, predict the special items that could arise,
and the company is unable to address the probable significance of
the unavailable information.
For 2025, Verizon expects the following:
- Total wireless service revenue growth2,3 of 2.0 percent to 2.8
percent.
- Adjusted EBITDA growth1 of 2.0 percent to 3.5 percent.
- Adjusted EPS1 growth of 0 to 3.0 percent.
- Cash flow from operations of $35.0 billion to $37.0
billion.
- Capital expenditures between $17.5 billion and $18.5
billion.
- Free cash flow1 of $17.5 billion to $18.5 billion.
1 Non-GAAP financial measure. See the accompanying schedules and
www.verizon.com/about/investors for reconciliations of non-GAAP
financial measures cited in this document to most directly
comparable financial measures under generally accepted accounting
principles (GAAP).
2 Total wireless service revenue represents the sum of Consumer
and Business segments.
3 Reflects the reclassification of recurring device protection
and insurance related plan revenues from other revenue into
wireless service revenue beginning January 2025. Where applicable,
historical results will be recast to conform to the updated
presentation. Reclassified 2024 annual revenues were more than $2.9
billion.
Verizon Communications Inc. (NYSE, Nasdaq: VZ) powers and
empowers how its millions of customers live, work and play,
delivering on their demand for mobility, reliable network
connectivity and security. Headquartered in New York City, serving
countries worldwide and nearly all of the Fortune 500, Verizon
generated revenues of $134.8 billion in 2024. Verizon’s world-class
team never stops innovating to meet customers where they are today
and equip them for the needs of tomorrow. For more, visit
verizon.com or find a retail location at verizon.com/stores.
VERIZON’S ONLINE MEDIA CENTER: News releases, stories, media
contacts and other resources are available at verizon.com/news.
News releases are also available through an RSS feed. To subscribe,
visit www.verizon.com/about/rss-feeds/.
Forward-looking statementsIn this communication
we have made forward-looking statements. These statements are based
on our estimates and assumptions and are subject to risks and
uncertainties. Forward-looking statements include the information
concerning our possible or assumed future results of operations.
Forward-looking statements also include those preceded or followed
by the words “anticipates,” “assumes,” “believes,” “estimates,”
“expects,” “forecasts,” “hopes,” “intends,” “plans,” “targets” or
similar expressions. For those statements, we claim the protection
of the safe harbor for forward-looking statements contained in the
Private Securities Litigation Reform Act of 1995. We undertake no
obligation to revise or publicly release the results of any
revision to these forward-looking statements, except as required by
law. Given these risks and uncertainties, readers are cautioned not
to place undue reliance on such forward-looking statements. The
following important factors, along with those discussed in our
filings with the Securities and Exchange Commission (the “SEC”),
could affect future results and could cause those results to differ
materially from those expressed in the forward-looking statements:
the effects of competition in the markets in which we operate,
including the inability to successfully respond to competitive
factors such as prices, promotional incentives and evolving
consumer preferences; failure to take advantage of, or respond to
competitors' use of, developments in technology, including
artificial intelligence, and address changes in consumer demand;
performance issues or delays in the deployment of our 5G network
resulting in significant costs or a reduction in the anticipated
benefits of the enhancement to our networks; the inability to
implement our business strategy; adverse conditions in the U.S. and
international economies, including inflation and changing interest
rates in the markets in which we operate; cyberattacks impacting
our networks or systems and any resulting financial or reputational
impact; damage to our infrastructure or disruption of our
operations from natural disasters, extreme weather conditions, acts
of war, terrorist attacks or other hostile acts and any resulting
financial or reputational impact; disruption of our key suppliers’
or vendors' provisioning of products or services, including as a
result of geopolitical factors or the potential impacts of global
climate change; material adverse changes in labor matters and any
resulting financial or operational impact; damage to our reputation
or brands; the impact of public health crises on our business,
operations, employees and customers; changes in the regulatory
environment in which we operate, including any increase in
restrictions on our ability to operate our networks or businesses;
allegations regarding the release of hazardous materials or
pollutants into the environment from our, or our predecessors’,
network assets and any related government investigations,
regulatory developments, litigation, penalties and other liability,
remediation and compliance costs, operational impacts or
reputational damage; our high level of indebtedness; significant
litigation and any resulting material expenses incurred in
defending against lawsuits or paying awards or settlements; an
adverse change in the ratings afforded our debt securities by
nationally accredited ratings organizations or adverse conditions
in the credit markets affecting the cost, including interest rates,
and/or availability of further financing; significant increases in
benefit plan costs or lower investment returns on plan assets;
changes in tax laws or regulations, or in their interpretation, or
challenges to our tax positions, resulting in additional tax
expense or liabilities; changes in accounting assumptions that
regulatory agencies, including the SEC, may require or that result
from changes in the accounting rules or their application, which
could result in an impact on earnings; and risks associated with
mergers, acquisitions, divestitures and other strategic
transactions, including our ability to consummate the proposed
acquisition of Frontier Communications Parent, Inc. and obtain cost
savings, synergies and other anticipated benefits within the
expected time period or at all.
Media contacts:
Katie Magnotta201-602-9235katie.magnotta@verizon.com
Jamie Serino201-401-5460jamie.serino@verizon.com
Non-GAAP Reconciliations - Consolidated Verizon
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated EBITDA and Consolidated Adjusted
EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
Unaudited |
3 Mos. Ended 12/31/24 |
|
3 Mos. Ended 9/30/24 |
|
3 Mos. Ended 6/30/24 |
|
3 Mos. Ended 3/31/24 |
|
3 Mos. Ended 12/31/23 |
|
3 Mos. Ended 9/30/23 |
|
3 Mos. Ended 6/30/23 |
|
3 Mos. Ended 3/31/23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Net Income (Loss) |
$ |
5,114 |
|
|
$ |
3,411 |
|
|
$ |
4,702 |
|
|
$ |
4,722 |
|
|
$ |
(2,573 |
) |
|
$ |
4,884 |
|
|
$ |
4,766 |
|
|
$ |
5,018 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
1,454 |
|
|
|
891 |
|
|
|
1,332 |
|
|
|
1,353 |
|
|
|
756 |
|
|
|
1,308 |
|
|
|
1,346 |
|
|
|
1,482 |
|
Interest expense |
|
1,644 |
|
|
|
1,672 |
|
|
|
1,698 |
|
|
|
1,635 |
|
|
|
1,599 |
|
|
|
1,433 |
|
|
|
1,285 |
|
|
|
1,207 |
|
Depreciation and amortization expense(1) |
|
4,506 |
|
|
|
4,458 |
|
|
|
4,483 |
|
|
|
4,445 |
|
|
|
4,516 |
|
|
|
4,431 |
|
|
|
4,359 |
|
|
|
4,318 |
|
Consolidated EBITDA |
$ |
12,718 |
|
|
$ |
10,432 |
|
|
$ |
12,215 |
|
|
$ |
12,155 |
|
|
$ |
4,298 |
|
|
$ |
12,056 |
|
|
$ |
11,756 |
|
|
$ |
12,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add/(subtract): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (income) expense, net(2) |
$ |
(797 |
) |
|
$ |
(72 |
) |
|
$ |
72 |
|
|
$ |
(198 |
) |
|
$ |
807 |
|
|
$ |
(170 |
) |
|
$ |
(210 |
) |
|
$ |
(114 |
) |
Equity in (earnings) losses of unconsolidated businesses |
|
6 |
|
|
|
24 |
|
|
|
14 |
|
|
|
9 |
|
|
|
11 |
|
|
|
18 |
|
|
|
33 |
|
|
|
(9 |
) |
Severance charges |
|
— |
|
|
|
1,733 |
|
|
|
— |
|
|
|
— |
|
|
|
296 |
|
|
|
— |
|
|
|
237 |
|
|
|
— |
|
Asset and business rationalization |
|
— |
|
|
|
374 |
|
|
|
— |
|
|
|
— |
|
|
|
325 |
|
|
|
— |
|
|
|
155 |
|
|
|
— |
|
Legacy legal matter |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
106 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Verizon Business Group goodwill impairment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,841 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Legal settlement |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
100 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Business transformation costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
176 |
|
|
|
— |
|
|
|
— |
|
Non-strategic business shutdown |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
158 |
|
|
|
— |
|
|
|
— |
|
|
|
(791 |
) |
|
|
2,059 |
|
|
|
86 |
|
|
|
(83 |
) |
|
|
7,380 |
|
|
|
182 |
|
|
|
215 |
|
|
|
(123 |
) |
Consolidated Adjusted EBITDA |
$ |
11,927 |
|
|
$ |
12,491 |
|
|
$ |
12,301 |
|
|
$ |
12,072 |
|
|
$ |
11,678 |
|
|
$ |
12,238 |
|
|
$ |
11,971 |
|
|
$ |
11,902 |
|
Footnotes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes Amortization of acquisition-related intangible assets
and a portion of the Non-strategic business shutdown, where
applicable. |
(2) Includes Pension and benefits remeasurement adjustments, where
applicable. |
|
Consolidated EBITDA and Consolidated Adjusted EBITDA
(LTM) |
|
|
|
|
(dollars in millions) |
Unaudited |
|
12 Mos. Ended 12/31/24 |
|
12 Mos. Ended 2/31/23 |
|
|
|
|
|
Consolidated Net Income |
|
$ |
17,949 |
|
|
$ |
12,095 |
|
Add: |
|
|
|
|
Provision for income taxes |
|
|
5,030 |
|
|
|
4,892 |
|
Interest expense |
|
|
6,649 |
|
|
|
5,524 |
|
Depreciation and amortization expense(1) |
|
|
17,892 |
|
|
|
17,624 |
|
Consolidated EBITDA |
|
$ |
47,520 |
|
|
$ |
40,135 |
|
|
|
|
|
|
Add/(subtract): |
|
|
|
|
Other (income) expense, net(2) |
|
$ |
(995 |
) |
|
$ |
313 |
|
Equity in losses of unconsolidated businesses |
|
|
53 |
|
|
|
53 |
|
Severance charges |
|
|
1,733 |
|
|
|
533 |
|
Asset and business rationalization |
|
|
374 |
|
|
|
480 |
|
Legacy legal matter |
|
|
106 |
|
|
|
— |
|
Verizon Business Group goodwill impairment |
|
|
— |
|
|
|
5,841 |
|
Legal settlement |
|
|
— |
|
|
|
100 |
|
Business transformation costs |
|
|
— |
|
|
|
176 |
|
Non-strategic business shutdown |
|
|
— |
|
|
|
158 |
|
|
|
|
1,271 |
|
|
|
7,654 |
|
Consolidated Adjusted EBITDA |
|
$ |
48,791 |
|
|
$ |
47,789 |
|
|
|
|
|
|
Footnotes: |
(1) Includes Amortization of acquisition-related intangible assets
and a portion of the Non-strategic business shutdown, where
applicable. |
(2) Includes Pension and benefits remeasurement adjustments, where
applicable. |
|
|
Net Unsecured Debt and Net Unsecured Debt to Consolidated
Adjusted EBITDA Ratio |
|
|
(dollars in millions) |
Unaudited |
12/31/24 |
|
9/30/24 |
|
12/31/23 |
|
|
|
|
|
|
Debt maturing within one year |
$ |
22,633 |
|
|
$ |
21,763 |
|
|
$ |
12,973 |
|
Long-term debt |
|
121,381 |
|
|
|
128,878 |
|
|
|
137,701 |
|
Total Debt |
|
144,014 |
|
|
|
150,641 |
|
|
|
150,674 |
|
Less Secured debt |
|
26,138 |
|
|
|
24,272 |
|
|
|
22,183 |
|
Unsecured Debt |
|
117,876 |
|
|
|
126,369 |
|
|
|
128,491 |
|
Less Cash and cash equivalents |
|
4,194 |
|
|
|
4,987 |
|
|
|
2,065 |
|
Net Unsecured
Debt |
$ |
113,682 |
|
|
$ |
121,382 |
|
|
$ |
126,426 |
|
Consolidated Net Income (LTM) |
$ |
17,949 |
|
|
|
|
$ |
12,095 |
|
Unsecured Debt to Consolidated Net Income
Ratio |
6.6x |
|
|
|
10.6x |
Consolidated Adjusted EBITDA (LTM) |
$ |
48,791 |
|
|
|
|
$ |
47,789 |
|
Net Unsecured Debt to Consolidated Adjusted EBITDA
Ratio |
2.3x |
|
|
|
2.6x |
|
|
|
|
|
|
Adjusted Earnings per Common Share (Adjusted
EPS) |
|
|
|
|
|
|
|
|
(dollars in millions, except per share amounts) |
Unaudited |
|
3 Mos. Ended 12/31/24 |
|
3 Mos. Ended 12/31/23 |
|
|
Pre-tax |
|
Tax |
|
After-Tax |
|
|
|
Pre-tax |
Tax |
After-Tax |
|
EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1.18 |
|
|
|
|
|
$ |
(0.64 |
) |
Amortization of acquisition-related intangible assets |
|
$ |
191 |
|
|
$ |
(51 |
) |
|
$ |
140 |
|
|
|
0.03 |
|
|
$ |
227 |
|
|
$ |
(57 |
) |
|
$ |
170 |
|
|
|
0.04 |
|
Severance, pension and benefits charges (credits) |
|
|
(668 |
) |
|
|
165 |
|
|
|
(503 |
) |
|
|
(0.12 |
) |
|
|
1,288 |
|
|
|
(319 |
) |
|
|
969 |
|
|
|
0.23 |
|
Asset rationalization |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
325 |
|
|
|
(80 |
) |
|
|
245 |
|
|
|
0.06 |
|
Verizon Business Group goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,841 |
|
|
|
(52 |
) |
|
|
5,789 |
|
|
|
1.37 |
|
Legal settlement |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
100 |
|
|
|
(25 |
) |
|
|
75 |
|
|
|
0.02 |
|
|
|
$ |
(477 |
) |
|
$ |
114 |
|
|
$ |
(363 |
) |
|
$ |
(0.09 |
) |
|
$ |
7,781 |
|
|
$ |
(533 |
) |
|
$ |
7,248 |
|
|
$ |
1.72 |
|
Adjusted EPS |
|
|
|
|
$ |
1.10 |
|
|
|
|
|
$ |
1.08 |
|
Footnote: |
Adjusted EPS may not add due to rounding. |
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions, except per share amounts) |
Unaudited |
|
12 Mos. Ended 12/31/24 |
|
12 Mos. Ended 12/31/23 |
|
|
Pre-tax |
Tax |
After-Tax |
|
|
Pre-tax |
Tax |
After-Tax |
|
EPS |
|
|
|
|
$ |
4.14 |
|
|
|
|
|
$ |
2.75 |
|
Amortization of acquisition-related intangible assets |
|
$ |
817 |
|
|
$ |
(208 |
) |
|
$ |
609 |
|
|
|
0.14 |
|
|
$ |
865 |
|
|
$ |
(219 |
) |
|
$ |
646 |
|
|
|
0.15 |
|
Severance, pension and benefits charges |
|
|
1,201 |
|
|
|
(298 |
) |
|
|
903 |
|
|
|
0.21 |
|
|
|
1,525 |
|
|
|
(378 |
) |
|
|
1,147 |
|
|
|
0.27 |
|
Asset and business rationalization |
|
|
374 |
|
|
|
(90 |
) |
|
|
284 |
|
|
|
0.07 |
|
|
|
480 |
|
|
|
(113 |
) |
|
|
367 |
|
|
|
0.09 |
|
Legacy legal matter |
|
|
106 |
|
|
|
(27 |
) |
|
|
79 |
|
|
|
0.02 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Verizon Business Group goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,841 |
|
|
|
(52 |
) |
|
|
5,789 |
|
|
|
1.37 |
|
Legal settlement |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
100 |
|
|
|
(25 |
) |
|
|
75 |
|
|
|
0.02 |
|
Business transformation costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
176 |
|
|
|
(45 |
) |
|
|
131 |
|
|
|
0.03 |
|
Non-strategic business shutdown |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
179 |
|
|
|
(83 |
) |
|
|
96 |
|
|
|
0.02 |
|
|
|
$ |
2,498 |
|
|
$ |
(623 |
) |
|
$ |
1,875 |
|
|
$ |
0.44 |
|
|
$ |
9,166 |
|
|
$ |
(915 |
) |
|
$ |
8,251 |
|
|
$ |
1.96 |
|
Adjusted EPS |
|
|
|
|
$ |
4.59 |
|
|
|
|
|
$ |
4.71 |
|
Footnote: |
|
|
|
|
|
|
|
|
|
|
Adjusted EPS may not add due to rounding. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow |
|
|
|
|
(dollars in millions) |
Unaudited |
|
12 Mos. Ended 12/31/24 |
|
12 Mos. Ended 12/31/23 |
|
|
|
|
|
Net Cash Provided by Operating Activities |
|
$ |
36,912 |
|
|
$ |
37,475 |
|
Capital expenditures (including capitalized software) |
|
|
(17,090 |
) |
|
|
(18,767 |
) |
Free Cash Flow |
|
$ |
19,822 |
|
|
$ |
18,708 |
|
Free Cash Flow Forecast |
(dollars in millions) |
Unaudited |
|
|
12 Mos. Ended 12/31/25 |
|
|
|
|
|
Net Cash Provided by Operating Activities
Forecast |
|
$ |
35,000 - 37,000 |
|
Capital expenditures forecast (including capitalized software) |
|
|
(17,500 - 18,500 |
) |
Free Cash Flow Forecast |
|
$ |
17,500 - 18,500 |
|
|
|
|
|
|
Non-GAAP Reconciliations - Segments
|
|
|
|
|
|
|
|
|
Segment EBITDA and Segment EBITDA Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
|
|
|
|
|
|
(dollars in millions) |
Unaudited |
|
3 Mos. Ended 12/31/24 |
|
3 Mos. Ended 12/31/23 |
|
12 Mos. Ended 12/31/24 |
|
12 Mos. Ended 12/31/23 |
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
6,904 |
|
|
$ |
7,035 |
|
|
$ |
29,484 |
|
|
$ |
29,011 |
|
Add Depreciation and amortization expense |
|
|
3,438 |
|
|
|
3,344 |
|
|
|
13,552 |
|
|
|
13,077 |
|
Segment EBITDA |
|
$ |
10,342 |
|
|
$ |
10,379 |
|
|
$ |
43,036 |
|
|
$ |
42,088 |
|
Year over year change % |
|
|
(0.4) |
% |
|
|
|
|
2.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues |
|
$ |
27,560 |
|
|
$ |
26,954 |
|
|
$ |
102,904 |
|
|
$ |
101,626 |
|
Operating Income Margin |
|
|
25.1 |
% |
|
|
26.1 |
% |
|
|
28.7 |
% |
|
|
28.5 |
% |
Segment EBITDA Margin |
|
|
37.5 |
% |
|
|
38.5 |
% |
|
|
41.8 |
% |
|
|
41.4 |
% |
|
|
|
|
|
|
|
|
|
Business |
|
|
|
|
|
|
|
|
(dollars in millions) |
Unaudited |
|
3 Mos. Ended 12/31/24 |
|
3 Mos. Ended 12/31/23 |
|
12 Mos. Ended 12/31/24 |
|
12 Mos. Ended 12/31/23 |
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
594 |
|
|
$ |
443 |
|
|
$ |
2,058 |
|
|
$ |
2,066 |
|
Add Depreciation and amortization expense |
|
|
1,061 |
|
|
|
1,164 |
|
|
|
4,307 |
|
|
|
4,488 |
|
Segment EBITDA |
|
$ |
1,655 |
|
|
$ |
1,607 |
|
|
$ |
6,365 |
|
|
$ |
6,554 |
|
Year over year change % |
|
|
3.0 |
% |
|
|
|
|
(2.9) |
% |
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues |
|
$ |
7,504 |
|
|
$ |
7,618 |
|
|
$ |
29,531 |
|
|
$ |
30,122 |
|
Operating Income Margin |
|
|
7.9 |
% |
|
|
5.8 |
% |
|
|
7.0 |
% |
|
|
6.9 |
% |
Segment EBITDA Margin |
|
|
22.1 |
% |
|
|
21.1 |
% |
|
|
21.6 |
% |
|
|
21.8 |
% |
Verizon Communications (NYSE:VZ)
Historical Stock Chart
From Dec 2024 to Jan 2025
Verizon Communications (NYSE:VZ)
Historical Stock Chart
From Jan 2024 to Jan 2025