Financhill
Sell
30

VZ Quote, Financials, Valuation and Earnings

Last price:
$39.95
Seasonality move :
-0.68%
Day range:
$39.74 - $40.17
52-week range:
$37.15 - $45.36
Dividend yield:
6.69%
P/E ratio:
17.22x
P/S ratio:
1.26x
P/B ratio:
1.75x
Volume:
12.9M
Avg. volume:
17.4M
1-year change:
6.62%
Market cap:
$168.2B
Revenue:
$134B
EPS (TTM):
$2.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $131.9B $128.3B $133.6B $136.8B $134B
Revenue Growth (YoY) 0.77% -2.71% 4.15% 2.41% -2.09%
 
Cost of Revenues $54.7B $51.2B $56.3B $59.1B $54.9B
Gross Profit $77.1B $77.1B $77.3B $77.7B $79.1B
Gross Profit Margin 58.5% 60.09% 57.86% 56.79% 59.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.9B $31.6B $28.7B $30.1B $32.7B
Other Inc / (Exp) -$3.2B -$649M $409M $1.3B -$6.6B
Operating Expenses $46.6B $48.3B $44.9B $47.2B $50.4B
Operating Income $30.6B $28.8B $32.4B $30.5B $28.7B
 
Net Interest Expenses $4.6B $4.2B $3.4B $3.5B $5.2B
EBT. Incl. Unusual Items $22.7B $24B $29.4B $28.3B $17B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9B $5.6B $6.8B $6.5B $4.9B
Net Income to Company $19.8B $18.3B $22.6B $21.7B $12.1B
 
Minority Interest in Earnings -$523M -$547M -$553M -$492M -$481M
Net Income to Common Excl Extra Items $19.3B $17.8B $22.1B $21.3B $11.6B
 
Basic EPS (Cont. Ops) $4.66 $4.30 $5.32 $5.06 $2.76
Diluted EPS (Cont. Ops) $4.65 $4.30 $5.32 $5.06 $2.75
Weighted Average Basic Share $4.1B $4.1B $4.1B $4.2B $4.2B
Weighted Average Diluted Share $4.1B $4.1B $4.2B $4.2B $4.2B
 
EBITDA $44.1B $44.9B $49.1B $49B $40.1B
EBIT $27.5B $28.2B $32.9B $31.9B $22.5B
 
Revenue (Reported) $131.9B $128.3B $133.6B $136.8B $134B
Operating Income (Reported) $30.6B $28.8B $32.4B $30.5B $28.7B
Operating Income (Adjusted) $27.5B $28.2B $32.9B $31.9B $22.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $31.5B $32.9B $34.2B $33.3B $33.3B
Revenue Growth (YoY) -4.11% 4.35% 4.03% -2.64% -0.02%
 
Cost of Revenues $12.3B $13.5B $14.6B $13.4B $13.2B
Gross Profit $19.2B $19.4B $19.6B $19.9B $20.1B
Gross Profit Margin 60.9% 58.9% 57.36% 59.69% 60.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3B $6.5B $7.4B $8B $9.7B
Other Inc / (Exp) -$796M $259M -$469M $54M -$49M
Operating Expenses $11.5B $10.5B $11.7B $12.4B $14.2B
Operating Income $7.7B $8.9B $7.9B $7.5B $5.9B
 
Net Interest Expenses $1B $790M $905M $1.3B $1.6B
EBT. Incl. Unusual Items $5.9B $8.4B $6.5B $6.2B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.8B $1.5B $1.3B $891M
Net Income to Company $4.5B $6.6B $5B $4.9B $3.4B
 
Minority Interest in Earnings -$147M -$147M -$124M -$122M -$105M
Net Income to Common Excl Extra Items $4.4B $6.4B $4.9B $4.8B $3.3B
 
Basic EPS (Cont. Ops) $1.05 $1.55 $1.17 $1.13 $0.78
Diluted EPS (Cont. Ops) $1.05 $1.55 $1.17 $1.13 $0.78
Weighted Average Basic Share $4.1B $4.1B $4.2B $4.2B $4.2B
Weighted Average Diluted Share $4.1B $4.1B $4.2B $4.2B $4.2B
 
EBITDA $11.1B $13.1B $11.8B $12.1B $10.4B
EBIT $6.9B $9.2B $7.5B $7.6B $6B
 
Revenue (Reported) $31.5B $32.9B $34.2B $33.3B $33.3B
Operating Income (Reported) $7.7B $8.9B $7.9B $7.5B $5.9B
Operating Income (Adjusted) $6.9B $9.2B $7.5B $7.6B $6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $128.4B $134.2B $135.7B $134.1B $134.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $52B $56.1B $58.4B $55.5B $53.8B
Gross Profit $76.4B $78.1B $77.3B $78.6B $80.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3B $29.7B $29.5B $31.8B $34.9B
Other Inc / (Exp) -$2.8B $1.3B -$2.1B $2.8B -$6.9B
Operating Expenses $47.9B $46.1B $46.4B $49.1B $52.8B
Operating Income $28.4B $32B $30.9B $29.5B $27.7B
 
Net Interest Expenses $4.3B $3.8B $3.2B $4.7B $6.3B
EBT. Incl. Unusual Items $21.4B $29.5B $25.6B $27.6B $14.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6B $6.9B $5.8B $6.2B $4.3B
Net Income to Company $18.8B $22.6B $19.8B $21.4B $10.3B
 
Minority Interest in Earnings -$539M -$559M -$495M -$470M -$466M
Net Income to Common Excl Extra Items $18.3B $22B $19.3B $20.9B $9.8B
 
Basic EPS (Cont. Ops) $4.42 $5.33 $4.61 $4.96 $2.32
Diluted EPS (Cont. Ops) $4.41 $5.33 $4.61 $4.96 $2.32
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $42.4B $49.7B $45.8B $50B $39.1B
EBIT $25.8B $33.4B $28.9B $32.6B $21.2B
 
Revenue (Reported) $128.4B $134.2B $135.7B $134.1B $134.2B
Operating Income (Reported) $28.4B $32B $30.9B $29.5B $27.7B
Operating Income (Adjusted) $25.8B $33.4B $28.9B $32.6B $21.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $93.6B $99.5B $101.6B $98.8B $99.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.4B $41.3B $43.4B $39.7B $38.6B
Gross Profit $57.2B $58.2B $58.2B $59.1B $60.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.1B $21.2B $22.1B $23.8B $25.9B
Other Inc / (Exp) -$786M $1.1B -$1.3B $187M -$107M
Operating Expenses $35.6B $33.4B $35B $36.9B $39.3B
Operating Income $21.6B $24.8B $23.2B $22.3B $21.3B
 
Net Interest Expenses $3.1B $2.7B $2.4B $3.7B $4.7B
EBT. Incl. Unusual Items $17.7B $23.3B $19.5B $18.8B $16.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1B $5.4B $4.4B $4.1B $3.6B
Net Income to Company $13.6B $17.9B $15.1B $14.7B $12.8B
 
Minority Interest in Earnings -$417M -$429M -$371M -$349M -$334M
Net Income to Common Excl Extra Items $13.2B $17.5B $14.7B $14.3B $12.5B
 
Basic EPS (Cont. Ops) $3.19 $4.22 $3.50 $3.40 $2.96
Diluted EPS (Cont. Ops) $3.18 $4.22 $3.50 $3.40 $2.96
Weighted Average Basic Share $12.4B $12.4B $12.6B $12.6B $12.7B
Weighted Average Diluted Share $12.4B $12.4B $12.6B $12.6B $12.7B
 
EBITDA $33.4B $38.2B $34.8B $35.8B $34.8B
EBIT $20.9B $26B $22B $22.7B $21.4B
 
Revenue (Reported) $93.6B $99.5B $101.6B $98.8B $99.1B
Operating Income (Reported) $21.6B $24.8B $23.2B $22.3B $21.3B
Operating Income (Adjusted) $20.9B $26B $22B $22.7B $21.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.6B $22.2B $2.9B $2.6B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $25.4B $23.9B $23.8B $24.5B $25.1B
Inventory $1.4B $1.8B $3.1B $2.4B $2.1B
Prepaid Expenses $4.2B $3B $1.1B $2.5B $2B
Other Current Assets -- -- $2.3B $1.9B $1.7B
Total Current Assets $37.5B $54.6B $36.7B $37.9B $36.8B
 
Property Plant And Equipment $114.6B $117.4B $127.6B $133.6B $133B
Long-Term Investments $558M $589M $1.1B $1.1B $953M
Goodwill $24.4B $24.8B $28.6B $28.7B $22.8B
Other Intangibles $104.6B $108.3B $159.3B $161.3B $166.7B
Other Long-Term Assets $10.1B $10.9B $13.3B $17.3B $19.9B
Total Assets $291.7B $316.5B $366.6B $379.7B $380.3B
 
Accounts Payable $7.7B $6.7B $8B $8.8B $10B
Accrued Expenses $12.3B $12.6B $15.2B $13.4B $10.8B
Current Portion Of Long-Term Debt $10.8B $5.9B $7.4B $9.8B $13B
Current Portion Of Capital Lease Obligations $3.3B $3.5B $3.9B $4.1B $4.3B
Other Current Liabilities $1.8B $2.2B $2.3B $2.8B $2.8B
Total Current Liabilities $44.9B $39.7B $47.2B $50.2B $53.2B
 
Long-Term Debt $100.7B $123.2B $143.4B $140.7B $137.7B
Capital Leases -- -- -- -- --
Total Liabilities $228.9B $247.2B $283.4B $287.2B $286.5B
 
Common Stock $429M $429M $429M $429M $429M
Other Common Equity Adj $998M -$71M -$927M -$1.9B -$1.4B
Common Equity $61.4B $67.8B $81.8B $91.1B $92.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.4B $1.4B $1.3B $1.4B
Total Equity $62.8B $69.3B $83.2B $92.5B $93.8B
 
Total Liabilities and Equity $291.7B $316.5B $366.6B $379.7B $380.3B
Cash and Short Terms $2.6B $22.2B $2.9B $2.6B $2.1B
Total Debt $111.5B $129.1B $150.9B $150.6B $150.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $9B $9.9B $2.1B $4.2B $5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.6B $22.2B $23.7B $23.6B $26B
Inventory $1.5B $2.3B $3.1B $2.2B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.5B $5.8B $10.9B $8.1B $7.2B
Total Current Assets $38.6B $40.3B $39.7B $38.1B $40.6B
 
Property Plant And Equipment $115.9B $123.7B $129.6B $132.6B $131.1B
Long-Term Investments $535M $1.1B $1.1B $929M $867M
Goodwill $24.8B $24.9B $28.5B $28.6B $22.8B
Other Intangibles $105.6B $152.8B $160.5B $166.4B $167.2B
Other Long-Term Assets $11.7B $10.7B $15.6B $18.1B $18.5B
Total Assets $297B $353.5B $375.1B $384.8B $381.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $5.8B $7.6B $15B $13B $21.8B
Current Portion Of Capital Lease Obligations $3.5B $3.6B $4B $3.9B $4.3B
Other Current Liabilities $9.5B $10B $12B $12.7B $13.5B
Total Current Liabilities $36.2B $41.4B $53.1B $55.7B $61.8B
 
Long-Term Debt $109.8B $143.4B $132.9B $134.4B $128.9B
Capital Leases -- -- -- -- --
Total Liabilities $230.5B $275B $286.3B $285.7B $283.5B
 
Common Stock $429M $429M $429M $429M $429M
Other Common Equity Adj -$812M -$709M -$1.7B -$1.4B -$1.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.4B $1.3B $1.3B $1.3B
Total Equity $66.5B $78.5B $88.8B $99.1B $97.7B
 
Total Liabilities and Equity $297B $353.5B $375.1B $384.8B $381.2B
Cash and Short Terms $9B $9.9B $2.1B $4.2B $5B
Total Debt $115.6B $151B $147.9B $147.4B $150.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $19.8B $18.3B $22.6B $21.7B $12.1B
Depreciation & Amoritzation $16.7B $16.7B $16.2B $17.1B $17.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5B $189M -$1.6B -$2B -$2.2B
Change in Inventories -$76M -$369M -$905M $627M $287M
Cash From Operations $35.7B $41.8B $39.5B $37.1B $37.5B
 
Capital Expenditures $18.8B $22.1B $67.9B $26.7B $24.6B
Cash Acquisitions -$1M -$520M $57M $281M -$30M
Cash From Investing -$17.6B -$23.5B -$67.2B -$28.7B -$23.4B
 
Dividends Paid (Ex Special Dividend) -$10B -$10.2B -$10.4B -$10.8B -$11B
Special Dividend Paid
Long-Term Debt Issued $18.7B $31.5B $41.4B $17.8B $8.6B
Long-Term Debt Repaid -$23.9B -$17.2B -$18.9B -$13.6B -$10.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9B -$2.7B -$3.8B -$2.1B -$1.5B
Cash From Financing -$18.2B $1.3B $8.3B -$8.5B -$14.7B
 
Beginning Cash (CF) $3.9B $3.9B $23.5B $4.2B $4.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1M $19.6B -$19.3B -$50M -$614M
Ending Cash (CF) $3.9B $23.5B $4.2B $4.1B $3.5B
 
Levered Free Cash Flow $16.9B $19.7B -$28.3B $10.4B $12.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.5B $6.6B $5B $4.9B $3.4B
Depreciation & Amoritzation $4.2B $4B $4.3B $4.4B $4.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.9B $10.7B $10.5B $10.8B $9.9B
 
Capital Expenditures $6.3B $6.9B $5.9B $4.9B $4.1B
Cash Acquisitions -$108M $4.1B $34M -- --
Cash From Investing -$6.3B -$2.6B -$8.7B -$5.4B -$4B
 
Dividends Paid (Ex Special Dividend) -$2.5B -$2.6B -$2.7B -$2.7B -$2.8B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.7B $1B $6.4B $1.8B $2.4B
Long-Term Debt Repaid -$2.4B -$1.2B -$1.5B -$4.3B -$3.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2B -$281M -$1.2B -$944M -$378M
Cash From Financing -$1.5B -$3.1B -$1.6B -$6.1B -$4.4B
 
Beginning Cash (CF) $9.1B $6.1B $3.3B $6.3B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $5B $254M -$685M $1.5B
Ending Cash (CF) $10.2B $11.1B $3.6B $5.7B $5.4B
 
Levered Free Cash Flow $2.6B $3.8B $4.6B $5.9B $5.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $18.8B $22.6B $19.8B $21.4B $10.3B
Depreciation & Amoritzation $16.6B $16.4B $16.9B $17.3B $17.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $41.5B $40.5B $36.6B $37.7B $35.2B
 
Capital Expenditures $24.1B $65.1B $25.7B $24.1B $21.3B
Cash Acquisitions -$506M $3.7B -$3.3B -- --
Cash From Investing -$23.9B -$62.1B -$33.5B -$21B -$20.9B
 
Dividends Paid (Ex Special Dividend) -$10.2B -$10.4B -$10.7B -$11B -$11.2B
Special Dividend Paid
Long-Term Debt Issued $23.1B $49.8B $21.3B $9.7B $13B
Long-Term Debt Repaid -$21.7B -$13.4B -$18.7B -$11.2B -$14.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.9B -$3.5B -$2.5B -$2.4B -$2B
Cash From Financing -$11.6B $22.5B -$10.6B -$14.7B -$14.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6B $928M -$7.5B $2.1B -$273M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.3B -$24.6B $10.9B $13.7B $13.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $13.6B $17.9B $15.1B $14.7B $12.8B
Depreciation & Amoritzation $12.5B $12.2B $12.9B $13.1B $13.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $32.5B $31.2B $28.2B $28.8B $26.5B
 
Capital Expenditures $17.9B $60.9B $18.7B $16B $12.8B
Cash Acquisitions -$507M $3.7B $281M -- --
Cash From Investing -$18.5B -$57B -$23.3B -$15.6B -$13.1B
 
Dividends Paid (Ex Special Dividend) -$7.6B -$7.8B -$8.1B -$8.2B -$8.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.8B $35.2B $15.1B $7B $11.4B
Long-Term Debt Repaid -$15.6B -$11.8B -$11.6B -$9.3B -$12.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3B -$2.1B -$797M -$1.1B -$1.7B
Cash From Financing -$7.7B $13.5B -$5.5B -$11.6B -$11.5B
 
Beginning Cash (CF) $21.4B $41.1B $10.7B $14.4B $11.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$12.4B -$574M $1.5B $1.9B
Ending Cash (CF) $27.6B $28.7B $10.2B $15.9B $13.2B
 
Levered Free Cash Flow $14.5B -$29.7B $9.5B $12.8B $13.7B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock