Financhill
Buy
55

VZ Quote, Financials, Valuation and Earnings

Last price:
$44.96
Seasonality move :
2.17%
Day range:
$44.32 - $45.25
52-week range:
$37.59 - $47.36
Dividend yield:
6.08%
P/E ratio:
10.67x
P/S ratio:
1.38x
P/B ratio:
1.87x
Volume:
21.3M
Avg. volume:
26.2M
1-year change:
8.23%
Market cap:
$186B
Revenue:
$134.8B
EPS (TTM):
$4.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $128.3B $133.6B $136.8B $134B $134.8B
Revenue Growth (YoY) -2.71% 4.15% 2.41% -2.09% 0.61%
 
Cost of Revenues $51.2B $56.3B $59.1B $54.9B $54.1B
Gross Profit $77.1B $77.3B $77.7B $79.1B $80.7B
Gross Profit Margin 60.09% 57.86% 56.79% 59.03% 59.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.6B $28.7B $30.1B $32.7B $34.1B
Other Inc / (Exp) -$649M $409M $1.3B -$6.6B $606M
Operating Expenses $48.3B $44.9B $47.2B $50.4B $52B
Operating Income $28.8B $32.4B $30.5B $28.7B $28.7B
 
Net Interest Expenses $4.2B $3.4B $3.5B $5.2B $6.3B
EBT. Incl. Unusual Items $24B $29.4B $28.3B $17B $23B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.6B $6.8B $6.5B $4.9B $5B
Net Income to Company $18.3B $22.6B $21.7B $12.1B $17.9B
 
Minority Interest in Earnings -$547M -$553M -$492M -$481M -$443M
Net Income to Common Excl Extra Items $17.8B $22.1B $21.3B $11.6B $17.5B
 
Basic EPS (Cont. Ops) $4.30 $5.32 $5.06 $2.76 $4.15
Diluted EPS (Cont. Ops) $4.30 $5.32 $5.06 $2.75 $4.14
Weighted Average Basic Share $4.1B $4.1B $4.2B $4.2B $4.2B
Weighted Average Diluted Share $4.1B $4.2B $4.2B $4.2B $4.2B
 
EBITDA $44.9B $49.1B $49B $40.1B $47.5B
EBIT $28.2B $32.9B $31.9B $22.5B $29.6B
 
Revenue (Reported) $128.3B $133.6B $136.8B $134B $134.8B
Operating Income (Reported) $28.8B $32.4B $30.5B $28.7B $28.7B
Operating Income (Adjusted) $28.2B $32.9B $31.9B $22.5B $29.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $34.7B $34.1B $35.3B $35.1B $35.7B
Revenue Growth (YoY) -0.24% -1.8% 3.48% -0.34% 1.57%
 
Cost of Revenues $14.8B $15B $15.8B $15.2B $15.5B
Gross Profit $19.9B $19.1B $19.5B $19.9B $20.2B
Gross Profit Margin 57.28% 55.98% 55.29% 56.78% 56.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.5B $7.4B $8B $9B $8.2B
Other Inc / (Exp) $137M -$736M $2.6B -$6.7B $713M
Operating Expenses $12.7B $11.5B $12.3B $13.5B $12.7B
Operating Income $7.2B $7.6B $7.2B $6.4B $7.4B
 
Net Interest Expenses $1.1B $728M $1B $1.5B $1.6B
EBT. Incl. Unusual Items $6.3B $6.1B $8.8B -$1.8B $6.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.4B $2.1B $756M $1.5B
Net Income to Company $4.7B $4.7B $6.7B -$2.6B $5.1B
 
Minority Interest in Earnings -$130M -$124M -$121M -$132M -$109M
Net Income to Common Excl Extra Items $4.6B $4.6B $6.6B -$2.7B $5B
 
Basic EPS (Cont. Ops) $1.11 $1.11 $1.56 -$0.64 $1.19
Diluted EPS (Cont. Ops) $1.11 $1.11 $1.56 -$0.64 $1.18
Weighted Average Basic Share $4.1B $4.2B $4.2B $4.2B $4.2B
Weighted Average Diluted Share $4.1B $4.2B $4.2B $4.2B $4.2B
 
EBITDA $11.5B $10.9B $14.1B $4.3B $12.7B
EBIT $7.3B $6.9B $9.9B -$218M $8.2B
 
Revenue (Reported) $34.7B $34.1B $35.3B $35.1B $35.7B
Operating Income (Reported) $7.2B $7.6B $7.2B $6.4B $7.4B
Operating Income (Adjusted) $7.3B $6.9B $9.9B -$218M $8.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $128.3B $133.6B $136.8B $134B $134.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.2B $56.3B $59.1B $54.9B $54.1B
Gross Profit $77.1B $77.3B $77.7B $79.1B $80.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.6B $28.7B $30.1B $32.7B $34.1B
Other Inc / (Exp) -$649M $409M $1.3B -$6.6B $606M
Operating Expenses $48.3B $44.9B $47.2B $50.4B $52B
Operating Income $28.8B $32.4B $30.5B $28.7B $28.7B
 
Net Interest Expenses $4.2B $3.4B $3.5B $5.2B $6.3B
EBT. Incl. Unusual Items $24B $29.4B $28.3B $17B $23B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.6B $6.8B $6.5B $4.9B $5B
Net Income to Company $18.3B $22.6B $21.7B $12.1B $17.9B
 
Minority Interest in Earnings -$547M -$553M -$492M -$481M -$443M
Net Income to Common Excl Extra Items $17.8B $22.1B $21.3B $11.6B $17.5B
 
Basic EPS (Cont. Ops) $4.30 $5.33 $5.06 $2.76 $4.15
Diluted EPS (Cont. Ops) $4.29 $5.33 $5.06 $2.76 $4.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $44.9B $49.1B $49B $40.1B $47.5B
EBIT $28.2B $32.9B $31.9B $22.5B $29.6B
 
Revenue (Reported) $128.3B $133.6B $136.8B $134B $134.8B
Operating Income (Reported) $28.8B $32.4B $30.5B $28.7B $28.7B
Operating Income (Adjusted) $28.2B $32.9B $31.9B $22.5B $29.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $133.6B $136.8B $134B $134.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.3B $59.1B $54.9B $54.1B --
Gross Profit $77.3B $77.7B $79.1B $80.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.7B $30.1B $32.7B $34.1B --
Other Inc / (Exp) $409M $1.3B -$6.6B $606M --
Operating Expenses $44.9B $47.2B $50.4B $52B --
Operating Income $32.4B $30.5B $28.7B $28.7B --
 
Net Interest Expenses $3.4B $3.5B $5.2B $6.3B --
EBT. Incl. Unusual Items $29.4B $28.3B $17B $23B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8B $6.5B $4.9B $5B --
Net Income to Company $22.6B $21.7B $12.1B $17.9B --
 
Minority Interest in Earnings -$553M -$492M -$481M -$443M --
Net Income to Common Excl Extra Items $22.1B $21.3B $11.6B $17.5B --
 
Basic EPS (Cont. Ops) $5.33 $5.06 $2.76 $4.15 --
Diluted EPS (Cont. Ops) $5.33 $5.06 $2.76 $4.14 --
Weighted Average Basic Share $16.6B $16.8B $16.8B $16.9B --
Weighted Average Diluted Share $16.6B $16.8B $16.9B $16.9B --
 
EBITDA $49.1B $49B $40.1B $47.5B --
EBIT $32.9B $31.9B $22.5B $29.6B --
 
Revenue (Reported) $133.6B $136.8B $134B $134.8B --
Operating Income (Reported) $32.4B $30.5B $28.7B $28.7B --
Operating Income (Adjusted) $32.9B $31.9B $22.5B $29.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.2B $2.9B $2.6B $2.1B $4.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.9B $23.8B $24.5B $25.1B $26.1B
Inventory $1.8B $3.1B $2.4B $2.1B $2.2B
Prepaid Expenses $3B $1.1B $2.5B $2B $2.9B
Other Current Assets -- $2.3B $1.9B $1.7B $1.8B
Total Current Assets $54.6B $36.7B $37.9B $36.8B $40.5B
 
Property Plant And Equipment $117.4B $127.6B $133.6B $133B $133B
Long-Term Investments $589M $1.1B $1.1B $953M $842M
Goodwill $24.8B $28.6B $28.7B $22.8B $22.8B
Other Intangibles $108.3B $159.3B $161.3B $166.7B $167.7B
Other Long-Term Assets $10.9B $13.3B $17.3B $19.9B $19.8B
Total Assets $316.5B $366.6B $379.7B $380.3B $384.7B
 
Accounts Payable $6.7B $8B $8.8B $10B $10.4B
Accrued Expenses $12.6B $15.2B $13.4B $10.8B $11B
Current Portion Of Long-Term Debt $5.9B $7.4B $9.8B $13B $22.6B
Current Portion Of Capital Lease Obligations $3.5B $3.9B $4.1B $4.3B $4.4B
Other Current Liabilities $2.2B $2.3B $2.8B $2.8B $4B
Total Current Liabilities $39.7B $47.2B $50.2B $53.2B $64.8B
 
Long-Term Debt $123.2B $143.4B $140.7B $137.7B $121.4B
Capital Leases -- -- -- -- --
Total Liabilities $247.2B $283.4B $287.2B $286.5B $284.1B
 
Common Stock $429M $429M $429M $429M $429M
Other Common Equity Adj -$71M -$927M -$1.9B -$1.4B -$923M
Common Equity $67.8B $81.8B $91.1B $92.4B $99.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.4B $1.3B $1.4B $1.3B
Total Equity $69.3B $83.2B $92.5B $93.8B $100.6B
 
Total Liabilities and Equity $316.5B $366.6B $379.7B $380.3B $384.7B
Cash and Short Terms $22.2B $2.9B $2.6B $2.1B $4.2B
Total Debt $129.1B $150.9B $150.6B $150.7B $144B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.2B $2.9B $2.6B $2.1B $4.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.9B $23.8B $24.5B $25.1B $26.1B
Inventory $1.8B $3.1B $2.4B $2.1B $2.2B
Prepaid Expenses $3B $1.1B $2.5B $2B $2.9B
Other Current Assets -- $2.3B $1.9B $1.7B $1.8B
Total Current Assets $54.6B $36.7B $37.9B $36.8B $40.5B
 
Property Plant And Equipment $117.4B $127.6B $133.6B $133B $133B
Long-Term Investments $589M $1.1B $1.1B $953M $842M
Goodwill $24.8B $28.6B $28.7B $22.8B $22.8B
Other Intangibles $108.3B $159.3B $161.3B $166.7B $167.7B
Other Long-Term Assets $10.9B $13.3B $17.3B $19.9B $19.8B
Total Assets $316.5B $366.6B $379.7B $380.3B $384.7B
 
Accounts Payable $6.7B $8B $8.8B $10B $10.4B
Accrued Expenses $12.6B $15.2B $13.4B $10.8B $11B
Current Portion Of Long-Term Debt $5.9B $7.4B $9.8B $13B $22.6B
Current Portion Of Capital Lease Obligations $3.5B $3.9B $4.1B $4.3B $4.4B
Other Current Liabilities $2.2B $2.3B $2.8B $2.8B $4B
Total Current Liabilities $39.7B $47.2B $50.2B $53.2B $64.8B
 
Long-Term Debt $123.2B $143.4B $140.7B $137.7B $121.4B
Capital Leases -- -- -- -- --
Total Liabilities $247.2B $283.4B $287.2B $286.5B $284.1B
 
Common Stock $429M $429M $429M $429M $429M
Other Common Equity Adj -$71M -$927M -$1.9B -$1.4B -$923M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.4B $1.3B $1.4B $1.3B
Total Equity $69.3B $83.2B $92.5B $93.8B $100.6B
 
Total Liabilities and Equity $316.5B $366.6B $379.7B $380.3B $384.7B
Cash and Short Terms $22.2B $2.9B $2.6B $2.1B $4.2B
Total Debt $129.1B $150.9B $150.6B $150.7B $144B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $18.3B $22.6B $21.7B $12.1B $17.9B
Depreciation & Amoritzation $16.7B $16.2B $17.1B $17.6B $17.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $189M -$1.6B -$2B -$2.2B -$2.6B
Change in Inventories -$369M -$905M $627M $287M -$196M
Cash From Operations $41.8B $39.5B $37.1B $37.5B $36.9B
 
Capital Expenditures $22.1B $67.9B $26.7B $24.6B $18B
Cash Acquisitions -$520M $57M $281M -$30M --
Cash From Investing -$23.5B -$67.2B -$28.7B -$23.4B -$18.7B
 
Dividends Paid (Ex Special Dividend) -$10.2B -$10.4B -$10.8B -$11B -$11.2B
Special Dividend Paid
Long-Term Debt Issued $31.5B $41.4B $17.9B $8.6B $15.6B
Long-Term Debt Repaid -$17.2B -$18.9B -$13.6B -$10.8B -$20.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.7B -$3.8B -$2.1B -$1.5B -$1.1B
Cash From Financing $1.3B $8.3B -$8.5B -$14.7B -$17.1B
 
Beginning Cash (CF) $3.9B $23.5B $4.2B $4.1B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.6B -$19.3B -$50M -$614M $1.1B
Ending Cash (CF) $23.5B $4.2B $4.1B $3.5B $4.6B
 
Levered Free Cash Flow $19.7B -$28.3B $10.4B $12.9B $18.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.7B $4.7B $6.7B -$2.6B $5.1B
Depreciation & Amoritzation $4.2B $4.1B $4.2B $4.5B $4.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.3B $8.4B $8.9B $8.7B $10.4B
 
Capital Expenditures $4.2B $7B $8B $8.5B $5.2B
Cash Acquisitions -$13M -$3.6B -- -- --
Cash From Investing -$5B -$10.1B -$5.3B -$7.8B -$5.6B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$2.6B -$2.7B -$2.8B -$2.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.6B $6.2B $2.9B $1.6B $4.2B
Long-Term Debt Repaid -$1.6B -$7.1B -$1.9B -$1.5B -$7.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4B -$1.7B -$1.3B -$369M $593M
Cash From Financing $9.1B -$5.2B -$3.1B -$3B -$5.6B
 
Beginning Cash (CF) $10.2B $11.1B $3.6B $5.7B $5.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.3B -$7B $524M -$2.2B -$752M
Ending Cash (CF) $23.5B $4.2B $4.1B $3.5B $4.6B
 
Levered Free Cash Flow $5.1B $1.4B $903M $137M $5.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $18.3B $22.6B $21.7B $12.1B $17.9B
Depreciation & Amoritzation $16.7B $16.2B $17.1B $17.6B $17.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $41.8B $39.5B $37.1B $37.5B $36.9B
 
Capital Expenditures $22.1B $67.9B $26.7B $24.6B $18B
Cash Acquisitions -$520M $57M $281M -- --
Cash From Investing -$23.5B -$67.2B -$28.7B -$23.4B -$18.7B
 
Dividends Paid (Ex Special Dividend) -$10.2B -$10.4B -$10.8B -$11B -$11.2B
Special Dividend Paid
Long-Term Debt Issued $31.5B $41.4B $17.9B $8.6B $15.6B
Long-Term Debt Repaid -$17.2B -$18.9B -$13.6B -$10.8B -$20.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.7B -$3.8B -$2.1B -$1.5B -$1.1B
Cash From Financing $1.3B $8.3B -$8.5B -$14.7B -$17.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.6B -$19.3B -$50M -$614M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19.7B -$28.3B $10.4B $12.9B $18.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $22.6B $21.7B $12.1B $17.9B --
Depreciation & Amoritzation $16.2B $17.1B $17.6B $17.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $39.5B $37.1B $37.5B $36.9B --
 
Capital Expenditures $67.9B $26.7B $24.6B $18B --
Cash Acquisitions $57M $281M -- -- --
Cash From Investing -$67.2B -$28.7B -$23.4B -$18.7B --
 
Dividends Paid (Ex Special Dividend) -$10.4B -$10.8B -$11B -$11.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $41.4B $17.9B $8.6B $15.6B --
Long-Term Debt Repaid -$18.9B -$13.6B -$10.8B -$20.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.8B -$2.1B -$1.5B -$1.1B --
Cash From Financing $8.3B -$8.5B -$14.7B -$17.1B --
 
Beginning Cash (CF) $52.2B $14.3B $20B $16.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.3B -$50M -$614M $1.1B --
Ending Cash (CF) $32.9B $14.3B $19.4B $17.8B --
 
Levered Free Cash Flow -$28.3B $10.4B $12.9B $18.9B --

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

GET BETTER TRADE IDEAS

Popular

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Why Did Super Micro Stock Fall So Much?
Why Did Super Micro Stock Fall So Much?

Super Micro Computer (NASDAQ:SMCI) was once a highly popular stock…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is up 42.45% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 37.64% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is up 20.52% over the past day.

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

Show me the best stock