Stock Analysis on Net

Verizon Communications Inc. (NYSE:VZ)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Verizon Communications Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Federal 3,367 2,070 2,411 1,876 2,826
Foreign 240 219 201 248 159
State and local 608 215 938 414 1,081
Current 4,215 2,504 3,550 2,538 4,066
Federal 807 1,799 2,529 3,354 1,432
Foreign (4) 28 (22) (97) 1
State and local 12 561 466 1,007 120
Deferred 815 2,388 2,973 4,264 1,553
Income tax provision 5,030 4,892 6,523 6,802 5,619

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Verizon Communications Inc. current decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Verizon Communications Inc. deferred decreased from 2022 to 2023 and from 2023 to 2024.
Income tax provision Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Verizon Communications Inc. income tax provision decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.

Effective Income Tax Rate (EITR)

Verizon Communications Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
U.S. federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
State and local income taxes, net of federal income tax effect 2.50% 3.90% 3.90% 3.80% 3.90%
Foreign tax effects -0.30% -0.10% -0.40% 0.00% 0.00%
Effect of cross-border tax laws 0.00% 0.10% 0.10% 0.00% 0.00%
Tax credits -0.10% -0.20% -0.10% -0.50% -0.80%
Changes in valuation allowances 0.10% 0.00% 0.00% 0.00% 0.00%
Goodwill impairment 0.00% 6.80% 0.00% 0.00% 0.00%
Other -0.50% -0.80% -0.50% 0.00% 0.00%
Nontaxable or nondeductible items -0.50% 6.00% -0.50% 0.00% 0.00%
Changes in unrecognized tax benefits 0.20% -0.20% -0.40% 0.00% 0.00%
Federal refund claims -0.10% -1.40% 0.00% 0.00% 0.00%
Other -0.90% -0.30% -0.50% -1.20% -0.70%
Other adjustments -1.00% -1.70% -0.50% -1.20% -0.70%
Effective income tax rate 21.90% 28.80% 23.10% 23.10% 23.40%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Effective income tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Verizon Communications Inc. effective income tax rate increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Components of Deferred Tax Assets and Liabilities

Verizon Communications Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Employee benefits 3,676 3,913 3,888 4,388 5,218
Tax loss, credit, and other carry forwards 1,719 1,922 1,940 2,224 2,848
Lease liabilities 5,138 5,480 5,395
Other, assets 1,735 1,708 1,591 7,314 6,096
Gross deferred tax assets 12,268 13,023 12,814 13,926 14,162
Valuation allowances (1,399) (1,341) (1,347) (1,574) (2,183)
Deferred tax assets 10,869 11,682 11,467 12,352 11,979
Spectrum and other intangible amortization (29,302) (28,535) (25,851) (24,935) (22,726)
Depreciation (20,424) (20,884) (21,388) (19,893) (18,009)
Lease right-of-use assets (4,822) (5,200) (5,007)
Other, liabilities (2,904) (2,696) (2,489) (8,041) (6,867)
Deferred tax liabilities (57,452) (57,315) (54,735) (52,869) (47,602)
Net deferred tax asset (liability) (46,583) (45,633) (43,268) (40,517) (35,623)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Gross deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Verizon Communications Inc. gross deferred tax assets increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Verizon Communications Inc. deferred tax assets increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Net deferred tax asset (liability) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Verizon Communications Inc. net deferred tax asset (liability) decreased from 2022 to 2023 and from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

Verizon Communications Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Deferred tax assets 149 148 173 168 88
Deferred tax liabilities 46,732 45,781 43,441 40,685 35,711

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Deferred tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Verizon Communications Inc. deferred tax assets decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Verizon Communications Inc. deferred tax liabilities increased from 2022 to 2023 and from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Verizon Communications Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 384,711 380,255 379,680 366,596 316,481
Less: Noncurrent deferred tax assets, net 149 148 173 168 88
Total assets (adjusted) 384,562 380,107 379,507 366,428 316,393
Adjustment to Total Liabilities
Total liabilities (as reported) 284,136 286,456 287,217 283,396 247,209
Less: Noncurrent deferred tax liabilities, net 46,732 45,781 43,441 40,685 35,711
Total liabilities (adjusted) 237,404 240,675 243,776 242,711 211,498
Adjustment to Equity Attributable To Verizon
Equity attributable to Verizon (as reported) 99,237 92,430 91,144 81,790 67,842
Less: Net deferred tax assets (liabilities) (46,583) (45,633) (43,268) (40,517) (35,623)
Equity attributable to Verizon (adjusted) 145,820 138,063 134,412 122,307 103,465
Adjustment to Net Income Attributable To Verizon
Net income attributable to Verizon (as reported) 17,506 11,614 21,256 22,065 17,801
Add: Deferred income tax expense (benefit) 815 2,388 2,973 4,264 1,553
Net income attributable to Verizon (adjusted) 18,321 14,002 24,229 26,329 19,354

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Verizon Communications Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Verizon Communications Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 12.99% 8.67% 15.53% 16.51% 13.88%
Adjusted net profit margin 13.59% 10.45% 17.71% 19.71% 15.09%
Total Asset Turnover
Reported total asset turnover 0.35 0.35 0.36 0.36 0.41
Adjusted total asset turnover 0.35 0.35 0.36 0.36 0.41
Financial Leverage
Reported financial leverage 3.88 4.11 4.17 4.48 4.66
Adjusted financial leverage 2.64 2.75 2.82 3.00 3.06
Return on Equity (ROE)
Reported ROE 17.64% 12.57% 23.32% 26.98% 26.24%
Adjusted ROE 12.56% 10.14% 18.03% 21.53% 18.71%
Return on Assets (ROA)
Reported ROA 4.55% 3.05% 5.60% 6.02% 5.62%
Adjusted ROA 4.76% 3.68% 6.38% 7.19% 6.12%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Verizon Communications Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Verizon Communications Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Verizon Communications Inc. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Verizon Communications Inc. adjusted ROE deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Verizon Communications Inc. adjusted ROA deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Verizon Communications Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Verizon 17,506 11,614 21,256 22,065 17,801
Operating revenues 134,788 133,974 136,835 133,613 128,292
Profitability Ratio
Net profit margin1 12.99% 8.67% 15.53% 16.51% 13.88%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Verizon 18,321 14,002 24,229 26,329 19,354
Operating revenues 134,788 133,974 136,835 133,613 128,292
Profitability Ratio
Adjusted net profit margin2 13.59% 10.45% 17.71% 19.71% 15.09%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Net profit margin = 100 × Net income attributable to Verizon ÷ Operating revenues
= 100 × 17,506 ÷ 134,788 = 12.99%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to Verizon ÷ Operating revenues
= 100 × 18,321 ÷ 134,788 = 13.59%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Verizon Communications Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Operating revenues 134,788 133,974 136,835 133,613 128,292
Total assets 384,711 380,255 379,680 366,596 316,481
Activity Ratio
Total asset turnover1 0.35 0.35 0.36 0.36 0.41
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Operating revenues 134,788 133,974 136,835 133,613 128,292
Adjusted total assets 384,562 380,107 379,507 366,428 316,393
Activity Ratio
Adjusted total asset turnover2 0.35 0.35 0.36 0.36 0.41

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Total asset turnover = Operating revenues ÷ Total assets
= 134,788 ÷ 384,711 = 0.35

2 Adjusted total asset turnover = Operating revenues ÷ Adjusted total assets
= 134,788 ÷ 384,562 = 0.35

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Verizon Communications Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 384,711 380,255 379,680 366,596 316,481
Equity attributable to Verizon 99,237 92,430 91,144 81,790 67,842
Solvency Ratio
Financial leverage1 3.88 4.11 4.17 4.48 4.66
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 384,562 380,107 379,507 366,428 316,393
Adjusted equity attributable to Verizon 145,820 138,063 134,412 122,307 103,465
Solvency Ratio
Adjusted financial leverage2 2.64 2.75 2.82 3.00 3.06

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Financial leverage = Total assets ÷ Equity attributable to Verizon
= 384,711 ÷ 99,237 = 3.88

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted equity attributable to Verizon
= 384,562 ÷ 145,820 = 2.64

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Verizon Communications Inc. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Verizon 17,506 11,614 21,256 22,065 17,801
Equity attributable to Verizon 99,237 92,430 91,144 81,790 67,842
Profitability Ratio
ROE1 17.64% 12.57% 23.32% 26.98% 26.24%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Verizon 18,321 14,002 24,229 26,329 19,354
Adjusted equity attributable to Verizon 145,820 138,063 134,412 122,307 103,465
Profitability Ratio
Adjusted ROE2 12.56% 10.14% 18.03% 21.53% 18.71%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROE = 100 × Net income attributable to Verizon ÷ Equity attributable to Verizon
= 100 × 17,506 ÷ 99,237 = 17.64%

2 Adjusted ROE = 100 × Adjusted net income attributable to Verizon ÷ Adjusted equity attributable to Verizon
= 100 × 18,321 ÷ 145,820 = 12.56%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Verizon Communications Inc. adjusted ROE deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Verizon 17,506 11,614 21,256 22,065 17,801
Total assets 384,711 380,255 379,680 366,596 316,481
Profitability Ratio
ROA1 4.55% 3.05% 5.60% 6.02% 5.62%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Verizon 18,321 14,002 24,229 26,329 19,354
Adjusted total assets 384,562 380,107 379,507 366,428 316,393
Profitability Ratio
Adjusted ROA2 4.76% 3.68% 6.38% 7.19% 6.12%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROA = 100 × Net income attributable to Verizon ÷ Total assets
= 100 × 17,506 ÷ 384,711 = 4.55%

2 Adjusted ROA = 100 × Adjusted net income attributable to Verizon ÷ Adjusted total assets
= 100 × 18,321 ÷ 384,562 = 4.76%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Verizon Communications Inc. adjusted ROA deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.