Stock Analysis on Net

Verizon Communications Inc. (NYSE:VZ)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Verizon Communications Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 36,814 37,857 36,728 54,594 37,473
Adjustments
Add: Allowance for credit losses 1,017 826 896 1,252 733
After Adjustment
Adjusted current assets 37,831 38,683 37,624 55,846 38,206

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Total Assets

Verizon Communications Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 380,255 379,680 366,596 316,481 291,727
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for credit losses 1,017 826 896 1,252 733
Less: Deferred tax assets2 148 173 168 88 84
After Adjustment
Adjusted total assets 381,124 380,333 367,324 317,645 292,376

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Total Liabilities

Verizon Communications Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 286,456 287,217 283,396 247,209 228,892
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 45,781 43,441 40,685 35,711 34,703
After Adjustment
Adjusted total liabilities 240,675 243,776 242,711 211,498 194,189

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Verizon Communications Inc., adjusted equity attributable to Verizon

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Equity attributable to Verizon 92,430 91,144 81,790 67,842 61,395
Adjustments
Less: Net deferred tax asset (liability)1 (45,633) (43,268) (40,517) (35,623) (34,619)
Add: Allowance for credit losses 1,017 826 896 1,252 733
Add: Noncontrolling interests 1,369 1,319 1,410 1,430 1,440
After Adjustment
Adjusted total equity 140,449 136,557 124,613 106,147 98,187

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Net deferred tax asset (liability). See details »


Adjustments to Capitalization Table

Verizon Communications Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Debt maturing within one year 12,973 9,963 7,443 5,889 10,777
Long-term debt, excluding maturing within one year 137,701 140,676 143,425 123,173 100,712
Total reported debt 150,674 150,639 150,868 129,062 111,489
Equity attributable to Verizon 92,430 91,144 81,790 67,842 61,395
Total reported capital 243,104 241,783 232,658 196,904 172,884
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities2 4,266 4,134 3,859 3,485 3,261
Add: Non-current operating lease liabilities3 20,002 21,558 23,203 18,000 18,393
Adjusted total debt 174,942 176,331 177,930 150,547 133,143
Adjustments to Equity
Less: Net deferred tax asset (liability)4 (45,633) (43,268) (40,517) (35,623) (34,619)
Add: Allowance for credit losses 1,017 826 896 1,252 733
Add: Noncontrolling interests 1,369 1,319 1,410 1,430 1,440
Adjusted total equity 140,449 136,557 124,613 106,147 98,187
After Adjustment
Adjusted total capital 315,391 312,888 302,543 256,694 231,330

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities. See details »

3 Non-current operating lease liabilities. See details »

4 Net deferred tax asset (liability). See details »


Adjustments to Reported Income

Verizon Communications Inc., adjusted net income attributable to Verizon

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income attributable to Verizon 11,614 21,256 22,065 17,801 19,265
Adjustments
Add: Deferred income tax expense (benefit)1 2,388 2,973 4,264 1,553 1,232
Add: Increase (decrease) in allowance for credit losses 191 (70) (356) 519 (32)
Add: Other comprehensive income (loss), net of tax 485 (938) (856) (1,069) (1,372)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 481 492 553 547 523
After Adjustment
Adjusted net income 15,159 23,713 25,670 19,351 19,616

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Deferred income tax expense (benefit). See details »