株探米国株
日本語 英語
エドガーで原本を確認する
10/22/20240000732712false00007327122024-10-222024-10-220000732712exch:XNYMus-gaap:CommonStockMember2024-10-222024-10-220000732712exch:XNGSus-gaap:CommonStockMember2024-10-222024-10-220000732712vz:A0.875NotesDue2025Member2024-10-222024-10-220000732712vz:A3.250NotesDue2026Member2024-10-222024-10-220000732712vz:A1.375NotesDue2026Member2024-10-222024-10-220000732712vz:A0.875NotesDue2027Member2024-10-222024-10-220000732712vz:A1.375NotesDue2028Member2024-10-222024-10-220000732712vz:A1125NotesDue2028Member2024-10-222024-10-220000732712vz:A2350FixedRateNotesDue2028Member2024-10-222024-10-220000732712vz:A1.875NotesDue2029Member2024-10-222024-10-220000732712vz:A0375NotesDue2029Member2024-10-222024-10-220000732712vz:A1.250NotesDue2030Member2024-10-222024-10-220000732712vz:A1.875NotesDue2030Member2024-10-222024-10-220000732712vz:NotesDue20304250Member2024-10-222024-10-220000732712vz:A2.625NotesDue2031Member2024-10-222024-10-220000732712vz:A2.500NotesDue2031Member2024-10-222024-10-220000732712vz:A3000FixedRateNotesDue2031Member2024-10-222024-10-220000732712vz:A0.875NotesDue2032Member2024-10-222024-10-220000732712vz:A0750NotesDue2032Member2024-10-222024-10-220000732712vz:A3.500NotesDue2032Member2024-10-222024-10-220000732712vz:A1300NotesDue2033Member2024-10-222024-10-220000732712vz:NotesDue2034475Member2024-10-222024-10-220000732712vz:A4.750NotesDue2034Member2024-10-222024-10-220000732712vz:A3.125NotesDue2035Member2024-10-222024-10-220000732712vz:A1125NotesDue2035Member2024-10-222024-10-220000732712vz:A3.375NotesDue2036Member2024-10-222024-10-220000732712vz:A3.750NotesDue2036Member2024-10-222024-10-220000732712vz:A2.875NotesDue2038Member2024-10-222024-10-220000732712vz:A1875NotesDue2038Member2024-10-222024-10-220000732712vz:A1.500NotesDue2039Member2024-10-222024-10-220000732712vz:A3.500FixedRateNotesDue2039Member2024-10-222024-10-220000732712vz:A1850NotesDue2040Member2024-10-222024-10-220000732712vz:A3850FixedRateNotesDue2041Member2024-10-222024-10-22

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 _____________________________________________________________________________
FORM 8-K
 
 ______________________________________________________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: October 22, 2024
(Date of earliest event reported)
 ______________________________________________________________________________
Verizon Communications Inc.
(Exact name of registrant as specified in its charter)
 _______________________________________________________________________________  
Delaware 1-8606 23-2259884
(State or other jurisdiction
of incorporation)
(Commission File Number) (I.R.S. Employer Identification No.)
1095 Avenue of the Americas 10036
New York, New York
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (212) 395-1000
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))



Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class Trading Symbol(s) Name of Each Exchange on Which Registered
Common Stock, par value $0.10 VZ New York Stock Exchange
Common Stock, par value $0.10 VZ The Nasdaq Global Select Market
0.875% Notes due 2025 VZ 25 New York Stock Exchange
3.25% Notes due 2026 VZ 26 New York Stock Exchange
1.375% Notes due 2026 VZ 26B New York Stock Exchange
0.875% Notes due 2027 VZ 27E New York Stock Exchange
1.375% Notes due 2028 VZ 28 New York Stock Exchange
1.125% Notes due 2028 VZ 28A New York Stock Exchange
2.350% Fixed Rate Notes due 2028 VZ 28C New York Stock Exchange
1.875% Notes due 2029 VZ 29B New York Stock Exchange
0.375% Notes due 2029 VZ 29D New York Stock Exchange
1.250% Notes due 2030 VZ 30 New York Stock Exchange
1.875% Notes due 2030 VZ 30A New York Stock Exchange
4.250% Notes due 2030 VZ 30D New York Stock Exchange
2.625% Notes due 2031 VZ 31 New York Stock Exchange
2.500% Notes due 2031 VZ 31A New York Stock Exchange
3.000% Fixed Rate Notes due 2031 VZ 31D New York Stock Exchange
0.875% Notes due 2032 VZ 32 New York Stock Exchange
0.750% Notes due 2032 VZ 32A New York Stock Exchange
3.500% Notes due 2032 VZ 32B New York Stock Exchange
1.300% Notes due 2033 VZ 33B New York Stock Exchange
4.75% Notes due 2034 VZ 34 New York Stock Exchange
4.750% Notes due 2034 VZ 34C New York Stock Exchange
3.125% Notes due 2035 VZ 35 New York Stock Exchange
1.125% Notes due 2035 VZ 35A New York Stock Exchange
3.375% Notes due 2036 VZ 36A New York Stock Exchange
3.750% Notes due 2036 VZ 36B New York Stock Exchange
2.875% Notes due 2038 VZ 38B New York Stock Exchange
1.875% Notes due 2038 VZ 38C New York Stock Exchange
1.500% Notes due 2039 VZ 39C New York Stock Exchange
3.50% Fixed Rate Notes due 2039 VZ 39D New York Stock Exchange
1.850% Notes due 2040 VZ 40 New York Stock Exchange
3.850% Fixed Rate Notes due 2041 VZ 41C New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
☐ Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Item 2.02. Results of Operations and Financial Condition
Attached as Exhibit 99.1 hereto are a press release and financial tables, dated October 22, 2024, issued by Verizon Communications Inc. (Verizon). Attached as Exhibit 99.2 hereto is commentary, dated October 22, 2024, discussing Verizon's financial and operating results for the third quarter of 2024.
Non-GAAP Measures
Verizon’s press release, financial tables and commentary attached to the report include financial information prepared in conformity with generally accepted accounting principles in the United States (GAAP) as well as non-GAAP financial information. It is management's intent to provide non-GAAP financial information to enhance the understanding of Verizon's GAAP financial information and it should be considered by the reader in addition to, but not instead of, the financial statements prepared in accordance with GAAP. Each non-GAAP financial measure is presented along with the corresponding GAAP measure so as not to imply that more emphasis should be placed on the non-GAAP measure. We believe that providing these non-GAAP measures in addition to the GAAP measures allows management, investors and other users of our financial information to more fully and accurately assess both consolidated and segment performance. The non-GAAP financial information presented may be determined or calculated differently by other companies and may not be directly comparable to that of other companies.
EBITDA and EBITDA Margin Related Non-GAAP Measures
Consolidated earnings before interest, taxes, depreciation and amortization (EBITDA), Segment EBITDA and Segment EBITDA Margin are non-GAAP financial measures that we believe are useful to management, investors and other users of our financial information as they are widely accepted financial measures used in evaluating the profitability of a company and its operating performance in relation to its competitors.
Consolidated EBITDA is calculated by adding back interest, taxes and depreciation and amortization expense to net income.
Segment EBITDA is calculated by adding back segment depreciation and amortization expense to segment operating income. Segment EBITDA Margin is calculated by dividing Segment EBITDA by total segment operating revenues.
Consolidated Adjusted EBITDA and Consolidated Adjusted EBITDA Growth Forecast
Consolidated Adjusted EBITDA and Consolidated Adjusted EBITDA Growth Forecast are non-GAAP financial measures that we believe provide relevant and useful information to management, investors and other users of our financial information in evaluating the effectiveness of our operations and underlying business trends. We believe that Consolidated Adjusted EBITDA and Consolidated Adjusted EBITDA Growth Forecast are used by investors to compare a company’s operating performance to its competitors by minimizing impacts caused by differences in capital structure, taxes and depreciation and amortization policies. Further, the exclusion of non-operational items and special items enables comparability to prior period performance and trend analysis.
Consolidated Adjusted EBITDA is calculated by excluding from Consolidated EBITDA the effect of the following non-operational items: equity in earnings and losses of unconsolidated businesses and other income and expense, net, and the following special items: severance charges, asset and business rationalization, legacy legal matter, Verizon Business Group ("Verizon Business") goodwill impairment, legal settlement, business transformation costs and non-strategic business shutdown. Severance charges recorded during 2024 relate to separations under our voluntary separation program for select U.S.-based management employees as well as other headcount reduction initiatives. Severance charges recorded during 2023 and 2022 primarily relate to involuntary separations under our existing plans. Asset and business rationalization recorded during 2024 predominately relates to the decision to cease use of certain real estate assets and exit non-strategic portions of certain businesses, as part of our continued transformation initiatives. Asset rationalization recorded during the second quarter of 2023 relates to certain real estate and non-strategic assets that we made a decision to cease use of as part of our transformation initiatives. Asset rationalization recorded during the fourth quarter of 2023 primarily relates to Verizon Business network assets that we made a decision to cease use of as part of our transformation initiatives. Legacy legal matter recorded during 2024 relates to a litigation matter associated with a legacy contract for the production of telephone directories in Costa Rica by a subsidiary of Verizon. Verizon Business goodwill impairment relates to an impairment charge recognized in the fourth quarter of 2023 as a result of Verizon's annual goodwill impairment test. Legal settlement recorded during 2023 relates to the settlement of a litigation matter regarding certain administrative fees. Business transformation costs recorded during 2023 primarily relate to costs incurred in connection with strategic partnership initiatives in our managed network support services for certain Verizon Business customers. Non-strategic business shutdown relates to the shutdown of our BlueJeans business offering in 2023.


We have not provided a reconciliation for our Consolidated Adjusted EBITDA Growth Forecast because we cannot, without unreasonable effort, predict the special items that could arise during 2024.
Net Unsecured Debt and Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio
Net Unsecured Debt and Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio are non-GAAP financial measures that we believe are useful to management, investors and other users of our financial information in evaluating Verizon’s ability to service its unsecured debt from continuing operations.
Net Unsecured Debt is calculated by subtracting secured debt and cash and cash equivalents from the sum of debt maturing within one year and long-term debt. Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio is calculated by dividing Net Unsecured Debt by Consolidated Adjusted EBITDA. For purposes of Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio, Consolidated Adjusted EBITDA is calculated for the last twelve months.

Adjusted Earnings per Common Share (Adjusted EPS) and Adjusted EPS Forecast

Adjusted EPS and Adjusted EPS Forecast are non-GAAP financial measures that we believe are useful to management, investors and other users of our financial information in evaluating our operating results and understanding our operating trends without the effect of special items which could vary from period to period. We believe excluding special items provides more comparable assessment of our financial results from period to period.

Adjusted EPS is calculated by excluding from the calculation of reported EPS the effect of the following special items: amortization of acquisition-related intangible assets, severance charges, asset and business rationalization, business transformation costs and non-strategic business shutdown.

We exclude the amortization of acquisition-related intangible assets because the amount and timing of such charges are significantly impacted by the timing, size, number and nature of the acquisitions we consummate. While we have a history of significant acquisition activity, we do not acquire businesses on a predictable cycle, and the amount of an acquisition’s purchase price allocated to intangible assets and related amortization term are unique to each acquisition and can vary significantly from acquisition to acquisition. Exclusion of this amortization expense facilitates more consistent comparisons of operating results over time between our newly acquired and long-held businesses, and with both acquisitive and non-acquisitive peer companies. We believe that it is important for investors to understand that our non-GAAP financial measure adjusts for the intangible asset amortization but does not adjust the revenue that is generated in part from the use of such intangible assets.

We have not provided a reconciliation for our Adjusted EPS Forecast because we cannot, without unreasonable effort, predict the special items that could arise during 2024.

Adjusted Effective Income Tax Rate Attributable to Verizon Forecast (Adjusted ETR Forecast)

Adjusted ETR Forecast is a non-GAAP financial measure that we believe is useful to management, investors and other users of our financial information in assessing our effective income tax rate without the effect of special items which could vary from period to period. Adjusted ETR Forecast is calculated by dividing the provision for income taxes by net income attributable to Verizon before tax after adjusting for the effect of special items.

We have not provided a reconciliation for our Adjusted ETR Forecast because we cannot, without unreasonable effort, predict the special items that could arise during 2024.

Free Cash Flow

Free cash flow is a non-GAAP financial measure that reflects an additional way of viewing our liquidity that, when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our cash flows. We believe it is a more conservative measure of cash flow since capital expenditures are necessary for ongoing operations. Free cash flow has limitations due to the fact that it does not represent the residual cash flow available for discretionary expenditures. For example, free cash flow does not incorporate payments made or expected to be made on finance lease obligations or cash payments for acquisitions of businesses or wireless licenses. Therefore, we believe it is important to view free cash flow as a complement to our entire consolidated statements of cash flows.

Free cash flow is calculated by subtracting capital expenditures (including capitalized software) from net cash provided by operating activities.




Consolidated Operating Expenses Excluding Depreciation and Amortization and Special Items

Consolidated operating expenses excluding depreciation and amortization and special items is a non-GAAP financial measure that we believe is useful to management, investors and other users of our financial information in evaluating our operating expenses and underlying operating trends. We believe that consolidated operating expenses excluding depreciation and amortization and special items is used by investors to more accurately compare a company’s operating expenses to those of its competitors by eliminating impacts caused by differences in depreciation and amortization policies. In addition, the exclusion of the effects of special items allows for better comparability of our financial results from period to period.
Consolidated operating expenses excluding depreciation and amortization and special items is calculated by excluding from consolidated operating expenses the effects of depreciation and amortization expense and the following special items: severance charges, asset and business rationalization, business transformation costs and non-strategic business shutdown.

See the accompanying schedules for reconciliations of non-GAAP financial measures to GAAP.


Item 9.01. Financial Statements and Exhibits
(d) Exhibits.   
Exhibit
Number
   Description
Press release and financial tables, dated October 22, 2024, issued by Verizon Communications Inc.
Commentary discussing financial and operating results of Verizon Communications Inc. for the third quarter of 2024.
104 Cover Page Interactive Data File (formatted as inline XBRL).


SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
    Verizon Communications Inc.
    (Registrant)
Date: October 22, 2024   /s/ Mary-Lee Stillwell
        Mary-Lee Stillwell
         Senior Vice President and Controller

EX-99.1 2 a2024q3exhibit991.htm EX-99.1 Document

Exhibit 99.1

verizon-logo.jpg

News Release



FOR IMMEDIATE RELEASE
Media contacts:
October 22, 2024 Katie Magnotta
201-602-9235    
katie.magnotta@verizon.com
Eric Wilkens
201-572-9317
eric.wilkens@verizon.com


Verizon delivers strong third quarter results with customer growth in mobility, extending industry leadership

Achieves fixed wireless subscriber target 15 months ahead of schedule and double-digit growth in total broadband connections

Company remains on track to meet full-year 2024 financial guidance

3Q 2024 Highlights

Wireless: More than doubled wireless postpaid phone net additions year over year
•Total wireless service revenue1 of $19.8 billion, a 2.7 percent increase year over year.
•Retail postpaid phone net additions of 239,000, and retail postpaid net additions of 349,000.
•Retail postpaid phone churn of 0.89 percent, and retail postpaid churn of 1.16 percent.

Broadband: Achieved fixed wireless subscriber target 15 months ahead of schedule
•Total broadband net additions of 389,000. This was the ninth consecutive quarter with more than 375,000 broadband net additions.
•Total fixed wireless net additions of 363,000. At the end of third-quarter 2024, the company had a base of nearly 4.2 million fixed wireless subscribers. The company reached its fixed wireless subscriber target 15 months ahead of schedule, which is a reflection of the product's popularity and customer demand for high quality broadband services.
•Total broadband connections grew to more than 11.9 million as of the end of third-quarter 2024, representing a nearly 16 percent increase year over year.
•Fixed wireless revenue for third-quarter 2024 was $562 million, up $215 million year over year.
Page 1
    VlpHU09DSUQyMDE5UTE=  




Consolidated: Sustained focus on profitable growth
•Total operating revenue of $33.3 billion, essentially flat compared to third-quarter 2023.
•Consolidated net income for the third quarter of $3.4 billion, down from consolidated net income of $4.9 billion in third-quarter 2023. This decrease was primarily driven by severance charges of $1.7 billion related to separations under the company's voluntary separation program for select U.S.-based management employees as well as other headcount reduction initiatives. Consolidated adjusted EBITDA2 for the third quarter of $12.5 billion, up from $12.2 billion in third-quarter 2023.
•Earnings per share of $0.78, compared with earnings per share of $1.13 in third-quarter 2023; adjusted EPS2, excluding special items, of $1.19, compared with $1.22 in third-quarter 2023.


NEW YORK - Verizon Communications Inc. (NYSE, Nasdaq: VZ) reported third-quarter 2024 results today with customer growth in mobility and broadband. The company also continued its momentum in its three financial priorities of wireless service revenue, consolidated adjusted EBITDA and free cash flow.
"This has been a pivotal quarter for Verizon, with transformative strategic moves and continued operational excellence. We continue to deliver strong results in mobility and broadband, and we are on track to meet our full-year 2024 financial guidance, with wireless service revenue and adjusted EBITDA trending at or above the midpoint of the guided range," said Verizon Chairman and CEO Hans Vestberg. "Our new products — myPlan, myHome and Verizon Business Complete — and our brand refresh are resonating with customers. Through our pending acquisition of Frontier Communications, and our agreement for Vertical Bridge to lease, operate and manage thousands of wireless communications towers, we have set Verizon up for disciplined growth, now and into the future."
For third-quarter 2024, Verizon reported earnings per share of $0.78, compared with earnings per share of $1.13 in third-quarter 2023. On an adjusted basis2, excluding special items, EPS was $1.19 in third-quarter 2024, compared with adjusted EPS2 of $1.22 in third-quarter 2023.
Reported third-quarter 2024 financial results reflected $2.3 billion in charges related to special items.
Page 2
    VlpHU09DSUQyMDE5UTE=  



This included a severance charge of $1.7 billion related to separations under the company's voluntary separation program for select U.S.-based management employees as well as other headcount reduction initiatives; an asset and business rationalization charge of $374 million predominantly related to the decision to cease use of certain real estate assets and exit non-strategic portions of certain businesses; and amortization of intangible assets of $186 million related to Tracfone and other acquisitions.
Consolidated results: Financially disciplined, consistent with overall strategy
•Total consolidated operating revenue in third-quarter 2024 was $33.3 billion, essentially flat compared to third-quarter 2023, as service and other revenue growth was offset by declines in wireless equipment revenue.
•Total wireless service revenue1 in third-quarter 2024 was $19.8 billion, a sequential increase of $70 million, and an increase of 2.7 percent year over year. This increase was primarily driven by pricing actions implemented in recent quarters and growth from fixed wireless connections.
•Cash flow from operations year-to-date3 totaled $26.5 billion, compared with $28.8 billion in 2023. This result reflects higher cash taxes, as well as higher interest expense primarily driven by the decrease in capitalized interest and higher interest rates.
•Capital expenditures year-to-date3 were $12.0 billion.
•Free cash flow2 year-to-date3 was $14.5 billion, compared with $14.6 billion in 2023.
•Consolidated net income for third-quarter 2024 was $3.4 billion, down from consolidated net income of $4.9 billion in third-quarter 2023, and consolidated adjusted EBITDA2 was $12.5 billion, up from $12.2 billion in third-quarter 2023.
•Verizon's total unsecured debt as of the end of third-quarter 2024 was $126.4 billion, a $1.1 billion increase compared to second-quarter 2024, and approximately $70 million lower year over year. The company's net unsecured debt2 at the end of third-quarter 2024 was $121.4 billion. At the end of third-quarter 2024, Verizon's ratio of unsecured debt to net income (LTM) was 12.3 times and net unsecured debt to consolidated adjusted EBITDA ratio2 was 2.5 times.
Verizon Consumer: Seventh consecutive quarter of year over year growth in postpaid phone gross additions
•Total Verizon Consumer revenue in third-quarter 2024 was $25.4 billion, an increase of 0.4 percent year over year as gains in service revenue were partially offset by declines in wireless equipment revenue.
•Wireless service revenue in third-quarter 2024 was $16.4 billion, up 2.6 percent year over year, driven by growth in Consumer wireless postpaid average revenue per account (ARPA) from pricing actions and continued fixed wireless adoption.
Page 3
    VlpHU09DSUQyMDE5UTE=  



•Consumer wireless retail postpaid churn was 1.07 percent in third-quarter 2024, and wireless retail postpaid phone churn was 0.84 percent.
•In third-quarter 2024, Consumer reported 81,000 wireless retail postpaid phone net additions, compared with 51,000 net losses in third-quarter 2023. This improvement was driven by a 5.9 percent year over year increase in postpaid phone gross additions. This marks the seventh consecutive quarter of year over year growth in postpaid phone gross additions. Excluding the contribution from the company's second number offering, Consumer reported 18,000 wireless retail postpaid phone net additions. Verizon expects to have positive Consumer postpaid phone net additions for full-year 2024, with and without the contribution from the second number offering.
•In third-quarter 2024, Consumer reported 80,000 wireless retail prepaid net additions, excluding Safelink, Verizon's brand offering access to government-sponsored connectivity benefits and programs.
•Consumer reported 209,000 fixed wireless net additions and 39,000 Fios Internet net additions in third-quarter 2024. Consumer Fios revenue was $2.9 billion in third-quarter 2024.
•In third-quarter 2024, Consumer operating income was $7.6 billion, an increase of 0.8 percent year over year, and segment operating income margin was 30.0 percent, an increase from 29.9 percent in third-quarter 2023. Segment EBITDA2 in third-quarter 2024 was $11.0 billion, an increase of 1.8 percent year over year. This improvement can be attributed to service and other revenue growth partially offset by lower upgrade volumes. Segment EBITDA margin2 in third-quarter 2024 was 43.4 percent, an increase from 42.8 percent in third-quarter 2023.
Verizon Business: Continued mobility and broadband growth
•Total Verizon Business revenue was $7.4 billion in third-quarter 2024, a decrease of 2.3 percent year over year, as increases in wireless service revenue were more than offset by decreases in wireline revenue.
•Business wireless service revenue in third-quarter 2024 was $3.5 billion, an increase of 2.9 percent year over year. This result was driven by continued strong net additions for both mobility and fixed wireless, as well as benefits from pricing actions implemented in recent quarters.
•Business reported 281,000 wireless retail postpaid net additions in third-quarter 2024. This result included 158,000 postpaid phone net additions. The company experienced sustained growth in phone net additions across its small and medium business, enterprise, and public sector customers throughout the quarter.
•Business wireless retail postpaid churn was 1.45 percent in third-quarter 2024, and wireless retail postpaid phone churn was 1.12 percent.
•Business reported 154,000 fixed wireless net additions in third-quarter 2024.
•In third-quarter 2024, Verizon Business operating income was $565 million, an increase of 4.8 percent year over year, and segment operating income margin was 7.7 percent,
Page 4
    VlpHU09DSUQyMDE5UTE=  



an increase from 7.2 percent in third-quarter 2023. Segment EBITDA2 in third-quarter 2024 was $1.6 billion, a decrease of 3.7 percent year over year, driven by continued declines in wireline revenues. Segment EBITDA margin2 in third-quarter 2024 was 21.8 percent, a decrease from 22.1 percent in third-quarter 2023.
Outlook and guidance: Verizon is on track to meet financial guidance
The company does not provide a reconciliation for any 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 2024, Verizon continues to expect the following:
•Total wireless service revenue growth1 of 2.0 percent to 3.5 percent.
•Adjusted EBITDA growth2 of 1.0 percent to 3.0 percent.
•Adjusted EPS2 of $4.50 to $4.70.
•Capital expenditures between $17.0 billion and $17.5 billion.
•Adjusted effective income tax rate2 in the range of 22.5 percent to 24.0 percent.
1 Total wireless service revenue represents the sum of Consumer and Business segments.
2 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).
3 Nine months ended September 30, 2024.
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 $134.0 billion in 2023. 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 statements
In 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.
Page 5
    VlpHU09DSUQyMDE5UTE=  



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 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; cyber attacks 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 operations, our employees and the ways in which our customers use our networks and other products and services; 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 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.
Page 6
    VlpHU09DSUQyMDE5UTE=  


Verizon Communications Inc.


Condensed Consolidated Statements of Income
(dollars in millions, except per share amounts)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23 %
Change
9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23 %
Change
Operating Revenues
Service revenues and other $ 27,987  $ 27,523  1.7 $ 83,405  $ 81,994  1.7
Wireless equipment revenues 5,343  5,813  (8.1) 15,702  16,850  (6.8)
Total Operating Revenues 33,330  33,336  99,107  98,844  0.3
Operating Expenses
Cost of services 7,193  7,084  1.5 21,064  21,148  (0.4)
Cost of wireless equipment 6,047  6,353  (4.8) 17,519  18,557  (5.6)
Selling, general and administrative expense 9,706  7,995  21.4 25,873  23,754  8.9
Depreciation and amortization expense 4,458  4,431  0.6 13,386  13,108  2.1
Total Operating Expenses 27,404  25,863  6.0 77,842  76,567  1.7
Operating Income 5,926  7,473  (20.7) 21,265  22,277  (4.5)
Equity in losses of unconsolidated businesses (24) (18) 33.3 (47) (42) 11.9
Other income, net 72  170  (57.6) 198  494  (59.9)
Interest expense (1,672) (1,433) 16.7 (5,005) (3,925) 27.5
Income Before Provision For Income Taxes 4,302  6,192  (30.5) 16,411  18,804  (12.7)
Provision for income taxes (891) (1,308) (31.9) (3,576) (4,136) (13.5)
Net Income $ 3,411  $ 4,884  (30.2) $ 12,835  $ 14,668  (12.5)
Net income attributable to noncontrolling interests $ 105  $ 122  (13.9) $ 334  $ 349  (4.3)
Net income attributable to Verizon 3,306  4,762  (30.6) 12,501  14,319  (12.7)
Net Income $ 3,411  $ 4,884  (30.2) $ 12,835  $ 14,668  (12.5)
Basic Earnings Per Common Share
Net income attributable to Verizon $ 0.78  $ 1.13  (31.0) $ 2.96  $ 3.40  (12.9)
Weighted-average shares outstanding (in millions) 4,220  4,213  4,217  4,209 
Diluted Earnings Per Common Share(1)
Net income attributable to Verizon $ 0.78  $ 1.13  (31.0) $ 2.96  $ 3.40  (12.9)
Weighted-average shares outstanding (in millions) 4,225  4,216  4,221  4,214 
Footnotes:
(1)Diluted Earnings per Common Share includes the dilutive effect of shares issuable under our stock-based compensation plans, which represents the only potential dilution.



Verizon Communications Inc.


Condensed Consolidated Balance Sheets

(dollars in millions)
Unaudited 9/30/24 12/31/23 $ Change
Assets
Current assets
Cash and cash equivalents $ 4,987  $ 2,065  $ 2,922 
Accounts receivable 27,040  26,102  938 
Less Allowance for credit losses 1,086  1,017  69 
Accounts receivable, net 25,954  25,085  869 
Inventories 2,523  2,057  466 
Prepaid expenses and other 7,177  7,607  (430)
Total current assets 40,641  36,814  3,827 
Property, plant and equipment 327,555  320,108  7,447 
Less Accumulated depreciation 220,027  211,798  8,229 
Property, plant and equipment, net 107,528  108,310  (782)
Investments in unconsolidated businesses 867  953  (86)
Wireless licenses 156,481  155,667  814 
Goodwill 22,844  22,843 
Other intangible assets, net 10,674  11,057  (383)
Operating lease right-of-use assets 23,613  24,726  (1,113)
Other assets 18,516  19,885  (1,369)
Total assets $ 381,164  $ 380,255  $ 909 
Liabilities and Equity
Current liabilities
Debt maturing within one year $ 21,763  $ 12,973  $ 8,790 
Accounts payable and accrued liabilities 22,222  23,453  (1,231)
Current operating lease liabilities 4,312  4,266  46 
Other current liabilities 13,519  12,531  988 
Total current liabilities 61,816  53,223  8,593 
Long-term debt 128,878  137,701  (8,823)
Employee benefit obligations 12,744  13,189  (445)
Deferred income taxes 45,865  45,781  84 
Non-current operating lease liabilities 19,247  20,002  (755)
Other liabilities 14,946  16,560  (1,614)
Total long-term liabilities 221,680  233,233  (11,553)
Equity
Common stock 429  429  — 
Additional paid in capital 13,479  13,631  (152)
Retained earnings 86,958  82,915  4,043 
Accumulated other comprehensive loss (1,665) (1,380) (285)
Common stock in treasury, at cost (3,585) (3,821) 236 
Deferred compensation – employee stock ownership plans and other 710  656  54 
Noncontrolling interests 1,342  1,369  (27)
Total equity 97,668  93,799  3,869 
Total liabilities and equity $ 381,164  $ 380,255  $ 909 








Verizon Communications Inc.


Consolidated - Selected Financial and Operating Statistics

(dollars in millions, except per share amounts)
Unaudited 9/30/24 12/31/23
Total debt $ 150,641  $ 150,674 
Unsecured debt $ 126,369  $ 128,491 
Net unsecured debt(1)
$ 121,382  $ 126,426 
Unsecured debt / Consolidated Net Income (LTM) 12.3  x 10.6  x
Net unsecured debt / Consolidated Adjusted EBITDA(1)(2)
2.5  x 2.6  x
Common shares outstanding end of period (in millions) 4,210  4,204 
Total employees (‘000)(3)
101.2  105.4 
Quarterly cash dividends declared per common share $ 0.6775  $ 0.6650 
Footnotes: 
(1)Non-GAAP financial measure.
(2)Consolidated Adjusted EBITDA excludes the effects of non-operational items and special items.
(3)Number of employees on a full-time equivalent basis.


Verizon Communications Inc.


Condensed Consolidated Statements of Cash Flows
(dollars in millions)
Unaudited 9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23 $ Change
Cash Flows from Operating Activities
Net Income $ 12,835  $ 14,668  $ (1,833)
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense 13,386  13,108  278 
Employee retirement benefits 469  161  308 
Deferred income taxes 247  822  (575)
Provision for expected credit losses 1,623  1,596  27 
Equity in losses of unconsolidated businesses, inclusive of dividends received 62  69  (7)
Changes in current assets and liabilities, net of effects from acquisition/disposition of businesses
(2,609) 972  (3,581)
Other, net 467  (2,598) 3,065 
Net cash provided by operating activities 26,480  28,798  (2,318)
Cash Flows from Investing Activities
Capital expenditures (including capitalized software) (12,019) (14,164) 2,145 
Acquisitions of wireless licenses (768) (1,859) 1,091 
Collateral receipts (payments) related to derivative contracts, net (332) 162  (494)
Other, net 253  (247)
Net cash used in investing activities (13,113) (15,608) 2,495 
Cash Flows from Financing Activities
Proceeds from long-term borrowings 3,142  1,999  1,143 
Proceeds from asset-backed long-term borrowings 8,229  4,656  3,573 
Net proceeds from short-term commercial paper —  333  (333)
Repayments of long-term borrowings and finance lease obligations (6,623) (5,568) (1,055)
Repayments of asset-backed long-term borrowings (6,158) (3,729) (2,429)
Dividends paid (8,399) (8,231) (168)
Other, net (1,668) (1,101) (567)
Net cash used in financing activities (11,477) (11,641) 164 
Increase in cash, cash equivalents and restricted cash 1,890  1,549  341 
Cash, cash equivalents and restricted cash, beginning of period 3,497  4,111  (614)
Cash, cash equivalents and restricted cash, end of period $ 5,387  $ 5,660  $ (273)



Verizon Communications Inc.


Consumer - Selected Financial Results
(dollars in millions)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23 %
Change
9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23 %
Change
Operating Revenues
Service $ 19,260  $ 18,850  2.2 $ 57,466  $ 55,947  2.7
Wireless equipment 4,478  4,902  (8.6) 13,111  14,210  (7.7)
Other 1,622  1,505  7.8 4,767  4,515  5.6
Total Operating Revenues 25,360  25,257  0.4 75,344  74,672  0.9
Operating Expenses
Cost of services 4,567  4,419  3.3 13,554  13,218  2.5
Cost of wireless equipment 4,850  5,133  (5.5) 14,032  14,950  (6.1)
Selling, general and administrative expense 4,928  4,886  0.9 15,064  14,795  1.8
Depreciation and amortization expense 3,411  3,272  4.2 10,114  9,733  3.9
Total Operating Expenses 17,756  17,710  0.3 52,764  52,696  0.1
Operating Income $ 7,604  $ 7,547  0.8 $ 22,580  $ 21,976  2.7
Operating Income Margin 30.0  % 29.9  % 30.0  % 29.4  %
Segment EBITDA(1)
$ 11,015  $ 10,819  1.8 $ 32,694  $ 31,709  3.1
Segment EBITDA Margin(1)
43.4  % 42.8  % 43.4  % 42.5  %
Footnotes:
(1) Non-GAAP financial measure.
The segment financial results and metrics above exclude the effects of special items (other than the effects of acquisition-related intangible asset amortization), which the Company’s chief operating decision maker does not consider in assessing segment performance.
Certain intersegment transactions with corporate entities have not been eliminated.
 


Verizon Communications Inc.


Consumer - Selected Operating Statistics
Unaudited 9/30/24 9/30/23 % Change
Connections (‘000):
Wireless retail postpaid 94,005  92,704  1.4
Wireless retail prepaid 20,206  21,420  (5.7)
Total wireless retail 114,211  114,124  0.1
Wireless retail prepaid excl. SafeLink
18,780  19,123  (1.8)
Wireless retail postpaid phone 74,624  74,407  0.3
Fios video 2,744  3,013  (8.9)
Fios internet 7,088  6,923  2.4
Fixed wireless access (FWA) broadband 2,498  1,641  52.2
Wireline broadband 7,264  7,151  1.6
Total broadband 9,762  8,792  11.0
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23 %
Change
9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23 %
Change
Gross Additions (‘000):
Wireless retail postpaid 3,088  3,152  (2.0) 8,972  9,290  (3.4)
Wireless retail postpaid phone 1,952  1,843  5.9 5,420  5,037  7.6
Net Additions Detail (‘000):
Wireless retail postpaid 68  251  (72.9) 215  876  (75.5)
Wireless retail prepaid (69) (207) 66.7 (909) (862) (5.5)
Total wireless retail (1) 44  * (694) 14  *
Wireless retail prepaid excl. SafeLink
80  (221) * (63) (815) 92.3
Wireless retail postpaid phone 81  (51) * (85) (450) 81.1
Fios video (74) (78) 5.1 (207) (221) 6.3
Fios internet 39  69  (43.5) 112  183  (38.8)
FWA broadband 209  251  (16.7) 630  758  (16.9)
Wireline broadband 26  53  (50.9) 75  135  (44.4)
Total broadband 235  304  (22.7) 705  893  (21.1)
Churn Rate:
Wireless retail postpaid 1.07  % 1.04  % 1.04  % 1.01  %
Wireless retail postpaid phone 0.84  % 0.85  % 0.82  % 0.82  %
Wireless retail prepaid 4.08  % 4.39  % 4.28  % 4.31  %
Wireless retail prepaid excl. SafeLink
3.72  % 3.85  % 3.64  % 3.76  %
Wireless retail 1.61  % 1.68  % 1.62  % 1.65  %
Revenue Statistics (in millions):
Wireless service revenue $ 16,377  $ 15,963  2.6 $ 48,853  $ 47,324  3.2
Fios revenue $ 2,916  $ 2,897  0.7 $ 8,708  $ 8,672  0.4


Verizon Communications Inc.


Consumer - Selected Operating Statistics (continued)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23 %
Change
9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23 %
Change
Other Wireless Statistics:
Wireless retail postpaid ARPA(1)
$ 139.06  $ 133.47  4.2 $ 137.75  $ 131.79  4.5
Wireless retail postpaid upgrade rate
3.2  % 3.6  %
Wireless retail postpaid accounts (‘000)(2)
32,719  32,938  (0.7)
Wireless retail postpaid connections per account(2)
2.87  2.81  2.1
Wireless retail prepaid ARPU(3)
$ 30.70  $ 31.87  (3.7) $ 30.93  $ 31.32  (1.2)
Wireless retail prepaid ARPU(3) excl. SafeLink
$ 32.41  $ 33.13  (2.2) $ 32.38  $ 32.72  (1.0)
Footnotes:
(1) Wireless retail postpaid ARPA - average service revenue per account from retail postpaid accounts.
(2) Statistics presented as of end of period.
(3) Wireless retail prepaid ARPU - average service revenue per unit from retail prepaid connections.
Where applicable, the operating results reflect certain adjustments, including those related to the 3G network shutdowns, migration activity among different types of devices and plans, customer profile changes, and adjustments in connection with mergers, acquisitions and divestitures.
Certain intersegment transactions with corporate entities have not been eliminated.
* Not meaningful



Verizon Communications Inc.


Business - Selected Financial Results
(dollars in millions)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23 %
Change
9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23 %
Change
Operating Revenues
Enterprise and Public Sector $ 3,538  $ 3,787  (6.6) $ 10,670  $ 11,358  (6.1)
Business Markets and Other 3,263  3,184  2.5 9,661  9,397  2.8
Wholesale 550  556  (1.1) 1,696  1,749  (3.0)
Total Operating Revenues 7,351  7,527  (2.3) 22,027  22,504  (2.1)
Operating Expenses
Cost of services 2,440  2,536  (3.8) 7,327  7,661  (4.4)
Cost of wireless equipment 1,197  1,220  (1.9) 3,487  3,606  (3.3)
Selling, general and administrative expense 2,109  2,105  0.2 6,503  6,290  3.4
Depreciation and amortization expense 1,040  1,127  (7.7) 3,246  3,324  (2.3)
Total Operating Expenses 6,786  6,988  (2.9) 20,563  20,881  (1.5)
Operating Income $ 565  $ 539  4.8 $ 1,464  $ 1,623  (9.8)
Operating Income Margin 7.7  % 7.2  % 6.6  % 7.2  %
Segment EBITDA(1)
$ 1,605  $ 1,666  (3.7) $ 4,710  $ 4,947  (4.8)
Segment EBITDA Margin(1)
21.8  % 22.1  % 21.4  % 22.0  %
Footnotes:
(1) Non-GAAP financial measure.
The segment financial results and metrics above exclude the effects of special items (other than the effects of acquisition-related intangible asset amortization), which the Company’s chief operating decision maker does not consider in assessing segment performance.
Certain intersegment transactions with corporate entities have not been eliminated.


Verizon Communications Inc.


Business - Selected Operating Statistics
Unaudited 9/30/24 9/30/23 %
Change
Connections (‘000):
Wireless retail postpaid 30,532  29,455  3.7
Wireless retail postpaid phone 18,649  18,019  3.5
Fios video 56  63  (11.1)
Fios internet 397  383  3.7
FWA broadband 1,698  1,038  63.6
Wireline broadband 459  461  (0.4)
Total broadband 2,157  1,499  43.9
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23 %
Change
9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23 %
Change
Gross Additions (‘000):
Wireless retail postpaid 1,601  1,618  (1.1) 4,711  4,815  (2.2)
Wireless retail postpaid phone 784  761  3.0 2,249  2,251  (0.1)
Net Additions Detail (‘000):
Wireless retail postpaid 281  330  (14.8) 727  950  (23.5)
Wireless retail postpaid phone 158  151  4.6 404  431  (6.3)
Fios video (2) (1) * (5) (4) (25.0)
Fios internet 33.3 12  10  20.0
FWA broadband 154  133  15.8 465  403  15.4
Wireline broadband —  (3) * (1) (7) 85.7
Total broadband 154  130  18.5 464  396  17.2
Churn Rate:
Wireless retail postpaid 1.45  % 1.47  % 1.47  % 1.48  %
Wireless retail postpaid phone 1.12  % 1.14  % 1.12  % 1.13  %
Revenue Statistics (in millions):
Wireless service revenue $ 3,466  $ 3,367  2.9 $ 10,276  $ 10,008  2.7
Fios revenue $ 314  $ 308  1.9 $ 938  $ 923  1.6
Other Operating Statistics:
Wireless retail postpaid upgrade rate 2.5  % 2.9  %
Footnotes:
Where applicable, the operating results reflect certain adjustments, including those related to the 3G network shutdowns, migration activity among different types of devices and plans, customer profile changes, and adjustments in connection with mergers, acquisitions and divestitures.
Certain intersegment transactions with corporate entities have not been eliminated.
* Not meaningful


Verizon Communications Inc.


Supplemental Information - Total Wireless Operating and Financial Statistics

The following supplemental schedule contains certain financial and operating metrics which reflect an aggregation of our Consumer and Business segments’ wireless results.
Unaudited 9/30/24 9/30/23 % Change
Connections (‘000)
Retail postpaid 124,537  122,159  1.9
Retail prepaid
20,206  21,420  (5.7)
Total retail 144,743  143,579  0.8
Retail prepaid excl. SafeLink
18,780  19,123  (1.8)
Retail postpaid phone 93,273  92,426  0.9
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23 %
Change
9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23 %
Change
Net Additions Detail (‘000)
Retail postpaid phone 239  100  * 319  (19) *
Retail postpaid 349  581  (39.9) 942  1,826  (48.4)
Retail prepaid (69) (207) 66.7 (909) (862) (5.5)
Total retail 280  374  (25.1) 33  964  (96.6)
Retail prepaid excl. SafeLink 80  (221) * (63) (815) 92.3
Account Statistics
Retail postpaid accounts (‘000)(1)
34,746  34,855  (0.3)
Retail postpaid connections per account(1)
3.58  3.50  2.3
Retail postpaid ARPA(2)
$ 162.05  $ 156.13  3.8 $ 160.50  $ 154.30  4.0
Retail prepaid ARPU(3)
$ 30.70  $ 31.87  (3.7) $ 30.93  $ 31.32  (1.2)
Retail prepaid ARPU(3) excl. SafeLink
$ 32.41  $ 33.13  (2.2) $ 32.38  $ 32.72  (1.0)
Churn Detail
Retail postpaid phone 0.89  % 0.90  % 0.88  % 0.88  %
Retail postpaid 1.16  % 1.15  % 1.14  % 1.12  %
Retail prepaid 4.08  % 4.39  % 4.28  % 4.31  %
Retail prepaid excl. SafeLink
3.72  % 3.85  % 3.64  % 3.76  %
Retail 1.57  % 1.63  % 1.59  % 1.61  %
Retail Postpaid Connection Statistics
Upgrade rate 3.0  % 3.4  %
Revenue Statistics (in millions)(4)
FWA revenue $ 562  $ 347  62.0 $ 1,528  $ 899  70.0
Wireless service $ 19,843  $ 19,330  2.7 $ 59,129  $ 57,332  3.1
Wireless equipment 5,343  5,813  (8.1) 15,702  16,850  (6.8)
Wireless other 1,662  1,507  10.3 4,847  4,508  7.5
Total Wireless $ 26,848  $ 26,650  0.7 $ 79,678  $ 78,690  1.3
Footnotes:
(1) Statistics presented as of end of period.
(2) Wireless retail postpaid ARPA - average service revenue per account from retail postpaid accounts.
(3) Wireless retail prepaid ARPU - average service revenue per unit from retail prepaid connections.
(4) Intersegment transactions between Consumer or Business segment with corporate entities have not been eliminated.
Where applicable, the operating results reflect certain adjustments, including those related to the 3G network shutdowns, migration activity among different types of devices and plans, customer profile changes, and adjustments in connection with mergers, acquisitions and divestitures.
* Not meaningful


Verizon Communications Inc.
Non-GAAP Reconciliations - Consolidated Verizon
Consolidated EBITDA and Consolidated Adjusted EBITDA
(dollars in millions)
Unaudited 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) $ 3,411  $ 4,702  $ 4,722  $ (2,573) $ 4,884  $ 4,766  $ 5,018 
  Add:
Provision for income taxes 891  1,332  1,353  756  1,308  1,346  1,482 
Interest expense 1,672  1,698  1,635  1,599  1,433  1,285  1,207 
Depreciation and amortization expense(1)
4,458  4,483  4,445  4,516  4,431  4,359  4,318 
Consolidated EBITDA $ 10,432  $ 12,215  $ 12,155  $ 4,298  $ 12,056  $ 11,756  $ 12,025 
  Add/(subtract):
Other (income) expense, net(2)
$ (72) $ 72  $ (198) $ 807  $ (170) $ (210) $ (114)
Equity in (earnings) losses of unconsolidated businesses 24  14  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  —  — 
2,059  86  (83) 7,380  182  215  (123)
Consolidated Adjusted EBITDA $ 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.





Verizon Communications Inc.
Consolidated EBITDA and Consolidated Adjusted EBITDA (LTM)
(dollars in millions)
Unaudited 12 Mos. Ended 9/30/24 12 Mos. Ended 6/30/24 12 Mos. Ended 12/31/23
Consolidated Net Income $ 10,262  $ 11,735  $ 12,095 
  Add:
Provision for income taxes 4,332  4,749  4,892 
Interest expense 6,604  6,365  5,524 
Depreciation and amortization expense(1)
17,902  17,875  17,624 
Consolidated EBITDA $ 39,100  $ 40,724  $ 40,135 
  Add/(subtract):
Other expense, net(2)
$ 609  $ 511  $ 313 
Equity in losses of unconsolidated businesses
58  52  53 
Severance charges 2,029  296  533 
Asset and business rationalization 699  325  480 
Legacy legal matter 106  106  — 
Verizon Business Group goodwill impairment 5,841  5,841  5,841 
Legal settlement 100  100  100 
Business transformation costs —  176  176 
Non-strategic business shutdown —  158  158 
9,442  7,565  7,654 
Consolidated Adjusted EBITDA $ 48,542  $ 48,289  $ 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.


Verizon Communications Inc.
Net Unsecured Debt and Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio
(dollars in millions)
Unaudited 9/30/24 6/30/24 12/31/23 9/30/23
Debt maturing within one year $ 21,763  $ 23,255  $ 12,973  $ 12,950 
Long-term debt 128,878  126,022  137,701  134,441 
Total Debt 150,641  149,277  150,674  147,391 
Less Secured debt 24,272  24,015  22,183  20,951 
Unsecured Debt 126,369  125,262  128,491  126,440 
Less Cash and cash equivalents 4,987  2,432  2,065  4,210 
Net Unsecured Debt
$ 121,382  $ 122,830  $ 126,426  $ 122,230 
Consolidated Net Income (LTM) $ 10,262  $ 12,095 
Unsecured Debt to Consolidated Net Income Ratio 12.3  x 10.6  x
Consolidated Adjusted EBITDA (LTM) $ 48,542  $ 47,789 
Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio 2.5  x 2.6  x

Adjusted Earnings per Common Share (Adjusted EPS)
(dollars in millions, except per share amounts)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23
Pre-tax Tax After-Tax   Pre-tax Tax After-Tax  
EPS $ 0.78  $ 1.13 
Amortization of acquisition-related intangible assets $ 186  $ (46) $ 140  0.03  $ 224  $ (56) $ 168  0.04 
Severance charges 1,733  (429) 1,304  0.31  —  —  —  — 
Asset and business rationalization 374  (90) 284  0.07  —  —  —  — 
Business transformation costs —  —  —  —  —  176  (45) 131  0.03 
Non-strategic business shutdown —  —  —  —  179  (83) 96  0.02 
$ 2,293  $ (565) $ 1,728  $ 0.41  $ 579  $ (184) $ 395  $ 0.09 
Adjusted EPS $ 1.19  $ 1.22 
Footnote:
Adjusted EPS may not add due to rounding.
Free Cash Flow
(dollars in millions)
Unaudited 9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23
Net Cash Provided by Operating Activities $ 26,480  $ 28,798 
Capital expenditures (including capitalized software) (12,019) (14,164)
Free Cash Flow $ 14,461  $ 14,634 



Verizon Communications Inc.
Non-GAAP Reconciliations - Segments
Segment EBITDA and Segment EBITDA Margin
Consumer
(dollars in millions)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23 9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23
Operating Income $ 7,604  $ 7,547  $ 22,580  $ 21,976 
Add Depreciation and amortization expense 3,411  3,272  10,114  9,733 
Segment EBITDA $ 11,015  $ 10,819  $ 32,694  $ 31,709 
Year over year change % 1.8  % 3.1  %
Total operating revenues $ 25,360  $ 25,257  $ 75,344  $ 74,672 
Operating Income Margin 30.0  % 29.9  % 30.0  % 29.4  %
Segment EBITDA Margin 43.4  % 42.8  % 43.4  % 42.5  %
Business
(dollars in millions)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23 9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23
Operating Income $ 565  $ 539  $ 1,464  $ 1,623 
Add Depreciation and amortization expense 1,040  1,127  3,246  3,324 
Segment EBITDA $ 1,605  $ 1,666  $ 4,710  $ 4,947 
Year over year change % (3.7) % (4.8) %
Total operating revenues $ 7,351  $ 7,527  $ 22,027  $ 22,504 
Operating Income Margin 7.7  % 7.2  % 6.6  % 7.2  %
Segment EBITDA Margin 21.8  % 22.1  % 21.4  % 22.0  %

EX-99.2 3 a2024q3exhibit992.htm EX-99.2 Document



Exhibit 99.2
a3q24_proposedxremarksxcova.jpg



VZQTR20FIN
This supplemental information regarding the financial and operating results of Verizon Communications Inc. (Verizon) for the third quarter ended September 30, 2024 contains statements about expected future events and financial results that are forward-looking and subject to risks and uncertainties. Discussion of factors that may affect future results is included at the end of this document and is also contained in Verizon's filings with the US Securities and Exchange Commission.

Consolidated Financial Results

chart-759008fd91d54db4ad0a.jpg
chart-633eb05595324b76917a.jpg
chart-aae1eb701d0545d0ac3a.jpg
chart-7195bfe80e2c4096b81a.jpg
* Total Wireless service represents the sum of Consumer and Business segments.
** Non-GAAP financial measure.

Consolidated total operating revenue for the third quarter was $33.3 billion, flat year over year.
•Service and other revenue was $28.0 billion, up 1.7% year over year.
◦Total Wireless service revenue2 was $19.8 billion, up 2.7% year over year, driven primarily by pricing actions implemented in recent quarters and growth from our fixed wireless access (FWA) connections.
◦Total Fios revenue was $3.2 billion, up 0.8% year over year.
•Wireless equipment revenue was $5.3 billion, down 8.1% year over year, predominantly due to lower upgrade volumes.


Page 2
    VlpHU09DSUQyMDE5UTE=  



VZQTR20FIN

Consolidated net income for the third quarter was $3.4 billion compared to $4.9 billion in the prior year period. The year over year decline in net income was primarily driven by severance charges of $1.7 billion related to separations under our voluntary separation program for select U.S.-based management employees as well as other headcount reduction initiatives.

Consolidated adjusted EBITDA1 for the third quarter was $12.5 billion compared to $12.2 billion in the prior year period. This result was driven by Wireless service revenue growth and the benefits of lower upgrade volumes, and was partially offset by ongoing declines in Verizon Business Group wireline revenue.

Consolidated operating expenses for the third quarter were $27.4 billion, up 6.0% year over year. Consolidated operating expenses, excluding depreciation and amortization and special items,1 were $20.8 billion, down 1.2% year over year.

Interest expense for the third quarter was $1.7 billion compared to $1.4 billion for the prior year period due to lower capitalized interest and higher interest rates on our outstanding debt balance.

Earnings per share (EPS) was $0.78 compared to EPS of $1.13 in the prior year period. Reported third quarter 2024 financial results reflected $2.3 billion in charges related to the following special items:
•severance charge of $1.7 billion related to separations under our voluntary separation program for select U.S.-based management employees as well as other headcount reduction initiatives;
•asset and business rationalization charge of $374 million predominately related to the decision to cease use of certain real estate assets and exit non-strategic portions of certain businesses, as part of our continued transformation initiatives; and
•amortization of intangible assets of $186 million related to Tracfone and other acquisitions.

Adjusted EPS1 for the third quarter was $1.19 compared to $1.22 in the prior year period.









Page 3
    VlpHU09DSUQyMDE5UTE=  



VZQTR20FIN

Cash Flow Summary
chart-259b4618204940b2901a.jpg
chart-fe1ca4954a234758a20a.jpg
* Non-GAAP financial measure.

Cash flow from operating activities for the nine months ended September 30, 2024 was $26.5 billion compared to $28.8 billion in the prior year period driven by year over year pressures from cash taxes, and higher interest expense primarily related to a reduction in capitalized interest as well as higher interest rates.
•Capital spending for the nine months ended September 30, 2024 was $12.0 billion compared to $14.2 billion in the prior year period.
•Our guidance for 2024 capital expenditures of $17.0 billion to $17.5 billion remains unchanged.

Free cash flow1 for the nine months ended September 30, 2024 was $14.5 billion compared to $14.6 billion in the prior year period.

Total unsecured debt as of the end of the third quarter was $126.4 billion, a $1.1 billion increase compared to the prior quarter and approximately $70 million lower year over year. Unsecured debt to net income (LTM) ratio was 12.3x as of the end of the third quarter, an increase of 1.6x compared to the prior quarter and a 6.4x increase year over year.

Net unsecured debt1 as of the end of the third quarter was $121.4 billion, an improvement of over $1.4 billion compared to the prior quarter and more than $0.8 billion lower year over year. Net unsecured debt to adjusted EBITDA ratio1 was 2.5x as of the end of the third quarter, flat compared to the prior quarter and a 0.1x improvement over the prior year period.








Page 4
    VlpHU09DSUQyMDE5UTE=  



VZQTR20FIN




Mobility Highlights

chart-b03d50518cd745dfb06a.jpg
chart-16b042f732004d26982a.jpg
chart-a50266fe185e4128a11a.jpg
Note: Where applicable, the operating results reflect certain adjustments.

Consolidated
Total postpaid net additions for the third quarter were 349 thousand, down from 581 thousand in the prior year period, as growth in phone net additions were offset by reduced FWA volumes and losses in tablets, wearables, and other connected devices.

Total postpaid phone net additions for the third quarter were 239 thousand, an improvement from 100 thousand in the prior year period.
•Postpaid phone gross additions were 2.7 million, up 5.1% year over year.
•Postpaid phone churn was 0.89%, down 1 basis point year over year.

Consumer Group
Postpaid net additions for the third quarter were 68 thousand, down from 251 thousand in the prior year period.
•Postpaid phone net additions were 81 thousand compared to 51 thousand net losses in the prior year period.
◦Postpaid phone gross additions were approximately 2.0 million, up 5.9% year over year. Excluding the contribution from our second number offering, postpaid phone gross additions grew approximately 1.0% year over year.
◦Postpaid phone churn was 0.84%, down 1 basis point year over year.

Prepaid net additions, excluding SafeLink Wireless (SafeLink), our brand offering access to government-sponsored connectivity benefits and programs, were 80 thousand compared to 221 thousand net losses in the prior year period.
Page 5


VZQTR20FIN
•Excluding SafeLink, prepaid churn was 3.72%, down 13 basis points year over year.

Business Group
Postpaid phone net additions for the third quarter were 158 thousand, up from 151 thousand in the prior year period.
•Postpaid phone churn was 1.12%, down 2 basis points year over year.



Broadband Highlights
chart-256fbbb7b8f7483fa47a.jpg
chart-68f4a667d56e43cb9c5a.jpg
chart-eb2f4cf9804941318caa.jpg

Total broadband net additions for the third quarter were 389 thousand compared to 434 thousand in the prior year period.
•FWA net additions were 363 thousand, down from 384 thousand in the prior year period.
◦Consumer FWA net additions were 209 thousand, down 42 thousand year over year.
◦Business FWA net additions were 154 thousand, up 21 thousand year over year.
•Fios internet net additions were 43 thousand, down from 72 thousand in the prior year period.


Page 6
    VlpHU09DSUQyMDE5UTE=  



VZQTR20FIN
Consumer Financial Results
chart-708c41e2ff8e42adb82a.jpg
chart-a4b8369c2d1040cdb0da.jpg
chart-5397b78ab0bf49c78f6a.jpg


Total Consumer revenue for the third quarter was $25.4 billion, up 0.4% year over year, as gains in Service revenue were partially offset by declines in Wireless equipment revenue.
•Consumer Service and other revenue was $20.9 billion, up 2.6% year over year.
•Consumer Wireless service revenue was $16.4 billion, up 2.6% year over year, driven by growth in Consumer wireless postpaid average revenue per account (ARPA) from pricing actions and continued FWA adoption.
•Consumer Fios revenue was $2.9 billion, up 0.7% year over year.
•Consumer Wireless equipment revenue was $4.5 billion, down 8.6% year over year, driven primarily by a 10.1% year over year decline in upgrades.

Consumer Wireless postpaid ARPA was $139.06 for the third quarter, up 4.2% year over year, driven by pricing actions implemented in recent quarters, and an increased contribution from FWA.

Consumer operating income for the third quarter was $7.6 billion, up 0.8% year over year, resulting in operating income margin of 30.0% compared to 29.9% in the prior year period.

Consumer segment EBITDA1 for the third quarter was $11.0 billion, up 1.8% year over year. This improvement can be attributed to Service revenue growth and lower upgrade volumes. Consumer segment EBITDA margin1 for the third quarter was 43.4% compared to 42.8% in the prior year period.


Page 7
    VlpHU09DSUQyMDE5UTE=  



VZQTR20FIN
Business Financial Results

chart-ebd74ab427d147c2950a.jpg
chart-301341f073ee438d88ea.jpg
chart-415ae18d88f64bfd9a3a.jpg

Note: Revenue by customer group may not add due to rounding.

Total Business revenue for the third quarter was $7.4 billion, down 2.3% year over year, as increases in Wireless service revenue were more than offset by decreases in Wireline revenue.
•Business Wireless service revenue was $3.5 billion, up 2.9% year over year, driven by continued strong net additions for both mobility and FWA, as well as benefits from pricing actions implemented in recent quarters.
•Business wireline results reflect continued secular declines in the prevailing wireline market, consistent with prior periods.

Business operating income for the third quarter was $565 million, up 4.8% year over year, resulting in operating income margin of 7.7%.

Business segment EBITDA1 for the third quarter was $1.6 billion, down 3.7% year over year, driven by continued declines in Wireline revenues. Business segment EBITDA margin1 for the third quarter was 21.8%.


Notes
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.

Page 8
    VlpHU09DSUQyMDE5UTE=  



VZQTR20FIN
Forward-looking statements
In 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 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; cyber attacks 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 operations, our employees and the ways in which our customers use our networks and other products and services; 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 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.



Page 9
    VlpHU09DSUQyMDE5UTE=  



VZQTR20FIN


verizon_logoa.jpg

Page 10
    VlpHU09DSUQyMDE5UTE=  


Verizon Communications Inc.
Non-GAAP Reconciliations - Consolidated Verizon

Consolidated EBITDA and Consolidated Adjusted EBITDA
(dollars in millions)
Unaudited 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 3 Mos. Ended 12/31/22
Consolidated Net Income (Loss) $ 3,411  $ 4,702  $ 4,722  $ (2,573) $ 4,884  $ 4,766  $ 5,018  $ 6,698 
  Add:
Provision for income taxes 891  1,332  1,353  756  1,308  1,346  1,482  2,113 
Interest expense 1,672  1,698  1,635  1,599  1,433  1,285  1,207  1,105 
Depreciation and amortization expense(1)
4,458  4,483  4,445  4,516  4,431  4,359  4,318  4,218 
Consolidated EBITDA $ 10,432  $ 12,215  $ 12,155  $ 4,298  $ 12,056  $ 11,756  $ 12,025  $ 14,134 
  Add/(subtract):
Other (income) expense, net(2)
$ (72) $ 72  $ (198) $ 807  $ (170) $ (210) $ (114) $ (2,687)
Equity in (earnings) losses of unconsolidated businesses 24  14  11  18  33  (9) (4)
Severance charges 1,733  —  —  296  —  237  —  304 
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  —  —  — 
2,059  86  (83) 7,380  182  215  (123) (2,387)
Consolidated Adjusted EBITDA $ 12,491  $ 12,301  $ 12,072  $ 11,678  $ 12,238  $ 11,971  $ 11,902  $ 11,747 
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.






Page 11


Verizon Communications Inc.
Consolidated EBITDA and Consolidated Adjusted EBITDA (LTM)
(dollars in millions)
12 Mos. Ended 12 Mos. Ended 12 Mos. Ended
Unaudited 9/30/24 6/30/24 9/30/23
Consolidated Net Income $ 10,262  $ 11,735  $ 21,366 
  Add:
Provision for income taxes 4,332  4,749  6,249 
Interest expense 6,604  6,365  5,030 
Depreciation and amortization expense(1)
17,902  17,875  17,326 
Consolidated EBITDA $ 39,100  $ 40,724  $ 49,971 
  Add/(subtract):
Other (income) expense, net(2)
$ 609  $ 511  $ (3,181)
Equity in losses of unconsolidated businesses 58  52  38 
Severance charges 2,029  296  541 
Asset and business rationalization 699  325  155 
Legacy legal matter 106  106  — 
Verizon Business Group goodwill impairment 5,841  5,841  — 
Legal settlement 100  100  — 
Business transformation costs —  176  176 
Non-strategic business shutdown —  158  158 
9,442  7,565  (2,113)
Consolidated Adjusted EBITDA $ 48,542  $ 48,289  $ 47,858 
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.
Page 12


Verizon Communications Inc.
Net Unsecured Debt and Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio
(dollars in millions)
Unaudited 9/30/24 6/30/24 9/30/23
Debt maturing within one year $ 21,763  $ 23,255  $ 12,950 
Long-term debt 128,878  126,022  134,441 
Total Debt 150,641  149,277  147,391 
Less Secured debt 24,272  24,015  20,951 
Unsecured Debt 126,369  125,262  126,440 
Less Cash and cash equivalents 4,987  2,432  4,210 
Net Unsecured Debt
$ 121,382  $ 122,830  $ 122,230 
Consolidated Net Income (LTM) $ 10,262  $ 11,735  $ 21,366 
Consolidated Adjusted EBITDA (LTM) $ 48,542  $ 48,289  $ 47,858 
Unsecured Debt to Consolidated Net Income Ratio 12.3  x 10.7  x 5.9  x
Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio 2.5  x 2.5  x 2.6  x
Net Unsecured Debt - Quarter over quarter change $ (1,448)
Net Unsecured Debt - Year over year change $ (848)
Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio - Quarter over quarter change
—  x
Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio - Year over year change (0.1) x


Adjusted Earnings per Common Share (Adjusted EPS)
(dollars in millions, except per share amounts)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23
Pre-tax Tax After-Tax Pre-tax Tax After-Tax
EPS $ 0.78  $ 1.13 
Amortization of acquisition-related intangible assets $ 186  $ (46) $ 140  0.03  $ 224  $ (56) $ 168  0.04 
Severance charges 1,733  (429) 1,304  0.31  —  —  —  — 
Asset and business rationalization 374  (90) 284  0.07  —  —  —  — 
Business transformation costs —  —  —  —  176  (45) 131  0.03 
Non-strategic business shutdown —  —  —  —  179  (83) 96  0.02 
$ 2,293  $ (565) $ 1,728  $ 0.41  $ 579  $ (184) $ 395  $ 0.09 
Adjusted EPS $ 1.19  $ 1.22 
Footnote:
Adjusted EPS may not add due to rounding.
Free Cash Flow
(dollars in millions)
Unaudited 9 Mos. Ended 9/30/24 9 Mos. Ended 9/30/23
Net Cash Provided by Operating Activities $ 26,480  $ 28,798 
Capital expenditures (including capitalized software) (12,019) (14,164)
Free Cash Flow $ 14,461  $ 14,634 
Page 13


Verizon Communications Inc.
Consolidated Operating Expenses Excluding Depreciation and Amortization and Special Items
(dollars in millions)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23
Consolidated Operating Expenses $ 27,404  $ 25,863 
Depreciation and amortization expense(1)
4,458  4,431 
Severance charges 1,733  — 
Asset and business rationalization 374  — 
Business transformation costs —  176 
Non-strategic business shutdown —  158 
Consolidated Operating Expenses Excluding Depreciation and Amortization and Special Items $ 20,839  $ 21,098 
Year over year change % (1.2) %
Footnote:
(1) Includes Amortization of acquisition-related intangible assets and a portion of the Non-strategic business shutdown, where applicable.
Page 14


Verizon Communications Inc.
Non-GAAP Reconciliations - Segments
Segment EBITDA and Segment EBITDA Margin
Consumer
(dollars in millions)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23
Operating Income $ 7,604  $ 7,547 
Add Depreciation and amortization expense 3,411  3,272 
Segment EBITDA $ 11,015  $ 10,819 
Year over year change % 1.8  %
Total operating revenues $ 25,360  $ 25,257 
Operating Income Margin 30.0  % 29.9  %
Segment EBITDA Margin 43.4  % 42.8  %

Business
(dollars in millions)
Unaudited 3 Mos. Ended 9/30/24 3 Mos. Ended 9/30/23
Operating Income $ 565  $ 539 
Add Depreciation and amortization expense 1,040  1,127 
Segment EBITDA $ 1,605  $ 1,666 
Year over year change % (3.7) %
Total operating revenues $ 7,351  $ 7,527 
Operating Income Margin 7.7  % 7.2  %
Segment EBITDA Margin 21.8  % 22.1  %

Page 15