Verizon Communications Inc. Financial Ratios — VZ.TO Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	6.45	2.53	31.94	37.65	124.48	67.4	91.74	32.27	33.64	27.55	29.49	24.58	12.65	18.27	16.86
Return on Assets (%)	1.07	0.38	4.61	3.8	7.5	5.38	12.01	5.95	6.92	5.85	6.46	5.7	3.06	4.58	4.35
Return on Capital (%)	-1.88	- -	0.98	7.05	16.18	11.93	- -	11.51	12.57	9.86	10.06	8.89	5.61	8.28	- -
Return on Invested Capital (%)	8.88	- -	15.66	9.66	16.78	15	- -	13.28	14.56	10.57	10.35	8.82	7.57	8.3	- -
Gross Margin (%)	58.62	60.05	62.76	60.71	60.07	58.17	57.9	57.58	58.5	60.09	57.86	56.79	59.03	59.87	58.92
EBITDA Margin (%)	26.49	25.57	40.29	28.43	37.29	36.66	36.62	33.83	35.83	35.48	36.41	34.76	34.59	34.56	34.45
Operating Margin (%)	11.62	11.36	26.52	15.42	25.12	24.02	23.17	20.53	23.18	22.45	24.29	22.27	21.44	21.28	21.17
Incremental Operating Margin (%)	-40.95	5.63	399.83	-189.45	296.43	49.72	-1,957.41	-48.25	367.66	49.38	68.6	-61.48	61.13	-3.93	16.84
Pretax Margin (%)	9.45	8.54	24.29	12.02	21.46	16.66	16.34	15	17.24	18.68	22.02	20.66	12.68	17.05	- -
Profit Margin (%)	2.17	0.76	9.54	7.57	13.58	10.42	23.88	11.87	14.61	13.88	16.51	15.53	8.67	12.99	12.43
Net Income to Common Margin (%)	2.17	0.76	9.54	7.57	13.58	10.42	23.88	11.87	14.61	13.88	16.51	15.53	8.67	12.99	12.43
Effective Tax Rate (%)	2.72	- -	19.57	21.7	34.93	35.16	- -	18.26	12.95	23.44	23.12	23.07	28.8	21.89	- -
Dvd Payout Ratio (%)	30.87	25.84	16.68	54.62	45.24	65.74	30.56	59.05	49.31	54.15	45.08	48.58	87.67	61.16	63.63
Sustainable Growth Rate (%)	4.46	1.88	26.61	17.09	68.16	23.09	63.71	13.22	17.05	12.63	16.2	12.64	1.56	7.09	6.13

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	55,152	51,987	93,591	113,271	109,729	108,078	117,095	113,063	133,143	150,547	177,930	176,331	174,942	168,357	181,643
ST Debt	4,849	4,369	3,933	2,735	6,489	2,645	3,453	7,190	14,038	9,374	11,302	14,097	17,239	27,048	23,160
LT Debt	50,303	47,618	89,658	110,536	103,240	105,433	113,642	105,873	119,105	141,173	166,628	162,234	157,703	141,309	158,483
Total Debt/EBITDA	1.88	1.76	1.93	3.13	2.24	2.34	2.54	2.55	2.82	3.31	3.66	3.71	3.78	3.61	3.82
Net Debt/EBITDA	1.42	1.65	0.82	2.84	2.14	2.28	2.49	2.49	2.3	2.35	3.04	3.11	3.21	3	2.92
Total Debt/EBIT	4.28	3.95	2.93	5.78	3.32	3.57	4.01	4.21	4.36	5.23	5.48	5.79	6.09	5.87	6.21
Net Debt/EBIT	3.24	3.72	1.25	5.24	3.18	3.48	3.94	4.11	3.56	3.71	4.56	4.86	5.17	4.87	4.75
EBITDA to Interest Expense	10.39	11.52	18.21	7.35	9.98	10.55	9.75	9.16	9.99	10.72	13.96	13.17	8.39	7.01	7.11
EBITDA-CapEx/Interest Expense	10.31	9.85	18	7.28	7.95	10.43	9.63	8.86	9.8	9.8	0.3	12.15	7.34	6.87	7.04
EBIT to Interest Expense	4.56	5.12	11.99	3.99	6.72	6.91	6.17	5.56	6.46	6.78	9.31	8.43	5.2	4.31	4.37
Interest Expense	2,827	2,571	2,667	4,915	4,920	4,376	4,733	4,833	4,730	4,247	3,485	3,613	5,524	6,649	6,694
Common Equity/Total Assets	15.61	14.72	14.17	5.29	6.73	9.22	16.76	20.07	21.05	21.44	22.31	24.01	24.31	25.8	25.84
Long-Term Debt/Equity (%)	58.55	55.67	93.97	808.25	578.63	438.72	254.31	193.52	189.55	203.8	200.27	175.46	168.13	140.5	149.88
Long-Term Debt/Capital (%)	35.66	34.63	47.44	87.07	80.93	79.81	70.24	63.1	60.77	64.22	63.81	60.36	58.68	52.54	55.15
Long-Term Debt/Total Assets (%)	21.83	21.14	32.71	47.52	42.28	43.18	44.19	39.98	40.83	44.61	45.45	42.73	41.47	36.73	39.2
Total Debt/Equity (%)	64.2	60.78	98.09	828.25	615	449.73	262.03	206.66	211.89	217.33	213.86	190.7	186.51	167.39	171.78
Total Debt/Capital (%)	39.1	37.8	49.52	89.23	86.01	81.81	72.38	67.39	67.94	68.49	68.14	65.6	65.1	62.6	63.21
Total Debt/Total Assets (%)	23.93	23.08	34.15	48.69	44.94	44.26	45.54	42.69	45.64	47.57	48.54	46.44	46.01	43.76	44.93
Net Debt to Equity	48.65	57.16	41.99	750.75	589.95	437.74	257.38	201.64	173.3	154.31	177.82	160.1	158.43	139.02	131.55
Net Debt/Capital (%)	32.73	36.37	29.57	88.25	85.51	81.4	72.02	66.85	56.31	54.08	57.3	55.61	55.73	52.81	51.84
EBITDA	29,376	29,620	48,574	36,132	49,077	46,184	46,153	44,272	47,246	45,518	48,654	47,566	46,342	46,578	47,608
EBITDA-CapEx	29,155	25,322	47,994	35,778	39,135	45,650	45,570	42,843	46,348	41,622	1,058	43,913	40,546	45,678	47,158
Operating Income (Loss)	12,880	13,160	31,968	19,599	33,060	30,256	29,199	26,869	30,564	28,798	32,448	30,467	28,718	28,686	29,259

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.45	0.13	2	0.4	0.14	0.09	0.06	0.07	0.06	0.56	0.06	0.05	0.04	0.06	0.31
Current Ratio	1.01	0.79	2.62	1.05	0.64	0.87	0.91	0.91	0.84	1.38	0.78	0.75	0.69	0.63	0.91
Quick Ratio	0.84	0.6	2.46	0.9	0.52	0.67	0.77	0.73	0.62	1.16	0.57	0.54	0.51	0.47	0.74
CFO/Avg Current Liab	0.97	1.09	1.44	1.11	1.24	0.66	0.77	0.97	0.86	0.99	0.91	0.76	0.72	0.63	0.58
Common Equity/Total Assets	15.61	14.72	14.17	5.29	6.73	9.22	16.76	20.07	21.05	21.44	22.31	24.01	24.31	25.8	25.84
Long-Term Debt/Equity (%)	58.55	55.67	93.97	808.25	578.63	438.72	254.31	193.52	189.55	203.8	200.27	175.46	168.13	140.5	149.88
Long-Term Debt/Capital (%)	35.66	34.63	47.44	87.07	80.93	79.81	70.24	63.1	60.77	64.22	63.81	60.36	58.68	52.54	55.15
Long-Term Debt/Total Assets (%)	21.83	21.14	32.71	47.52	42.28	43.18	44.19	39.98	40.83	44.61	45.45	42.73	41.47	36.73	39.2
Total Debt/Equity (%)	64.2	60.78	98.09	828.25	615	449.73	262.03	206.66	211.89	217.33	213.86	190.7	186.51	167.39	171.78
Total Debt/Capital (%)	39.1	37.8	49.52	89.23	86.01	81.81	72.38	67.39	67.94	68.49	68.14	65.6	65.1	62.6	63.21
Total Debt/Total Assets (%)	23.93	23.08	34.15	48.69	44.94	44.26	45.54	42.69	45.64	47.57	48.54	46.44	46.01	43.76	44.93
CFO/Total Liabilities	20.6	22.54	21.72	13.99	17.24	9.85	11.45	16.34	15.62	16.9	13.95	12.93	13.08	12.99	12.44
CFO/CapEx	134.75	7.33	66.93	86.53	3.93	40.62	41.71	24.03	39.81	10.72	0.83	10.17	6.47	41.01	82.53
Altman's Z-Score	1.21	1.25	1.68	1.56	1.93	1.99	2.08	2.03	1.83	1.78	1.84	1.78	1.71	1.67	1.79

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	9.41	9.51	9.64	9.62	9.59	8.14	6.15	5.39	5.22	5.2	5.59	5.66	5.4	5.27	5.19
Days Sales Outstanding	38.77	38.36	37.87	37.96	38.06	44.86	59.38	67.77	69.93	70.2	65.24	64.49	67.55	69.32	70.27
Inventory Turnover	44.3	45.93	42.85	45.96	43.71	42.95	47.46	46.84	39.69	31.82	23.21	21.73	24.7	25.14	24.22
Days Inventory Outstanding	8.24	7.95	8.52	7.94	8.35	8.5	7.69	7.79	9.2	11.47	15.72	16.8	14.78	14.52	15.07
Accounts Payable Turnover	11.24	10.73	9.53	9.49	9.32	8.24	7.48	7.81	7.33	7.17	7.83	6.96	5.81	5.31	5.05
Accounts Payable Turnover Days	32.48	34.01	38.3	38.47	39.16	44.31	48.81	46.74	49.8	50.93	46.63	52.41	62.79	68.73	72.34
Cash Conversion Cycle	14.54	12.3	8.09	7.44	7.25	9.05	18.26	28.82	29.33	30.74	34.33	28.88	19.54	15.1	12.99
Inventory to Cash Days	30.54	30.42	29.35	30.02	29.71	36.37	51.69	59.98	60.74	58.73	49.51	47.69	52.77	54.8	55.19
Inventories	940	1,075	1,020	1,153	1,252	1,202	1,034	1,336	1,422	1,796	3,055	2,388	2,057	2,247	2,441
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	940	1,075	1,020	1,153	1,252	1,202	1,034	1,336	1,422	1,796	3,055	2,388	2,057	2,247	2,441

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	53,434
- Cash & Cash Equivalents	13,362	3,093	53,528	10,598	4,470	2,880	2,079	2,745	2,594	22,171	2,921	2,605	2,065	4,194	19,048
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	49,938	52,376	56,580	1,378	1,414	1,508	1,591	1,565	1,440	1,430	1,410	1,319	1,369	1,338	1,281
+ Total Debt	55,152	51,987	93,591	113,271	109,729	108,078	117,095	113,063	133,143	150,547	177,930	176,331	174,942	168,357	181,643
Enterprise Value	91,136	100,800	96,042	103,496	106,323	106,706	116,607	111,883	131,989	129,806	176,419	175,045	174,246	165,501	217,310
Total Capital	141,060	137,520	189,007	126,947	127,571	132,110	161,782	167,773	195,978	219,819	261,130	268,794	268,741	268,932	287,384
Total Debt/Capital (%)	39.1	37.8	49.52	89.23	86.01	81.81	72.38	67.39	67.94	68.49	68.14	65.6	65.1	62.6	63.21
Total Debt / EV	0.61	0.52	0.97	1.09	1.03	1.01	1	1.01	1.01	1.16	1.01	1.01	1	1.02	0.84
EV/Sales	0.82	0.87	0.8	0.81	0.81	0.85	0.93	0.85	1	1.01	1.32	1.28	1.3	1.23	1.57
EV/EBITDA	3.1	3.4	1.98	2.86	2.17	2.31	2.53	2.53	2.79	2.85	3.63	3.68	3.76	3.55	4.56
EV/EBIT	7.08	7.66	3	5.28	3.22	3.53	3.99	4.16	4.32	4.51	5.44	5.75	6.07	5.77	7.43
EV/Cash Flow to Firm	2.8	2.94	2.34	3	2.52	4.35	3.72	2.92	3.31	2.88	4.18	4.38	4.21	3.93	5.13
EV/Free Cash Flow to Firm	2.78	2.62	2.31	2.97	2.04	4.26	3.65	2.82	3.24	2.65	1.96	4.02	3.69	3.85	5.08
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	167,636
Diluted Enterprise Value	91,728	101,270	96,643	104,051	106,673	106,706	116,607	111,883	131,989	129,806	176,419	175,045	174,246	165,501	331,512
EV per Share	32.16	35.26	33.56	24.91	26.1	26.17	28.58	27.08	31.91	31.37	42.03	41.68	41.45	39.31	51.53
TTM Sales	110,875	115,846	120,550	127,079	131,620	125,980	126,034	130,863	131,868	128,292	133,613	136,835	133,974	134,788	138,191
TTM EBITDA	29,376	29,620	48,574	36,132	49,077	46,184	46,153	44,272	47,246	45,518	48,654	47,566	46,342	46,578	47,608
TTM Operating Income	12,880	13,160	31,968	19,599	33,060	30,256	29,199	26,869	30,564	28,798	32,448	30,467	28,718	28,686	29,259
TTM Cash Flow to Firm	32,530	34,228	40,963	34,479	42,228	24,527	31,339	38,289	39,863	45,019	42,218	39,920	41,408	42,106	- -
TTM Free Cash Flow to Firm	32,751	38,526	41,543	34,833	52,170	25,061	31,922	39,718	40,761	48,915	89,814	43,573	47,204	43,006	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.46
EV/EBIT	7.08	7.66	3	5.28	3.22	3.53	3.99	4.16	4.32	4.51	5.44	5.75	6.07	5.77	7.43
Enterprise Value	91,136	100,800	96,042	103,496	106,323	106,706	116,607	111,883	131,989	129,806	176,419	175,045	174,246	165,501	217,310
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.45
EV/Sales	0.82	0.87	0.8	0.81	0.81	0.85	0.93	0.85	1	1.01	1.32	1.28	1.3	1.23	1.57
EV/EBITDA	3.1	3.4	1.98	2.86	2.17	2.31	2.53	2.53	2.79	2.85	3.63	3.68	3.76	3.55	4.56
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.75
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.69
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.78
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.58
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.51
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.51
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.51
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.62
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.62
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.62
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.61
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.21
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.2
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.22
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.19
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.51
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.48
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.52
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.43
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.43
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.47
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.38
EV/Sales Average	0.83	0.87	0.8	0.82	0.81	0.85	0.93	0.85	1	1.01	1.32	1.28	1.3	1.23	1.57
EV/Sales High	0.83	0.87	0.8	0.82	0.81	0.85	0.93	0.85	1	1.01	1.32	1.28	1.3	1.23	1.57
EV/Sales Low	0.83	0.87	0.8	0.82	0.81	0.85	0.93	0.85	1	1.01	1.32	1.28	1.3	1.23	1.57
EV/EBITDA Average	3.12	3.42	1.99	2.88	2.17	2.31	2.53	2.53	2.79	2.85	3.63	3.68	3.76	3.55	4.56
EV/EBITDA High	3.12	3.42	1.99	2.88	2.17	2.31	2.53	2.53	2.79	2.85	3.63	3.68	3.76	3.55	4.57
EV/EBITDA Low	3.12	3.42	1.99	2.88	2.17	2.31	2.53	2.53	2.79	2.85	3.63	3.68	3.76	3.55	4.55
EV/EBIT Average	7.12	7.7	3.02	5.31	3.23	3.53	3.99	4.16	4.32	4.51	5.44	5.75	6.07	5.77	7.42
EV/EBIT High	7.12	7.7	3.02	5.31	3.23	3.53	3.99	4.16	4.32	4.51	5.44	5.75	6.07	5.77	7.43
EV/EBIT Low	7.12	7.7	3.02	5.31	3.23	3.53	3.99	4.16	4.32	4.51	5.44	5.75	6.07	5.77	7.4
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.67
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.71
Enterprise Value Average	91,728	101,270	96,643	104,051	106,673	106,706	116,607	111,883	131,989	129,806	176,419	175,045	174,246	165,501	216,961
Enterprise Value High	91,728	101,270	96,643	104,051	106,673	106,706	116,607	111,883	131,989	129,806	176,419	175,045	174,246	165,501	217,464
Enterprise Value Low	91,728	101,270	96,643	104,051	106,673	106,706	116,607	111,883	131,989	129,806	176,419	175,045	174,246	165,501	216,387

Shares Outstanding	2,834	2,859	2,862	4,155	4,073	4,077	4,079	4,132	4,136	4,138	4,198	4,200	4,204	4,210	4,217
Diluted Weighted Avg Shares	8,877	8,949	8,987	12,448	12,799	12,777	12,786	12,921	12,946	12,952	12,977	13,146	13,180	13,205	13,230
Basic Weighted Avg Shares	8,859	8,921	8,962	12,427	12,774	12,758	12,771	12,908	12,939	12,946	12,971	13,140	13,168	13,190	13,215
Revenue per Share	12.52	12.99	13.45	10.23	10.3	9.87	9.87	10.14	10.19	9.91	10.3	10.41	10.17	10.22	10.46
EBITDA per Share	3.32	3.32	5.42	2.91	3.84	3.62	3.61	3.43	3.65	3.52	3.75	3.62	3.52	3.53	3.6
Operating Income per Share	1.45	1.48	3.57	1.58	2.59	2.37	2.29	2.08	2.36	2.22	2.5	2.32	2.18	2.17	2.21
Basic EPS, GAAP	0.27	0.1	1.28	0.77	1.4	1.03	2.36	1.2	1.49	1.38	1.7	1.62	0.88	1.33	1.3
Basic EPS from Cont Ops	1.15	1.18	2.63	0.96	1.44	1.07	2.39	1.24	1.53	1.42	1.74	1.66	0.92	1.36	1.33
Diluted EPS, GAAP	0.27	0.1	1.28	0.77	1.4	1.03	2.35	1.2	1.49	1.37	1.7	1.62	0.88	1.33	1.3
Diluted EPS from Cont Ops	1.15	1.18	2.62	0.96	1.44	1.07	2.39	1.24	1.53	1.42	1.74	1.65	0.92	1.36	1.33
Dividend per Share	0.63	0.59	0.66	0.63	0.67	0.73	0.74	0.76	0.77	0.79	0.81	0.82	0.84	0.85	0.87
Cash Flow per Share	3.36	3.53	4.33	2.46	3.06	1.7	1.9	2.66	2.76	3.23	3.05	2.83	2.85	2.8	2.81
Free Cash Flow per Basic Share	3.34	3.05	4.27	2.44	2.28	1.66	1.86	2.55	2.69	2.93	-0.62	2.55	2.41	2.73	2.78
Cash & Equivalents per Share	4.92	1.25	18.91	2.68	1.18	0.71	0.51	0.66	0.63	5.36	0.7	0.62	0.49	1	4.52
Book Value per Share	12.69	11.6	13.57	2.96	4.03	5.53	10.56	12.86	14.84	16.39	19.48	21.7	21.98	23.57	24.77
Tangible Book Value per Share	-23.47	-26.12	-23.53	-22.7	-25.3	-24.59	-20.77	-18.24	-16.33	-15.76	-25.28	-23.52	-23.1	-21.7	-20.36

Verizon Communications Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)