Stock Analysis on Net

Verizon Communications Inc. (NYSE:VZ)

$24.99

Analysis of Investments

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Verizon Communications Inc., adjustment to net income attributable to Verizon

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income attributable to Verizon (as reported)
Add: Unrealized gain (loss) on marketable securities, net of tax
Net income attributable to Verizon (adjusted)

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


Net Income Trends
The reported net income attributable to Verizon Communications Inc. demonstrates a fluctuating pattern over the five-year period. Starting at $17,801 million in 2020, the net income increased significantly to $22,065 million in 2021. In the following year, 2022, there was a slight decline to $21,256 million. Notably, 2023 saw a substantial decrease to $11,614 million, which represents nearly a 45% drop from the previous year. However, the net income rebounded in 2024 to $17,506 million, approaching the 2020 level but remaining below the 2021 and 2022 peaks.
Adjusted Net Income Analysis
The adjusted net income reveals a pattern closely mirroring the reported figures, indicating consistency between reported and adjusted earnings. Beginning at $17,799 million in 2020, the adjusted net income rose to $22,056 million in 2021, followed by a minor drop to $21,231 million in 2022. Similar to the reported figures, there is a pronounced decline in 2023 to $11,621 million, with a recovery in 2024 to $17,503 million. The marginal differences between reported and adjusted net income values across all years suggest minimal adjustments were made.
Comparative Observations
The close alignment of reported and adjusted net income throughout the period reflects stability in the accounting treatments and adjustments applied. The sharp decline in 2023 for both measures indicates a notable event or series of factors impacting profitability during that year. The recovery in 2024 indicates improved financial performance, though it did not return to the higher levels experienced in 2021 and 2022.

Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Verizon Communications Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin
Adjusted net profit margin
Return on Equity (ROE)
Reported ROE
Adjusted ROE
Return on Assets (ROA)
Reported ROA
Adjusted ROA

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


The analysis of the financial performance reveals several notable trends over the five-year period.

Net Profit Margin
The reported and adjusted net profit margins demonstrate a similar pattern, starting at 13.88% in 2020 and increasing to a peak of approximately 16.51% in 2021. Following this peak, there is a slight decline in 2022 to around 15.53%, then a significant drop in 2023 to 8.67%. However, the margin partially recovers in 2024 to nearly 13%, indicating some restoration of profitability but remaining below earlier peak levels.
Return on Equity (ROE)
Both the reported and adjusted ROE exhibit consistent trends across the years. ROE begins at 26.24% in 2020, slightly improving to 26.98% in 2021. It then declines progressively in subsequent years, descending to 23.32% in 2022 and sharply dropping further to 12.57% in 2023. By 2024, ROE rebounds modestly to 17.64%, indicating reduced but recovering capacity to generate returns on shareholders' equity.
Return on Assets (ROA)
The reported and adjusted ROA figures closely align throughout the period. Starting at 5.62% in 2020, ROA improves slightly to 6.02% in 2021 before decreasing to 5.60% in 2022. There is a more pronounced decline in 2023 to roughly 3.05%-3.06%, followed by a partial rebound in 2024 to 4.55%. This pattern reflects a contraction and partial recovery of asset utilization efficiency over the years analyzed.

Overall, the data indicate that the company experienced its strongest profitability and return metrics around 2021, followed by a marked decline in 2023 across all key ratios. The partial recovery in 2024 suggests some improvement in financial performance, although the levels remain below the earlier peak years. Both reported and adjusted figures closely track each other, demonstrating consistency in the underlying financial measures when accounting for adjustments.


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


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Verizon
Operating revenues
Profitability Ratio
Net profit margin1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Verizon
Operating revenues
Profitability Ratio
Adjusted net profit margin2

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

2024 Calculations

1 Net profit margin = 100 × Net income attributable to Verizon ÷ Operating revenues
= 100 × ÷ =

2 Adjusted net profit margin = 100 × Adjusted net income attributable to Verizon ÷ Operating revenues
= 100 × ÷ =


The financial data for net income and net profit margin over the five-year period reveals notable fluctuations in profitability and margins.

Net Income (Reported and Adjusted)
Both reported and adjusted net income exhibit a similar trend, with values closely aligned throughout the period. Starting at approximately 17.8 billion USD in 2020, net income increased significantly to a peak of about 22.1 billion USD in 2021. Following this peak, there is a slight decline in 2022 to around 21.3 billion USD. A substantial decrease occurs in 2023 where net income nearly halves to approximately 11.6 billion USD. In 2024, net income rebounds to about 17.5 billion USD, although it does not fully recover to the earlier peak levels.
Net Profit Margin (Reported and Adjusted)
The net profit margin reflects similar proportional changes as net income with reported and adjusted figures nearly identical each year. Margins increased from roughly 13.9% in 2020 to a high of 16.5% in 2021, followed by a moderate decline to 15.5% in 2022. A sharp drop to 8.7% occurs in 2023, mirroring the decline in net income, indicating reduced profitability relative to revenue during that year. In 2024, margins improve to about 13.0%, suggesting partial recovery in operational efficiency or profitability but still below peak margins in 2021.

Overall, the data indicates a period of growth in profitability and margins through 2021, succeeded by a notable contraction in 2023, with partial recovery in 2024. The synchronization between reported and adjusted figures suggests consistency in accounting adjustments across these years.


Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Verizon
Equity attributable to Verizon
Profitability Ratio
ROE1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Verizon
Equity attributable to Verizon
Profitability Ratio
Adjusted ROE2

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

2024 Calculations

1 ROE = 100 × Net income attributable to Verizon ÷ Equity attributable to Verizon
= 100 × ÷ =

2 Adjusted ROE = 100 × Adjusted net income attributable to Verizon ÷ Equity attributable to Verizon
= 100 × ÷ =


The financial data reflects the annual performance of the company over a five-year period from 2020 to 2024. The analysis focuses on net income attributable to Verizon and the return on equity (ROE), both in reported and adjusted terms.

Net Income Trends
Reported net income peaked in 2021 at $22,065 million, showing a significant increase from $17,801 million in 2020. In 2022, the net income slightly declined to $21,256 million, followed by a sharp decrease to $11,614 million in 2023. However, a recovery is observed in 2024 with net income rising to $17,506 million. The adjusted net income closely mirrors reported net income, showing minimal differences, which implies consistency between reported and adjusted figures.
Return on Equity (ROE) Trends
Reported ROE started at a high level of 26.24% in 2020 and increased slightly to 26.98% in 2021, indicating efficient use of equity to generate profits during these years. In 2022, ROE decreased to 23.32%, reflecting reduced profitability relative to equity. ROE then experienced a significant decline in 2023, dropping to 12.57%, paralleling the sharp reduction in net income for that year. A subsequent partial recovery to 17.64% is noted in 2024. The adjusted ROE values follow an almost identical pattern to the reported ROE, further confirming the reliability of the adjustments made.
Overall Insights
The observed trends suggest that the company experienced strong profitability and efficient equity utilization in 2020 and 2021. The decline starting in 2022, accelerating in 2023, indicates a challenging period with reduced earnings and ROE, possibly due to external or internal factors impacting performance. The rebound in 2024 reflects an improving financial position, although ROE remains below earlier peak levels. The close alignment between reported and adjusted figures throughout the period indicates stable accounting practices and minimal impact of extraordinary items or adjustments on key profitability metrics.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Verizon
Total assets
Profitability Ratio
ROA1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Verizon
Total assets
Profitability Ratio
Adjusted ROA2

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

2024 Calculations

1 ROA = 100 × Net income attributable to Verizon ÷ Total assets
= 100 × ÷ =

2 Adjusted ROA = 100 × Adjusted net income attributable to Verizon ÷ Total assets
= 100 × ÷ =


Net Income
The reported net income attributable to the company demonstrated an upward trend from 2020 to 2021, increasing from $17,801 million to $22,065 million. In 2022, there was a slight decline to $21,256 million, followed by a significant drop in 2023 to $11,614 million. The net income then rebounded in 2024 to $17,506 million. The adjusted net income figures closely mirror the reported net income, indicating consistency between reported and adjusted results over the period.
Return on Assets (ROA)
The reported ROA showed an initial increase from 5.62% in 2020 to 6.02% in 2021, reflecting improved asset utilization. However, it declined to 5.6% in 2022 and further dropped sharply to 3.05% in 2023. In 2024, ROA partially recovered to 4.55%. The adjusted ROA figures parallel the reported ROA closely, suggesting little impact from adjustments on asset profitability.
Overall Financial Performance Insights
Both net income and ROA peaked around 2021 before experiencing declines through 2023. The sharp decrease in 2023 is notable, indicating a challenging operating environment or one-time events adversely affecting profitability and asset returns. The partial recovery in 2024 points to some improvement but levels remain below the earlier peak years. The close alignment between reported and adjusted figures throughout the period suggests stability in the company's earnings quality.