Verizon Communications · Earnings release

News Release

FOR IMMEDIATE RELEASE

Media contacts:

Katie Magnotta

katie.magnotta@verizon.com

Jamie Serino

jamie.serino@verizon.com

Verizon Delivers on 2025 Financial Guidance with Highest Quarterly Net Adds Since 2019

Strong Fourth-Quarter Results and 2026 Guidance Reflect Impact of Bold Actions and Beginning of Verizon's Turnaround

Key Highlights:

•More than 1 million total net additions across mobility and broadband, highest reported quarterly net additions since 2019, with 616,000 postpaid phone net additions

•Frontier acquisition expands fiber access to over 30 million homes and businesses, accelerating national mobility and broadband convergence strategy

NEW YORK, NY - Verizon Communications Inc. (NYSE, Nasdaq: VZ) today reported fourth-quarter and full-year 2025 results, marking a critical inflection point for the company. Driven by a play to win mandate from CEO Dan Schulman, Verizon delivered its highest quarterly total mobility and broadband volumes since 2019, signaling the start of a comprehensive strategic turnaround.

“We are exiting 2025 with strong momentum, delivered by a team that is intensely focused on winning through healthy volumes and fiscally responsible growth,” said Verizon CEO Dan Schulman. “Our performance in the fourth quarter proves that we can grow by delighting our customers and building deep trust and loyalty. Verizon will no longer be a hunting ground for our competitors. The closing of our Frontier acquisition on January 20 is another pivotal step in

Page 1

VlpHU09DSUQyMDE5UTE=

our turnaround, significantly scaling our fiber footprint to over 30 million homes and businesses. In the past 100 days, there has been a true shift in mindset. We are increasing our speed of decision-making and transforming into a leaner, outcomes-oriented organization, one that delights our customers and delivers for our shareholders. This is a new Verizon and we will not settle for anything less than being the best.”

Consolidated Financial

•In 2025, earnings per share (EPS) was $4.06 and Adjusted EPS1, excluding special items, was $4.71.

•Cash flow from operating activities was $37.1 billion in 2025 compared to $36.9 billion in 2024.

•In 2025, consolidated net income was $17.6 billion and consolidated adjusted EBITDA1 was $50.0 billion.

•Capital expenditures were $17.0 billion in 2025.

Consolidated Financial

•In fourth-quarter 2025, Verizon reported EPS of $0.55 and adjusted EPS1, excluding special items, of $1.09.

•Total operating revenue was $36.4 billion in fourth-quarter 2025.

•Consolidated net income for fourth-quarter 2025 was $2.4 billion and consolidated adjusted EBITDA1 was $11.9 billion.

•Verizon's total unsecured debt as of the end of fourth-quarter 2025 was $131.1 billion, compared to $117.9 billion at the end of fourth-quarter 2024. The company's net unsecured debt1 at the end of fourth-quarter 2025 was $110.1 billion compared to $113.7 billion at the end of the fourth-quarter 2024. At the end of fourth-quarter 2025, Verizon's ratio of unsecured debt to consolidated net income (LTM) was 7.4 times and its net unsecured debt to consolidated adjusted EBITDA ratio1 was 2.2 times.

Mobility and Broadband

•In fourth-quarter 2025, Verizon reported total postpaid phone net additions of 616,000, up from 504,000 in fourth-quarter 2024, marking the best quarter of postpaid phone net additions since 2019.

•Wireless service revenue2 was $21.0 billion in fourth-quarter 2025, up 1.1 percent year-over-year.

•Wireless equipment revenue was $8.2 billion in fourth-quarter 2025, up 9.1 percent year-over-year.

•Verizon delivered 372,000 broadband net additions in fourth-quarter 2025.

Page 2

VlpHU09DSUQyMDE5UTE=

•Total fixed wireless access net additions were 319,000 in fourth-quarter 2025, bringing the base to over 5.7 million fixed wireless access subscribers.

•Verizon delivered 67,000 Fios internet net additions in fourth-quarter 2025, the highest fourth-quarter net additions since 2020.

•Upon the closing of the Frontier acquisition, Verizon now has over 16.3 million fixed wireless access and fiber broadband connections.

Outlook and Guidance

Schulman continued: “Verizon is at a critical inflection point. Our number one priority is to invest wisely and strategically into our business, so we maintain our network excellence and fully delight our customers. Our 2026 guidance reflects the beginning of our turnaround, and is a step function change from our past five-year historical average.”

All financial guidance includes the results of Frontier from January 20, 2026, the date of the closing of the acquisition.

Verizon does not provide a reconciliation for certain 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 2026, Verizon expects the following:

•Total retail postpaid phone net additions of 750,000 to 1.0 million, which is approximately 2 to 3 times the 2025 reported result.

•G1Total mobility and broadband service revenue growth of 2.0 percent to 3.0 percent, equating to approximately $93 billion. G2Wireless service revenue growth will be approximately flat in 2026 as the company transitions to sustainable volume-based growth.

•G3Adjusted EPS1 of $4.90 to $4.95, or year-over-year growth of 4.0 percent to 5.0 percent, representing a significant acceleration compared to recent historical performance.

•G4Cash flow from operations of $37.5 billion to $38.0 billion.

•G5Capital expenditures of $16.0 billion to $16.5 billion. This includes a G6fiber build pace of at least 2.0 million passings in 2026.

•G7Free cash flow1 of $21.5 billion or more, G8growing approximately 7.0 percent or more from 2025, which will mark the highest free cash flow1 generated since 2020.

Verizon also amended and modernized its long term Mobile Virtual Network Operator (MVNO) agreement with Charter and Comcast, supporting continued profitable growth for all three parties. With these enhancements, Verizon has an even stronger relationship and a comprehensive agreement that will continue to serve Charter and Comcast customers with Verizon’s award-winning, premier wireless network.

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. Reflects the reclassification of recurring device protection and insurance related plan revenues from other revenue into wireless service revenue in the first quarter of 2025. Where applicable, historical results have been recast to conform to the current period presentation.

Page 3

VlpHU09DSUQyMDE5UTE=

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 $138.2 billion in 2025. 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/about/news. For images and logos, visit verizon.com/about/news/media-resources. 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,” "will" 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, network performance and quality, and evolving consumer preferences; failure to take advantage of, or respond to competitors' use of, developments in technology, including artificial intelligence, and address changes in consumer demand; 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; changes to international trade and tariff policies and related economic and other impacts; cyberattacks impacting our networks or systems and any resulting financial or reputational impact; our ability to implement business transformation initiatives and achieve their anticipated benefits; system failures and disruptions to our networks and operations 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, public health crises, natural disasters or extreme weather conditions; material adverse changes in labor matters and any resulting financial or operational impact; damage to our reputation or brands; 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; significant amount of outstanding debt; 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; our ability to return capital to shareholders, including the amount, timing, and effect of share repurchases and dividends; and risks associated with mergers, acquisitions, divestitures and other strategic transactions, including our ability to obtain cost savings and other synergies and anticipated benefits of completed transactions within the expected time period or at all.

Page 4

VlpHU09DSUQyMDE5UTE=

Verizon Communications Inc.

Condensed Consolidated Statements of Income

(dollars in millions, except per share amounts)

Unaudited

%

Change

%

Change

Operating Revenues

Service revenues and other

$

$

$

$

Wireless equipment revenues

Total Operating Revenues

Operating Expenses

Cost of services

Cost of wireless equipment

Selling, general and administrative expense

Depreciation and amortization expense

Total Operating Expenses

Operating Income

Equity in earnings (losses) of unconsolidated businesses

3

(6)

*

—

*

Other income (expense), net

*

Interest expense

Income Before Provision For Income Taxes

Provision for income taxes

Net Income

$

$

$

$

Net income attributable to noncontrolling interests

$

$

$

$

Net income attributable to Verizon

Net Income

$

$

$

$

Basic Earnings Per Common Share

Net income attributable to Verizon

$

$

$

$

Weighted-average shares outstanding (in millions)

Diluted Earnings Per Common Share(1)

Net income attributable to Verizon

$

$

$

$

Weighted-average shares outstanding (in millions)

Footnotes:

(1)Where applicable, Diluted Earnings per Common Share includes the dilutive effect of shares issuable under our stock-based compensation plans, which represents the only potential dilution.

* Not meaningful

Verizon Communications Inc.

Condensed Consolidated Balance Sheets

(dollars in millions)

Unaudited

$ Change

Assets

Current assets

Cash and cash equivalents

$

$

$

Accounts receivable

Less Allowance for credit losses

Accounts receivable, net

Inventories

Prepaid expenses and other

Total current assets

Property, plant and equipment

Less Accumulated depreciation

Property, plant and equipment, net

Investments in unconsolidated businesses

Wireless licenses

Goodwill

—

Other intangible assets, net

Operating lease right-of-use assets

Other assets

Total assets

$

$

$

Liabilities and Equity

Current liabilities

Debt maturing within one year

$

$

$

Accounts payable and accrued liabilities

Current operating lease liabilities

Other current liabilities

Total current liabilities

Long-term debt

Employee benefit obligations

Deferred income taxes

Non-current operating lease liabilities

Other liabilities

Total long-term liabilities

Equity

Common stock

—

Additional paid in capital

Retained earnings

Accumulated other comprehensive loss

Common stock in treasury, at cost

Deferred compensation – employee stock ownership plans and other

Noncontrolling interests

Total equity

Total liabilities and equity

$

$

$

Verizon Communications Inc.

Consolidated - Selected Financial and Operating Statistics

(dollars in millions, except per share amounts)

Unaudited

Total debt

$

$

Unsecured debt

$

$

Net unsecured debt(1)

$

$

Unsecured debt / Consolidated Net Income (LTM)

x

x

Net unsecured debt / Consolidated Adjusted EBITDA(1)(2)

x

x

Common shares outstanding end of period (in millions)

Quarterly cash dividends declared per common share

$

$

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

$ Change

Cash Flows from Operating Activities

Net Income

$

$

$

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization expense

Employee retirement benefits

Deferred income taxes

Provision for expected credit losses

Equity in losses of unconsolidated businesses, inclusive of dividends received

Changes in current assets and liabilities, net of effects from acquisition/disposition of businesses

Other, net

Net cash provided by operating activities

Cash Flows from Investing Activities

Capital expenditures (including capitalized software)

Acquisitions of wireless licenses

Other, net

Net cash used in investing activities

Cash Flows from Financing Activities

Proceeds from long-term borrowings

Proceeds from asset-backed long-term borrowings

Repayments of long-term borrowings and finance lease obligations

Repayments of asset-backed long-term borrowings

Dividends paid

Other, net

Net cash used in financing activities

Increase in cash, cash equivalents and restricted cash

Cash, cash equivalents and restricted cash, beginning of period

Cash, cash equivalents and restricted cash, end of period

$

$

$

Footnote:

Certain amounts have been reclassified to conform to the current period presentation.

Verizon Communications Inc.

Consumer - Selected Financial Results

(dollars in millions)

Unaudited

%

Change

%

Change

Operating Revenues

Service(1)

$

$

$

$

Wireless equipment

Other(1)

Total Operating Revenues

Operating Expenses

Cost of services

Cost of wireless equipment

Selling, general and administrative expense

—

Depreciation and amortization expense

Total Operating Expenses

Operating Income

$

$

$

$

Operating Income Margin

%

%

%

%

Segment EBITDA(2)

$

$

$

$

Segment EBITDA Margin(2)

%

%

%

%

Footnotes:

(1) Reflects the reclassification of recurring device protection and insurance related plan revenues from Other revenue into Wireless service revenue in the first quarter of 2025. Where applicable, historical results have been recast to conform to the current period presentation.

(2) 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

% Change

Wireless retail

Wireless retail postpaid

Wireless retail postpaid phone

Wireless retail core prepaid(1)

Fios video

Fios internet

Fixed wireless access (FWA) broadband

Wireline broadband

Total broadband

Unaudited

%

Change

%

Change

Gross Additions (‘000):

Wireless retail postpaid

Wireless retail postpaid phone

Net Additions Detail (‘000):

Wireless retail

Wireless retail postpaid

Wireless retail postpaid phone

Wireless retail core prepaid(1)

2

*

Fios video

Fios internet

FWA broadband

Wireline broadband

Total broadband

Churn Rate:

Wireless retail

%

%

%

%

Wireless retail postpaid

%

%

%

%

Wireless retail postpaid phone

%

%

%

%

Wireless retail core prepaid(1)

%

%

%

%

Revenue Statistics (in millions):

Wireless service revenue(2)

$

$

$

$

Fios revenue

$

$

$

$

Verizon Communications Inc.

Consumer - Selected Operating Statistics (continued)

Unaudited

%

Change

%

Change

Other Wireless Statistics:

Wireless retail postpaid ARPA(2)(3)

$

$

$

$

Wireless retail postpaid upgrade rate

%

%

Wireless retail postpaid accounts (‘000)(4)

Wireless retail postpaid connections per account(4)

Wireless retail core prepaid ARPU(5)

$

$

$

$

Footnotes:

(1) Represents total prepaid results excluding our SafeLink brand.

(2) Reflects the reclassification of recurring device protection and insurance related plan revenues from Other revenue into Wireless service revenue in the first quarter of 2025. Where applicable, historical results have been recast to conform to the current period presentation.

(3) Wireless retail postpaid ARPA - average service revenue per account from retail postpaid accounts.

(4) Statistics presented as of end of period.

(5) Wireless retail core prepaid ARPU - average service revenue per unit from retail prepaid connections excluding our SafeLink brand.

Where applicable, the operating results reflect certain adjustments, including those related to the reclassification of connections associated with Verizon’s second number offering, migration activity among different types of devices and plans, customer profile changes, and adjustments in connection with mergers, acquisitions and divestitures. Where applicable, historical results have been recast to conform to the current period presentation.

Certain intersegment transactions with corporate entities have not been eliminated.

* Not meaningful

Verizon Communications Inc.

Business - Selected Financial Results

(dollars in millions)

Unaudited

%

Change

%

Change

Operating Revenues

Enterprise and Public Sector

$

$

$

$

Business Markets and Other

Wholesale

Total Operating Revenues

Operating Expenses

Cost of services

Cost of wireless equipment

Selling, general and administrative expense

Depreciation and amortization expense

Total Operating Expenses

Operating Income

$

$

$

$

Operating Income Margin

%

%

%

%

Segment EBITDA(1)

$

$

$

$

Segment EBITDA Margin(1)

%

%

%

%

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

%

Change

Wireless retail postpaid

Wireless retail postpaid phone

Fios video

Fios internet

FWA broadband

Wireline broadband

Total broadband

Unaudited

%

Change

%

Change

Gross Additions (‘000):

Wireless retail postpaid

Wireless retail postpaid phone

Net Additions Detail (‘000):

Wireless retail postpaid

Wireless retail postpaid phone

Fios video

(2)

(2)

—

(7)

(7)

—

Fios internet

2

4

FWA broadband

Wireline broadband

(3)

—

*

(7)

(1)

*

Total broadband

Churn Rate:

Wireless retail postpaid

%

%

%

%

Wireless retail postpaid phone

%

%

%

%

Revenue Statistics (in millions):

Wireless service revenue(1)

$

$

$

$

Fios revenue

$

$

—

$

$

Other Operating Statistics:

Wireless retail postpaid upgrade rate

%

%

Footnotes:

(1) Reflects the reclassification of recurring device protection and insurance related plan revenues from Other revenue into Wireless service revenue in the first quarter of 2025. Where applicable, historical results have been recast to conform to the current period presentation.

Where applicable, the operating results reflect certain adjustments, including those related to the reclassification of connections associated with Verizon’s second number offering, migration activity among different types of devices and plans, customer profile changes, and adjustments in connection with mergers, acquisitions and divestitures. Where applicable, historical results have been recast to conform to the current period presentation.

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

% Change

Retail

Retail postpaid

Retail postpaid phone

Retail core prepaid(1)

Unaudited

%

Change

%

Change

Net Additions Detail (‘000)

Retail

Retail postpaid

Retail postpaid phone

Retail core prepaid(1)

2

*

Account Statistics

Retail postpaid accounts (‘000)(2)

Retail postpaid connections per account(2)

Retail postpaid ARPA(3)(6)

$

$

$

$

Retail core prepaid ARPU(4)

$

$

$

$

Churn Detail

Retail

%

%

%

%

Retail postpaid

%

%

%

%

Retail postpaid phone

%

%

%

%

Retail core prepaid(1)

%

%

%

%

Retail Postpaid Connection Statistics

Upgrade rate

%

%

Revenue Statistics (in millions)(5)

FWA revenue

$

$

$

$

Wireless service(6)

$

$

$

$

Wireless equipment

Wireless other(6)

Total Wireless

$

$

$

$

Footnotes:

(1) Represents total prepaid results excluding our SafeLink brand.

(2) Statistics presented as of end of period.

(3) Wireless retail postpaid ARPA - average service revenue per account from retail postpaid accounts.

(4) Wireless retail core prepaid ARPU - average service revenue per unit from retail prepaid connections excluding our SafeLink brand.

(5) Intersegment transactions between Consumer or Business segment with corporate entities have not been eliminated.

(6) Reflects the reclassification of recurring device protection and insurance related plan revenues from Other revenue into Wireless service revenue in the first quarter of 2025. Where applicable, historical results have been recast to conform to the current period presentation.

Where applicable, the operating results reflect certain adjustments, including those related to the reclassification of connections associated with Verizon’s second number offering, migration activity among different types of devices and plans, customer profile changes, and adjustments in connection with mergers, acquisitions and divestitures. Where applicable, historical results have been recast to conform to the current period presentation.

* Not meaningful

Verizon Communications Inc.

Non-GAAP Reconciliations - Consolidated Verizon

Consolidated EBITDA and Consolidated Adjusted EBITDA

(dollars in millions)

Unaudited

Consolidated Net Income

$

$

$

$

$

$

$

$

Add:

Provision for income taxes

Interest expense(1)

Depreciation and amortization expense(2)

Consolidated EBITDA

$

$

$

$

$

$

$

$

Add/(subtract):

Other (income) expense, net(3)

$

$

$

$

$

$

$

$

Equity in (earnings) losses of unconsolidated businesses

(3)

6

3

(6)

6

9

Severance charges

—

—

—

—

—

—

Asset and business rationalization

—

—

—

—

—

—

Acquisition and integration related charges

—

—

—

—

—

—

Legacy legal matter

—

—

—

—

—

—

—

Consolidated Adjusted EBITDA

$

$

$

$

$

$

$

$

Footnotes:

(1) Includes a portion of the Acquisition and integration related charges, where applicable.

(2) Includes Amortization of acquisition-related intangible assets.

(3) Includes Pension and benefits remeasurement adjustments, where applicable.

Consolidated EBITDA and Consolidated Adjusted EBITDA (LTM)

(dollars in millions)

Unaudited

Consolidated Net Income

$

$

Add:

Provision for income taxes

Interest expense(1)

Depreciation and amortization expense(2)

Consolidated EBITDA

$

$

Add/(subtract):

Other income, net(3)

$

$

Equity in losses of unconsolidated businesses

—

Severance charges

Asset and business rationalization

Acquisition and integration related charges

—

Legacy legal matter

—

Consolidated Adjusted EBITDA

$

$

Footnotes:

(1) Includes a portion of the Acquisition and integration related charges, where applicable.

(2) Includes Amortization of acquisition-related intangible assets.

(3) 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

Debt maturing within one year

$

$

Long-term debt

Total Debt

Less Secured debt

Unsecured Debt

Less Equity credit for junior subordinated notes(1)

—

Less Cash and cash equivalents

Net Unsecured Debt

$

$

Consolidated Net Income (LTM)

$

$

Unsecured Debt to Consolidated Net Income Ratio

x

x

Consolidated Adjusted EBITDA (LTM)

$

$

Net Unsecured Debt to Consolidated Adjusted EBITDA Ratio

x

x

Footnote:

(1) Represents a fifty percent equity credit related to junior subordinated notes outstanding.

Adjusted Earnings per Common Share (Adjusted EPS)

(dollars in millions, except per share amounts)

Unaudited

Pre-tax

Tax

After-Tax

Pre-tax

Tax

After-Tax

EPS

$

$

Amortization of acquisition-related intangible assets

$

$

$

$

$

$

Severance, pension and benefits charges (credits)

Asset and business rationalization

—

—

—

—

Acquisition and integration related charges

—

—

—

—

—

$

$

$

$

$

$

$

$

Adjusted EPS

$

$

Footnote:

Adjusted EPS may not add due to rounding.

(dollars in millions, except per share amounts)

Unaudited

Pre-tax

Tax

After-Tax

Pre-tax

Tax

After-Tax

EPS

$

$

Amortization of acquisition-related intangible assets

$

$

$

$

$

$

Severance, pension and benefits charges

Asset and business rationalization

Acquisition and integration related charges

—

—

—

—

—

Legacy legal matter

—

—

—

—

$

$

$

$

$

$

$

$

Adjusted EPS

$

$

Footnote:

Adjusted EPS may not add due to rounding.

Verizon Communications Inc.

Free Cash Flow

(dollars in millions)

Unaudited

Net Cash Provided by Operating Activities

$

$

$

$

$

$

Capital expenditures (including capitalized software)

Free Cash Flow

$

$

$

$

$

$

Free Cash Flow Forecast

(dollars in millions)

Unaudited

Net Cash Provided by Operating Activities Forecast

$

Capital expenditures forecast (including capitalized software)

Free Cash Flow Forecast

$

Free Cash Flow Growth Forecast %

%

Verizon Communications Inc.

Non-GAAP Reconciliations - Segments

Segment EBITDA and Segment EBITDA Margin

Consumer

(dollars in millions)

Unaudited

Operating Income

$

$

$

$

Add Depreciation and amortization expense

Segment EBITDA

$

$

$