Access over 20 million homework & study documents

search

Verizon Communications Inc

Content type
User Generated
Rating
Showing Page:
1/5
Verizon Communications Inc.
Financial Analysis
Income
Statement
31/12/2014
31/12/2015
Percent
Change
Revenues
$127,079
$131,620
1
3.57%
Cost of Goods Sold
28,306
29,438
1
4.00%
Gross Profit
98,773
102,182
1
3.45%
Total Operating
Expenses
106,894
98,460
-1
-7.89%
EBIT
20,185
33,160
1
64.28%
Interest Expense
4,915
4,920
1
0.10%
EBT
15,270
28,240
1
84.94%
Tax
3,314
9,865
1
197.68%
Non-Recurring Events
0
0
#DIV/0!
#DIV/0!
Net Income
11,956
18,375
1
53.69%
Balance Sheet
31/12/2014
31/12/2015
Percent
Change
Assets
Cash and Equivalents
$11,153
$4,820
-1
-57%
Accounts Receivable
13,993
13,457
-1
-4%
Inventory
1,153
1,252
1
9%
Other Current Assets
3,200
2,751
-1
-14%
Total Current Assets
29,499
22,280
-1
-24%
Property Plant &
Equipment
89,947
83,451
-1
-7%
Goodwill
24,639
25,331
1
3%
Intangibles
88,531
103,311
1
17%
Other Long-Term
Assets
0
10,267
#DIV/0!
#DIV/0!
Total Assets
232,616
244,640
1
5%
Liabilities
Accounts Payable
16,680
19,362
1
16%
Other Current Liabilities
11,307
15,690
1
39%
Total Current Liabilities
27,987
35,052
1
25%
Long-Term Debt
110,536
103,705
-1
-6%
Other Long-Term
Liabilities
88,275
80,183
-1
-9%
Total Liabilities
226,798
218,940
-1
-3%

Sign up to view the full document!

lock_open Sign Up
Showing Page:
2/5
Equity
Common Stock
424
424
0
0%
Retained Earnings
2,447
11,246
1
360%
Treasury Stock
1,111
550
-1
-50%
Paid in Capital & Other
9,694
5,622
-1
-42%
Total Equity
13,676
17,842
1
30%
Total Liabilities and
Equity
240,474
236,782
-1
-2%
Company Valuation
0
2015
Stockholders' Equity - (Goodwill +
Intangibles)
($103,816)
Net Income x 5
$89,070
(Share Price/EPS) x Net Income
$408
Number of Shares Outstanding x Share Price
$397,400
Method Average
$95,765
0
2014
Stockholders' Equity - (Goodwill +
Intangibles)
($93,410)
Net Income x 5
$53,430
(Share Price/EPS) x Net Income
$442
Number of Shares Outstanding x Share Price
$208,500
Method Average
$42,240
Earnings Per Share
Common Stock Financing and Debt
Recession
(2014)
Normal
(2013)
Boom(2015)
EBIT
$20,185
$31,944
$33,160
Interest
4,915
2,667
4,920
EBT
15,270
29,277
28,240

Sign up to view the full document!

lock_open Sign Up
Showing Page:
3/5

Sign up to view the full document!

lock_open Sign Up
End of Preview - Want to read all 5 pages?
Access Now
Unformatted Attachment Preview
Verizon Communications Inc. Financial Analysis Income Statement Revenues Cost of Goods Sold Gross Profit Total Operating Expenses EBIT Interest Expense EBT Tax Non-Recurring Events Net Income Balance Sheet Assets Cash and Equivalents Accounts Receivable Inventory Other Current Assets Total Current Assets Property Plant & Equipment Goodwill Intangibles Other Long-Term Assets Total Assets Liabilities Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Other Long-Term Liabilities Total Liabilities 31/12/2014 $127,079 28,306 98,773 31/12/2015 $131,620 29,438 102,182 1 1 1 Percent Change 3.57% 4.00% 3.45% 106,894 20,185 4,915 15,270 3,314 0 11,956 98,460 33,160 4,920 28,240 9,865 0 18,375 -1 1 1 1 1 #DIV/0! 1 -7.89% 64.28% 0.10% 84.94% 197.68% #DIV/0! 53.69% Percent Change 31/12/2014 31/12/2015 $11,153 13,993 1,153 3,200 29,499 $4,820 13,457 1,252 2,751 22,280 -1 -1 1 -1 -1 -57% -4% 9% -14% -24% 89,947 24,639 88,531 83,451 25,331 103,311 -1 1 1 -7% 3% 17% 0 232,616 10,267 244,640 #DIV/0! 1 #DIV/0! 5% 16,680 11,307 27,987 110,536 19,362 15,690 35,052 103,705 1 1 1 -1 16% 39% 25% -6% 88,275 226,798 80,183 218,940 -1 -1 -9% -3% Equity Common Stock Retained Earnings Treasury Stock Paid in Capital & Other Total Equity 424 2,447 1,111 9,694 13,676 424 11,246 550 5,622 17,842 0 1 -1 -1 1 0% 360% -50% -42% 30% Total Liabilities and Equity 240,474 236,782 -1 -2% Company Valuation 0 Stockholders' Equity - (Goodwill ...
Purchase document to see full attachment
User generated content is uploaded by users for the purposes of learning and should be used following Studypool's honor code & terms of service.

Anonymous
Really helpful material, saved me a great deal of time.

Studypool
4.7
Trustpilot
4.5
Sitejabber
4.4

Similar Documents