-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, AK7VD0Ee4fYMRUZD2OL8ZDBdg//Lbng/48gGMSzOS4JhU02aSLRo4hhry70SZOT8 EpE1ss8LbftZpMOXhaZqOw== 0001193125-09-087725.txt : 20090427 0001193125-09-087725.hdr.sgml : 20090427 20090427075021 ACCESSION NUMBER: 0001193125-09-087725 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20090427 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090427 DATE AS OF CHANGE: 20090427 FILER: COMPANY DATA: COMPANY CONFORMED NAME: VERIZON COMMUNICATIONS INC CENTRAL INDEX KEY: 0000732712 STANDARD INDUSTRIAL CLASSIFICATION: TELEPHONE COMMUNICATIONS (NO RADIO TELEPHONE) [4813] IRS NUMBER: 232259884 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-08606 FILM NUMBER: 09771113 BUSINESS ADDRESS: STREET 1: 140 WEST STREET STREET 2: 29TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10007 BUSINESS PHONE: 212-395-1000 MAIL ADDRESS: STREET 1: 140 WEST STREET STREET 2: 29TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10007 FORMER COMPANY: FORMER CONFORMED NAME: BELL ATLANTIC CORP DATE OF NAME CHANGE: 19920703 8-K 1 d8k.htm VERIZON COMMUNICATIONS INC. -- FORM 8-K Verizon Communications Inc. -- Form 8-K

 

 

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: April 27, 2009

(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.)

 

140 West Street

New York, New York

    10007
(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))

 

 

 


Item 2.02. Results of Operations and Financial Condition

On April 27, 2009, Verizon Communications Inc. (Verizon) issued a press release and financial tables relating to its results for the quarter ended March 31, 2009 (see Exhibit 99).

Non-GAAP Measures

Verizon’s press release and financial tables include financial information prepared in conformity with generally accepted accounting principles (GAAP) as well as non-GAAP financial information. The non-GAAP financial information may be determined or calculated differently by other companies.

The consolidated statements of income before special items eliminate items of revenues, expenses, gains and losses primarily as a result of their non-operational and/or non-recurring nature. These adjustments also include the current and prior periods’ operating revenues and operating expenses of non-strategic local exchange and related business assets in Maine, New Hampshire, and Vermont that were spun off in the current year-to-date period, which were determined using specific information where available and allocations where data is not maintained on a state-specific basis within Verizon’s books and records. Management believes this presentation of operating performance assists readers in better understanding our results of operations and trends from period to period, consistent with management’s evaluation of Verizon’s consolidated and segment results of operations for a variety of internal purposes including strategic business planning, capital allocation and compensation. Management believes that the consolidated statements of income before special items provide current and prior period results of operations on a comparable basis as well as provide trends that are more indicative of future operating results than GAAP results of operations, given the non-operational and/or non-recurring nature of the special items removed for purposes of reporting results of operations before special items. While some of these items have been periodically reported in Verizon’s consolidated results of operations, their occurrence in future periods is dependent upon future business and economic factors, among other evaluation criteria, and may frequently be beyond the control of management. As a result of these factors, management also provides this information externally, along with a complete reconciliation to their comparable GAAP amounts, so readers have access to the detail and general nature of adjustments made to GAAP results. Descriptions of the special items are provided in the schedules accompanying the press release.

Management believes that Verizon Wireless’s cash expense per customer and Verizon Wireless’s operating income before depreciation and amortization (EBITDA) and EBITDA margin, additional non-GAAP financial measures, are also useful to investors and other users of our financial information in evaluating operating financial performance. Verizon Wireless’s cash expense per customer is determined by subtracting equipment and other revenue from Verizon Wireless’s cost of sales and services and selling, general and administrative expenses, divided by average customers during the period. Verizon Wireless’s EBITDA is determined by adding-back depreciation and amortization to operating income, and the Verizon Wireless EBITDA margin is calculated by dividing Verizon Wireless’s EBITDA by Verizon Wireless’s service revenues. Verizon Wireless’s cash expense per customer, EBITDA and EBITDA margin are non-GAAP operating performance measures that are used internally to evaluate current operating expense efficiency and operating profitability on a more variable cost basis by excluding the depreciation and amortization expenses related primarily to capital expenditures and acquisitions (particularly customer base amortization) that occurred in prior years. Cash expense per customer is determined by reflecting equipment and other revenue on a net cost basis in order to illustrate the impact of the net cost of selling handsets and other equipment to the customers and other similar transactions with customers. In addition, Verizon management uses this information to evaluate operating performance in relation to Verizon Wireless’s competitors. The Verizon Wireless EBITDA margin utilizes service revenues rather than total revenues. Service revenues exclude primarily equipment revenues (as well as other non-service revenues) in order to capture the impact of providing service to the wireless customer base on an ongoing basis. Verizon Wireless’s EBITDA margin is presented along with Verizon Wireless’s operating income margin so as not to imply that more emphasis should be placed on it than the corresponding GAAP measure. Management believes that this presentation assists readers in preparing comparisons of this type of performance measure (operating profitability) using the GAAP measure as well as the measure management uses to evaluate segment results and perform comparisons to other wireless carriers.

Verizon’s Free Cash Flow is an additional non-GAAP financial measure that is useful to investors and other users of our financial information in evaluating the Company’s cash available to pay debt and dividends. Free Cash Flow is an indication of how much cash is generated by normal business operations, after capital expenditures. Management believes this presentation is consistent with its evaluation of internal measures, including strategic business planning and capital allocation. Free cash flow is calculated by subtracting capital expenditures from cash flow from operations.

The unaudited pro forma financial information gives the pro forma effect to the acquisition of Alltel Corporation as if that acquisition had occurred on January 1, 2008 and presents the combined pro forma operating results of Verizon and Alltel Corporation on a comparable basis, before special items. The unaudited pro forma results are presented for illustrative purposes only and do not reflect the realization of potential cost savings and any related integration costs. Certain cost savings may result from the merger, however, there can be no assurance that these cost savings will be achieved. Cost savings, if achieved, could result from, among other things, the reduction of overhead expenses, including employee levels and the elimination of duplicate facilities and capital expenditures. These pro forma results do not purport to be indicative of the results that would have actually been obtained if the merger had occurred as of January 1, 2008, nor does the pro forma data intend to be a projection of the results that may be obtained in the future.


Management believes this presentation of pro forma financial information before special items assists readers in better understanding our results of operations and trends from period to period, consistent with management’s evaluation of Verizon’s consolidated and segment results of operations for a variety of internal measures. Management believes that the pro forma financial information provides current and prior period results of operations on a comparable basis as well as provides trends that are more indicative of future operating results than GAAP results of operations, given the acquisition during the period and the non-operational and/or non-recurring nature of the special items removed for purposes of reporting results of operations before special items. Management provides this information externally, along with a reconciliation to their comparable GAAP amounts so readers have access to the detail and general nature of adjustments made to GAAP results. Descriptions of these special items are provided in the schedules accompanying the press release.

It is management’s intent to provide non-GAAP financial information to enhance understanding of Verizon’s GAAP financial statements and it should be considered by the reader in addition to, but not instead of, the financial statements prepared in accordance with GAAP.


 

Item 9.01. Financial Statements and Exhibits

 

(d) Exhibits.

 

Exhibit
Number

  

Description

99

   Press release and financial tables, dated April 27, 2009, issued by Verizon Communications Inc.


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:             April 27, 2009               

/s/ Robert J. Barish

        Robert J. Barish
        Senior Vice President and Controller


EXHIBIT INDEX

 

Exhibit
Number

  

Description

99

   Press release and financial tables, dated April 27, 2009, issued by Verizon Communications Inc.
EX-99 2 dex99.htm PRESS RELEASE AND FINANCIAL TABLES Press release and financial tables

Exhibit 99

 

NEWS RELEASE    LOGO

 

FOR IMMEDIATE RELEASE   
April 27, 2009    Media contacts:
   Peter Thonis
   212-395-2355
   peter.thonis@verizon.com
   Bob Varettoni
   908-559-6388
   robert.a.varettoni@verizon.com

Verizon Communications Reports Revenue, Earnings

and Cash Flow Growth in 1Q 2009

Sales of Verizon Wireless, FiOS Internet and TV, and Strategic Business Services Show Continued Strength

1Q 2009 HIGHLIGHTS

Consolidated Results

 

 

58 cents in EPS and 63 cents in adjusted EPS (non-GAAP), compared with 1Q 2008 EPS of 57 cents and 61 cents, respectively.

 

 

$6.4 billion in cash flows from operations, up $1.0 billion, or 19.1 percent, year over year.

 

 

Capital expenditures totaled $3.7 billion; free cash flow totaled $2.7 billion, up $1.5 billion.

Wireless

 

 

86.6 million total customers, up 28.8 percent; 84.1 million retail customers, up 29.0 percent; 1.3 million net customer additions, excluding acquisitions and adjustments, almost all retail.

 

 

29.6 percent increase in total revenues; industry-leading retail postpaid churn, 1.14 percent; data revenues up 56.2 percent; 28.2 percent operating income margin and 46.0 percent EBITDA margin on service revenues (non-GAAP).

 

 

Integration of Alltel operations on schedule.

Wireline

 

 

299,000 net new FiOS TV customers and a record 298,000 net new FiOS Internet customers, for a total of 2.2 million FiOS TV customers and 2.8 million FiOS Internet customers.

 

 

13.7 percent increase in consumer ARPU.

 

 

7.5 percent increase in strategic business services revenues.


Verizon News Release, page 2

 

NEW YORK — Verizon Communications Inc. (NYSE:VZ) today reported that its revenue and earnings continued to grow in the first quarter 2009 and that it continued to generate strong cash flows. Despite the general economic climate, sales remained strong for wireless, FiOS and strategic business services.

Verizon reported diluted earnings per share (EPS) of 58 cents in the first quarter 2009, up 1.8 percent from 57 cents per share in the first quarter 2008. On an adjusted basis (non-GAAP), first-quarter 2009 earnings were 63 cents per share, up 3.3 percent from first-quarter 2008 earnings of 61 cents per share.

Verizon’s total operating revenues grew 11.6 percent to $26.6 billion, compared with the first quarter 2008, as the company added revenues from its acquisition of Alltel Corporation in early January 2009. On a pro forma basis (determined by consolidating the operating results of Verizon and the former Alltel as though the acquisition had occurred on Jan. 1, 2008), revenue growth was 3.3 percent.

Cash flows from operations totaled $6.4 billion for the first three months of 2009, up $1.0 billion, or 19.1 percent, over the same period last year. Capital expenditures totaled $3.7 billion in the first quarter 2009, and free cash flow (cash flows from operations minus capital expenditures) totaled $2.7 billion, up $1.5 billion from the first quarter 2008.

Disciplined Approach in Challenging Environment

“Our business groups executed with excellence in the first quarter,” said Verizon Chairman and CEO Ivan Seidenberg. “Our operational and financial discipline produced continued revenue and earnings growth, as well as an expansion of our already strong operating


Verizon News Release, page 3

 

cash flows. A highlight of the quarter was our successful completion of the Alltel acquisition. We quickly began integration efforts, and we are aggressively pursuing synergies.”

Seidenberg added: “In this challenging economic environment, we remain focused on delivering value to customers and on returning cash to our shareowners, with an attractive dividend. Verizon is in a unique position. We are tapping into new market opportunities in wireless, broadband, video and global enterprise, and we already have the assets and capabilities to sustain our cash flows and grow total shareholder returns.”

Wireless Again Delivers on Growth and Profitability Model

Verizon Wireless delivered strong net customer additions and sustained high margins. In the first quarter 2009:

 

   

Wireless retail (non-wholesale) gross customer additions (excluding customers acquired in the Alltel acquisition) were strong, up 32.5 percent over the prior year. On a pro forma basis, retail gross customer additions were up 4.3 percent.

 

   

Verizon Wireless had 86.6 million customers at the end of the quarter, an increase of 28.8 percent year over year. This includes 13.2 million net total customer additions, after conforming adjustments, from the Alltel acquisition. Verizon Wireless is the largest wireless company in the U.S. in terms of total customers and revenues.

 

   

The company also has the most retail customers of any U.S. wireless company and continued to grow its high-quality base, adding 1.3 million net retail customers (excluding customers acquired in the Alltel acquisition) for a total of 84.1 million retail customers.

 

   

Verizon Wireless had industry-leading retail post-paid churn of 1.14 percent; total churn was an industry-leading 1.47 percent.


Verizon News Release, page 4

 

   

Revenues totaled $15.1 billion, up 29.6 percent year over year and up 9.0 percent on a pro forma basis. Service revenues were $13.1 billion, up 28.9 percent year over year and up 10.5 percent on a pro forma basis, with continued growing demand for data services. Data revenue was $3.6 billion in the first quarter 2009, up 56.2 percent, or 36.8 percent on a pro forma basis, from the first quarter 2008.

 

   

Service ARPU (average monthly service revenue per user) decreased 0.3 percent from the similar period a year ago, to $50.74. Total data ARPU grew by 20.8 percent to $14.16. On a pro forma basis, service ARPU increased 1.1 percent, and total data ARPU increased 25.2 percent.

 

   

Wireless operating income margin, adjusted for acquisition-related charges and integration costs, was 28.2 percent, up 30 basis points year over year. Adjusted on the same basis, EBITDA (earnings before interest, taxes, depreciation and amortization) margin on service revenues (non-GAAP) was 46.0 percent, an increase of 110 basis points year over year and 60 basis points on a pro forma basis.

Wireline Again Delivers on Growth of FiOS, Strategic Services

Verizon’s Wireline segment reported continued strong growth in the number of new customers of fiber-optic-based FiOS TV and FiOS Internet services, and continued increased revenues from enterprise strategic services. In the first quarter (with prior-period comparisons adjusted to reflect the impact of the spinoff of non-strategic Wireline assets):

 

   

Verizon added 299,000 net new FiOS TV customers. The company had 2.2 million FiOS TV customers, an increase of 83.8 percent compared with the first quarter 2008.


Verizon News Release, page 5

 

   

FiOS TV sales penetration (sales as a percentage of potential customers) increased to 22.9 percent, compared with 18.7 percent in the first quarter 2008. FiOS TV service was available for sale to 9.7 million premises by end of the quarter.

 

   

Verizon added a record 298,000 net new FiOS Internet customers. The company had nearly 2.8 million FiOS Internet customers, an increase of 55.5 percent compared with the first quarter 2008.

 

   

FiOS Internet sales penetration increased to 26.8 percent, compared with 23.0 percent in the first quarter 2008. FiOS Internet was available for sale to 10.4 million premises by the end of the quarter.

 

   

Broadband and video revenues from consumer customers in wireline mass markets totaled $1.3 billion in the first quarter 2009 — representing year-over-year quarterly growth of 36.3 percent.

 

   

Revenue growth from broadband and video services drove consumer ARPU to $69.97 in the first quarter 2009, a 13.7 percent increase compared with the first quarter 2008.

 

   

Sales of strategic business services — such as IP (Internet protocol), managed services, Ethernet and security solutions — generated $1.5 billion in revenue in the quarter, up 7.5 percent from the first quarter 2008.

Details of Earnings Adjustments

Adjusted earnings in the first quarter 2009 excluded 5 cents per share in special items: 3 cents for acquisition-related charges and 2 cents for merger integration costs, both primarily in connection with the Alltel acquisition. First-quarter 2008 adjusted earnings excluded 4 cents per share in special items: 3 cents for costs related to the spinoff of wireline access lines and 1 cent in merger integration costs in connection with the acquisition of MCI in 2006.


Verizon News Release, page 6

 

Additional Highlights

Wireless

 

 

At the end of the first quarter 2009, retail customers (postpaid and prepaid) represented 97 percent of the company’s base.

 

 

Verizon Wireless continued to lead the industry in cost efficiency. Monthly cash expense per customer (non-GAAP) decreased in the first quarter 2009 to $27.38, from $28.05 in the comparable period in 2008.

 

 

In the first quarter, data revenues were nearly 28.0 percent of all service revenues, up from 23.0 percent in the first quarter 2008.

 

 

Verizon Wireless continued to extend the reach of its broadband network, which is the nation’s largest and most reliable 3G (third generation) network, now covering approximately 281 million people.

 

 

In February, Verizon Wireless selected Ericsson and Alcatel-Lucent as vendors to supply the infrastructure that will enable the company to become the first wireless company to offer commercial LTE-based service in the U.S., starting in 2010. Field trials are under way.

 

 

In a move that gives consumer and business customers greater value and more control over how they use their plan minutes, the company introduced Friends & Family, which lets customers identify any five or 10 wireless or landline numbers as a calling group. Minutes used when placing or receiving calls to anyone in the Friends & Family calling group will not count against customers’ plan minutes.

 

 

During the quarter, Verizon Wireless customers sent or received an average of 1.4 billion text messages each day, totaling more than 127 billion text messages in the first quarter. Customers also sent nearly 2.1 billion picture/video messages and completed 48.6 million music and video downloads during the quarter.

Wireline

 

 

Wireline’s total first-quarter operating revenues were $11.6 billion, a decline of 3.8 percent compared with the first quarter 2008. A 0.7 percent increase in mass market revenues was offset by declines in global enterprise, global wholesale and other services. Wireline total operating expenses were $10.9 billion, a decline of 1.0 percent compared with the first quarter 2008.

 

 

There were 8.9 million total broadband connections in the first quarter, a net increase of 252,000 over the fourth quarter 2008 and 7.8 percent year over year. This includes a decrease of 46,000 DSL-based Verizon High Speed Internet connections, which was more than offset by the increase in FiOS Internet customers.


Verizon News Release, page 7

 

 

Over the past year, Verizon has added 1 million FiOS TV customers and expanded the availability of FiOS “triple-play” bundles of voice, Internet and TV services by nearly 50 percent. By the end of the first quarter, FiOS triple-play bundles were available to 9.7 million premises, or about 30 percent of the households in Verizon’s wireline network footprint, compared with 6.5 million premises at the end of the first quarter 2008.

 

 

Verizon’s FiOS network passed an additional 500,000 premises in the first quarter. As of the end of the quarter, the FiOS network passed 13.2 million premises.

 

 

Verizon Business, which serves large-business and government customers worldwide, continued its global managed security leadership, introducing a new portfolio of converged solutions that address security and performance challenges; the extension of its suite of in-the-cloud Denial of Service (DOS) Defense services; and a new Risk-Correlation service that helps prioritize current and emerging security threats within an enterprise.

 

 

Verizon continued to deliver on the promise of voice over IP (VoIP) and unified communications and collaboration, unveiling a new managed service enabling corporate users worldwide to more simply control their unified communications; the ability for organizations to immediately initiate conference calls from some of the most popular instant messaging applications; and enhancements to its VoIP portfolio for European customers.

 

 

Verizon pushed further into key global markets while increasing the resiliency and reliability of its global IP network, including receiving approval from the government of India to operate two international gateways in Mumbai and Chennai; a cooperative agreement with Telekom Malaysia Berhad to jointly develop a new Malaysian IP node and a new Internet node in Cyberjaya; and deployment of a technologically advanced “mesh architecture” network configuration in Singapore, one of the largest financial centers in Southeast Asia.

 

 

New agreements with multinational customers included The Agfa-Gevaert Group and Cigna Life Insurance, SA. Verizon Business also signed new contracts with several U.S. government agencies, including a prime contract under the U.S. General Service Administration’s (GSA) Alliant program and the Defense Information Systems Network Transmission Services - Pacific II (DTS-P II) contract award by the Defense Information Systems Agency (DISA). The company also continued to generate sales under GSA’s Networx program.

Notes: Comparisons are year over year unless otherwise noted. See the accompanying schedules and www.verizon.com/investor for reconciliations to generally accepted accounting principles (GAAP) for non-GAAP financial measures cited in this news release. Reclassifications of prior-period amounts have been made, where appropriate, to reflect comparable operating results for the spinoff of the Wireline segment’s non-strategic local exchange and related business assets in Maine, New Hampshire and Vermont in the first quarter of 2008. Unless stated otherwise, segment results shown are adjusted for special items.

Beginning in 2009, Verizon changed the manner in which its Wireline segment reports operating revenues to align management and product offerings to the continued evolution of the wireline business. Accordingly, there are four marketing units within the Wireline segment: Mass Markets, Global Enterprise, Global Wholesale and Other. Mass Markets includes consumer and small business revenues; Global Enterprise includes all retail revenue from enterprise customers, both domestic and international; Global Wholesale includes all wholesale revenues, both domestic and international; and Other primarily includes operator services, payphone services and revenues from the former MCI mass markets customer base.


Verizon News Release, page 8

 

Also starting in 2009, Verizon’s financial statements were adjusted for the adoption of Statement of Financial Accounting Standards (SFAS) No. 160, Noncontrolling Interests in Consolidated Financial Statements — an amendment of Accounting Research Bulletin (ARB) No. 51, which requires that net income be reported on a consolidated basis and then attributed to controlling and noncontrolling interests.

Verizon Communications Inc. (NYSE:VZ), headquartered in New York, is a global leader in delivering broadband and other wireless and wireline communications services to mass market, business, government and wholesale customers. Verizon Wireless operates America’s most reliable wireless network, serving more than 86 million customers nationwide. Verizon’s Wireline operations provide converged communications, information and entertainment services over the nation’s most advanced fiber-optic network. Wireline also includes Verizon Business, which delivers innovative and seamless business solutions to customers around the world. A Dow 30 company, Verizon employs a diverse workforce of more than 237,000 and last year generated consolidated operating revenues of more than $97 billion. For more information, visit www.verizon.com.

####

VERIZON’S ONLINE NEWS CENTER: Verizon news releases, executive speeches and biographies, media contacts, high-quality video and images, and other information are available at Verizon’s News Center on the World Wide Web at www.verizon.com/news. To receive news releases by e-mail, visit the News Center and register for customized automatic delivery of Verizon news releases.

NOTE: This news release contains statements about expected future events and financial results that are forward-looking and subject to risks and uncertainties. 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. The following important factors could affect future results and could cause those results to differ materially from those expressed in the forward-looking statements: the effects of adverse conditions in the U.S. and international economies; the effects of competition in our markets; materially adverse changes in labor matters, including workforce levels and labor negotiations, and any resulting financial and/or operational impact, in the markets served by us or by companies in which we have substantial investments; the effect of material changes in available technology; any disruption of our suppliers’ provisioning of critical products or services; significant increases in benefit plan costs or lower investment returns on plan assets; the impact of natural or man-made disasters or existing or future litigation and any resulting financial impact not covered by insurance; technology substitution; an adverse change in the ratings afforded our debt securities by nationally accredited ratings organizations or adverse conditions in the credit markets impacting the cost, including interest rates, and/or availability of financing; any changes in the regulatory environments in which we operate, including any loss of or inability to renew wireless licenses, and the final results of federal and state regulatory proceedings and judicial review of those results; the timing, scope and financial impact of our deployment of fiber-to-the-premises broadband technology; changes in our 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 successfully integrate Alltel Corporation into Verizon Wireless’ business and achieve anticipated benefits of the acquisition; and the inability to implement our business strategies.


Verizon Communications Inc.

Condensed Consolidated Statements of Income

(dollars in millions, except per share amounts)

 

Unaudited

   3 Mos. Ended
3/31/09
    3 Mos. Ended
3/31/08
    % Change  

Operating Revenues

   $ 26,591     $ 23,833     11.6  

Operating Expenses

      

Cost of services and sales

     10,308       9,517     8.3  

Selling, general & administrative expense

     7,561       6,401     18.1  

Depreciation and amortization expense

     4,028       3,582     12.5  
                  

Total Operating Expenses

     21,897       19,500     12.3  

Operating Income

     4,694       4,333     8.3  

Equity in earnings of unconsolidated businesses

     128       97     32.0  

Other income and (expense), net

     53       23     *  

Interest expense

     (925 )     (459 )   *  
                  

Income Before Provision for Income Taxes

     3,950       3,994     (1.1 )

Provision for income taxes

     (740 )     (945 )   (21.7 )
                  

Net income

   $ 3,210     $ 3,049     5.3  
                  

Net income attributable to noncontrolling interest

     1,565       1,407     11.2  

Net income attributable to Verizon

     1,645       1,642     0.2  
                  

Net Income

   $ 3,210     $ 3,049     5.3  
                  

Basic Earnings per Common Share

      

Net income attributable to Verizon

   $ .58     $ .57     1.8  

Weighted average number of common shares (in millions)

     2,841       2,863    

Diluted Earnings per Common Share (1)

      

Net income attributable to Verizon

   $ .58     $ .57     1.8  

Weighted average number of common shares-assuming dilution (in millions)

     2,841       2,865    

Footnote:

 

(1) Diluted Earnings per 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 Statements of Income Before Special Items

(dollars in millions, except per share amounts)

 

Unaudited

   3 Mos. Ended
3/31/09
    3 Mos. Ended
3/31/08
    % Change  

Operating Revenues (1)

      

Domestic Wireless

   $ 15,122     $ 11,669     29.6  

Wireline

     11,567       12,026     (3.8 )

Other

     (98 )     (120 )   (18.3 )
                  

Total Operating Revenues

     26,591       23,575     12.8  
                  

Operating Expenses (1)

      

Cost of services and sales

     10,247       9,395     9.1  

Selling, general & administrative expense

     7,421       6,237     19.0  

Depreciation and amortization expense

     3,983       3,522     13.1  
                  

Total Operating Expenses

     21,651       19,154     13.0  
                  

Operating Income

     4,940       4,421     11.7  

Operating income impact of divested operations (1)

     —         44     (100.0 )

Equity in earnings of unconsolidated businesses

     128       97     32.0  

Other income and (expense), net

     55       23     *  

Interest expense

     (717 )     (459 )   56.2  
                  

Income Before Provision for Income Taxes

     4,406       4,126     6.8  

Provision for income taxes

     (917 )     (978 )   (6.2 )
                  

Net Income Before Special Items

   $ 3,489     $ 3,148     10.8  
                  

Net income attributable to noncontrolling interest

     1,698       1,407     20.7  

Net income attributable to Verizon

     1,791       1,741     2.9  
                  

Net Income Before Special Items

   $ 3,489     $ 3,148     10.8  
                  

Basic Adjusted Earnings per Common Share

      

Net income attributable to Verizon

   $ .63     $ .61     3.3  

Weighted average number of common shares (in millions)

     2,841       2,863    

Diluted Adjusted Earnings per Common Share (2)

      

Net income attributable to Verizon

   $ .63     $ .61     3.3  

Weighted average number of common shares-assuming dilution (in millions)

     2,841       2,865    

 

Footnotes:

 

(1)  Reclassifications of prior period amounts have been made, where appropriate, to reflect comparable operating results for the spin-off of the wireline segment’s non-strategic local exchange and related business assets in Maine, New Hampshire and Vermont in the first quarter of 2008. Reclassifications were determined using specific information where available and allocations where data is not maintained on a state-specific basis within the Company’s books and records as follows:

 

 

       

Revenues

   $  —       $  258    

Expenses

   $ —       $ 214    

 

(2) Diluted Earnings per 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 Statements of Income – Reconciliations

(dollars in millions, except per share amounts)

 

           Special and Non-Recurring Items        

Unaudited

   3 Mos. Ended
3/31/09
Reported
(GAAP)
    Merger
Integration
Costs
    Acquisition
Related Charges
    3 Mos. Ended
3/31/09
Before Special
Items
 

Operating Revenues

   $ 26,591     $ —       $ —       $ 26,591  

Operating Expenses

        

Cost of services and sales

     10,308       (61 )     —         10,247  

Selling, general & administrative expense

     7,561       (52 )     (88 )     7,421  

Depreciation and amortization expense

     4,028       (45 )     —         3,983  
                                

Total Operating Expenses

     21,897       (158 )     (88 )     21,651  
                                

Operating Income

     4,694       158       88       4,940  

Equity in earnings of unconsolidated businesses

     128       —         —         128  

Other income and (expense), net

     53       —         2       55  

Interest expense

     (925 )     —         208       (717 )
                                

Income Before Provision for Income Taxes

     3,950       158       298       4,406  

Provision for income taxes

     (740 )     (64 )     (113 )     (917 )
                                

Net income

   $ 3,210     $ 94     $ 185     $ 3,489  
                                

Net income attributable to noncontrolling interest

     1,565       44       89       1,698  

Net income attributable to Verizon

     1,645       50       96       1,791  
                                

Net income

   $ 3,210     $ 94     $ 185     $ 3,489  
                                

Basic Earnings per Common Share (1)

        

Net income attributable to Verizon

   $ .58     $ .02     $ .03     $ .63  

Diluted Earnings per Common Share (1)

   $ .58     $ .02     $ .03     $ .63  

Net income attributable to Verizon

        

(dollars in millions, except per share amounts)

 

           Special and Non-Recurring Items        

Unaudited

   3 Mos. Ended
3/31/08
Reported
(GAAP)
    Merger
Integration
Costs
    Access Line
Spin-Off
Related
Charges
    Impact of
Divested
Operations
    3 Mos. Ended
3/31/08
Before
Special Items
 

Operating Revenues

   $ 23,833     $ —       $ —       $ (258 )   $ 23,575  

Operating Expenses

          

Cost of services and sales

     9,517       (5 )     (16 )     (101 )     9,395  

Selling, general & administrative expense

     6,401       (24 )     (87 )     (53 )     6,237  

Depreciation and amortization expense

     3,582       —         —         (60 )     3,522  
                                        

Total Operating Expenses

     19,500       (29 )     (103 )     (214 )     19,154  
                                        

Operating Income

     4,333       29       103       (44 )     4,421  

Operating income impact of divested operations

     —         —         —         44       44  

Equity in earnings of unconsolidated businesses

     97       —         —         —         97  

Other income and (expense), net

     23       —         —         —         23  

Interest expense

     (459 )     —         —         —         (459 )
                                        

Income Before Provision for Income Taxes

     3,994       29       103       —         4,126  

Provision for income taxes

     (945 )     (11 )     (22 )     —         (978 )
                                        

Net income

   $ 3,049     $ 18     $ 81     $ —       $ 3,148  
                                        

Net income attributable to noncontrolling interest

     1,407       —         —         —         1,407  

Net income attributable to Verizon

     1,642       18       81       —         1,741  
                                        

Net income

   $ 3,049     $ 18     $ 81     $ —       $ 3,148  
                                        

Basic Earnings per Common Share (1)

          

Net income attributable to Verizon

   $ .57     $ .01     $ .03     $ —       $ .61  

Diluted Earnings per Common Share (1)

          

Net income attributable to Verizon

   $ .57     $ .01     $ .03     $ —       $ .61  

Footnote:

 

(1) EPS totals may not add due to rounding.

Note: See www.verizon.com/investor for a reconciliation of other non-GAAP measures.


Verizon Communications Inc.

Selected Financial and Operating Statistics

(dollars in millions, except per share amounts)

 

Unaudited

   3/31/09     3/31/08  

Debt to debt and Verizon’s equity ratio-end of period (1)

     62.3 %     41.6 %
    

Book value per common share (1)

   $ 14.73     $ 17.64  

Common shares outstanding (in millions)

    

End of period

     2,841       2,851  

Total employees

     237,255       230,228  

Unaudited

   3 Mos. Ended
3/31/09
    3 Mos. Ended
3/31/08
 

Capital expenditures (including capitalized software)

    

Domestic Wireless

   $ 1,551     $ 1,722  

Wireline

     2,003       2,379  

Other

     153       119  
                

Total

   $ 3,707     $ 4,220  
                

Cash dividends declared per common share

   $ .460     $ .430  

Footnote:

 

(1) Calculations are based on the equity position attributable to Verizon, which excludes noncontrolling interests.


Verizon Communications Inc.

Condensed Consolidated Balance Sheets

(dollars in millions)

 

Unaudited

   3/31/09     12/31/08     $ Change  

Assets

      

Current assets

      

Cash and cash equivalents

   $ 3,979     $ 9,782     $ (5,803 )

Short-term investments

     372       509       (137 )

Accounts receivable, net

     11,989       11,703       286  

Inventories

     2,195       2,092       103  

Prepaid expenses and other

     3,343       1,989       1,354  
                        

Total current assets

     21,878       26,075       (4,197 )
                        

Plant, property and equipment

     221,500       215,605       5,895  

Less accumulated depreciation

     131,645       129,059       2,586  
                        
     89,855       86,546       3,309  
                        

Investments in unconsolidated businesses

     3,574       3,393       181  

Wireless licenses

     70,873       61,974       8,899  

Goodwill

     22,531       6,035       16,496  

Other intangible assets, net

     7,299       5,199       2,100  

Other investments

     —         4,781       (4,781 )

Other assets

     10,841       8,349       2,492  
                        

Total Assets

   $ 226,851     $ 202,352     $ 24,499  
                        

Liabilities and Equity

      

Current liabilities

      

Debt maturing within one year

   $ 13,459     $ 4,993     $ 8,466  

Accounts payable and accrued liabilities

     14,403       13,814       589  

Other

     7,207       7,099       108  
                        

Total current liabilities

     35,069       25,906       9,163  
                        

Long-term debt

     55,674       46,959       8,715  

Employee benefit obligations

     32,149       32,512       (363 )

Deferred income taxes

     16,998       11,769       5,229  

Other liabilities

     6,407       6,301       106  

Equity

      

Common stock

     297       297       —    

Contributed capital

     40,108       40,291       (183 )

Reinvested earnings

     19,588       19,250       338  

Accumulated other comprehensive loss

     (13,387 )     (13,372 )     (15 )

Common stock in treasury, at cost

     (4,837 )     (4,839 )     2  

Deferred compensation - employee stock ownership plans and other

     82       79       3  

Noncontrolling interest

     38,703       37,199       1,504  
                        

Total equity

     80,554       78,905       1,649  
                        

Total Liabilities and Equity

   $ 226,851     $ 202,352     $ 24,499  
                        

The unaudited consolidated balance sheets are based on preliminary information.


Verizon Communications Inc.

Condensed Consolidated Statements of Cash Flows

(dollars in millions)

 

Unaudited

   3 Mos. Ended
3/31/09
    3 Mos. Ended
3/31/08
    $ Change  

Cash Flows From Operating Activities

      

Net income

   $ 3,210     $ 3,049     $ 161  

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

      

Depreciation and amortization expense

     4,028       3,582       446  

Employee retirement benefits

     502       407       95  

Deferred income taxes

     604       682       (78 )

Provision for uncollectible accounts

     358       298       60  

Equity in earnings of unconsolidated businesses, net of dividends received

     (117 )     (90 )     (27 )

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

     (393 )     (564 )     171  

Other, net

     (1,772 )     (1,974 )     202  
                        

Net cash provided by operating activities

     6,420       5,390       1,030  
                        

Cash Flows From Investing Activities

      

Capital expenditures (including capitalized software)

     (3,707 )     (4,220 )     513  

Acquisitions of licenses, investments and businesses, net of cash acquired

     (5,118 )     (931 )     (4,187 )

Net change in short-term investments

     80       241       (161 )

Other, net

     (14 )     92       (106 )
                        

Net cash used in investing activities

     (8,759 )     (4,818 )     (3,941 )
                        

Cash Flows From Financing Activities

      

Proceeds from long-term borrowings

     7,052       4,194       2,858  

Repayments of long-term borrowings and capital lease obligations

     (16,865 )     (1,182 )     (15,683 )

Increase in short-term obligations, excluding current maturities

     7,908       2,929       4,979  

Dividends paid

     (1,307 )     (1,237 )     (70 )

Proceeds from sale of common stock

     —         9       (9 )

Purchase of common stock for treasury

     —         (1,001 )     1,001  

Other, net

     (252 )     48       (300 )
                        

Net cash provided by (used in) financing activities

     (3,464 )     3,760       (7,224 )
                        

Increase (decrease) in cash and cash equivalents

     (5,803 )     4,332       (10,135 )

Cash and cash equivalents, beginning of period

     9,782       1,153       8,629  
                        

Cash and cash equivalents, end of period

   $ 3,979     $ 5,485     $ (1,506 )
                        


Verizon Communications Inc.

Verizon Wireless – Selected Financial Results

(dollars in millions)

Unaudited

   3 Mos. Ended
3/31/09
    3 Mos. Ended
3/31/08
    % Change

Revenues

      

Service revenues

   $ 13,075     $ 10,145     28.9

Equipment and other

     2,047       1,524     34.3
                  

Total Revenues

     15,122       11,669     29.6
                  

Operating Expenses

      

Cost of services and sales

     4,660       3,585     30.0

Selling, general & administrative expense

     4,442       3,529     25.9

Depreciation and amortization expense

     1,749       1,300     34.5
                  

Total Operating Expenses

     10,851       8,414     29.0
                  

Operating Income

   $ 4,271     $ 3,255     31.2

Operating Income Margin

     28.2 %     27.9 %  

 

Verizon Communications Inc.

Verizon Wireless – Selected Operating Statistics

 

   (numbers in thousands)

Unaudited

   3/31/09     3/31/08     % Change

Total Customers

   86,552     67,178     28.8

Retail Customers

   84,095     65,186     29.0

Unaudited

   3 Mos. Ended
3/31/09
    3 Mos. Ended
3/31/08
    % Change

Total Customer net adds in period (1)

   14,496     1,471     *

Retail Customer net adds in period (2)

   14,074     1,451     *

Total churn rate

   1.47 %   1.19 %  

Retail churn rate

   1.47 %   1.18 %  

Footnotes:

 

(1) Includes acquisitions and adjustments of 13,219 customers in the first quarter of 2009.

 

(2) Includes acquisitions and adjustments of 12,813 customers in the first quarter of 2009.

The segment financial results above are adjusted to exclude the effects of special and non-recurring items. The company’s chief decision makers exclude these items in assessing business unit performance, primarily due to their non-operational nature.

Intersegment transactions have not been eliminated.

Certain reclassifications have been made, where appropriate, to reflect comparable operating results.

 

* Not meaningful


Verizon Communications Inc.

Wireline – Selected Financial Results

(dollars in millions)

Unaudited

   3 Mos. Ended
3/31/09
    3 Mos. Ended
3/31/08
    % Change  

Wireline Operating Revenues (1)

      

Mass Markets

   $ 4,924     $ 4,892     0.7  

Global Enterprise

     3,743       3,876     (3.4 )

Global Wholesale Services

     2,389       2,632     (9.2 )

Other

     511       626     (18.4 )
                  

Total Operating Revenues

     11,567       12,026     (3.8 )
                  

Operating Expenses (1)

      

Cost of services and sales

     5,895       6,081     (3.1 )

Selling, general & administrative expense

     2,766       2,696     2.6  

Depreciation and amortization expense

     2,215       2,209     0.3  
                  

Total Operating Expenses

     10,876       10,986     (1.0 )
                  

Operating Income

   $ 691     $ 1,040     (33.6 )

Operating Income Margin

     6.0 %     8.6 %  

 

Verizon Communications Inc.

Wireline – Selected Operating Statistics

 

   (numbers in thousands)  

Unaudited

   3/31/09    3/31/08    % Change  

Switched access lines in service

        

Total Residence (includes Primary residence)

   20,285    23,189    (12.5 )

Primary residence

   17,621    19,669    (10.4 )

Business

   14,685    15,532    (5.5 )

Public

   227    283    (19.8 )
            

Total

   35,197    39,004    (9.8 )
            

Broadband connections

   8,925    8,276    7.8  

FIOS Internet Subscribers

   2,779    1,787    55.5  

FIOS TV Subscribers

   2,217    1,206    83.8  

Footnotes:

 

(1) Certain reclassifications have been made, where appropriate, to reflect comparable operating results.

The segment financial results above are adjusted to exclude the effects of special and non-recurring items. The company’s chief decision makers exclude these items in assessing business unit performance, primarily due to their non-operational nature.

Intersegment transactions have not been eliminated.


Verizon Communications Inc.

Other Reconciliations - Free Cash Flow

 

    

 

(dollars in millions)

 

 

 

Unaudited

   3/31/2009     3/31/2008  

Verizon Free Cash Flow

    

Net cash provided by operating activities

   $ 6,420     $ 5,390  

Less: Capital expenditures

     3,707       4,220  
                

Free Cash Flow

   $ 2,713     $ 1,170  
                

 

Other Reconciliations –

Verizon Wireless

    
     (dollars in millions)  

Unaudited

   3 Mos. Ended
3/31/09
    3 Mos. Ended
3/31/08
 

Segment operating income:

    

Verizon Wireless

   $ 4,271     $ 3,255  

Wireline

     691       1,040  
                

Total segments

     4,962       4,295  

Corporate and other

     (22 )     126  
                

Consolidated operating income

   $ 4,940     $ 4,421  
                

Verizon Wireless EBITDA

    

Operating income

   $ 4,271     $ 3,255  

Add depreciation and amortization expense

     1,749       1,300  
                

Verizon Wireless EBITDA

   $ 6,020     $ 4,555  
                

Verizon Wireless total revenues

   $ 15,122     $ 11,669  
                

Verizon Wireless service revenues

   $ 13,075     $ 10,145  
                

Verizon Wireless operating income margin

     28.2 %     27.9 %
                

Verizon Wireless EBITDA service revenues margin

     46.0 %     44.9 %
                

 

(dollars in millions, except Cash Expense per Customer)

Unaudited

   3 Mos. Ended
3/31/09
    3 Mos. Ended
3/31/08
 

Verizon Wireless Cash Expense Per Customer

    

Domestic Wireless cost of services and sales

   $ 4,660     $ 3,585  

Domestic Wireless selling, general & administrative expense

     4,442       3,529  

Less equipment and other revenue

     (2,047 )     (1,524 )
                

Cash expense

   $ 7,055     $ 5,590  

Cumulative average customer (millions)

     257.70       199.29  

Cash expense per customer

   $ 27.38     $ 28.05  
                


Verizon Communications Inc.

Other Reconciliations –

Pro Forma Combined Selected Financial Results

For the Year Ended December 31, 2008

(dollars in millions)

     Historical    Pro Forma

Unaudited

   Verizon (1)    Adjustments (2)    Combined

Operating Revenues

   $ 97,096    $ 9,156    $ 106,252
                    

Operating Expenses

        

Cost of services and sales

   $ 38,801    $ 2,497    $ 41,298

Selling, general & administrative expense

     25,723      3,210      28,933

Depreciation and amortization expense

     14,505      1,155      15,660
                    

Total Operating Expenses

     79,029      6,862      85,891
                    

Operating Income

   $ 18,067    $ 2,294    $ 20,361

 

For the Year Ended December 31, 2008 by Quarter

(dollars in millions)

     2008 (2)

Unaudited

   1st Quarter    2nd Quarter    3rd Quarter    4th Quarter    Annual

Operating Revenues

   $ 25,752    $ 26,366    $ 27,099    $ 27,035    $ 106,252
                                  

Y/Y % Change

     6.1      5.3      5.8      5.2      5.6

Operating Expenses

              

Cost of services and sales

   $ 10,006    $ 10,068    $ 10,676    $ 10,548    $ 41,298

Selling, general & administrative expense

     6,992      7,265      7,409      7,267      28,933

Depreciation and amortization expense

     3,811      3,872      3,941      4,036      15,660
                                  

Total Operating Expenses

     20,809      21,205      22,026      21,851      85,891
                                  

Operating Income

   $ 4,943    $ 5,161    $ 5,073    $ 5,184    $ 20,361

Y/Y % Change

     15.8      12.1      6.8      10.5      11.2

 

(1) Selected financial results before special items adjusted for the adoption of SFAS No. 160, which requires that net income be reported on a consolidated basis and then attributed to controlling and noncontrolling interests. See www.verizon.com/investor for a reconciliation of these non-GAAP measures.

 

(2) The unaudited pro forma information contains the actual combined operating results of Verizon and Alltel Corporation (Alltel), with the results as of January 1, 2008 adjusted to include the pro forma impact of the elimination of transactions between Verizon and Alltel; conforming adjustments consisting primarily of reclassifications between service revenue and equipment and other revenue, as well as between cost of service and selling, general and administrative expenses to conform with Verizon's classification of these items in its statement of income; the elimination of management fees paid by Alltel to its former owners for ongoing consulting and management advisory services; and the adjustment of amortization of acquired intangible assets and depreciation of fixed assets based on the preliminary purchase price allocation.


Verizon Communications Inc.

Other Reconciliations –

Wireless Pro Forma Selected Financial Results

For the Year Ended December 31, 2008

(dollars in millions)

     Historical    Pro Forma

Unaudited

   Verizon
Wireless
   Adjustments (1)    Combined

Revenues

        

Service revenues

   $   42,635    $   7,082    $   49,717

Equipment and other

     6,697      2,158      8,855
                    

Total Revenues

     49,332      9,240      58,572
                    

Operating Expenses

        

Cost of services and sales

   $ 15,660    $ 2,581    $ 18,241

Selling, general & administrative expense

     14,273      3,210      17,483

Depreciation and amortization expense

     5,405      1,155      6,560
                    

Total Operating Expenses

     35,338      6,946      42,284
                    

Operating Income

   $ 13,994    $ 2,294    $ 16,288

For the Year Ended December 31, 2008 by Quarter

     (dollars in millions)
     2008 (1)

Unaudited

   1st Quarter    2nd Quarter    3rd Quarter    4th Quarter    Annual

Revenues

              

Service revenues

   $   11,828    $   12,242    $   12,750    $   12,897    $   49,717

Equipment and other

     2,043      2,140      2,316      2,356      8,855
                                  

Total Revenues

     13,871      14,382      15,066      15,253      58,572
                                  

Y/Y % Change

     12.9      11.4      12.1      12.3      12.2

Operating Expenses

              

Cost of services and sales

   $ 4,221    $ 4,375    $ 4,832    $ 4,813    $ 18,241

Selling, general & administrative expense

     4,284      4,354      4,528      4,317      17,483

Depreciation and amortization expense

     1,588      1,612      1,655      1,705      6,560
                                  

Total Operating Expenses

     10,093      10,341      11,015      10,835      42,284
                                  

Operating Income

   $ 3,778    $ 4,041    $ 4,051    $ 4,418    $ 16,288

Y/Y % Change

     20.3      16.1      14.3      29.9      20.1

 

(1) The unaudited pro forma information contains the actual combined operating results of Verizon Wireless and Alltel Corporation (Alltel), with the results as of January 1, 2008 adjusted to include the pro forma impact of the elimination of transactions between Verizon Wireless and Alltel; conforming adjustments consisting primarily of reclassifications between service revenue and equipment and other revenue, as well as between cost of service and selling, general and administrative expenses to conform with Verizon Wireless' classification of these items in its statement of income; the elimination of management fees paid by Alltel to its former owners for ongoing consulting and management advisory services; and the adjustment of amortization of acquired intangible assets and depreciation of fixed assets based on the preliminary purchase price allocation.

 

 

 

 


Verizon Communications Inc.

Other Reconciliations – Verizon Wireless Pro Forma

(dollars in millions)

Unaudited

   3 Mos. Ended
3/31/08
 

Segment operating income:

  

Verizon Wireless

   $ 3,778  

Wireline

     1,040  
        

Total segments

     4,818  

Corporate and other

     125  
        

Consolidated operating income

   $ 4,943  
        

Verizon Wireless EBITDA

  

Operating income

   $ 3,778  

Add: depreciation and amortization expense

     1,588  
        

Verizon Wireless EBITDA

   $ 5,366  
        

Verizon Wireless total revenues

   $ 13,871  
        

Verizon Wireless service revenues

   $ 11,828  
        

Verizon Wireless operating income margin

     27.2 %
        

Verizon Wireless EBITDA service revenues margin

     45.4 %
        
GRAPHIC 3 g29556ex99_pg001.jpg GRAPHIC begin 644 g29556ex99_pg001.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`4P"4`P$1``(1`0,1`?_$`+X``0`"`@(#`0$````` M```````("0<*`04#!@L"!`$!``$$`P$!``````````````8$!0<(`0,)`@H0 M```&`0,"!`0#`PH'`0````$"`P0%!@<`$0@2"2$Q$Q0R%18*02(C84(S47&! MH6)#)347&)&QT5)R)%89$0`!`P($`P0&!P,'#0`````!``(#$00A$@4&,4$' M46$3"'&!D2(R%*%"4F(S%0FQ>B+II2P0T,7>2DFC0VW@DJJ'K&W\@(@7J6 M/O\`L*.OESV,^,@555;65Y>/R6L;G]X&'MP'IQ71M+BC+J^C#,G+P!$-G!B> MFB`;@!A'QW*!2F`P";;<-=8FSBL8S`_L57/I$UHVM\YK'<2 MLLW%0,>F`B=[+R#2.;!MMN`*NUDBG-N8`V#<=Q#PU\O>R-I=(X-:!6I-%6V& MFZCJMP+33()KBZ/!L;'/=W8-!IZZ*+TUS(H*TD$%C:%LF39DYP12+!QZ[:,, MJ?SIR@9XJ4%-@$2-^C8=^O;QU;)=6@:#)A0X-:AR.R.`+S"T9BR$T,"\T4A0 M`Q05,D=9ZFLJ!^DY3JMP+M_#'\>QGYD^4.<&QQ>HD8=E#7UTHJ.:;IIMUM+! MLNKZBWZ[\(">=*M`H*>Z0U]:G'!90K.'*[!&(YD7,A9)'J(HJZEEP%-1DA3GIIN<;-WYIFXI#2UAN6B;&@,$E8Y@ M?1&YSAV.`/)8`[=N;C9HXX5\LBN)K5C:0D,;VALN8?>MUZ^8@0IW28F,8IU8 M!9N4PB/BJD:"M&N:%.S5[6`4T1-$31$T1-$31$T1?P24K%PS%S) MR\BQBHUFF99W(23M!BQ:HD^-5R[=*)(()E_$QC``:X)#15QH!SY>U=UM;7%[ MV:UW%S/ MZ@36>"8$R-S6$3H0!C&./B#==RH`?N:L=WN/3+4F.-QFN!]5GO&O9]*V)VEY M5.L.Y81J&H64>BZ)3,Z?4'^`0VA.;P:&8"@PSL8T_:"QPRRAS_Y%B(T#&,3Q MOHK\H`A9+T8%K8+-<#]+A)"0:JO4UQ0,`AZ400"G#P6V$!&G%SKVHMK!$VVB M)I5V+J&F(X'Z`>Q2:XVCY;NFCO\`V/5[C=6NQ8.@LQEMLX/#,QX;E'.MR2?L M->',8##AAWE1#6?,'J4,!TSI[I=CH.DBH&1C))B M!2A)8-V8*"4H%`ZYTB`JY5 M$I0W.H8YQV\1'5XCAAA;EA8UC:.X!J$6/\`VG=D MUB>+9_A MQ1O=09B"'6>Z:(FB)HB:(OR8P$*)C>!0`1$1$````!$1$ M1$````-$5>G(SNH\&>,(OX[(&8#?4.I:_'E+M*T;WWYJT=&][1+,14$9GML^!.8+) M-?[6>9J@K_JBG?Q4:U+S;[(V)!)I/EXV7INBP MD91?7C1->/'`N<`7.J:`@2W,S1B,M,%9KAWBY@#`C-%OBO%E4J[M)$B)YU-B M$C9W($*0HBZLTH+R<5]3H`3%]<";^10\-2.UTZPLA2TB8ST#'VFI^E:J[XZM M=1^H\[IMYZQ>7D;G$^$7Y(&U)/NP1Y(A2N!R5IS6?0``WV_'SU6K'0``H%SH MN4T1-$31$T1-$31%K\=_''MLIV.>/'/'&"2B61.'.9JU-OW;1/95>BV>7BR' M3?K$`558YK;HZ/0,F.Y`0DW`CX&-K'G4"WE@MK;<5K_%6-PUQQI5CG`$4X<: M"O($GA5>CWZ=6X](UW=&Y_+IN]P=M3?.A3Q,:ZA#;NWBD<"P.(&=UL^9XI[Q M?;PTQ`5X^*[]KZKLC=FI[-UQACUC2K^>TF M;P_K+>1T;CCR);5IJ:M(*R!JI4=7`F`/,?V_\-$44N1/.+B=Q38*NL\YVH%# M?)HG72K#F6++W9\0I#G#Y?2($DG:G8*"3I`Y6GI`/Q&`/'5IU/7=(T=F?49X MX^ZM7'T-%7'V++_3/H%UDZQ7#8>G&WM2U*`N`,[8C':,[<]W,8[=E`"2#+F[ M`314]SW>XS9R.E7E-[9O!W*.=G155&1LKY+BW-;QS&K_`)DO<+M(UZDQ2;E. M8IRC)3L4H)?`R.^X:ACM]7^IN,.U].GN#3"60>''Z<>SL+A7!;M:=Y"-B]+[ M./6_-?O_`$C;D;FAXTZQD;/>O'$M#GM+B:`@FWM+EM>#UUG_`.:?<]YK')(= MP;F\[Q;C]^@VSNO6 MVY]Q:B8H7$$P6XRC#ZI=7_.Y=KO--Y3N@[/E?+3T_CU;_WW<:\3@".1`J%J]U7\XGF M%ZQY[;=&X+FVT-V'R5A6RMJ8^ZYL)$LS<>$\LJL:(0B9"ID*!2$*!2%*`%*4 MH>!2E*``!2E#P``\`#4B6L6)Q.)7[T1-$31$T1-$31$T1-$31$T18AS]AZM< M@L)Y3PE;T4EJ[E&C6.F2!E2"?V8S48X:LI1$`$#`[AY`R3M`P#N19$I@\0U1 MZC91:E836$WX^J]-M]Z1O[1'$:GI&H073`#0/\)X M6EZ4-T^8/ M/Z_,NIHKH6H`50'%H:%`3"(M"CN35)^7=0=;QU"ZBTVW=0^'%B_O&<.KPQ/O M<>ZJDHZB?I^>7PY>G^WM0ZE;V@X7FIT989Q]9LW+\/M!KS)*Q!U._4%\Q'4"!VC:#>VV MU-J!I9'::/'\L6QTH&&Z)=<"@PI"^%G9&."M]@Z_!5B*905;A8FO0D8B1M'0 MT''-(F)CVZ8;)MV4@#@M*K^ M_O\`5;V34M4GFN=0E=F?+*]TDCW'$N<]Y+G$\R225V^OM4B:(FB)HB:(FB)H MB:(FB)HB:(FB)HB:(J@,@]D?@_F'E!D?E#ENN6V[3>1YF,L+[&ZMD5@<;M9Q MI%,V$M+*,:XC&6&4'&6P9PQK1G&4*S7%^'L4X2K;:G8BQU2\:59FFFFC!4BM1-:CA%,O M259PC%-&P.W(A\2RHG5.(B)C"(B.I7;6MM9Q^%:1LCB[&M#1]`^DK4_=>\]W M;ZU9VN[TU2_U76'UK-=SR3OQ-:`R..5H/!K:-`P``620V'RU4*-+G1$T1<;A MOM^/GM_5HBUB_N8:WW3,@8IXMT7M@0/)1:RGR'?K9ERT\\I$E%PD+6HF' MJC96U6)!D[:^UB6RBX$2.)%A(`F`3`!. M"VS]$JN!,`!N/E_,/_31<$@8G`+G1/O M+]]0K/S/Y;22.$>2"]2L$3-382K%W;S-W31XG#G3625() M%"&$IBB`B&B+=%^[N[J5TX^XVP3PIXVY0M./*(! MTZCZ'7FL_6Y*/F(TF0KDH0QFD%Z9]TG(@8BHGX4]S7D]VO.$,YSFR_ MF?-6?^5'-`;9B3@QBK.^7MU='H M04=.HB1,"PM/<%.18QXI\-.^#]P.&1N1KKE7,N*15K&^K?UQG7,UQHF/7MU* MR;SCVDXMQ_0866BHM&(:RK4SKV,2QC6A7*9.LRFZ8$6#.(G=/[D79(YK3V&\ MDY0OESIF&\M2./>17&RW7U_D#'=@CH6;",MJ]%0TW%>@*I MO1%6G%''W&#D3F/&-/:\48/+TD?%&3+QCEO8ULU6 M>7?UUY-H5*=B"22R51JK)5#W!3J($=G`NP''OS-VON05V.1K,XE9*S+T:EUN(9M(^#(N6(16!P\52 M.NN!DR*?'=JY1\G.+<5VV.*&)>1W('%CC#O;4X[V++$;1\NY'I"DAF'/+JVY MNM*EA;0=AC%9"3CXFZ1K>05YY3XMJ\K,)U^+DY_D;,K&DYE9LX>D81\=$Y-D91ZHFT:***&30,1 M(A=SF*`AOB:]MMVZ9#X^I.OH82^26Q9&T9GM:`7YG$T:TT-/-P-SMR7OW M)O'4Q?\`DOR#/A3#CT^?.0LW+9CR2[K55P;AT"W?(,W:DW%D4;'AEHV*!EZ! M@.9XN[3;D(HHJ4AJC;;]9U+<-K;-N+MT39FO?69[FB-HJ2_&@!P:VO'-PXJ- M^;G1>A/27R];DW%<;>VM9:USU_HA MF;.F02/#V5-E(%5*F55PT> MIIK^BLL"*P%+E;+O%+OW9_Y+?;]]SJ=SC=WZ'*KBECFJ8LA,W5QTE4;7=,> M0AK'$6:+M$DP'$R[SV)5USG M745.8BV#M$31%\:'[@_#Y\']Y+GC6$VWM&=CS`3+$9Z:(MDE&N9:Q7\IJJ($ M#8.A*2M:Z?4'@)DQ$-$740;7D#WZ^ZM0Z^N5RQN7(6T42G.3L17E(S$F%\9U M&(@Y:8*(MP1+'TC'542`F_O7'B13&^Z9Q>E@CN24C`56A%JWA;!W M#7C9C'C]!B7I:,,6UF$G&O\`ZQB)HHN7"]X^.`+UN'GJJ*")S#HB][[=? M9;XP\NN#3+EK:N\OCWBU].C`[!NCZRR9R@1>C8P[5?:)Y#Y8I&),7=\JT9'RYEFXPU,IE<:=N7 MD&ZE[+:[&_2CHYN=Z]N2:22:CE8#+NG*J:#=`IU55")D.8"*(7?KL:+KN>9P MQC'3"D]7>,-9PKQ+KDJH0R2CYEQQPW1\92SU5N9=R5HYD;9!R+I5$JARI*KF M+U&VZA(OI"_;E<'\:<0NUOQDL,/1HJ)R]R&QO"9UR]=7,2R3N-D?9-0+:*M# MR4P+&YXW-%\6080>:W MN*XI9,W6@2/PQ!PF*4TT!W'],'%/4-_Y&'^;1%]0GM9UZG<(>SAPW)D^7CJ' M6,9\3:-DC(LM,'!JT@GMU@@R=;3.B@0%3O`G;6X3(@4IEUG!BI$`ZA@`>FXG MBM8'W-PX,@C:7.<>``%25>]M;;US>&X+/:NV;66\W!J%PR"W@C&9\DLAHUHY M`XAK25IC]P;FAECN>\L&DA6H.=>U@)HN-^..)8Q!5S)HQ+V_P#2<2!R[@F/IMP,*+8@ZURU_7KO*T/\*H;;Q8DX\#0? M7?S-*`8'`&OZ>O+7T(V=Y2NC3H=6GM8]8$!O=;U%Q:UA>R,O>!(<1:VC`60@ MTK1\Q:))7!6W]P+M[3';J^W1YG,*TU;3W(7*=7,N7/'4]'6VEQEJE8A&I4>HQEKAE7<',S#*''&ZJ?0)2N(ZE-+Y-MC'()@.HSL60'B)]QW*8@E'82[:(M\7[9'"R6% M^R_Q((=`R,ME1I?\U31CI>D==;(%_L3B!7'<`,J4U+8Q92G$/$A0VW#81(K\ MM$31%J^=VK[93&/=1Y:..6$ARFL^")R3QS3*)/5:#Q)#7AI,/:6:6;LK,K,/ M;U6'";MQ#/6S,R(H'`J;(@@<=^D"+-79H^WHP?V@\C97S%&9@F>1&5,B5>,H MM>MMGQ_%T4V.:81_\VM$5!,6-FM7NGEQDVD>9T[,JB=-"/31(7I46$Y%)3NU M=E7BMW=J166.8G-BQQE_'+5^TQ?G2@I1JUIKT?)+%=O:S8XB51/&W2D.GY0< M&CUCMET%^L[5TV,JL*A%JM)_8\9`-:A3<=PVG!20=>#Y'CQ-&M1F(J&_*,6? M+!8@KHJ.WB#L2";?P`-$6REVJ/M].$7:JF#Y/HY+-F[D>ZBEX=3.V5218R=; MCWZ!V\O'XSJ<2W3A*(TF$%#).%P.^EE6YC(&?&0.=,Q%3KGO[-.D<@X9?VUBS-E._93FV9./D`]38R5^M4I:7D>B\5RTBHY18J2@HD4$A.HI`'H+ M\($6Y+B['\3B;&&.L65PPF@<:4.HX_@C*ID1,:(IM>CZY&&.BENFD86<:F(E M+^4OD&B+3`R1]EQC[*F4[[E>V]PS(+F9R-D&TY#LS=#CS74Q7D;A9'UEFD$G M9LLG,4RKF15*544Q$!$#=`_#HBZ7OP=P-_=KL3M^8>4=UW"7'EW"US(AD3>W M/?K[4V#-JR@SE3/U?2./2ID231-L#F5(=8Y1*W;&UA+?NXGW]Z[1+-Y^1A.6 M4`4+Y0:Y:GZK!EX8.>:$^Z0O?+]-KRN:=LW9\'7O=;&R[RURW+M.:146>GR5 M;X@Y?,7@!)<,8[;*UI'BR@QY[/\`R7[?O#.X3V?^3R>2+1G!DJYA,51-7Q^A M8JW081VT(E,6PKYW-QI7%RG0749HF*GLP9%4Z3&4\, M$U[*UQ\.V\-L3RVVA+1*ZKCXTI82&MA&:_C(W?X[6.7*!<\69+J69;MCO(5: MF:==:A/8D8/(:QUBPL5HN:B)!L:WE%1L]9.CD-TB4Y=^H@@8`$,B#J3MNN6E MU6H_LCSX<_6O,;_Y>>:"F8C;@;2N.H.Y?]/Q6EYGSM(=K[(]WF+%P\YE\AL2 M4N4>+/(_&F;N,CG(GTZW7$RGRV+R%6':>7-2\X.=D_M M,T2YP5TY90G*1&&>H2".*JC@]7"F.IA5)0%465MD5;Y9KO.1:@E#U&[-S M#"IMTF4.F)BC5Q[MTF4`M\6A^[W5X`D_Z01Q4(O_`"0=:MQ:QS!YYR?Q5QGQ8A[I%4['U)XZ0-@KKEO:V%(B8 MI!FP'(%1:UME58:EILV;5!%1/TG!@#H`FJN'<&GS-S-\0`]K?Y*J&:AY7>J. MF@FX_+"!]FYS?L8I,]CW@'QL[1M6SS"4/->0\]S&>Y^C2\I9[!B6/Q^O"15" MCI]C$0+9DQN=J]Z11]:GC@ZHJ(^*A"B3\H&&K;J=L]V5HDK^Z:'UJ#WW1W>. MG$BX^3P[)@?Z(5>7*G[4[&'.7E'GSE/.\]J2==P9B/'F)H>569I1Z\PQH%4BJPE, MN6""JZ+-U+_+/M]5_-_J'U/KZ=Z_FGRK_#?6ZOA]#]+HZ> MGPUK%K.7\YO*Y*_-R_%FKQ/&F'[WT+];/EW\;_`797A?A_\`BNET\#PO!I\G M#^'XGOT_>][M453?+]@_R;][_P"F_9_7JUC)0_A\/O>KU_9^E9E?\SA_$/?_-IC\%5 MAG=?S/O4^8RXGY3Y%VZ/J3I\E/XGJ?U;^/ MI[ZD]G3YOOY4K7@WX>67AES85R5YK5W=OCX_Q'/AX->/+O[.]6/8R]KT-]O8 M[?H_Q/G'H_";XNO]3UNG^GHZ_P`=M7JUR5;FIFSCX/++[M/Z5*X+6#=/C M4Q\2M'?#X6;C]6F%.RN-:JP_%?I_H=/RWIZ`VW]UU[?GW_B?J?#OY_FZ>K;Q MVU)HJ9C7-F[Z]F&:GNU[*\JYL5JWNG-X;_Q*Y^66E:>ST5]WX>2L5QMT[LM_ M:?$G\7K=7X[^KT^/1_W?V=]M2.RKF.7-2N/"G`?#7EZ.2U>W9FJZN;XN5*>J 4G\VOW5*8OE_2/_/5
-----END PRIVACY-ENHANCED MESSAGE-----