Get Cash Back and $0 Commissions
+ The Power of TradeStation
Business Wire 31-Oct-2024 7:00 AM
Altria Group, Inc. (NYSE:MO) today reports our 2024 third-quarter and nine-months business results and reaffirms our guidance for 2024 full-year adjusted diluted earnings per share (EPS).
"Altria delivered outstanding results in the third quarter," said Billy Gifford, Altria's Chief Executive Officer. "The smokeable products segment delivered solid operating companies income growth behind the resilience of Marlboro, and in the oral tobacco products segment, our MST brands continued to drive profitability while on! maintained momentum in the marketplace. We also continued to reward shareholders through a growing dividend and share repurchases while making investments in pursuit of our Vision."
"We also announce today a new Optimize & Accelerate initiative designed to modernize our processes, which we believe will accelerate progress toward our Vision, and we reaffirm our guidance to deliver 2024 full-year adjusted diluted EPS in a range of $5.07 to $5.15. This range represents an adjusted diluted EPS growth rate of 2.5% to 4% from a base of $4.95 in 2023."
Altria Headline Financials1
($ in millions, except per share data) |
Q3 2024 |
Change vs. Q3 2023 |
|
Q3 YTD 2024 |
Change vs. Q3 YTD 2023 |
Net revenues |
$6,259 |
(0.4)% |
|
$18,044 |
(2.5)% |
Revenues net of excise taxes |
$5,344 |
1.3% |
|
$15,338 |
(0.9)% |
|
|
|
|
|
|
Reported tax rate |
24.2% |
(1.3) pp |
|
24.4% |
(1.5) pp |
Adjusted tax rate |
23.9% |
(0.5) pp |
|
24.3% |
(0.4) pp |
|
|
|
|
|
|
Reported diluted EPS2 |
$1.34 |
9.8% |
|
$4.75 |
39.7% |
Adjusted diluted EPS2 |
$1.38 |
7.8% |
|
$3.84 |
1.6% |
1 "Adjusted" financial measures presented in this release exclude the impact of special items. See "Basis of Presentation" for more information and see the schedules to this press release for reconciliations to corresponding GAAP measures. 2 "EPS" represents diluted earnings per share.
As previously announced, a conference call with the investment community and news media will be webcast on October 31, 2024 at 9:00 a.m. Eastern Time. Access to the webcast is available at www.altria.com/webcasts.
NJOY
Business Results
Third Quarter:
First Nine Months:
Optimize & Accelerate Initiative
We intend to commence a multi-phase Optimize & Accelerate initiative (Initiative) designed to modernize our ways of working as we accelerate our progress toward our Vision and 2028 Enterprise Goals. Through the Initiative, we plan to increase our organization's speed, efficiency and effectiveness by centralizing work, streamlining and standardizing processes, further using generative artificial intelligence and automation, and outsourcing certain transactional tasks. We expect the design and detailed plans for all phases of the Initiative to be substantially complete in 12 to 18 months.
As part of the Initiative, we intend to establish an Accelerated Business Solutions organization within Altria Client Services LLC. This organization will be responsible for driving efficiency and process improvement across our companies in partnership with external service providers.
We expect the initial phases of the Initiative will deliver at least $600 million in cumulative cost savings over the next five years, which we plan to reinvest in our businesses in support of our Vision and 2028 Enterprise Goals. The cumulative cost savings exclude our estimated total pre-tax charges for these initial phases of approximately $100 million to $125 million (excluding any non-cash impact that may result from pension settlement and curtailment accounting), which we intend to treat as special items and exclude from our adjusted diluted EPS. Substantially all of these charges will result in cash expenditures and will consist of employee separations, new technology, business advisory services and other costs. Although we are still evaluating certain aspects of the initial phases of the Initiative, for which the associated costs are not yet deemed probable and reasonably estimable, we expect to record the majority of the charges related to the initial phases of the Initiative by the end of the first half of 2025, with the initial charges being recorded beginning in the fourth quarter of 2024. As we further develop and finalize detailed plans for the additional phases of the Initiative, we plan to update estimated related costs and cumulative cost savings as such amounts become probable and reasonably estimable.
Cash Returns to Shareholders
Share Repurchase Program
Dividends
Environmental, Social and Governance
Our Corporate Responsibility Focus Areas are: (i) reduce the harm of tobacco products, (ii) prevent underage use, (iii) protect the environment, (iv) drive responsibility through our value chain, (v) support our people and communities and (vi) engage and lead responsibly. Our corporate responsibility reports are available on the Responsibility section of www.altria.com.
2024 Full-Year Guidance
We reaffirm our guidance to deliver 2024 full-year adjusted diluted EPS in a range of $5.07 to $5.15, representing a growth rate of 2.5% to 4% from a base of $4.95 in 2023. We expect 2024 adjusted diluted EPS growth to be weighted to the second half of the year. Our guidance includes the impact of two additional shipping days in 2024, the first of which occurred in the third quarter, and assumes limited impact on combustible and e-vapor product volumes from enforcement efforts in the illicit e-vapor market.
While our 2024 full-year adjusted diluted EPS guidance accounts for a range of scenarios, the external environment remains dynamic. We will continue to monitor conditions related to (i) the economy, including the cumulative impact of inflation, (ii) adult tobacco consumer (ATC) dynamics, including purchasing patterns and adoption of smoke-free products, (iii) illicit e-vapor enforcement and (iv) regulatory, litigation and legislative developments.
Our 2024 full-year adjusted diluted EPS guidance range includes planned investments in support of our Vision, such as (i) marketplace activities in support of our smoke-free products and (ii) continued smoke-free product research, development and regulatory preparation expenses. This guidance range excludes the special items for the first nine months of 2024 shown in Table 1 and the per share impacts that we expect to record in the fourth quarter of 2024 related to (i) income tax items of approximately $0.9 billion for the expected reversal of an unrecognized tax benefit resulting in the partial release of a valuation allowance related to our former investment in JUUL Labs, Inc. (JUUL) in connection with an agreement reached in October 2024 with the Internal Revenue Service, and (ii) the charges associated with the Initiative discussed above.
We continue to expect our 2024 full-year adjusted effective tax rate to be in a range of 24% to 25%. We now expect our 2024 capital expenditures to be between $125 million and $175 million, a change from our previous expectation of $175 million to $225 million and expect our 2024 depreciation and amortization expenses to be approximately $285 million, a change from our previous expectation of $310 million.
Our full-year adjusted diluted EPS guidance range and full-year forecast for our adjusted effective tax rate exclude the impact of certain income and expense items that our management believes are not part of underlying operations. These items may include, for example, loss on early extinguishment of debt, restructuring charges, asset impairment charges, acquisition, disposition and integration-related items, equity investment-related special items, certain income tax items, charges associated with tobacco and health and certain other litigation items, and resolutions of certain non-participating manufacturer (NPM) adjustment disputes under the Master Settlement Agreement (NPM Adjustment Items). See Table 1 below for the income and expense items for the third quarter and first nine months of 2024.
Our management cannot estimate on a forward-looking basis the impact of certain income and expense items, including those items noted in the preceding paragraph, on our reported diluted EPS or our effective tax rate because these items, which could be significant, may be unusual or infrequent, are difficult to predict and may be highly variable. As a result, we do not provide a corresponding U.S. generally accepted accounting principles (GAAP) measure for, or reconciliation to, our adjusted diluted EPS guidance or our adjusted effective tax rate forecast.
ALTRIA GROUP, INC.
See "Basis of Presentation" below for an explanation of financial measures and reporting segments discussed in this release.
Financial Performance
Third Quarter
First Nine Months
Table 1 - Altria's Adjusted Results |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
|
Third Quarter |
|
Nine Months Ended September 30, |
||||||||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||||
Reported diluted EPS |
$ |
1.34 |
|
$ |
1.22 |
9.8 |
% |
|
$ |
4.75 |
|
$ |
3.40 |
39.7 |
% |
NPM Adjustment Items |
|
(0.01 |
) |
|
— |
|
|
|
(0.01 |
) |
|
— |
|
||
Acquisition, disposition and integration-related items |
|
0.02 |
|
|
— |
|
|
|
(1.07 |
) |
|
— |
|
||
Asset impairment |
|
— |
|
|
— |
|
|
|
0.15 |
|
|
— |
|
||
Tobacco and health and certain other litigation items |
|
0.01 |
|
|
0.01 |
|
|
|
0.04 |
|
|
0.18 |
|
||
Loss on disposition of JUUL equity securities |
|
— |
|
|
— |
|
|
|
— |
|
|
0.14 |
|
||
ABI-related special items |
|
0.01 |
|
|
0.03 |
|
|
|
(0.01 |
) |
|
0.02 |
|
||
Cronos-related special items |
|
— |
|
|
— |
|
|
|
0.01 |
|
|
0.02 |
|
||
Income tax items |
|
0.01 |
|
|
0.02 |
|
|
|
(0.02 |
) |
|
0.02 |
|
||
Adjusted diluted EPS |
$ |
1.38 |
|
$ |
1.28 |
7.8 |
% |
|
$ |
3.84 |
|
$ |
3.78 |
1.6 |
% |
Note: For details of pre-tax, tax and after-tax amounts, see Schedules 7 and 9.
Special Items
The EPS impact of the following special items is shown in Table 1 and Schedules 6, 7, 8 and 9.
Acquisition, Disposition and Integration-Related Items
In the third quarter of 2024, we recorded pre-tax expenses of $44 million (or $0.02 per share) for NJOY acquisition-related costs. In the first nine months of 2024, we recorded net pre-tax income of $2.5 billion (or $1.07 per share) of acquisition, disposition and integration-related items, primarily related to a pre-tax gain of $2.7 billion on the assignment of the IQOS Tobacco Heating System commercialization rights to PMI in April 2024, partially offset by pre-tax expenses associated with the acquisition of NJOY, including a pre-tax charge of $140 million related to a change in the fair value of the contingent payments.
Asset Impairment
In the first nine months of 2024, we recorded a non-cash, pre-tax charge of $354 million (or $0.15 per share) for an impairment of the Skoal trademark.
Tobacco and Health and Certain Other Litigation Items
In the first nine months of 2024, we recorded pre-tax charges of $90 million (or $0.04 per share) for tobacco and health and certain other litigation items and related interest costs.
In the first nine months of 2023, we recorded pre-tax charges of $424 million (or $0.18 per share) for tobacco and health and certain other litigation items and related interest costs, primarily driven by our settlement of JUUL-related litigation.
Loss on Disposition of JUUL Equity Securities
In the first nine months of 2023, we recorded a non-cash, pre-tax loss of $250 million (or $0.14 per share) related to the disposition of our former investment in JUUL. We recorded a corresponding adjustment to the JUUL tax valuation allowance.
ABI-Related Special Items
In the first nine months of 2024, we recorded net pre-tax income of $39 million (or $0.01 per share) for ABI-related special items, primarily related to our pre-tax gain on the partial sale of our investment in ABI, net of transaction costs, partially offset by mark-to-market losses on certain ABI financial instruments associated with its share commitments.
In the third quarter and first nine months of 2023, we recorded net pre-tax losses of $82 million (or $0.03 per share) and $54 million (or $0.02 per share), respectively, for ABI-related special items consisting primarily of mark-to-market losses on certain ABI financial instruments associated with its share commitments.
The ABI-related special items include our respective share of the amounts recorded by ABI and additional adjustments related to (i) the conversion of ABI-related special items from international financial reporting standards to GAAP and (ii) adjustments to our investment required under the equity method of accounting.
Cronos-Related Special Items
In the first nine months of 2023, we recorded pre-tax losses of $30 million (or $0.02 per share) for Cronos-related special items, substantially all of which related to our share of special items recorded by Cronos. We recorded a corresponding adjustment to the Cronos tax valuation allowance.
Income Tax Items
In the first nine months of 2024, we recorded income tax items of $41 million (or $0.02 per share), due primarily to an income tax benefit from the partial release of a valuation allowance on JUUL-related losses, partially offset by interest expense on tax reserves recorded in prior years. The valuation allowance release was due to the capital gain associated with the partial sale of our investment in ABI.
In the third quarter and first nine months of 2023, we recorded income tax items of $29 million (or $0.02 per share), due primarily to tax expense associated with a tax basis adjustment related to our investment in ABI.
SMOKEABLE PRODUCTS
Revenues and OCI
Third Quarter
First Nine Months
Table 2 - Smokeable Products: Revenues and OCI ($ in millions) |
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
Third Quarter |
|
Nine Months Ended September 30, |
||||||||||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||||||
Net revenues |
$ |
5,540 |
|
$ |
5,572 |
|
(0.6 |
)% |
|
$ |
15,941 |
|
$ |
16,482 |
|
(3.3 |
)% |
Excise taxes |
|
(888 |
) |
|
(976 |
) |
|
|
|
(2,630 |
) |
|
(2,945 |
) |
|
||
Revenues net of excise taxes |
$ |
4,652 |
|
$ |
4,596 |
|
1.2 |
% |
|
$ |
13,311 |
|
$ |
13,537 |
|
(1.7 |
)% |
|
|
|
|
|
|
|
|
||||||||||
Reported OCI |
$ |
2,937 |
|
$ |
2,743 |
|
7.1 |
% |
|
$ |
8,183 |
|
$ |
8,092 |
|
1.1 |
% |
NPM Adjustment Items |
|
(23 |
) |
|
(15 |
) |
|
|
|
(29 |
) |
|
(15 |
) |
|
||
Tobacco and health and certain other litigation items |
|
21 |
|
|
13 |
|
|
|
|
59 |
|
|
65 |
|
|
||
Adjusted OCI |
$ |
2,935 |
|
$ |
2,741 |
|
7.1 |
% |
|
$ |
8,213 |
|
$ |
8,142 |
|
0.9 |
% |
Reported OCI margins 1 |
|
63.1 |
% |
|
59.7 |
% |
3.4 pp |
|
|
61.5 |
% |
|
59.8 |
% |
1.7 pp |
||
Adjusted OCI margins 1 |
|
63.1 |
% |
|
59.6 |
% |
3.5 pp |
|
|
61.7 |
% |
|
60.1 |
% |
1.6 pp |
1 Reported and adjusted OCI margins are calculated as reported and adjusted OCI, respectively, divided by revenues net of excise taxes.
Shipment Volume
Third Quarter
First Nine Months
Table 3 - Smokeable Products: Reported Shipment Volume (sticks in millions) |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
||
|
Third Quarter |
|
Nine Months Ended September 30, |
||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||
Cigarettes: |
|
|
|
|
|
|
|
||
Marlboro |
16,122 |
17,437 |
(7.5 |
)% |
|
47,411 |
52,339 |
(9.4 |
)% |
Other premium |
824 |
895 |
(7.9 |
)% |
|
2,397 |
2,674 |
(10.4 |
)% |
Discount |
695 |
970 |
(28.4 |
)% |
|
2,181 |
3,119 |
(30.1 |
)% |
Total cigarettes |
17,641 |
19,302 |
(8.6 |
)% |
|
51,989 |
58,132 |
(10.6 |
)% |
|
|
|
|
|
|
|
|
||
Cigars: |
|
|
|
|
|
|
|
||
Black & Mild |
443 |
451 |
(1.8 |
)% |
|
1,320 |
1,359 |
(2.9 |
)% |
Other |
1 |
— |
100.0 |
% |
|
3 |
2 |
50.0 |
% |
Total cigars |
444 |
451 |
(1.6 |
)% |
|
1,323 |
1,361 |
(2.8 |
)% |
|
|
|
|
|
|
|
|
||
Total smokeable products |
18,085 |
19,753 |
(8.4 |
)% |
|
53,312 |
59,493 |
(10.4 |
)% |
Note: Cigarettes volume includes units sold as well as promotional units but excludes units sold for distribution to Puerto Rico, U.S. Territories to overseas military and by Philip Morris Duty Free Inc., none of which, individually or in the aggregate, is material to our smokeable products segment.
Retail Share and Brand Activity
Third Quarter
First Nine Months
Table 4 - Smokeable Products: Cigarettes Retail Share (percent) |
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
|
Third Quarter |
|
Nine Months Ended September 30, |
||||||||||
|
2024 |
2023 |
Percentage point change |
|
2024 |
2023 |
Percentage point change |
||||||
Cigarettes: |
|
|
|
|
|
|
|
||||||
Marlboro |
41.7 |
% |
42.3 |
% |
(0.6 |
) |
|
41.9 |
% |
42.1 |
% |
(0.2 |
) |
Other premium |
2.2 |
|
2.3 |
|
(0.1 |
) |
|
2.2 |
|
2.3 |
|
(0.1 |
) |
Discount |
1.8 |
|
2.4 |
|
(0.6 |
) |
|
2.0 |
|
2.6 |
|
(0.6 |
) |
Total cigarettes |
45.7 |
% |
47.0 |
% |
(1.3 |
) |
|
46.1 |
% |
47.0 |
% |
(0.9 |
) |
Note: Retail share results for cigarettes are based on data from Circana, LLC (Circana) as well as MSAi. Circana maintains a blended retail service that uses a sample of stores and certain wholesale shipments to project market share and depict share trends. This service tracks sales in the food, drug, mass merchandisers, convenience, military, dollar store and club trade classes. For other trade classes selling cigarettes, retail share is based on shipments from wholesalers to retailers through the Store Tracking Analytical Reporting System (STARS), as provided by MSAi. This service is not designed to capture sales through other channels, including the internet, direct mail and some illicitly tax-advantaged outlets. It is the standard practice of retail services to periodically refresh their retail scan services, which could restate retail share results that were previously released in these services.
ORAL TOBACCO PRODUCTS
Revenues and OCI
Third Quarter
First Nine Months
Table 5 - Oral Tobacco Products: Revenues and OCI ($ in millions) |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
||||||
|
Third Quarter |
|
Nine Months Ended September 30, |
||||||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||
Net revenues |
$ 722 |
|
$ 685 |
|
5.4 |
% |
|
$ 2,084 |
|
$ 1,993 |
|
4.6 |
% |
Excise taxes |
(27 |
) |
(28 |
) |
|
|
(76 |
) |
(85 |
) |
|
||
Revenues net of excise taxes |
$ 695 |
|
$ 657 |
|
5.8 |
% |
|
$ 2,008 |
|
$ 1,908 |
|
5.2 |
% |
|
|
|
|
|
|
|
|
||||||
Reported OCI |
$ 464 |
|
$ 455 |
|
2.0 |
% |
|
$ 996 |
|
$ 1,314 |
|
(24.2 |
)% |
Asset impairment |
— |
|
— |
|
|
|
354 |
|
— |
|
|
||
Adjusted OCI |
$ 464 |
|
$ 455 |
|
2.0 |
% |
|
$ 1,350 |
|
$ 1,314 |
|
2.7 |
% |
Reported OCI margins 1 |
66.8 |
% |
69.3 |
% |
(2.5) pp |
|
49.6 |
% |
68.9 |
% |
(19.3) pp |
||
Adjusted OCI margins 1 |
66.8 |
% |
69.3 |
% |
(2.5) pp |
|
67.2 |
% |
68.9 |
% |
(1.7) pp |
1 Reported and adjusted OCI margins are calculated as reported and adjusted OCI, respectively, divided by revenues net of excise taxes.
Shipment Volume
Third Quarter
First Nine Months
Table 6 - Oral Tobacco Products: Reported Shipment Volume (cans and packs in millions) |
|||||||||
|
|
|
|
|
|
|
|
||
|
Third Quarter |
|
Nine Months Ended September 30, |
||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||
Copenhagen |
101.4 |
109.4 |
(7.3 |
)% |
|
304.4 |
333.3 |
(8.7 |
)% |
Skoal |
37.4 |
40.4 |
(7.4 |
)% |
|
111.6 |
123.3 |
(9.5 |
)% |
on! |
41.9 |
28.7 |
46.0 |
% |
|
116.4 |
83.9 |
38.7 |
% |
Other |
16.4 |
16.3 |
0.6 |
% |
|
50.0 |
49.3 |
1.4 |
% |
Total oral tobacco products |
197.1 |
194.8 |
1.2 |
% |
|
582.4 |
589.8 |
(1.3 |
)% |
Note: Volume includes cans and packs sold, as well as promotional units, but excludes international volume, which is currently not material to our oral tobacco products segment. New types of oral tobacco products, as well as new packaging configurations of existing oral tobacco products, may or may not be equivalent to existing MST products on a can-for-can basis. To calculate volumes of cans and packs shipped, one pack of snus or one can of oral nicotine pouches, irrespective of the number of pouches in the pack, is assumed to be equivalent to one can of MST.
Retail Share and Brand Activity
Third Quarter
First Nine Months
Table 7 - Oral Tobacco Products: Retail Share (percent) |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
||||||
|
Third Quarter |
|
Nine Months Ended September 30, |
||||||||||
|
2024 |
2023 |
Percentage point change |
|
2024 |
2023 |
Percentage point change |
||||||
Copenhagen |
18.7 |
% |
23.0 |
% |
(4.3 |
) |
|
19.4 |
% |
24.1 |
% |
(4.7 |
) |
Skoal |
7.4 |
|
9.1 |
|
(1.7 |
) |
|
7.7 |
|
9.6 |
|
(1.9 |
) |
on! |
8.9 |
|
6.9 |
|
2.0 |
|
|
8.0 |
|
6.8 |
|
1.2 |
|
Other |
2.6 |
|
2.8 |
|
(0.2 |
) |
|
2.7 |
|
2.9 |
|
(0.2 |
) |
Total oral tobacco products |
37.6 |
% |
41.8 |
% |
(4.2 |
) |
|
37.8 |
% |
43.4 |
% |
(5.6 |
) |
Note: Our oral tobacco products segment's retail share results exclude international volume, which is currently not material to our oral tobacco products segment. Retail share results for oral tobacco products are based on data from Circana, a tracking service that uses a sample of stores to project market share and depict share trends. This service tracks sales in the food, drug, mass merchandisers, convenience, military, dollar store and club trade classes on the number of cans and packs sold. Oral tobacco products are defined by Circana as domestic tobacco derived oral products, in the form of MST, snus and oral nicotine pouches. New types of oral tobacco products, as well as new packaging configurations of existing oral tobacco products, may or may not be equivalent to existing MST products on a can-for-can basis. For example, one pack of snus or one can of oral nicotine pouches, irrespective of the number of pouches in the pack, is assumed to be equivalent to one can of MST. Because this service represents retail share performance only in key trade channels, it should not be considered a precise measurement of actual retail share. It is the standard practice of retail services to periodically refresh their retail scan services, which could restate retail share results that were previously released in these services.
Altria's Profile
We have a leading portfolio of tobacco products for U.S. tobacco consumers age 21+. Our Vision is to responsibly lead the transition of adult smokers to a smoke-free future (Vision). We are Moving Beyond Smoking™, leading the way in moving adult smokers away from cigarettes by taking action to transition millions to potentially less harmful choices - believing it is a substantial opportunity for adult tobacco consumers, our businesses and society.
Our wholly owned subsidiaries include leading manufacturers of both combustible and smoke-free products. In combustibles, we own Philip Morris USA Inc. (PM USA), the most profitable U.S. cigarette manufacturer, and John Middleton Co. (Middleton), a leading U.S. cigar manufacturer. Our smoke-free portfolio includes ownership of U.S. Smokeless Tobacco Company LLC (USSTC), the leading global moist smokeless tobacco (MST) manufacturer, Helix Innovations LLC (Helix), a leading manufacturer of oral nicotine pouches, and NJOY, LLC (NJOY), an e-vapor manufacturer with a commercialized product portfolio fully covered by marketing granted orders from the U.S. Food and Drug Administration (FDA).
Additionally, we have a majority-owned joint venture, Horizon Innovations LLC (Horizon), for the U.S. marketing and commercialization of heated tobacco stick products.
Our equity investments include Anheuser-Busch InBev SA/NV (ABI), the world's largest brewer, and Cronos Group Inc. (Cronos), a leading Canadian cannabinoid company.
The brand portfolios of our operating companies include Marlboro®, Black & Mild®, Copenhagen®, Skoal®, on!® and NJOY®. Trademarks related to Altria referenced in this release are the property of Altria or our subsidiaries or are used with permission.
Learn more about Altria at www.altria.com and follow us on X (formerly known as Twitter), Facebook and LinkedIn.
Basis of Presentation
We report our financial results in accordance with GAAP. Our management reviews OCI, which is defined as operating income before general corporate expenses and amortization of intangibles, to evaluate the performance of, and allocate resources to, our segments. Our management also reviews certain financial results, including OCI, OCI margins and diluted EPS, on an adjusted basis, which excludes certain income and expense items, including those items noted under "2024 Full-Year Guidance." Our management does not view any of these special items to be part of our underlying results as they may be highly variable, may be unusual or infrequent, are difficult to predict and can distort underlying business trends and results. Our management also reviews income tax rates on an adjusted basis. Our adjusted effective tax rate may exclude certain income tax items from our reported effective tax rate. Our management believes that adjusted financial measures provide useful additional insight into underlying business trends and results, and provide a more meaningful comparison of year-over-year results. Our management uses adjusted financial measures for planning, forecasting and evaluating business and financial performance, including allocating capital and other resources and evaluating results relative to employee compensation targets. These adjusted financial measures are not required by, or calculated in accordance with, GAAP and may not be calculated the same as similarly titled measures used by other companies. These adjusted financial measures should thus be considered as supplemental in nature and not considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. We provide reconciliations of historical adjusted financial measures to corresponding GAAP measures in this release.
We use the equity method of accounting for our investment in ABI and Cronos and report our share of ABI's and Cronos's results using a one-quarter lag because ABI's and Cronos's results are not available in time for us to record them in the concurrent period. The one-quarter reporting lag for ABI and Cronos does not affect our cash flows. We accounted for our former investment in the equity securities of JUUL at fair value.
Our reportable segments are (i) smokeable products, consisting of combustible cigarettes and machine-made large cigars, and (ii) oral tobacco products, consisting of MST, snus and oral nicotine pouches. We have included results for NJOY, Horizon, Helix International, and other business activities, substantially all of which consist of research and development expense related to certain new product platforms and technologies in "All Other." Comparisons are to the corresponding prior-year period unless otherwise stated.
Forward-Looking and Cautionary Statements
This release contains projections of future results and other forward-looking statements that are subject to a number of risks and uncertainties and are made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995.
Important factors that may cause actual results to differ materially from those contained in the forward-looking statements included in this release are described in our publicly filed reports, including our Annual Report on Form 10-K for the year ended December 31, 2023. These factors include the following:
You should understand that it is not possible to predict or identify all factors and risks. Consequently, you should not consider the foregoing list to be complete. We do not undertake to update any forward-looking statement that we may make from time to time except as required by applicable law. All subsequent written and oral forward-looking statements attributable to Altria or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements referenced above.
Schedule 1 |
||||||||||
ALTRIA GROUP, INC. |
||||||||||
and Subsidiaries |
||||||||||
Consolidated Statements of Earnings |
||||||||||
For the Quarters Ended September 30, |
||||||||||
(dollars in millions, except per share data) |
||||||||||
(Unaudited) |
||||||||||
|
|
|
|
|
|
|||||
|
2024 |
|
2023 |
|
% Change |
|||||
|
|
|
|
|
|
|||||
Net revenues |
$ |
6,259 |
|
|
$ |
6,281 |
|
|
(0.4 |
)% |
Cost of sales 1 |
|
1,536 |
|
|
|
1,578 |
|
|
|
|
Excise taxes on products 1 |
|
915 |
|
|
|
1,004 |
|
|
|
|
Gross profit |
|
3,808 |
|
|
|
3,699 |
|
|
2.9 |
% |
Marketing, administration and research costs |
|
526 |
|
|
|
505 |
|
|
|
|
Operating companies income |
|
3,282 |
|
|
|
3,194 |
|
|
2.8 |
% |
Amortization of intangibles |
|
38 |
|
|
|
42 |
|
|
|
|
General corporate expenses |
|
92 |
|
|
|
63 |
|
|
|
|
Operating income |
|
3,152 |
|
|
|
3,089 |
|
|
2.0 |
% |
Interest and other debt expense, net |
|
267 |
|
|
|
272 |
|
|
|
|
Net periodic benefit income, excluding service cost |
|
(25 |
) |
|
|
(33 |
) |
|
|
|
(Income) losses from investments in equity securities 1 |
|
(116 |
) |
|
|
(58 |
) |
|
|
|
Earnings before income taxes |
|
3,026 |
|
|
|
2,908 |
|
|
4.1 |
% |
Provision for income taxes |
|
733 |
|
|
|
742 |
|
|
|
|
Net earnings |
$ |
2,293 |
|
|
$ |
2,166 |
|
|
5.9 |
% |
|
|
|
|
|
|
|||||
Per share data: |
|
|
|
|
|
|||||
Diluted earnings per share |
$ |
1.34 |
|
|
$ |
1.22 |
|
|
9.8 |
% |
|
|
|
|
|
|
|||||
Weighted-average diluted shares outstanding |
|
1,703 |
|
|
|
1,773 |
|
|
(3.9 |
)% |
1 Cost of sales includes charges for resolution expenses related to state settlement agreements and FDA user fees. Supplemental information concerning those items, excise taxes on products sold and (income) losses from investments in equity securities is shown in Schedule 5. |
Schedule 2 |
||||||||||||
ALTRIA GROUP, INC. |
||||||||||||
and Subsidiaries |
||||||||||||
Selected Financial Data |
||||||||||||
For the Quarters Ended September 30, |
||||||||||||
(dollars in millions) |
||||||||||||
(Unaudited) |
||||||||||||
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||
|
Net Revenues |
|||||||||||
|
Smokeable Products |
Oral Tobacco Products |
All Other |
Total |
||||||||
2024 |
$ |
5,540 |
|
$ |
722 |
|
$ |
(3 |
) |
$ |
6,259 |
|
2023 |
|
5,572 |
|
|
685 |
|
|
24 |
|
|
6,281 |
|
% Change |
|
(0.6 |
)% |
|
5.4 |
% |
(100%+) |
|
(0.4 |
)% |
||
|
|
|
|
|
||||||||
Reconciliation: |
||||||||||||
For the quarter ended September 30, 2023 |
$ |
5,572 |
|
$ |
685 |
|
$ |
24 |
|
$ |
6,281 |
|
Operations |
|
(32 |
) |
|
37 |
|
|
(27 |
) |
|
(22 |
) |
For the quarter ended September 30, 2024 |
$ |
5,540 |
|
$ |
722 |
|
$ |
(3 |
) |
$ |
6,259 |
|
|
|
|
|
|
||||||||
|
Operating Companies Income (Loss) |
|||||||||||
|
Smokeable Products |
Oral Tobacco Products |
All Other |
Total |
||||||||
2024 |
$ |
2,937 |
|
$ |
464 |
|
$ |
(119 |
) |
$ |
3,282 |
|
2023 |
|
2,743 |
|
|
455 |
|
|
(4 |
) |
|
3,194 |
|
% Change |
|
7.1 |
% |
|
2.0 |
% |
(100%+) |
|
2.8 |
% |
||
|
|
|
|
|
||||||||
Reconciliation: |
|
|
|
|
||||||||
For the quarter ended September 30, 2023 |
$ |
2,743 |
|
$ |
455 |
|
$ |
(4 |
) |
$ |
3,194 |
|
|
|
|
|
|
||||||||
NPM Adjustment Items - 2023 |
|
(15 |
) |
|
— |
|
|
— |
|
|
(15 |
) |
Tobacco and health and certain other litigation items - 2023 |
|
13 |
|
|
— |
|
|
— |
|
|
13 |
|
|
|
(2 |
) |
|
— |
|
|
— |
|
|
(2 |
) |
|
|
|
|
|
||||||||
NPM Adjustment Items - 2024 |
|
23 |
|
|
— |
|
|
— |
|
|
23 |
|
Tobacco and health and certain other litigation items - 2024 |
|
(21 |
) |
|
— |
|
|
— |
|
|
(21 |
) |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
Operations |
|
194 |
|
|
9 |
|
|
(115 |
) |
|
88 |
|
For the quarter ended September 30, 2024 |
$ |
2,937 |
|
$ |
464 |
|
$ |
(119 |
) |
$ |
3,282 |
|
|
|
|
|
|
Schedule 3 |
||||||||||
ALTRIA GROUP, INC. |
||||||||||
and Subsidiaries |
||||||||||
Consolidated Statements of Earnings |
||||||||||
For the Nine Months Ended September 30, |
||||||||||
(dollars in millions, except per share data) |
||||||||||
(Unaudited) |
||||||||||
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||
|
2024 |
|
2023 |
|
% Change |
|||||
|
|
|
|
|
|
|||||
Net revenues |
$ |
18,044 |
|
|
$ |
18,508 |
|
|
(2.5 |
)% |
Cost of sales 1 |
|
4,575 |
|
|
|
4,693 |
|
|
|
|
Excise taxes on products 1 |
|
2,706 |
|
|
|
3,030 |
|
|
|
|
Gross profit |
|
10,763 |
|
|
|
10,785 |
|
|
(0.2 |
)% |
Marketing, administration and research costs |
|
1,521 |
|
|
|
1,396 |
|
|
|
|
Asset impairment |
|
354 |
|
|
|
— |
|
|
|
|
Operating companies income |
|
8,888 |
|
|
|
9,389 |
|
|
(5.3 |
)% |
Amortization of intangibles |
|
102 |
|
|
|
87 |
|
|
|
|
General corporate expenses |
|
427 |
|
|
|
551 |
|
|
|
|
Operating income |
|
8,359 |
|
|
|
8,751 |
|
|
(4.5 |
)% |
Interest and other debt expense, net |
|
782 |
|
|
|
758 |
|
|
|
|
Net periodic benefit income, excluding service cost |
|
(74 |
) |
|
|
(95 |
) |
|
|
|
(Income) losses from investments in equity securities 1 |
|
(530 |
) |
|
|
(105 |
) |
|
|
|
Gain on the sale of IQOS System commercialization rights |
|
(2,700 |
) |
|
|
— |
|
|
|
|
Earnings before income taxes |
|
10,881 |
|
|
|
8,193 |
|
|
32.8 |
% |
Provision for income taxes |
|
2,656 |
|
|
|
2,123 |
|
|
|
|
Net earnings |
$ |
8,225 |
|
|
$ |
6,070 |
|
|
35.5 |
% |
|
|
|
|
|
|
|||||
Per share data2: |
|
|
|
|
|
|||||
Diluted earnings per share |
$ |
4.75 |
|
|
$ |
3.40 |
|
|
39.7 |
% |
|
|
|
|
|
|
|||||
Weighted-average diluted shares outstanding |
|
1,726 |
|
|
|
1,780 |
|
|
(3.0 |
)% |
1 Cost of sales includes charges for resolution expenses related to state settlement agreements and FDA user fees. Supplemental information concerning those items, excise taxes on products sold and (income) losses from investments in equity securities is shown in Schedule 5. |
2 Diluted earnings per share are computed independently for each period. Accordingly, the sum of the quarterly earnings per share amounts may not agree to the year-to-date amounts. |
Schedule 4 |
||||||||||||
ALTRIA GROUP, INC. |
||||||||||||
and Subsidiaries |
||||||||||||
Selected Financial Data |
||||||||||||
For the Nine Months Ended September 30, |
||||||||||||
(dollars in millions) |
||||||||||||
(Unaudited) |
||||||||||||
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||
|
Net Revenues |
|||||||||||
|
Smokeable Products |
Oral Tobacco Products |
All Other |
Total |
||||||||
2024 |
$ |
15,941 |
|
$ |
2,084 |
|
$ |
19 |
|
$ |
18,044 |
|
2023 |
|
16,482 |
|
|
1,993 |
|
|
33 |
|
|
18,508 |
|
% Change |
|
(3.3 |
)% |
|
4.6 |
% |
|
(42.4 |
)% |
|
(2.5 |
)% |
|
|
|
|
|
||||||||
Reconciliation: |
|
|
|
|
||||||||
For the nine months ended September 30, 2023 |
$ |
16,482 |
|
$ |
1,993 |
|
$ |
33 |
|
$ |
18,508 |
|
Operations |
|
(541 |
) |
|
91 |
|
|
(14 |
) |
|
(464 |
) |
For the nine months ended September 30, 2024 |
$ |
15,941 |
|
$ |
2,084 |
|
$ |
19 |
|
$ |
18,044 |
|
|
|
|
|
|
||||||||
|
Operating Companies Income (Loss) |
|||||||||||
|
Smokeable Products |
Oral Tobacco Products |
All Other |
Total |
||||||||
2024 |
$ |
8,183 |
|
$ |
996 |
|
$ |
(291 |
) |
$ |
8,888 |
|
2023 |
|
8,092 |
|
|
1,314 |
|
|
(17 |
) |
|
9,389 |
|
% Change |
|
1.1 |
% |
|
(24.2 |
)% |
(100%+) |
|
(5.3 |
)% |
||
|
|
|
|
|
||||||||
Reconciliation: |
|
|
|
|
||||||||
For the nine months ended September 30, 2023 |
$ |
8,092 |
|
$ |
1,314 |
|
$ |
(17 |
) |
$ |
9,389 |
|
|
|
|
|
|
||||||||
NPM Adjustment Items - 2023 |
|
(15 |
) |
|
— |
|
|
— |
|
|
(15 |
) |
Tobacco and health and certain other litigation items - 2023 |
|
65 |
|
|
— |
|
|
— |
|
|
65 |
|
|
|
50 |
|
|
— |
|
|
— |
|
|
50 |
|
|
|
|
|
|
||||||||
NPM Adjustment Items - 2024 |
|
29 |
|
|
— |
|
|
— |
|
|
29 |
|
Asset impairment - 2024 |
|
— |
|
|
(354 |
) |
|
— |
|
|
(354 |
) |
Tobacco and health and certain other litigation items - 2024 |
|
(59 |
) |
|
— |
|
|
— |
|
|
(59 |
) |
|
|
(30 |
) |
|
(354 |
) |
|
— |
|
|
(384 |
) |
Operations |
|
71 |
|
|
36 |
|
|
(274 |
) |
|
(167 |
) |
For the nine months ended September 30, 2024 |
$ |
8,183 |
|
$ |
996 |
|
$ |
(291 |
) |
$ |
8,888 |
|
Schedule 5 |
|||||||||||||||
ALTRIA GROUP, INC. |
|||||||||||||||
and Subsidiaries |
|||||||||||||||
Supplemental Financial Data |
|||||||||||||||
(dollars in millions) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
|
For the Quarters Ended September 30, |
|
For the Nine Months Ended September 30, |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
The segment detail of excise taxes on products sold is as follows: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Smokeable products |
$ |
888 |
|
|
$ |
976 |
|
|
$ |
2,630 |
|
|
$ |
2,945 |
|
Oral tobacco products |
|
27 |
|
|
|
28 |
|
|
|
76 |
|
|
|
85 |
|
|
$ |
915 |
|
|
$ |
1,004 |
|
|
$ |
2,706 |
|
|
$ |
3,030 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
The segment detail of charges for resolution expenses related to state settlement agreements included in cost of sales is as follows: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Smokeable products |
$ |
875 |
|
|
$ |
921 |
|
|
$ |
2,654 |
|
|
$ |
2,832 |
|
Oral tobacco products |
|
3 |
|
|
|
— |
|
|
|
8 |
|
|
|
3 |
|
|
$ |
878 |
|
|
$ |
921 |
|
|
$ |
2,662 |
|
|
$ |
2,835 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
The segment detail of FDA user fees included in cost of sales is as follows: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Smokeable products |
$ |
66 |
|
|
$ |
63 |
|
|
$ |
190 |
|
|
$ |
193 |
|
Oral tobacco products |
|
2 |
|
|
|
2 |
|
|
|
4 |
|
|
|
4 |
|
|
$ |
68 |
|
|
$ |
65 |
|
|
$ |
194 |
|
|
$ |
197 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
The detail of (income) losses from investments in equity securities is as follows: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
ABI |
$ |
(121 |
) |
|
$ |
(61 |
) |
|
$ |
(555 |
) |
|
$ |
(401 |
) |
Cronos |
|
5 |
|
|
|
3 |
|
|
|
25 |
|
|
|
46 |
|
JUUL |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
250 |
|
|
$ |
(116 |
) |
|
$ |
(58 |
) |
|
$ |
(530 |
) |
|
$ |
(105 |
) |
Schedule 6 |
|||||||
ALTRIA GROUP, INC. |
|||||||
and Subsidiaries |
|||||||
Net Earnings and Diluted Earnings Per Share |
|||||||
For the Quarters Ended September 30, |
|||||||
(dollars in millions, except per share data) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
|
Net Earnings |
|
Diluted EPS |
||||
2024 Net Earnings |
$ |
2,293 |
|
|
$ |
1.34 |
|
2023 Net Earnings |
$ |
2,166 |
|
|
$ |
1.22 |
|
% Change |
|
5.9 |
% |
|
|
9.8 |
% |
|
|
|
|
||||
Reconciliation: |
|
|
|
||||
2023 Net Earnings |
$ |
2,166 |
|
|
$ |
1.22 |
|
|
|
|
|
||||
2023 NPM Adjustment Items |
|
(11 |
) |
|
|
— |
|
2023 Acquisition, disposition and integration-related items |
|
9 |
|
|
|
— |
|
2023 Tobacco and health and certain other litigation items |
|
17 |
|
|
|
0.01 |
|
2023 ABI-related special items |
|
65 |
|
|
|
0.03 |
|
2023 Income tax items |
|
29 |
|
|
|
0.02 |
|
Subtotal 2023 special items |
|
109 |
|
|
|
0.06 |
|
|
|
|
|
||||
2024 NPM Adjustment Items |
|
15 |
|
|
|
0.01 |
|
2024 Acquisition, disposition and integration-related items |
|
(33 |
) |
|
|
(0.02 |
) |
2024 Tobacco and health and certain other litigation items |
|
(16 |
) |
|
|
(0.01 |
) |
2024 ABI-related special items |
|
(18 |
) |
|
|
(0.01 |
) |
2024 Cronos-related special items |
|
(1 |
) |
|
|
— |
|
2024 Income tax items |
|
(11 |
) |
|
|
(0.01 |
) |
Subtotal 2024 special items |
|
(64 |
) |
|
|
(0.04 |
) |
|
|
|
|
||||
Fewer shares outstanding |
|
— |
|
|
|
0.05 |
|
Change in tax rate |
|
17 |
|
|
|
0.01 |
|
Operations |
|
65 |
|
|
|
0.04 |
|
2024 Net Earnings |
$ |
2,293 |
|
|
$ |
1.34 |
|
Schedule 7 |
|||||||||||||||
ALTRIA GROUP, INC. |
|||||||||||||||
and Subsidiaries |
|||||||||||||||
Reconciliation of GAAP and non-GAAP Measures |
|||||||||||||||
For the Quarters Ended September 30, |
|||||||||||||||
(dollars in millions, except per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Earnings before Income Taxes |
|
Provision for Income Taxes |
|
Net Earnings |
|
Diluted EPS |
||||||||
2024 Reported |
$ |
3,026 |
|
|
$ |
733 |
|
|
$ |
2,293 |
|
|
$ |
1.34 |
|
NPM Adjustment Items |
|
(21 |
) |
|
|
(6 |
) |
|
|
(15 |
) |
|
|
(0.01 |
) |
Acquisition, disposition and integration-related items |
|
44 |
|
|
|
11 |
|
|
|
33 |
|
|
|
0.02 |
|
Tobacco and health and certain other litigation items |
|
22 |
|
|
|
6 |
|
|
|
16 |
|
|
|
0.01 |
|
ABI-related special items |
|
23 |
|
|
|
5 |
|
|
|
18 |
|
|
|
0.01 |
|
Cronos-related special items |
|
2 |
|
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
Income tax items |
|
— |
|
|
|
(11 |
) |
|
|
11 |
|
|
|
0.01 |
|
2024 Adjusted for Special Items |
$ |
3,096 |
|
|
$ |
739 |
|
|
$ |
2,357 |
|
|
$ |
1.38 |
|
|
|
|
|
|
|
|
|
||||||||
2023 Reported |
$ |
2,908 |
|
|
$ |
742 |
|
|
$ |
2,166 |
|
|
$ |
1.22 |
|
NPM Adjustment Items |
|
(15 |
) |
|
|
(4 |
) |
|
|
(11 |
) |
|
|
— |
|
Acquisition, disposition and integration-related items |
|
13 |
|
|
|
4 |
|
|
|
9 |
|
|
|
— |
|
Tobacco and health and certain other litigation items |
|
23 |
|
|
|
6 |
|
|
|
17 |
|
|
|
0.01 |
|
ABI-related special items |
|
82 |
|
|
|
17 |
|
|
|
65 |
|
|
|
0.03 |
|
Income tax items |
|
— |
|
|
|
(29 |
) |
|
|
29 |
|
|
|
0.02 |
|
2023 Adjusted for Special Items |
$ |
3,011 |
|
|
$ |
736 |
|
|
$ |
2,275 |
|
|
$ |
1.28 |
|
|
|
|
|
|
|
|
|
||||||||
2024 Reported Net Earnings |
|
|
|
|
$ |
2,293 |
|
|
$ |
1.34 |
|
||||
2023 Reported Net Earnings |
|
|
|
|
$ |
2,166 |
|
|
$ |
1.22 |
|
||||
% Change |
|
|
|
|
5.9 |
% |
|
9.8 |
% |
||||||
|
|
|
|
|
|
|
|
||||||||
2024 Net Earnings Adjusted for Special Items |
|
|
|
|
$ |
2,357 |
|
|
$ |
1.38 |
|
||||
2023 Net Earnings Adjusted for Special Items |
|
|
|
|
$ |
2,275 |
|
|
$ |
1.28 |
|
||||
% Change |
|
|
|
|
3.6 |
% |
|
7.8 |
% |
|
|
|
Schedule 8 |
||||
ALTRIA GROUP, INC. |
|||||||
and Subsidiaries |
|||||||
Net Earnings and Diluted Earnings Per Share |
|||||||
For the Nine Months Ended September 30, |
|||||||
(dollars in millions, except per share data) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
|
Net Earnings |
|
Diluted EPS1 |
||||
2024 Net Earnings |
$ |
8,225 |
|
|
$ |
4.75 |
|
2023 Net Earnings |
$ |
6,070 |
|
|
$ |
3.40 |
|
% Change |
|
35.5 |
% |
|
|
39.7 |
% |
|
|
|
|
||||
Reconciliation: |
|
|
|
||||
2023 Net Earnings |
$ |
6,070 |
|
|
$ |
3.40 |
|
|
|
|
|
||||
2023 NPM Adjustment Items |
|
(11 |
) |
|
|
— |
|
2023 Acquisition, disposition and integration-related items |
|
10 |
|
|
|
— |
|
2023 Tobacco and health and certain other litigation items |
|
318 |
|
|
|
0.18 |
|
2023 Loss on disposition of JUUL equity securities |
|
250 |
|
|
|
0.14 |
|
2023 ABI-related special items |
|
43 |
|
|
|
0.02 |
|
2023 Cronos-related special items |
|
30 |
|
|
|
0.02 |
|
2023 Income tax items |
|
29 |
|
|
|
0.02 |
|
Subtotal 2023 special items |
|
669 |
|
|
|
0.38 |
|
|
|
|
|
||||
2024 NPM Adjustment Items |
|
20 |
|
|
|
0.01 |
|
2024 Acquisition, disposition and integration-related items |
|
1,849 |
|
|
|
1.07 |
|
2024 Asset impairment |
|
(264 |
) |
|
|
(0.15 |
) |
2024 Tobacco and health and certain other litigation items |
|
(68 |
) |
|
|
(0.04 |
) |
2024 ABI-related special items |
|
30 |
|
|
|
0.01 |
|
2024 Cronos-related special items |
|
(20 |
) |
|
|
(0.01 |
) |
2024 Income tax items |
|
41 |
|
|
|
0.02 |
|
Subtotal 2024 special items |
|
1,588 |
|
|
|
0.91 |
|
|
|
|
|
||||
Fewer shares outstanding |
|
— |
|
|
|
0.12 |
|
Change in tax rate |
|
35 |
|
|
|
0.02 |
|
Operations |
|
(137 |
) |
|
|
(0.08 |
) |
2024 Net Earnings |
$ |
8,225 |
|
|
$ |
4.75 |
|
1 Diluted earnings per share are computed independently for each period. Accordingly, the sum of the quarterly earnings per share amounts may not agree to the year-to-date amounts |
Schedule 9 |
|||||||||||||||
ALTRIA GROUP, INC. |
|||||||||||||||
and Subsidiaries |
|||||||||||||||
Reconciliation of GAAP and non-GAAP Measures |
|||||||||||||||
For the Nine Months Ended September 30, |
|||||||||||||||
(dollars in millions, except per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Earnings before Income Taxes |
|
Provision for Income Taxes |
|
Net Earnings |
|
Diluted EPS1 |
||||||||
2024 Reported |
$ |
10,881 |
|
|
$ |
2,656 |
|
|
$ |
8,225 |
|
|
$ |
4.75 |
|
NPM Adjustment Items |
|
(27 |
) |
|
|
(7 |
) |
|
|
(20 |
) |
|
|
(0.01 |
) |
Acquisition, disposition and integration-related items |
|
(2,513 |
) |
|
|
(664 |
) |
|
|
(1,849 |
) |
|
|
(1.07 |
) |
Asset impairment |
|
354 |
|
|
|
90 |
|
|
|
264 |
|
|
|
0.15 |
|
Tobacco and health and certain other litigation items |
|
90 |
|
|
|
22 |
|
|
|
68 |
|
|
|
0.04 |
|
ABI-related special items |
|
(39 |
) |
|
|
(9 |
) |
|
|
(30 |
) |
|
|
(0.01 |
) |
Cronos-related special items |
|
22 |
|
|
|
2 |
|
|
|
20 |
|
|
|
0.01 |
|
Income tax items |
|
— |
|
|
|
41 |
|
|
|
(41 |
) |
|
|
(0.02 |
) |
2024 Adjusted for Special Items |
$ |
8,768 |
|
|
$ |
2,131 |
|
|
$ |
6,637 |
|
|
$ |
3.84 |
|
|
|
|
|
|
|
|
|
||||||||
2023 Reported |
$ |
8,193 |
|
|
$ |
2,123 |
|
|
$ |
6,070 |
|
|
$ |
3.40 |
|
NPM Adjustment Items |
|
(15 |
) |
|
|
(4 |
) |
|
|
(11 |
) |
|
|
— |
|
Acquisition, disposition and integration-related items |
|
14 |
|
|
|
4 |
|
|
|
10 |
|
|
|
— |
|
Tobacco and health and certain other litigation items |
|
424 |
|
|
|
106 |
|
|
|
318 |
|
|
|
0.18 |
|
Loss on disposition of JUUL equity securities |
|
250 |
|
|
|
— |
|
|
|
250 |
|
|
|
0.14 |
|
ABI-related special items |
|
54 |
|
|
|
11 |
|
|
|
43 |
|
|
|
0.02 |
|
Cronos-related special items |
|
30 |
|
|
|
— |
|
|
|
30 |
|
|
|
0.02 |
|
Income tax items |
|
— |
|
|
|
(29 |
) |
|
|
29 |
|
|
|
0.02 |
|
2023 Adjusted for Special Items |
$ |
8,950 |
|
|
$ |
2,211 |
|
|
$ |
6,739 |
|
|
$ |
3.78 |
|
|
|
|
|
|
|
|
|
||||||||
2024 Reported Net Earnings |
|
|
|
|
$ |
8,225 |
|
|
$ |
4.75 |
|
||||
2023 Reported Net Earnings |
|
|
|
|
$ |
6,070 |
|
|
$ |
3.40 |
|
||||
% Change |
|
|
|
|
35.5 |
% |
|
39.7 |
% |
||||||
|
|
|
|
|
|
|
|
||||||||
2024 Net Earnings Adjusted for Special Items |
|
|
|
|
$ |
6,637 |
|
|
$ |
3.84 |
|
||||
2023 Net Earnings Adjusted for Special Items |
|
|
|
|
$ |
6,739 |
|
|
$ |
3.78 |
|
||||
% Change |
|
|
|
|
(1.5 |
)% |
|
1.6 |
% |
1 Diluted earnings per share are computed independently for each period. Accordingly, the sum of the quarterly earnings per share amounts may not agree to the year-to-date amounts. |
Schedule 10 |
||||||||||||
ALTRIA GROUP, INC. |
||||||||||||
and Subsidiaries |
||||||||||||
Reconciliation of GAAP and non-GAAP Measures |
||||||||||||
For the Year Ended December 31, 2023 |
||||||||||||
(dollars in millions, except per share data) |
||||||||||||
(Unaudited) |
||||||||||||
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||
|
Earnings before Income Taxes |
Provision for Income Taxes |
Net Earnings |
Diluted EPS |
||||||||
2023 Reported |
$ |
10,928 |
|
$ |
2,798 |
|
$ |
8,130 |
|
$ |
4.57 |
|
NPM Adjustment Items |
|
(50 |
) |
|
(12 |
) |
|
(38 |
) |
|
(0.02 |
) |
Acquisition, disposition and integration-related items |
|
35 |
|
|
9 |
|
|
26 |
|
|
0.01 |
|
Tobacco and health and certain other litigation items |
|
430 |
|
|
107 |
|
|
323 |
|
|
0.18 |
|
Loss on disposition of JUUL equity securities |
|
250 |
|
|
— |
|
|
250 |
|
|
0.14 |
|
ABI-related special items |
|
89 |
|
|
19 |
|
|
70 |
|
|
0.03 |
|
Cronos-related special items |
|
29 |
|
|
— |
|
|
29 |
|
|
0.02 |
|
Income tax items |
|
— |
|
|
(32 |
) |
|
32 |
|
|
0.02 |
|
2023 Adjusted for Special Items |
$ |
11,711 |
|
$ |
2,889 |
|
$ |
8,822 |
|
$ |
4.95 |
|
Schedule 11 |
|||||||
ALTRIA GROUP, INC. |
|||||||
and Subsidiaries |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(dollars in millions) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
|
September 30, 2024 |
|
December 31, 2023 |
||||
Assets |
|
|
|
||||
Cash and cash equivalents |
$ |
1,897 |
|
|
$ |
3,686 |
|
Inventories |
|
1,101 |
|
|
|
1,215 |
|
Other current assets |
|
501 |
|
|
|
684 |
|
Property, plant and equipment, net |
|
1,618 |
|
|
|
1,652 |
|
Goodwill and other intangible assets, net |
|
19,955 |
|
|
|
20,477 |
|
Investments in equity securities |
|
8,153 |
|
|
|
10,011 |
|
Other long-term assets |
|
942 |
|
|
|
845 |
|
Total assets |
$ |
34,167 |
|
|
$ |
38,570 |
|
|
|
|
|
||||
Liabilities and Stockholders' Equity (Deficit) |
|
|
|
||||
Current portion of long-term debt |
$ |
1,585 |
|
|
$ |
1,121 |
|
Accrued settlement charges |
|
2,118 |
|
|
|
2,563 |
|
Deferred gain from the sale of IQOS System commercialization rights |
|
— |
|
|
|
2,700 |
|
Other current liabilities |
|
4,293 |
|
|
|
4,935 |
|
Long-term debt |
|
23,570 |
|
|
|
25,112 |
|
Deferred income taxes |
|
3,208 |
|
|
|
2,799 |
|
Accrued pension costs |
|
125 |
|
|
|
130 |
|
Accrued postretirement health care costs |
|
1,090 |
|
|
|
1,079 |
|
Other long-term liabilities |
|
1,596 |
|
|
|
1,621 |
|
Total liabilities |
|
37,585 |
|
|
|
42,060 |
|
Total stockholders' equity (deficit) attributable to Altria |
|
(3,468 |
) |
|
|
(3,540 |
) |
Noncontrolling interest |
|
50 |
|
|
|
50 |
|
Total liabilities and stockholders' equity (deficit) |
$ |
34,167 |
|
|
$ |
38,570 |
|
|
|
|
|
||||
Total debt |
$ |
25,155 |
|
|
$ |
26,233 |
|
Schedule 12 |
||||||||||||
ALTRIA GROUP, INC. |
||||||||||||
and Subsidiaries |
||||||||||||
Supplemental Financial Data for Special Items |
||||||||||||
For the Quarters Ended September 30, |
||||||||||||
(dollars in millions) |
||||||||||||
(Unaudited) |
||||||||||||
|
||||||||||||
|
|
|
|
|
|
|||||||
|
Cost of Sales |
Marketing, administration and research costs |
General corporate expenses |
Interest and other debt (income) expense, net |
(Income) losses from investments in equity securities |
|||||||
2024 Special Items - (Income) Expense |
|
|
|
|
|
|||||||
NPM Adjustment Items |
$ |
(23 |
) |
$ |
— |
$ |
— |
$ |
2 |
|
$ |
— |
Acquisition, disposition and integration-related items |
|
— |
|
|
— |
|
44 |
|
— |
|
|
— |
Tobacco and health and certain other litigation items |
|
— |
|
|
21 |
|
— |
|
1 |
|
|
— |
ABI-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
|
23 |
Cronos-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
|
2 |
|
|
|
|
|
|
|||||||
2023 Special Items - (Income) Expense |
|
|
|
|
|
|||||||
NPM Adjustment Items |
$ |
(15 |
) |
$ |
— |
$ |
— |
$ |
— |
|
$ |
— |
Acquisition, disposition and integration-related items |
|
— |
|
|
— |
|
15 |
|
(2 |
) |
|
— |
Tobacco and health and certain other litigation items |
|
— |
|
|
13 |
|
10 |
|
— |
|
|
— |
ABI-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
|
82 |
Note: This schedule is intended to provide supplemental financial data for certain income and expense items that management believes are not part of underlying operations and their presentation in Altria's consolidated statements of earnings. This schedule is not intended to provide, or reconcile, non-GAAP financial measures.
Schedule 13 |
||||||||||||||||||
ALTRIA GROUP, INC. |
||||||||||||||||||
and Subsidiaries |
||||||||||||||||||
Supplemental Financial Data for Special Items |
||||||||||||||||||
For the Nine Months Ended September 30, |
||||||||||||||||||
(dollars in millions) |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|||||||||||
|
Cost of Sales |
Marketing, administration and research costs |
Asset impairment |
General corporate expenses |
Interest and other debt (income) expense, net |
(Income) losses from investments in equity securities |
Gain on the sale of IQOS System commercialization rights |
|||||||||||
2024 Special Items - (Income) Expense |
|
|
|
|
|
|
|
|||||||||||
NPM Adjustment Items |
$ |
(29 |
) |
$ |
— |
$ |
— |
$ |
— |
$ |
2 |
|
$ |
— |
|
$ |
— |
|
Acquisition, disposition and integration-related items |
|
— |
|
|
— |
|
— |
|
187 |
|
|
— |
|
|
(2,700 |
) |
||
Asset impairment |
|
— |
|
|
— |
|
354 |
|
— |
|
— |
|
|
— |
|
|
— |
|
Tobacco and health and certain other litigation items |
|
— |
|
|
59 |
|
— |
|
30 |
|
1 |
|
|
— |
|
|
— |
|
ABI-related special items |
|
— |
|
|
— |
|
— |
|
59 |
|
3 |
|
|
(101 |
) |
|
— |
|
Cronos-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
|
22 |
|
|
— |
|
|
|
|
|
|
|
|
|
|||||||||||
2023 Special Items - (Income) Expense |
|
|
|
|
|
|
|
|||||||||||
NPM Adjustment Items |
$ |
(15 |
) |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
|
$ |
— |
|
$ |
— |
|
Acquisition, disposition and integration-related items |
|
— |
|
|
— |
|
— |
|
59 |
|
(45 |
) |
|
— |
|
|
— |
|
Tobacco and health and certain other litigation items |
|
— |
|
|
65 |
|
— |
|
348 |
|
11 |
|
|
— |
|
|
— |
|
Loss on disposition of JUUL equity securities |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
|
250 |
|
|
— |
|
ABI-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
|
54 |
|
|
— |
|
Cronos-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
|
30 |
|
|
— |
|
Note: This schedule is intended to provide supplemental financial data for certain income and expense items that management believes are not part of underlying operations and their presentation in our consolidated statements of earnings. This schedule is not intended to provide, or reconcile, non-GAAP financial measures.
View source version on businesswire.com: https://www.businesswire.com/news/home/20241030955907/en/