Get Cash Back and $0 Commissions
+ The Power of TradeStation
Business Wire 30-Jan-2025 7:00 AM
Altria Group, Inc. (NYSE:MO) today reports our 2024 fourth-quarter and full-year business results and provides our guidance for 2025 full-year adjusted diluted earnings per share (EPS).
"2024 was another pivotal year for Altria, headlined by meaningful progress toward our Vision, strong financial results and significant cash returns to shareholders," said Billy Gifford, Altria's Chief Executive Officer. "Our companies' leading brands and talented teams enabled our core tobacco businesses to deliver solid income growth and margin expansion, while we strategically invested in our future."
"We expect to deliver 2025 full-year adjusted diluted EPS in a range of $5.22 to $5.37. This range represents an adjusted diluted EPS growth rate of 2% to 5% from a base of $5.12 in 2024."
Altria Headline Financials1
($ in millions, except per share data) | Q4 2024 |
Change vs. Q4 2023 |
|
Full Year 2024 |
Change vs. Full Year 2023 |
Net revenues |
$5,974 |
—% |
|
$24,018 |
(1.9)% |
Revenues net of excise taxes |
$5,106 |
1.6% |
|
$20,444 |
(0.3)% |
|
|
|
|
|
|
Reported tax rate |
(9.4)% |
(34.1) pp |
|
17.5% |
(8.1) pp |
Adjusted tax rate |
24.1% |
(0.5) pp |
|
24.3% |
(0.4) pp |
|
|
|
|
|
|
Reported diluted EPS2 |
$1.79 |
54.3% |
|
$6.54 |
43.1% |
Adjusted diluted EPS2 |
$1.29 |
9.3% |
|
$5.12 |
3.4% |
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 January 30, 2025 at 9:00 a.m. Eastern Time. Access to the webcast is available at www.altria.com/webcasts.
NJOY
Business Results
Fourth Quarter:
Full Year:
U.S. International Trade Commission (ITC) Update
Cash Returns to Shareholders
Share Repurchase Program
Dividends
2028 Enterprise Goals
Our 2028 Enterprise Goals and our progress through 2024 are listed below:
Corporate
U.S. Smoke-Free Portfolio
Long-Term Growth
1See "Basis of Presentation" for more information on these non-GAAP financial measures. Reconciliations of these non-GAAP financial measures are included in Schedules 13-15.
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.
2025 Full-Year Guidance
We expect to deliver 2025 full-year adjusted diluted EPS in a range of $5.22 to $5.37, representing a growth rate of 2% to 5% from a base of $5.12 in 2024. Our guidance includes the impact of one fewer shipping day in 2025, which occurs in the first quarter, assumes limited impact on combustible and e-vapor product volumes from enforcement efforts in the illicit e-vapor market and includes the reinvestment of anticipated cost savings related to our previously announced Optimize & Accelerate initiative (Initiative). The guidance range also includes lower expected net periodic benefit income.
While our 2025 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 product enforcement and (iv) regulatory, litigation and legislative developments.
Our 2025 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 per share impacts that we expect to record in 2025 related to charges associated with our Initiative.
We expect our 2025 full-year adjusted effective tax rate to be in a range of 23% to 24%, our 2025 capital expenditures to be between $175 million and $225 million and our 2025 depreciation and amortization expenses to be approximately $290 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 full-year 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
Fourth Quarter
Full Year
Table 1 - Altria's Adjusted Results |
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
Fourth Quarter |
|
Full Year |
||||||||||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||||||
Reported diluted EPS |
$ |
1.79 |
|
$ |
1.16 |
|
54.3 |
% |
|
$ |
6.54 |
|
$ |
4.57 |
|
43.1 |
% |
NPM Adjustment Items |
|
— |
|
|
(0.01 |
) |
|
|
|
(0.01 |
) |
|
(0.02 |
) |
|
||
Acquisition, disposition and integration-related items |
|
— |
|
|
0.01 |
|
|
|
|
(1.08 |
) |
|
0.01 |
|
|
||
Asset impairment, exit and implementation costs |
|
0.03 |
|
|
— |
|
|
|
|
0.18 |
|
|
— |
|
|
||
Tobacco and health and certain other litigation items |
|
— |
|
|
— |
|
|
|
|
0.04 |
|
|
0.18 |
|
|
||
Loss on disposition of JUUL equity securities |
|
— |
|
|
— |
|
|
|
|
— |
|
|
0.14 |
|
|
||
ABI-related special items |
|
0.02 |
|
|
0.02 |
|
|
|
|
— |
|
|
0.03 |
|
|
||
Cronos-related special items |
|
— |
|
|
— |
|
|
|
|
0.01 |
|
|
0.02 |
|
|
||
Income tax items |
|
(0.55 |
) |
|
— |
|
|
|
|
(0.56 |
) |
|
0.02 |
|
|
||
Adjusted diluted EPS |
$ |
1.29 |
|
$ |
1.18 |
|
9.3 |
% |
|
$ |
5.12 |
|
$ |
4.95 |
|
3.4 |
% |
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.
NPM Adjustment Items
For the full-year 2023, we recorded pre-tax income of $50 million (or $0.02 per share) for NPM Adjustment Items and related interest, including $29 million recorded as a reduction to cost of sales in the smokeable products segment and $21 million recorded as interest income.
Acquisition, Disposition and Integration-Related Items
For the full-year 2024, we recorded net pre-tax income of $2.5 billion (or $1.08 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 net pre-tax expenses associated with the NJOY Transaction, including a pre-tax charge of $140 million related to a change in the fair value of the contingent payments.
Asset Impairment, Exit and Implementation Costs
In the fourth quarter of 2024, we recorded pre-tax charges of $68 million (or $0.03 per share) for employee separation costs and implementation costs related to our Initiative. For the full-year 2024, we recorded pre-tax charges of $422 million (or $0.18 per share) related to a non-cash, pre-tax charge for our impairment of the Skoal trademark and employee separation costs and implementation costs related to our Initiative.
Tobacco and Health and Certain Other Litigation Items
For the full-year 2024, we recorded pre-tax charges of $101 million (or $0.04 per share) for tobacco and health and certain other litigation items and related interest costs.
For the full-year 2023, we recorded pre-tax charges of $430 million (or $0.18 per share) for tobacco and health and certain other litigation items and related interest costs. The charges for the full year include the settlement of certain JUUL-related litigation.
Loss on Disposition of JUUL Equity Securities
For the full-year 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 fourth quarter of 2024, we recorded net pre-tax expenses of $41 million (or $0.02 per share) for ABI-related special items, primarily related to mark-to-market losses and other activities on certain ABI financial instruments associated with its share commitments.
For the fourth quarter and full-year 2023, equity earnings from ABI included net pre-tax losses of $35 million (or $0.02 per share) and $89 million (or $0.03 per share), respectively, consisting primarily of a loss on ABI's sale of certain brands and associated assets in the United States. The amounts for the full-year 2023 also included 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
For the full-year 2023, we recorded pre-tax losses of $29 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
For the fourth quarter and full-year 2024, we recorded income tax items of $928 million (or $0.55 per share) and $969 million (or $0.56 per share), respectively, primarily related to the reversal of an unrecognized tax benefit resulting in the partial release of a valuation allowance related to our former investment in JUUL in connection with an agreement reached in October 2024 with the Internal Revenue Service. The amounts for the full-year 2024 also include the partial release of a valuation allowance in connection with the partial sale of our investment in ABI.
For the full-year 2023, we recorded income tax items of $32 million (or $0.02 per share), due primarily to tax expense associated with a tax basis adjustment related to our investment in ABI.
SMOKEABLE PRODUCTS
Revenues and OCI
Fourth Quarter
Full Year
Table 2 - Smokeable Products: Revenues and OCI ($ in millions) |
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
Fourth Quarter |
|
Full Year |
||||||||||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||||||
Net revenues |
$ |
5,263 |
|
$ |
5,274 |
|
(0.2 |
)% |
|
$ |
21,204 |
|
$ |
21,756 |
|
(2.5 |
)% |
Excise taxes |
|
(839 |
) |
|
(924 |
) |
|
|
|
(3,469 |
) |
|
(3,869 |
) |
|
||
Revenues net of excise taxes |
$ |
4,424 |
|
$ |
4,350 |
|
1.7 |
% |
|
$ |
17,735 |
|
$ |
17,887 |
|
(0.8 |
)% |
|
|
|
|
|
|
|
|
||||||||||
Reported OCI |
$ |
2,638 |
|
$ |
2,578 |
|
2.3 |
% |
|
$ |
10,821 |
|
$ |
10,670 |
|
1.4 |
% |
NPM Adjustment Items |
|
— |
|
|
(14 |
) |
|
|
|
(29 |
) |
|
(29 |
) |
|
||
Asset impairment, exit and implementation costs |
|
60 |
|
|
— |
|
|
|
|
60 |
|
|
— |
|
|
||
Tobacco and health and certain other litigation items |
|
11 |
|
|
4 |
|
|
|
|
70 |
|
|
69 |
|
|
||
Adjusted OCI |
$ |
2,709 |
|
$ |
2,568 |
|
5.5 |
% |
|
$ |
10,922 |
|
$ |
10,710 |
|
2.0 |
% |
Reported OCI margins 1 |
|
59.6 |
% |
|
59.3 |
% |
0.3 pp |
|
|
61.0 |
% |
|
59.7 |
% |
1.3 pp |
||
Adjusted OCI margins 1 |
|
61.2 |
% |
|
59.0 |
% |
2.2 pp |
|
|
61.6 |
% |
|
59.9 |
% |
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
Fourth Quarter
Full Year
Table 3 - Smokeable Products: Reported Shipment Volume (sticks in millions) |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
||
|
Fourth Quarter |
|
Full Year |
||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||
Cigarettes: |
|
|
|
|
|
|
|
||
Marlboro |
15,173 |
16,462 |
(7.8 |
)% |
|
62,584 |
68,801 |
(9.0 |
)% |
Other premium |
789 |
859 |
(8.1 |
)% |
|
3,186 |
3,533 |
(9.8 |
)% |
Discount |
631 |
883 |
(28.5 |
)% |
|
2,812 |
4,002 |
(29.7 |
)% |
Total cigarettes |
16,593 |
18,204 |
(8.8 |
)% |
|
68,582 |
76,336 |
(10.2 |
)% |
|
|
|
|
|
|
|
|
||
Cigars: |
|
|
|
|
|
|
|
||
Black & Mild |
430 |
418 |
2.9 |
% |
|
1,750 |
1,777 |
(1.5 |
)% |
Other |
1 |
1 |
— |
% |
|
4 |
3 |
33.3 |
% |
Total cigars |
431 |
419 |
2.9 |
% |
|
1,754 |
1,780 |
(1.5 |
)% |
|
|
|
|
|
|
|
|
||
Total smokeable products |
17,024 |
18,623 |
(8.6 |
)% |
|
70,336 |
78,116 |
(10.0 |
)% |
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
Fourth Quarter
Full Year
Table 4 - Smokeable Products: Cigarettes Retail Share (percent) |
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
|
Fourth Quarter |
|
Full Year |
||||||||||
|
2024 |
2023 |
Percentage point change |
|
2024 |
2023 |
Percentage point change |
||||||
Cigarettes: |
|
|
|
|
|
|
|
||||||
Marlboro |
41.3 |
% |
42.3 |
% |
(1.0 |
) |
|
41.7 |
% |
42.2 |
% |
(0.5 |
) |
Other premium |
2.2 |
|
2.3 |
|
(0.1 |
) |
|
2.2 |
|
2.3 |
|
(0.1 |
) |
Discount |
1.8 |
|
2.2 |
|
(0.4 |
) |
|
2.0 |
|
2.4 |
|
(0.4 |
) |
Total cigarettes |
45.3 |
% |
46.8 |
% |
(1.5 |
) |
|
45.9 |
% |
46.9 |
% |
(1.0 |
) |
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
Fourth Quarter
Full Year
Table 5 - Oral Tobacco Products: Revenues and OCI ($ in millions) |
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
Fourth Quarter |
|
Full Year |
||||||||||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||||||
Net revenues |
$ |
692 |
|
$ |
674 |
|
2.7 |
% |
|
$ |
2,776 |
|
$ |
2,667 |
|
4.1 |
% |
Excise taxes |
|
(29 |
) |
|
(27 |
) |
|
|
|
(105 |
) |
|
(112 |
) |
|
||
Revenues net of excise taxes |
$ |
663 |
|
$ |
647 |
|
2.5 |
% |
|
$ |
2,671 |
|
$ |
2,555 |
|
4.5 |
% |
|
|
|
|
|
|
|
|
||||||||||
Reported OCI |
$ |
453 |
|
$ |
408 |
|
11.0 |
% |
|
$ |
1,449 |
|
$ |
1,722 |
|
(15.9 |
)% |
Asset impairment, exit and implementation costs |
|
8 |
|
|
— |
|
|
|
|
362 |
|
|
— |
|
|
||
Adjusted OCI |
$ |
461 |
|
$ |
408 |
|
13.0 |
% |
|
$ |
1,811 |
|
$ |
1,722 |
|
5.2 |
% |
Reported OCI margins 1 |
|
68.3 |
% |
|
63.1 |
% |
5.2 pp |
|
|
54.2 |
% |
|
67.4 |
% |
(13.2) pp |
||
Adjusted OCI margins 1 |
|
69.5 |
% |
|
63.1 |
% |
6.4 pp |
|
|
67.8 |
% |
|
67.4 |
% |
0.4 pp |
1 Reported and adjusted OCI margins are calculated as reported and adjusted OCI, respectively, divided by revenues net of excise taxes.
Shipment Volume
Fourth Quarter
Full Year
Table 6 - Oral Tobacco Products: Reported Shipment Volume (cans and packs in millions) |
|||||||||
|
|
|
|
|
|
|
|
||
|
Fourth Quarter |
|
Full Year |
||||||
|
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||
Copenhagen |
97.1 |
106.8 |
(9.1 |
)% |
|
401.5 |
440.1 |
(8.8 |
)% |
Skoal |
35.4 |
39.8 |
(11.1 |
)% |
|
147.0 |
163.1 |
(9.9 |
)% |
on! |
43.9 |
30.4 |
44.4 |
% |
|
160.3 |
114.3 |
40.2 |
% |
Other |
15.9 |
16.1 |
(1.2 |
)% |
|
65.9 |
65.4 |
0.8 |
% |
Total oral tobacco products |
192.3 |
193.1 |
(0.4 |
)% |
|
774.7 |
782.9 |
(1.0 |
)% |
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 can of oral nicotine pouches, irrespective of the number of pouches in the pack, is assumed to be equivalent to one can or pack of MST.
Retail Share and Brand Activity
Fourth Quarter
Full Year
Table 7 - Oral Tobacco Products: Retail Share (percent) |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
||||||
|
Fourth Quarter |
|
Full Year |
||||||||||
|
2024 |
2023 |
Percentage point change |
|
2024 |
2023 |
Percentage point change |
||||||
Copenhagen |
18.1 |
% |
21.7 |
% |
(3.6 |
) |
|
19.1 |
% |
23.5 |
% |
(4.4 |
) |
Skoal |
7.1 |
|
8.6 |
|
(1.5 |
) |
|
7.6 |
|
9.3 |
|
(1.7 |
) |
on! |
8.9 |
|
6.9 |
|
2.0 |
|
|
8.3 |
|
6.8 |
|
1.5 |
|
Other |
2.7 |
|
2.7 |
|
— |
|
|
2.5 |
|
2.9 |
|
(0.4 |
) |
Total oral tobacco products |
36.8 |
% |
39.9 |
% |
(3.1 |
) |
|
37.5 |
% |
42.5 |
% |
(5.0 |
) |
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 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 can of oral nicotine pouches, irrespective of the number of pouches in the pack, is assumed to be equivalent to one can or pack 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 "2025 Full-Year Guidance." In addition, our management reviews the ratio of debt-to-Consolidated EBITDA, which we use as a factor to determine our ability to access the capital markets and make investments in pursuit of our Vision. Consolidated EBITDA is calculated in accordance with our credit agreement and includes certain adjustments. 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 investments 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 and oral nicotine pouches. We have included results for NJOY, Horizon, Helix International and other business activities, all of which consists 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 December 31, |
||||||||||
(dollars in millions, except per share data) |
||||||||||
(Unaudited) |
||||||||||
|
|
|
|
|
|
|||||
|
2024 |
|
2023 |
|
% Change |
|||||
|
|
|
|
|
|
|||||
Net revenues |
$ |
5,974 |
|
|
$ |
5,975 |
|
|
— |
% |
Cost of sales 1 |
|
1,502 |
|
|
|
1,525 |
|
|
|
|
Excise taxes on products 1 |
|
868 |
|
|
|
951 |
|
|
|
|
Gross profit |
|
3,604 |
|
|
|
3,499 |
|
|
3.0 |
% |
Marketing, administration and research costs |
|
601 |
|
|
|
570 |
|
|
|
|
Asset impairment and exit costs |
|
35 |
|
|
|
— |
|
|
|
|
Operating companies income |
|
2,968 |
|
|
|
2,929 |
|
|
1.3 |
% |
Amortization of intangibles |
|
37 |
|
|
|
41 |
|
|
|
|
General corporate expenses |
|
49 |
|
|
|
92 |
|
|
|
|
Operating income |
|
2,882 |
|
|
|
2,796 |
|
|
3.1 |
% |
Interest and other debt expense, net |
|
255 |
|
|
|
231 |
|
|
|
|
Net periodic benefit income, excluding service cost |
|
(28 |
) |
|
|
(32 |
) |
|
|
|
(Income) losses from investments in equity securities 1 |
|
(122 |
) |
|
|
(138 |
) |
|
|
|
Earnings before income taxes |
|
2,777 |
|
|
|
2,735 |
|
|
1.5 |
% |
(Benefit) provision for income taxes |
|
(262 |
) |
|
|
675 |
|
|
|
|
Net earnings |
$ |
3,039 |
|
|
$ |
2,060 |
|
|
47.5 |
% |
|
|
|
|
|
|
|||||
Per share data: |
|
|
|
|
|
|||||
Diluted earnings per share |
$ |
1.79 |
|
|
$ |
1.16 |
|
|
54.3 |
% |
|
|
|
|
|
|
|||||
Weighted-average diluted shares outstanding |
|
1,694 |
|
|
|
1,767 |
|
|
(4.1 |
)% |
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 December 31, |
||||||||||||
(dollars in millions) |
||||||||||||
(Unaudited) |
||||||||||||
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||
|
Net Revenues |
|||||||||||
|
Smokeable Products |
Oral Tobacco Products |
All Other |
Total |
||||||||
2024 |
$ |
5,263 |
|
$ |
692 |
|
$ |
19 |
|
$ |
5,974 |
|
2023 |
|
5,274 |
|
|
674 |
|
|
27 |
|
|
5,975 |
|
% Change |
|
(0.2 |
)% |
|
2.7 |
% |
|
(29.6 |
)% |
|
— |
% |
|
|
|
|
|
||||||||
Reconciliation: |
|
|
|
|
||||||||
For the quarter ended December 31, 2023 |
$ |
5,274 |
|
$ |
674 |
|
$ |
27 |
|
$ |
5,975 |
|
Operations |
|
(11 |
) |
|
18 |
|
|
(8 |
) |
|
(1 |
) |
For the quarter ended December 31, 2024 |
$ |
5,263 |
|
$ |
692 |
|
$ |
19 |
|
$ |
5,974 |
|
|
|
|
|
|
||||||||
|
Operating Companies Income (Loss) |
|||||||||||
|
Smokeable Products |
Oral Tobacco Products |
All Other |
Total |
||||||||
2024 |
$ |
2,638 |
|
$ |
453 |
|
$ |
(123 |
) |
$ |
2,968 |
|
2023 |
|
2,578 |
|
|
408 |
|
|
(57 |
) |
|
2,929 |
|
% Change |
|
2.3 |
% |
|
11.0 |
% |
(100%+) |
|
1.3 |
% |
||
|
|
|
|
|
||||||||
Reconciliation: |
|
|
|
|
||||||||
For the quarter ended December 31, 2023 |
$ |
2,578 |
|
$ |
408 |
|
$ |
(57 |
) |
$ |
2,929 |
|
|
|
|
|
|
||||||||
NPM Adjustment Items - 2023 |
|
(14 |
) |
|
— |
|
|
— |
|
|
(14 |
) |
Tobacco and health and certain other litigation items - 2023 |
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
|
|
(10 |
) |
|
— |
|
|
— |
|
|
(10 |
) |
|
|
|
|
|
||||||||
Asset impairment, exit and implementation costs - 2024 |
|
(60 |
) |
|
(8 |
) |
|
— |
|
|
(68 |
) |
Tobacco and health and certain other litigation items - 2024 |
|
(11 |
) |
|
— |
|
|
— |
|
|
(11 |
) |
|
|
(71 |
) |
|
(8 |
) |
|
— |
|
|
(79 |
) |
Operations |
|
141 |
|
|
53 |
|
|
(66 |
) |
|
128 |
|
For the quarter ended December 31, 2024 |
$ |
2,638 |
|
$ |
453 |
|
$ |
(123 |
) |
$ |
2,968 |
|
|
|
|
|
|
Schedule 3 |
||||||||||
ALTRIA GROUP, INC. |
||||||||||
and Subsidiaries |
||||||||||
Consolidated Statements of Earnings |
||||||||||
For the Years Ended December 31, |
||||||||||
(dollars in millions, except per share data) |
||||||||||
(Unaudited) |
||||||||||
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||
|
2024 |
|
2023 |
|
% Change |
|||||
|
|
|
|
|
|
|||||
Net revenues |
$ |
24,018 |
|
|
$ |
24,483 |
|
|
(1.9 |
)% |
Cost of sales 1 |
|
6,077 |
|
|
|
6,218 |
|
|
|
|
Excise taxes on products 1 |
|
3,574 |
|
|
|
3,981 |
|
|
|
|
Gross profit |
|
14,367 |
|
|
|
14,284 |
|
|
0.6 |
% |
Marketing, administration and research costs |
|
2,122 |
|
|
|
1,966 |
|
|
|
|
Asset impairment and exit costs |
|
389 |
|
|
|
— |
|
|
|
|
Operating companies income |
|
11,856 |
|
|
|
12,318 |
|
|
(3.8 |
)% |
Amortization of intangibles |
|
139 |
|
|
|
128 |
|
|
|
|
General corporate expenses |
|
476 |
|
|
|
643 |
|
|
|
|
Operating income |
|
11,241 |
|
|
|
11,547 |
|
|
(2.7 |
)% |
Interest and other debt expense, net |
|
1,037 |
|
|
|
989 |
|
|
|
|
Net periodic benefit income, excluding service cost |
|
(102 |
) |
|
|
(127 |
) |
|
|
|
(Income) losses from investments in equity securities 1 |
|
(652 |
) |
|
|
(243 |
) |
|
|
|
Gain on the sale of IQOS System commercialization rights |
|
(2,700 |
) |
|
|
— |
|
|
|
|
Earnings before income taxes |
|
13,658 |
|
|
|
10,928 |
|
|
25.0 |
% |
Provision for income taxes |
|
2,394 |
|
|
|
2,798 |
|
|
|
|
Net earnings |
$ |
11,264 |
|
|
$ |
8,130 |
|
|
38.5 |
% |
|
|
|
|
|
|
|||||
Per share data2: |
|
|
|
|
|
|||||
Diluted earnings per share |
$ |
6.54 |
|
|
$ |
4.57 |
|
|
43.1 |
% |
|
|
|
|
|
|
|||||
Weighted-average diluted shares outstanding |
|
1,718 |
|
|
|
1,777 |
|
|
(3.3 |
)% |
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 Years Ended December 31, |
||||||||||||
(dollars in millions) |
||||||||||||
(Unaudited) |
||||||||||||
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||
|
Net Revenues |
|||||||||||
|
Smokeable Products |
Oral Tobacco Products |
All Other |
Total |
||||||||
2024 |
$ |
21,204 |
|
$ |
2,776 |
|
$ |
38 |
|
$ |
24,018 |
|
2023 |
|
21,756 |
|
|
2,667 |
|
|
60 |
|
|
24,483 |
|
% Change |
|
(2.5 |
)% |
|
4.1 |
% |
|
(36.7 |
)% |
|
(1.9 |
)% |
|
|
|
|
|
||||||||
Reconciliation: |
|
|
|
|
||||||||
For the year ended December 31, 2023 |
$ |
21,756 |
|
$ |
2,667 |
|
$ |
60 |
|
$ |
24,483 |
|
Operations |
|
(552 |
) |
|
109 |
|
|
(22 |
) |
|
(465 |
) |
For the year ended December 31, 2024 |
$ |
21,204 |
|
$ |
2,776 |
|
$ |
38 |
|
$ |
24,018 |
|
|
|
|
|
|
||||||||
|
Operating Companies Income (Loss) |
|||||||||||
|
Smokeable Products |
Oral Tobacco Products |
All Other |
Total |
||||||||
2024 |
$ |
10,821 |
|
$ |
1,449 |
|
$ |
(414 |
) |
$ |
11,856 |
|
2023 |
|
10,670 |
|
|
1,722 |
|
|
(74 |
) |
|
12,318 |
|
% Change |
|
1.4 |
% |
|
(15.9 |
)% |
(100%+) |
|
(3.8 |
)% |
||
|
|
|
|
|
||||||||
Reconciliation: |
|
|
|
|
||||||||
For the year ended December 31, 2023 |
$ |
10,670 |
|
$ |
1,722 |
|
$ |
(74 |
) |
$ |
12,318 |
|
|
|
|
|
|
||||||||
NPM Adjustment Items - 2023 |
|
(29 |
) |
|
— |
|
|
— |
|
|
(29 |
) |
Tobacco and health and certain other litigation items - 2023 |
|
69 |
|
|
— |
|
|
— |
|
|
69 |
|
|
|
40 |
|
|
— |
|
|
— |
|
|
40 |
|
|
|
|
|
|
||||||||
NPM Adjustment Items - 2024 |
|
29 |
|
|
— |
|
|
— |
|
|
29 |
|
Asset impairment, exit and implementation costs - 2024 |
|
(60 |
) |
|
(362 |
) |
|
— |
|
|
(422 |
) |
Tobacco and health and certain other litigation items - 2024 |
|
(70 |
) |
|
— |
|
|
— |
|
|
(70 |
) |
|
|
(101 |
) |
|
(362 |
) |
|
— |
|
|
(463 |
) |
Operations |
|
212 |
|
|
89 |
|
|
(340 |
) |
|
(39 |
) |
For the year ended December 31, 2024 |
$ |
10,821 |
|
$ |
1,449 |
|
$ |
(414 |
) |
$ |
11,856 |
|
Schedule 5 |
|||||||||||||||
ALTRIA GROUP, INC. |
|||||||||||||||
and Subsidiaries |
|||||||||||||||
Supplemental Financial Data |
|||||||||||||||
(dollars in millions) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
|
For the Quarters Ended December 31, |
|
For the Years Ended December 31, |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
The segment detail of excise taxes on products sold is as follows: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Smokeable products |
$ |
839 |
|
|
$ |
924 |
|
|
$ |
3,469 |
|
|
$ |
3,869 |
|
Oral tobacco products |
|
29 |
|
|
|
27 |
|
|
|
105 |
|
|
|
112 |
|
|
$ |
868 |
|
|
$ |
951 |
|
|
$ |
3,574 |
|
|
$ |
3,981 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
The segment detail of charges for resolution expenses related to state settlement agreements included in cost of sales is as follows: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Smokeable products |
$ |
806 |
|
|
$ |
879 |
|
|
$ |
3,460 |
|
|
$ |
3,711 |
|
Oral tobacco products |
|
— |
|
|
|
1 |
|
|
|
8 |
|
|
|
4 |
|
|
$ |
806 |
|
|
$ |
880 |
|
|
$ |
3,468 |
|
|
$ |
3,715 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
The segment detail of FDA user fees included in cost of sales is as follows: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Smokeable products |
$ |
59 |
|
|
$ |
66 |
|
|
$ |
249 |
|
|
$ |
259 |
|
Oral tobacco products |
|
1 |
|
|
|
1 |
|
|
|
5 |
|
|
|
5 |
|
|
$ |
60 |
|
|
$ |
67 |
|
|
$ |
254 |
|
|
$ |
264 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
The detail of (income) losses from investments in equity securities is as follows: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
ABI |
$ |
(118 |
) |
|
$ |
(138 |
) |
|
$ |
(673 |
) |
|
$ |
(539 |
) |
Cronos |
|
(4 |
) |
|
|
— |
|
|
|
21 |
|
|
|
46 |
|
JUUL |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
250 |
|
|
$ |
(122 |
) |
|
$ |
(138 |
) |
|
$ |
(652 |
) |
|
$ |
(243 |
) |
Schedule 6 |
|||||||
ALTRIA GROUP, INC. |
|||||||
and Subsidiaries |
|||||||
Net Earnings and Diluted Earnings Per Share |
|||||||
For the Quarters Ended December 31, |
|||||||
(dollars in millions, except per share data) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
|
Net Earnings |
|
Diluted EPS |
||||
2024 Net Earnings |
$ |
3,039 |
|
|
$ |
1.79 |
|
2023 Net Earnings |
$ |
2,060 |
|
|
$ |
1.16 |
|
% Change |
|
47.5 |
% |
|
|
54.3 |
% |
|
|
|
|
||||
Reconciliation: |
|
|
|
||||
2023 Net Earnings |
$ |
2,060 |
|
|
$ |
1.16 |
|
|
|
|
|
||||
2023 NPM Adjustment Items |
|
(27 |
) |
|
|
(0.01 |
) |
2023 Acquisition, disposition and integration-related items |
|
16 |
|
|
|
0.01 |
|
2023 Tobacco and health and certain other litigation items |
|
5 |
|
|
|
— |
|
2023 ABI-related special items |
|
27 |
|
|
|
0.02 |
|
2023 Cronos-related special items |
|
(1 |
) |
|
|
— |
|
2023 Income tax items |
|
3 |
|
|
|
— |
|
Subtotal 2023 special items |
|
23 |
|
|
|
0.02 |
|
|
|
|
|
||||
2024 Acquisition, disposition and integration-related items |
|
13 |
|
|
|
— |
|
2024 Asset impairment, exit and implementation costs |
|
(51 |
) |
|
|
(0.03 |
) |
2024 Tobacco and health and certain other litigation items |
|
(8 |
) |
|
|
— |
|
2024 ABI-related special items |
|
(32 |
) |
|
|
(0.02 |
) |
2024 Cronos-related special items |
|
5 |
|
|
|
— |
|
2024 Income tax items |
|
928 |
|
|
|
0.55 |
|
Subtotal 2024 special items |
|
855 |
|
|
|
0.50 |
|
|
|
|
|
||||
Fewer shares outstanding |
|
— |
|
|
|
0.05 |
|
Change in tax rate |
|
12 |
|
|
|
— |
|
Operations |
|
89 |
|
|
|
0.06 |
|
2024 Net Earnings |
$ |
3,039 |
|
|
$ |
1.79 |
|
Schedule 7 |
|||||||||||||||
ALTRIA GROUP, INC. |
|||||||||||||||
and Subsidiaries |
|||||||||||||||
Reconciliation of GAAP and non-GAAP Measures |
|||||||||||||||
For the Quarters Ended December 31, |
|||||||||||||||
(dollars in millions, except per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Earnings before Income Taxes |
|
(Benefit) Provision for Income Taxes |
|
Net Earnings |
|
Diluted EPS |
||||||||
2024 Reported |
$ |
2,777 |
|
|
$ |
(262 |
) |
|
$ |
3,039 |
|
|
$ |
1.79 |
|
Acquisition, disposition and integration-related items |
|
(14 |
) |
|
|
(1 |
) |
|
|
(13 |
) |
|
|
— |
|
Asset impairment, exit and implementation costs |
|
68 |
|
|
|
17 |
|
|
|
51 |
|
|
|
0.03 |
|
Tobacco and health and certain other litigation items |
|
11 |
|
|
|
3 |
|
|
|
8 |
|
|
|
— |
|
ABI-related special items |
|
41 |
|
|
|
9 |
|
|
|
32 |
|
|
|
0.02 |
|
Cronos-related special items |
|
(4 |
) |
|
|
1 |
|
|
|
(5 |
) |
|
|
— |
|
Income tax items |
|
— |
|
|
|
928 |
|
|
|
(928 |
) |
|
|
(0.55 |
) |
2024 Adjusted for Special Items |
$ |
2,879 |
|
|
$ |
695 |
|
|
$ |
2,184 |
|
|
$ |
1.29 |
|
|
|
|
|
|
|
|
|
||||||||
2023 Reported |
$ |
2,735 |
|
|
$ |
675 |
|
|
$ |
2,060 |
|
|
$ |
1.16 |
|
NPM Adjustment Items |
|
(35 |
) |
|
|
(8 |
) |
|
|
(27 |
) |
|
|
(0.01 |
) |
Acquisition, disposition and integration-related items |
|
21 |
|
|
|
5 |
|
|
|
16 |
|
|
|
0.01 |
|
Tobacco and health and certain other litigation items |
|
6 |
|
|
|
1 |
|
|
|
5 |
|
|
|
— |
|
ABI-related special items |
|
35 |
|
|
|
8 |
|
|
|
27 |
|
|
|
0.02 |
|
Cronos-related special items |
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
Income tax items |
|
— |
|
|
|
(3 |
) |
|
|
3 |
|
|
|
— |
|
2023 Adjusted for Special Items |
$ |
2,761 |
|
|
$ |
678 |
|
|
$ |
2,083 |
|
|
$ |
1.18 |
|
|
|
|
|
|
|
|
|
||||||||
2024 Reported Net Earnings |
|
|
|
|
$ |
3,039 |
|
|
$ |
1.79 |
|
||||
2023 Reported Net Earnings |
|
|
|
|
$ |
2,060 |
|
|
$ |
1.16 |
|
||||
% Change |
|
|
|
|
47.5 |
% |
|
54.3 |
% |
||||||
|
|
|
|
|
|
|
|
||||||||
2024 Net Earnings Adjusted for Special Items |
|
|
|
|
$ |
2,184 |
|
|
$ |
1.29 |
|
||||
2023 Net Earnings Adjusted for Special Items |
|
|
|
|
$ |
2,083 |
|
|
$ |
1.18 |
|
||||
% Change |
|
|
|
|
4.8 |
% |
|
9.3 |
% |
Schedule 8 |
|||||||
ALTRIA GROUP, INC. |
|||||||
and Subsidiaries |
|||||||
Net Earnings and Diluted Earnings Per Share |
|||||||
For the Years Ended December 31, |
|||||||
(dollars in millions, except per share data) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
|
Net Earnings |
|
Diluted EPS1 |
||||
2024 Net Earnings |
$ |
11,264 |
|
|
$ |
6.54 |
|
2023 Net Earnings |
$ |
8,130 |
|
|
$ |
4.57 |
|
% Change |
|
38.5 |
% |
|
|
43.1 |
% |
|
|
|
|
||||
Reconciliation: |
|
|
|
||||
2023 Net Earnings |
$ |
8,130 |
|
|
$ |
4.57 |
|
|
|
|
|
||||
2023 NPM Adjustment Items |
|
(38 |
) |
|
|
(0.02 |
) |
2023 Acquisition, disposition and integration-related items |
|
26 |
|
|
|
0.01 |
|
2023 Tobacco and health and certain other litigation items |
|
323 |
|
|
|
0.18 |
|
2023 Loss on disposition of JUUL equity securities |
|
250 |
|
|
|
0.14 |
|
2023 ABI-related special items |
|
70 |
|
|
|
0.03 |
|
2023 Cronos-related special items |
|
29 |
|
|
|
0.02 |
|
2023 Income tax items |
|
32 |
|
|
|
0.02 |
|
Subtotal 2023 special items |
|
692 |
|
|
|
0.38 |
|
|
|
|
|
||||
2024 NPM Adjustment Items |
|
20 |
|
|
|
0.01 |
|
2024 Acquisition, disposition and integration-related items |
|
1,862 |
|
|
|
1.08 |
|
2024 Asset impairment, exit and implementation costs |
|
(315 |
) |
|
|
(0.18 |
) |
2024 Tobacco and health and certain other litigation items |
|
(76 |
) |
|
|
(0.04 |
) |
2024 ABI-related special items |
|
(2 |
) |
|
|
— |
|
2024 Cronos-related special items |
|
(15 |
) |
|
|
(0.01 |
) |
2024 Income tax items |
|
969 |
|
|
|
0.56 |
|
Subtotal 2024 special items |
|
2,443 |
|
|
|
1.42 |
|
|
|
|
|
||||
Fewer shares outstanding |
|
— |
|
|
|
0.17 |
|
Change in tax rate |
|
47 |
|
|
|
0.03 |
|
Operations |
|
(48 |
) |
|
|
(0.03 |
) |
2024 Net Earnings |
$ |
11,264 |
|
|
$ |
6.54 |
|
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 Years Ended December 31, |
|||||||||||||||
(dollars in millions, except per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Earnings before Income Taxes |
|
Provision for Income Taxes |
|
Net Earnings |
|
Diluted EPS1 |
||||||||
2024 Reported |
$ |
13,658 |
|
|
$ |
2,394 |
|
|
$ |
11,264 |
|
|
$ |
6.54 |
|
NPM Adjustment Items |
|
(27 |
) |
|
|
(7 |
) |
|
|
(20 |
) |
|
|
(0.01 |
) |
Acquisition, disposition and integration-related items |
|
(2,527 |
) |
|
|
(665 |
) |
|
|
(1,862 |
) |
|
|
(1.08 |
) |
Asset impairment, exit and implementation costs |
|
422 |
|
|
|
107 |
|
|
|
315 |
|
|
|
0.18 |
|
Tobacco and health and certain other litigation items |
|
101 |
|
|
|
25 |
|
|
|
76 |
|
|
|
0.04 |
|
ABI-related special items |
|
2 |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
Cronos-related special items |
|
18 |
|
|
|
3 |
|
|
|
15 |
|
|
|
0.01 |
|
Income tax items |
|
— |
|
|
|
969 |
|
|
|
(969 |
) |
|
|
(0.56 |
) |
2024 Adjusted for Special Items |
$ |
11,647 |
|
|
$ |
2,826 |
|
|
$ |
8,821 |
|
|
$ |
5.12 |
|
|
|
|
|
|
|
|
|
||||||||
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 |
|
|
|
|
|
|
|
|
|
||||||||
2024 Reported Net Earnings |
|
|
|
|
$ |
11,264 |
|
|
$ |
6.54 |
|
||||
2023 Reported Net Earnings |
|
|
|
|
$ |
8,130 |
|
|
$ |
4.57 |
|
||||
% Change |
|
|
|
|
38.5 |
% |
|
43.1 |
% |
||||||
|
|
|
|
|
|
|
|
||||||||
2024 Net Earnings Adjusted for Special Items |
|
|
|
|
$ |
8,821 |
|
|
$ |
5.12 |
|
||||
2023 Net Earnings Adjusted for Special Items |
|
|
|
|
$ |
8,822 |
|
|
$ |
4.95 |
|
||||
% Change |
|
|
|
|
— |
% |
|
3.4 |
% |
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 |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(dollars in millions) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
|
December 31, 2024 |
|
December 31, 2023 |
||||
Assets |
|
|
|
||||
Cash and cash equivalents |
$ |
3,127 |
|
|
$ |
3,686 |
|
Inventories |
|
1,080 |
|
|
|
1,215 |
|
Other current assets |
|
306 |
|
|
|
684 |
|
Property, plant and equipment, net |
|
1,617 |
|
|
|
1,652 |
|
Goodwill and other intangible assets, net |
|
19,918 |
|
|
|
20,477 |
|
Investments in equity securities |
|
8,195 |
|
|
|
10,011 |
|
Other long-term assets |
|
934 |
|
|
|
845 |
|
Total assets |
$ |
35,177 |
|
|
$ |
38,570 |
|
|
|
|
|
||||
Liabilities and Stockholders' Equity (Deficit) |
|
|
|
||||
Current portion of long-term debt |
$ |
1,527 |
|
|
$ |
1,121 |
|
Accrued settlement charges |
|
2,354 |
|
|
|
2,563 |
|
Deferred gain from the sale of IQOS System commercialization rights |
|
— |
|
|
|
2,700 |
|
Other current liabilities |
|
4,900 |
|
|
|
4,935 |
|
Long-term debt |
|
23,399 |
|
|
|
25,112 |
|
Deferred income taxes |
|
3,749 |
|
|
|
2,799 |
|
Accrued pension costs |
|
136 |
|
|
|
130 |
|
Accrued postretirement health care costs |
|
935 |
|
|
|
1,079 |
|
Other long-term liabilities |
|
365 |
|
|
|
1,621 |
|
Total liabilities |
|
37,365 |
|
|
|
42,060 |
|
Total stockholders' equity (deficit) attributable to Altria |
|
(2,238 |
) |
|
|
(3,540 |
) |
Noncontrolling interest |
|
50 |
|
|
|
50 |
|
Total liabilities and stockholders' equity (deficit) |
$ |
35,177 |
|
|
$ |
38,570 |
|
|
|
|
|
||||
Total debt |
$ |
24,926 |
|
|
$ |
26,233 |
|
Schedule 11 |
||||||||||||||||
ALTRIA GROUP, INC. |
||||||||||||||||
and Subsidiaries |
||||||||||||||||
Supplemental Financial Data for Special Items |
||||||||||||||||
For the Quarters Ended December 31, |
||||||||||||||||
(dollars in millions) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
||||||||||||||||
|
|
|
|
|
|
|
||||||||||
|
Cost of Sales |
Marketing, administration and research costs |
Asset impairment and exit costs |
General corporate expenses |
Interest and other debt (income) expense, net |
(Income) losses from investments in equity securities |
||||||||||
2024 Special Items - (Income) Expense |
|
|
|
|
|
|
||||||||||
Acquisition, disposition and integration-related items |
$ |
— |
|
$ |
— |
$ |
— |
$ |
(14 |
) |
$ |
— |
|
$ |
— |
|
Asset impairment, exit and implementation costs |
|
— |
|
|
33 |
|
35 |
|
— |
|
|
— |
|
|
— |
|
Tobacco and health and certain other litigation items |
|
— |
|
|
11 |
|
— |
|
— |
|
|
— |
|
|
— |
|
ABI-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
|
|
41 |
|
Cronos-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
|
|
(4 |
) |
|
|
|
|
|
|
|
||||||||||
2023 Special Items - (Income) Expense |
|
|
|
|
|
|
||||||||||
NPM Adjustment Items |
$ |
(14 |
) |
$ |
— |
$ |
— |
$ |
— |
|
$ |
(21 |
) |
$ |
— |
|
Acquisition, disposition and integration-related items |
|
— |
|
|
— |
|
— |
|
21 |
|
|
— |
|
|
— |
|
Tobacco and health and certain other litigation items |
|
— |
|
|
4 |
|
— |
|
2 |
|
|
— |
|
|
— |
|
ABI-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
|
|
35 |
|
Cronos-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
|
|
(1 |
) |
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 12 |
||||||||||||||||||
ALTRIA GROUP, INC. |
||||||||||||||||||
and Subsidiaries |
||||||||||||||||||
Supplemental Financial Data for Special Items |
||||||||||||||||||
For the Years Ended December 31, |
||||||||||||||||||
(dollars in millions) |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|||||||||||
|
Cost of Sales |
Marketing, administration and research costs |
Asset impairment and exit costs |
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 |
|
— |
|
|
— |
|
— |
|
173 |
|
— |
|
|
— |
|
|
(2,700 |
) |
Asset impairment, exit and implementation costs |
|
— |
|
|
33 |
|
389 |
|
— |
|
— |
|
|
— |
|
|
— |
|
Tobacco and health and certain other litigation items |
|
— |
|
|
70 |
|
— |
|
30 |
|
1 |
|
|
— |
|
|
— |
|
ABI-related special items |
|
— |
|
|
— |
|
— |
|
59 |
|
3 |
|
|
(60 |
) |
|
— |
|
Cronos-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
|
18 |
|
|
— |
|
|
|
|
|
|
|
|
|
|||||||||||
2023 Special Items - (Income) Expense |
|
|
|
|
|
|
|
|||||||||||
NPM Adjustment Items |
$ |
(29 |
) |
$ |
— |
$ |
— |
$ |
— |
$ |
(21 |
) |
$ |
— |
|
$ |
— |
|
Acquisition, disposition and integration-related items |
|
— |
|
|
— |
|
— |
|
80 |
|
(45 |
) |
|
— |
|
|
— |
|
Tobacco and health and certain other litigation items |
|
— |
|
|
69 |
|
— |
|
350 |
|
11 |
|
|
— |
|
|
— |
|
Loss on disposition of JUUL equity securities |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
|
250 |
|
|
— |
|
ABI-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
|
89 |
|
|
— |
|
Cronos-related special items |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
|
29 |
|
|
— |
|
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. |
Schedule 13 |
||||
ALTRIA GROUP, INC. |
||||
and Subsidiaries |
||||
Calculation of Total Debt to Consolidated EBITDA and Net Debt to Consolidated EBITDA Ratios |
||||
For the Twelve Months Ended December 31, 2024 1 |
||||
(dollars in millions) |
||||
(Unaudited) |
||||
|
|
|
||
|
|
|
||
|
|
Total |
||
Consolidated Net Earnings |
|
$ |
11,264 |
|
Interest and other debt expense, net |
|
|
1,037 |
|
Provision for income taxes |
|
|
2,394 |
|
Depreciation and amortization |
|
|
286 |
|
EBITDA 2 |
|
|
14,981 |
|
(Income) loss from investments in equity securities and noncontrolling interests, net |
|
|
(652 |
) |
Dividends from less than 50% owned affiliates |
|
|
139 |
|
Gain on the sale of IQOS System commercialization rights |
|
|
(2,700 |
) |
Asset impairment and exit costs |
|
|
389 |
|
Consolidated EBITDA 3 |
|
$ |
12,157 |
|
|
|
|
||
|
|
|
||
Current portion of long-term debt |
|
$ |
1,527 |
|
Long-term debt |
|
|
23,399 |
|
Total Debt 4 |
|
|
24,926 |
|
Cash and cash equivalents 5 |
|
|
3,127 |
|
Net Debt 6 |
|
$ |
21,799 |
|
|
|
|
||
Ratios: |
|
|
||
Total Debt / Consolidated Net Earnings |
|
|
2.2 |
|
Total Debt / Consolidated EBITDA |
|
|
2.1 |
|
Net Debt / Consolidated EBITDA |
|
|
1.8 |
1 Calculated as of the end of the applicable quarter on a rolling four quarters basis. |
||
|
|
|
2 Reflects earnings before interest, taxes, depreciation and amortization ("EBITDA"). |
||
|
|
|
3 Reflects the term "Consolidated EBITDA" as defined in Altria's revolving credit agreement. |
||
|
||
4 Reflects total debt as presented on Altria's Consolidated Balance Sheet at December 31, 2024. See Schedule 10. |
||
|
||
5 Reflects cash and cash equivalents as presented on Altria's Consolidated Balance Sheet at December 31, 2024. See Schedule 10. |
||
|
||
6 Reflects total debt, less cash and cash equivalents at December 31, 2024. |
||
Schedule 14 |
||||||||||||
ALTRIA GROUP, INC. |
||||||||||||
and Subsidiaries |
||||||||||||
Reconciliation of Reported OCI to Adjusted OCI |
||||||||||||
For the Year Ended December 31, 2024 |
||||||||||||
(dollars in millions) |
||||||||||||
(Unaudited) |
||||||||||||
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||
|
Smokeable Products |
Oral Tobacco Products |
All Other |
Total |
||||||||
Net revenues |
$ |
21,204 |
|
$ |
2,776 |
|
$ |
38 |
|
$ |
24,018 |
|
Excise taxes |
|
(3,469 |
) |
|
(105 |
) |
|
— |
|
|
(3,574 |
) |
Revenues net of excise taxes |
$ |
17,735 |
|
$ |
2,671 |
|
$ |
38 |
|
$ |
20,444 |
|
|
|
|
|
|
||||||||
Reported operating companies income (OCI) |
$ |
10,821 |
|
$ |
1,449 |
|
$ |
(414 |
) |
$ |
11,856 |
|
NPM Adjustment Items |
|
(29 |
) |
|
— |
|
|
— |
|
|
(29 |
) |
Asset impairment, exit and implementation costs |
|
60 |
|
|
362 |
|
|
— |
|
|
422 |
|
Tobacco and health and certain other litigation items |
|
70 |
|
|
— |
|
|
— |
|
|
70 |
|
Adjusted OCI |
$ |
10,922 |
|
$ |
1,811 |
|
$ |
(414 |
) |
$ |
12,319 |
|
Reported OCI margins 1 |
|
61.0 |
% |
|
54.2 |
% |
(100+)% |
|
58.0 |
% |
||
Adjusted OCI margins 1 |
|
61.6 |
% |
|
67.8 |
% |
(100+)% |
|
60.3 |
% |
1 Reported and adjusted OCI margins are calculated as reported and adjusted OCI, respectively, divided by revenues net of excise taxes. |
Schedule 15 |
|||||||||||
ALTRIA GROUP, INC. |
|||||||||||
and Subsidiaries |
|||||||||||
Reconciliation of Reported Diluted EPS to Adjusted Diluted EPS |
|||||||||||
For the Years Ended December 31, 2024 and 2022 |
|||||||||||
(Unaudited) |
|||||||||||
|
|
|
|
|
|
|
|||||
|
|
For the Years Ended December 31, |
|
Compounded Annual Growth Rate |
|||||||
|
|
2024 |
|
2022 |
|
||||||
Reported diluted EPS |
|
$ |
6.54 |
|
|
$ |
3.19 |
|
|
43.2 |
% |
NPM Adjustment Items |
|
|
(0.01 |
) |
|
|
(0.03 |
) |
|
|
|
Acquisition, disposition and integration-related items |
|
|
(1.08 |
) |
|
|
— |
|
|
|
|
Asset impairment, exit and implementation costs |
|
|
0.18 |
|
|
|
— |
|
|
|
|
Tobacco and health and certain other litigation items |
|
|
0.04 |
|
|
|
0.05 |
|
|
|
|
JUUL changes in fair value |
|
|
— |
|
|
|
0.81 |
|
|
|
|
ABI-related special items |
|
|
— |
|
|
|
1.12 |
|
|
|
|
Cronos-related special items |
|
|
0.01 |
|
|
|
0.10 |
|
|
|
|
Income tax items |
|
|
(0.56 |
) |
|
|
(0.40 |
) |
|
|
|
Adjusted diluted EPS |
|
$ |
5.12 |
|
|
$ |
4.84 |
|
|
2.9 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250129043383/en/
Altria Client Services Investor Relations 804-484-8222
Altria Client Services Media Relations 804-484-8897 www.altria.com/contact-us/media