Upgrade to SI Premium - Free Trial

Altria Reports 2020 Third-Quarter and Nine-Months Results; Tobacco Businesses Demonstrate Resilience; Narrows 2020 Full-Year Earnings Guidance

October 30, 2020 7:00 AM

RICHMOND, Va.--(BUSINESS WIRE)-- Altria Group, Inc. (Altria) (NYSE: MO) today announces its 2020 third-quarter and nine-months business results and narrows its 2020 adjusted diluted earnings per share (EPS) guidance.

“Altria continued to demonstrate its resilience during the third quarter while navigating the challenges presented by the COVID-19 pandemic,” said Billy Gifford, Altria’s Chief Executive Officer. “In the third quarter, our tobacco businesses delivered strong financial performance once again and we continued to make progress against our 10-year Vision.”

“Based on our year-to-date results and insight into an additional quarter of ABI earnings contributions, we’re narrowing our full-year 2020 adjusted diluted EPS guidance by raising the lower end of the range. We now expect to deliver adjusted diluted EPS in a range of $4.30 to $4.38, representing a growth rate of 2% to 4% from an adjusted diluted EPS base of $4.21 in 2019.”

Altria Headline Financials1

($ in millions, except per share data)

Q3 2020

Change vs.
Q3 2019

Q3 YTD 2020

Change vs.
Q3 YTD 2019

Net revenues

$7,123

3.9%

$19,849

3.9%

Revenues net of excise taxes

$5,678

4.9%

$15,786

5.3%

Reported tax rate

(195.1)%

(172.8) pp

41.8%

(32.3) pp

Adjusted tax rate2

25.8%

2.1 pp

24.7%

0.9 pp

Reported diluted EPS2

$(0.51)

63.3%

$1.36

100%+

Adjusted diluted EPS3

$1.19

—%

$3.37

5.6%

1 “Adjusted” financial measures presented in this release exclude the impact of special items. See “Basis of Presentation” for more information.

2 “EPS” represents diluted earnings (losses) per share attributable to Altria.

3 Prior period amounts have been recast to conform with current period presentation for certain ABI market-to-market adjustments that were not previously identified as special items and that are now excluded from Altria’s adjusted financial measures.

As previously announced, a conference call with the investment community and news media will be webcast on October 30, 2020 at 9:00 a.m. Eastern Time. Access to the webcast is available at www.altria.com/webcasts and via the Altria Investor app.

Noncombustible Products Business Platform

IQOS

on!

Impact of COVID-19 Pandemic

Effect on Financial Results

Impact on Business Operations

Impact on ABI and Cronos Investments

Dividends

JUUL Investment Update

2020 Full-Year Guidance

Altria narrows its 2020 full-year adjusted diluted earnings guidance based on year-to-date performance and insight into an additional quarter of ABI earnings contributions. Altria now expects its 2020 full-year adjusted diluted EPS to be in a range of $4.30 to $4.38, representing a growth rate of 2% to 4% from an adjusted diluted EPS base of $4.21 in 2019. Altria also narrows its expectation for its 2020 full-year adjusted effective tax rate to be in a range of 24.5% to 25.5%.

While the 2020 full-year adjusted diluted EPS guidance accounts for a range of scenarios, the external environment remains dynamic. Altria will continue to monitor conditions for ATCs, including unemployment rates, disposable income (which may be impacted by potential future changes in government stimulus and federal unemployment benefit payments), mobility and purchasing behaviors.

Altria revises its estimates for 2020 full-year domestic cigarette industry volumes to be in a range of unchanged versus the prior year to down 1.5% based on better year-to-date industry performance and expectations for continued category resilience. This range replaces Altria’s previous estimates of down 2% to 3.5% versus the prior year.

Altria’s full-year adjusted diluted EPS guidance and full-year forecast for its adjusted effective tax rate exclude the impact of certain income and expense items that management believes are not part of underlying operations. These items may include, for example, restructuring charges, asset impairment charges, acquisition-related costs, COVID-19 special items, equity investment-related special items (including any changes in fair value for the equity investment and any related warrants and preemptive rights), certain tax items, charges associated with tobacco and health litigation items, and resolutions of certain nonparticipating manufacturer (NPM) adjustment disputes under the Master Settlement Agreement (such dispute resolutions are referred to as NPM Adjustment Items).

Altria’s 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 its reported diluted EPS or its reported 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, Altria does not provide a corresponding U.S. generally accepted accounting principles (GAAP) measure for, or reconciliation to, its adjusted diluted EPS guidance or its 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,

2020

2019

Change

2020

2019

Change

Reported diluted EPS

$

(0.51)

$

(1.39)

63.3

%

$

1.36

$

0.27

100+%

Asset impairment, exit, implementation and acquisition-related costs

0.17

0.08

Tobacco and health litigation items

0.01

0.03

0.02

ABI-related special items 1

0.22

(0.01)

0.29

COVID-19 special items

0.02

Cronos-related special items

0.08

0.23

0.08

0.44

Impairment of JUUL equity securities

1.40

2.41

1.40

2.41

Tax items

(0.01)

(0.05)

0.02

(0.03)

Adjusted diluted EPS

$

1.19

$

1.19

%

$

3.37

$

3.19

5.6

%

1 In 2020, Altria changed its treatment of its share of ABI’s mark-to-market activity relating to certain ABI financial instruments associated with its share-based compensation programs that were previously included in Altria’s adjusted results. These amounts are now treated as special items and excluded from Altria’s adjusted results. The change is consistent with Altria’s treatment of its share of ABI’s mark-to-market activity on ABI’s financial instruments associated with its other share commitments. Altria has recast prior period results to conform with current period presentation.

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.

Asset Impairment, Exit, Implementation and Acquisition-Related Costs

Tobacco and Health Litigation Items

ABI-Related Special Items

COVID-19 Special Items

Cronos-Related Special Items

In the third quarter and first nine months of 2020, Altria recorded net pre-tax (income) expense consisting of the following:

Third Quarter

For the Nine Months
Ended September 30,

2020

2019

2020

2019

Loss on Cronos-related financial instruments(1)

$

105

$

636

$

202

$

1,327

(Earnings) losses from equity investments (2)

38

(87)

(58)

(234)

Total Cronos-related special items - (income) expense

$

143

$

549

$

144

$

1,093

Earnings per share

$

0.08

$

0.23

$

0.08

$

0.44

(1) The 2020 and substantially all of the 2019 amounts are related to the non-cash change in the fair value of the warrant and certain anti-dilution protections acquired in the Cronos transaction.

(2) Amounts include Altria’s share of Cronos’s non-cash change in the fair value of Cronos’s derivative financial instruments associated with the issuance of additional shares. Amounts in 2020 also include Altria’s share of Cronos’s impairment charge on goodwill and intangibles assets.

Impairment of JUUL Equity Securities

Tax Items

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,

2020

2019

Change

2020

2019

Change

Net revenues

$

6,313

$

6,049

4.4

%

$

17,522

$

16,837

4.1

%

Excise taxes

(1,407)

(1,406)

(3,950)

(3,998)

Revenues net of excise taxes

$

4,906

$

4,643

5.7

%

$

13,572

$

12,839

5.7

%

Reported OCI

$

2,789

$

2,561

8.9

%

$

7,609

$

6,864

10.9

%

Asset impairment, exit and implementation costs

4

79

Tobacco and health litigation items

34

3

73

43

COVID-19 special items

41

Adjusted OCI

$

2,823

$

2,568

9.9

%

$

7,723

$

6,986

10.5

%

Adjusted OCI margins 1

57.5

%

55.3

%

2.2 pp

56.9

%

54.4

%

2.5 pp

1 Adjusted OCI margins are calculated as adjusted OCI divided by revenues net of excise taxes.

Shipment Volume

Third Quarter

First Nine Months

Table 3 - Smokeable Products: Shipment Volume (sticks in millions)

Third Quarter

Nine Months Ended September 30,

2020

2019

Change

2020

2019

Change

Cigarettes:

Marlboro

24,258

24,081

0.7

%

67,890

68,347

(0.7)

%

Other premium

1,231

1,302

(5.5)

%

3,496

3,772

(7.3)

%

Discount

2,130

2,349

(9.3)

%

6,205

6,564

(5.5)

%

Total cigarettes

27,619

27,732

(0.4)

%

77,591

78,683

(1.4)

%

Cigars:

Black & Mild

468

426

9.9

%

1,317

1,231

7.0

%

Other

3

2

50.0

%

8

7

14.3

%

Total cigars

471

428

10.0

%

1,325

1,238

7.0

%

Total smokeable products

28,090

28,160

(0.2)

%

78,916

79,921

(1.3)

%

Note: Cigarettes volume includes units sold as well as promotional units, but excludes units sold for distribution to Puerto Rico, and units sold in U.S. Territories, to overseas military and by Philip Morris Duty Free Inc., none of which, individually or in the aggregate, is material to the 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,

2020

2019

Percentage
point change

2020

2019

Percentage
point change

Cigarettes:

Marlboro

43.3

%

43.3

%

43.0

%

43.3

%

(0.3)

Other premium

2.3

2.4

(0.1)

2.3

2.5

(0.2)

Discount

3.8

4.0

(0.2)

3.9

4.1

(0.2)

Total cigarettes

49.4

%

49.7

%

(0.3)

49.2

%

49.9

%

(0.7)

Note: Retail share results for cigarettes are based on data from IRI/MSAi, a tracking 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 (STARS). This service is not designed to capture sales through other channels, including the internet, direct mail and some illicitly tax-advantaged outlets. It is IRI’s standard practice to periodically refresh its services, which could restate retail share results that were previously released in this service.

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,

2020

2019

Change

2020

2019

Change

Net revenues

$

640

$

620

3.2 %

$

1,901

$

1,762

7.9 %

Excise taxes

(33)

(33)

(98)

(96)

Revenues net of excise taxes

$

607

$

587

3.4 %

$

1,803

$

1,666

8.2 %

Reported OCI

$

436

$

417

4.6 %

$

1,297

$

1,195

8.5 %

Asset impairment, exit, implementation

and acquisition-related costs

4

5

6

16

COVID-19 special items

9

Adjusted OCI

$

440

$

422

4.3 %

$

1,312

$

1,211

8.3 %

Adjusted OCI margins 1

72.5

%

71.9

%

0.6 pp

72.8

%

72.7

%

0.1 pp

1 Adjusted OCI margins are calculated as adjusted OCI divided by revenues net of excise taxes.

Shipment Volume

Altria’s estimated oral tobacco industry shipment volume for the current and comparable periods includes moist smokeless tobacco (MST), snus and oral nicotine pouch products.

Third Quarter

First Nine Months

Total oral tobacco industry volume increased by an estimated 6.5% over the past six months, primarily driven by growth in oral nicotine pouches.

Table 6 - Oral Tobacco Products: Shipment Volume (cans and packs in millions)

Third Quarter

Nine Months Ended September 30,

2020

2019

Change

2020

2019

Change

Copenhagen

131.1

135.2

(3.0)

%

395.0

393.1

0.5

%

Skoal

52.3

55.7

(6.1)

%

157.2

164.2

(4.3)

%

Other 1

23.3

18.1

28.7

%

65.0

51.1

27.2

%

Total oral tobacco products

206.7

209.0

(1.1)

%

617.2

608.4

1.4

%

1 Other includes Red Seal and on!.

Note: Volume includes cans and packs sold, as well as promotional units, but excludes international volume, which is currently not material to the 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 & Brand Activity

Altria’s retail share performance for the current and comparable periods includes MST, snus and oral nicotine pouch products.

Third Quarter

First Nine Months

Table 7 - Oral Tobacco Products: Retail Share (percent)

Third Quarter

Nine Months Ended September 30,

2020

2019

Percentage
point change

2020

2019

Percentage
point change

Copenhagen

31.8

%

33.8

%

(2.0)

32.1

%

34.2

%

(2.1)

Skoal

13.6

15.0

(1.4)

14.0

15.2

(1.2)

Other

4.5

3.5

1.0

4.0

3.4

0.6

Total oral tobacco products

49.9

%

52.3

%

(2.4)

50.1

%

52.8

%

(2.7)

Note: The oral tobacco products retail share results exclude international volume. Retail share results for oral tobacco products are based on data from IRI InfoScan, 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 is defined by IRI as moist smokeless, 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 IRI’s standard practice to periodically refresh its InfoScan services, which could restate retail share results that were previously released in this service.

WINE

Revenues, OCI and Shipment Volume

Ste. Michelle’s business has been significantly impacted by COVID-19, including lower on-premise and direct-to-consumer sales.

Third Quarter

First Nine Months

Table 8 - Wine: Revenues and OCI (Loss) ($ in millions)

Third Quarter

Nine Months Ended September 30,

2020

2019

Change

2020

2019

Change

Net revenues

$

157

$

167

(6.0)%

$

434

$

483

(10.1)%

Excise taxes

(5)

(5)

(14)

(15)

Revenues net of excise taxes

$

152

$

162

(6.2)%

$

420

$

468

(10.3)%

Reported OCI (Loss)

$

19

$

16

18.8 %

$

(347)

$

50

(100.0)%+

Implementation costs

1

395

Adjusted OCI

$

20

$

16

25.0 %

$

48

$

50

(4.0)%

Adjusted OCI margins 1

13.2

%

9.9

%

3.3 pp

11.4

%

10.7

%

0.7 pp

1 Adjusted OCI margins are calculated as OCI divided by revenues net of excise taxes.

Altria’s Profile

Altria’s wholly owned subsidiaries include Philip Morris USA Inc. (PM USA), U.S. Smokeless Tobacco Company LLC (USSTC), John Middleton Co. (Middleton), Ste. Michelle Wine Estates Ltd. (Ste. Michelle) and Philip Morris Capital Corporation (PMCC). Altria owns an 80% interest in Helix Innovations LLC (Helix). Altria holds equity investments in Anheuser-Busch InBev SA/NV (ABI), JUUL Labs, Inc. (JUUL) and Cronos Group Inc. (Cronos).

The brand portfolios of Altria’s tobacco operating companies include Marlboro®, Black & Mild®, Copenhagen®, Skoal® and on!® . Ste. Michelle produces and markets premium wines sold under various labels, including Chateau Ste. Michelle®, 14 Hands® and Stag’s Leap Wine Cellars, and it imports and markets Antinori®, Champagne Nicolas Feuillatteand Villa Maria Estateproducts in the United States. Trademarks and service marks related to Altria referenced in this release are the property of Altria or its subsidiaries or are used with permission.

More information about Altria is available at altria.com and on the Altria Investor app, or follow Altria on Twitter, Facebook and LinkedIn.

Basis of Presentation

Altria reports its financial results in accordance with GAAP. Altria’s 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, the segments. Altria’s 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 “2020 Full-Year Guidance.” Altria’s management does not view any of these special items to be part of Altria’s 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. Altria’s management also reviews income tax rates on an adjusted basis. Altria’s adjusted effective tax rate may exclude certain tax items from its reported effective tax rate. Altria’s 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. Altria’s management uses adjusted financial measures for planning, forecasting and evaluating business and financial performance, including allocating resources and evaluating results relative to employee compensation targets. These adjusted financial measures are not consistent 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. Reconciliations of historical adjusted financial measures to corresponding GAAP measures are provided in this release.

Altria uses the equity method of accounting for its investment in ABI and Cronos and reports its 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 to record them in the concurrent period. The one-quarter reporting lag for ABI and Cronos does not affect Altria’s cash flows. Altria accounts for its investment in JUUL as an investment in an equity security. If Altria converts its non-voting JUUL shares to voting shares, Altria expects to account for its investment in JUUL under the fair value option.

Altria’s reportable segments are smokeable products, including combustible cigarettes and cigars manufactured and sold by PM USA and Middleton; oral tobacco products, including MST and snus products manufactured and sold by USSTC, and oral nicotine pouches sold by Helix; and wine, produced and/or distributed by Ste. Michelle. Results for innovative tobacco products and PMCC are included 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 involve 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 and outcomes to differ materially from those contained in the projections and forward-looking statements included in this release are described in Altria’s publicly filed reports, including its Annual Report on Form 10-K for the year ended December 31, 2019, Quarterly Report on Form 10-Q for the period ended March 31, 2020 and Quarterly Report on Form 10-Q for the period ended June 30, 2020. These factors include the following:

Altria cautions that the foregoing list of important factors is not complete and does not undertake to update any forward-looking statements that it may make except as required by applicable law. All subsequent written and oral forward-looking statements attributable to Altria or any person acting on its 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)

2020

2019

% Change

Net revenues

$

7,123

$

6,856

3.9

%

Cost of sales 1

1,961

1,915

Excise taxes on products 1

1,445

1,444

Gross profit

3,717

3,497

6.3

%

Marketing, administration and research costs

480

494

Asset impairment and exit costs

1

Operating companies income

3,237

3,002

7.8

%

Amortization of intangibles

17

12

General corporate expenses

60

46

Operating income

3,160

2,944

7.3

%

Interest and other debt expense, net

310

293

Net periodic benefit income, excluding service cost

(3)

(24)

(Earnings) losses from equity investments 1

472

(333)

Impairment of JUUL equity securities

2,600

4,500

Loss on Cronos-related financial instruments

105

636

Earnings (losses) before income taxes

(324)

(2,128)

Provision for income taxes

632

474

Net earnings (losses)

(956)

(2,602)

63.3

%

Net (earnings) losses attributable to noncontrolling interests

4

2

Net earnings (losses) attributable to Altria

$

(952)

$

(2,600)

63.4

%

Per share data:

Diluted earnings (losses) per share attributable to Altria

$

(0.51)

$

(1.39)

63.3

%

Weighted-average diluted shares outstanding

1,859

1,868

(0.5)

%

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 earnings from equity investments 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

Wine

All Other

Total

2020

$

6,313

$

640

$

157

$

13

$

7,123

2019

6,049

620

167

20

6,856

% Change

4.4

%

3.2

%

(6.0)

%

(35.0)

%

3.9

%

Reconciliation:

For the quarter ended September 30, 2019

$

6,049

$

620

$

167

$

20

$

6,856

Operations

264

20

(10)

(7)

267

For the quarter ended September 30, 2020

$

6,313

$

640

$

157

$

13

$

7,123

Operating Companies Income (Loss)

Smokeable Products

Oral
Tobacco Products

Wine

All Other

Total

2020

$

2,789

$

436

$

19

$

(7)

$

3,237

2019

2,561

417

16

8

3,002

% Change

8.9

%

4.6

%

18.8

%

(100)%+

7.8

%

Reconciliation:

For the quarter ended September 30, 2019

$

2,561

$

417

$

16

$

8

$

3,002

Asset impairment, exit, implementation and

acquisition-related costs - 2019

4

5

9

Tobacco and health litigation items - 2019

3

3

7

5

12

Implementation and acquisition-related costs - 2020

(4)

(1)

(5)

Tobacco and health litigation items - 2020

(34)

(34)

(34)

(4)

(1)

(39)

Operations

255

18

4

(15)

262

For the quarter ended September 30, 2020

$

2,789

$

436

$

19

$

(7)

$

3,237

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)

2020

2019

% Change

Net revenues

$

19,849

$

19,103

3.9 %

Cost of sales 1

5,909

5,367

Excise taxes on products 1

4,063

4,109

Gross profit

9,877

9,627

2.6%

Marketing, administration and research costs

1,381

1,472

Asset impairment and exit costs

73

Operating companies income

8,496

8,082

5.1 %

Amortization of intangibles

54

28

General corporate expenses

150

154

Corporate asset impairment and exit costs

1

Operating income

8,292

7,899

5.0 %

Interest and other debt expense, net

893

989

Net periodic benefit income, excluding service cost

(58)

(40)

(Earnings) losses from equity investments 1

306

(866)

Impairment of JUUL equity securities

2,600

4,500

Loss on Cronos-related financial instruments

202

1,327

Earnings (losses) before income taxes

4,349

1,989

100%+

Provision for income taxes

1,817

1,473

Net earnings (losses)

2,532

516

100%+

Net (earnings) losses attributable to noncontrolling interests

11

Net earnings (losses) attributable to Altria

$

2,543

$

516

100%+

Per share data2:

Diluted earnings (losses) per share attributable to Altria

$

1.36

$

0.27

100%+

Weighted-average diluted shares outstanding

1,859

1,871

(0.6)%

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 earnings from equity investments is shown in Schedule 5.

2 Diluted earnings per share attributable to Altria 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

Wine

All Other

Total

2020

$

17,522

$

1,901

$

434

$

(8)

$

19,849

2019

16,837

1,762

483

21

19,103

% Change

4.1

%

7.9

%

(10.1)

%

(100.0)%+

3.9

%

Reconciliation:

For the nine months ended September 30, 2019

$

16,837

$

1,762

$

483

$

21

$

19,103

Operations

685

139

(49)

(29)

746

For the nine months ended September 30, 2020

$

17,522

$

1,901

$

434

$

(8)

$

19,849

Operating Companies Income (Loss)

Smokeable Products

Oral
Tobacco Products

Wine

All Other

Total

2020

$

7,609

$

1,297

$

(347)

$

(63)

$

8,496

2019

6,864

1,195

50

(27)

8,082

% Change

10.9

%

8.5

%

(100.0)%+

(100.0)%+

5.1

%

Reconciliation:

For the nine months ended September 30, 2019

$

6,864

$

1,195

$

50

$

(27)

$

8,082

Asset impairment, exit, implementation and acquisition-related costs - 2019

79

16

7

102

Tobacco and health litigation items - 2019

43

43

122

16

7

145

Implementation and acquisition-related costs - 2020

(6)

(395)

(401)

Tobacco and health litigation items - 2020

(73)

(73)

COVID-19 special items - 2020

(41)

(9)

(50)

(114)

(15)

(395)

(524)

Operations

737

101

(2)

(43)

793

For the nine months ended September 30, 2020

$

7,609

$

1,297

$

(347)

$

(63)

$

8,496

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,

2020

2019

2020

2019

The segment detail of excise taxes on products sold is as follows:

Smokeable products

$

1,407

$

1,406

$

3,950

$

3,998

Oral tobacco products

33

33

98

96

Wine

5

5

14

15

All other

1

$

1,445

$

1,444

$

4,063

$

4,109

The segment detail of charges for resolution expenses related to state
settlement agreements included in cost of sales is as follows:

Smokeable products

$

1,206

$

1,146

$

3,329

$

3,195

Oral tobacco products

2

2

7

7

$

1,208

$

1,148

$

3,336

$

3,202

The segment detail of FDA user fees included in cost of sales is

as follows:

Smokeable products

$

70

$

73

$

210

$

218

Oral tobacco products

2

2

4

4

$

72

$

75

$

214

$

222

The detail of earnings (losses) from equity investments is as follows:

ABI

$

(418)

$

252

$

(306)

$

640

Cronos

(54)

81

226

$

(472)

$

333

$

(306)

$

866

Schedule 6

ALTRIA GROUP, INC.

and Subsidiaries

Net Earnings (Losses) and Diluted Earnings (Losses) Per Share - Attributable to Altria Group, Inc.

For the Quarters Ended September 30,

(dollars in millions, except per share data)

(Unaudited)

Net Earnings (Losses)

Diluted EPS

2020 Net Earnings (Losses)

$

(952)

$

(0.51)

2019 Net Earnings (Losses)

$

(2,600)

$

(1.39)

% Change

63.4

%

63.3

%

Reconciliation:

2019 Net Earnings (Losses)

$

(2,600)

$

(1.39)

2019 ABI-related special items 1

(18)

(0.01)

2019 Asset impairment, exit, implementation and acquisition-related costs

5

2019 Tobacco and health litigation items

2

2019 Impairment of JUUL equity securities

4,500

2.41

2019 Cronos-related special items

432

0.23

2019 Tax items

(97)

(0.05)

Subtotal 2019 special items

4,824

2.58

2020 ABI-related special items

(405)

(0.22)

2020 Implementation and acquisition-related costs

(8)

2020 Tobacco and health litigation items

(25)

(0.01)

2020 Impairment of JUUL equity securities

(2,600)

(1.40)

2020 Cronos-related special items

(142)

(0.08)

2020 Tax items

13

0.01

Subtotal 2020 special items

(3,167)

(1.70)

Change in tax rate

(60)

(0.03)

Operations

51

0.03

2020 Net Earnings (Losses)

$

(952)

$

(0.51)

1 Prior period amounts have been recast to conform with current period presentation for certain ABI mark-to-market adjustments that were not previously identified as special items and that are now excluded from Altria’s adjusted financial measures.

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
(Losses)
before
Income
Taxes

Provision
for Income
Taxes

Net
Earnings
(Losses)

Net Earnings
(Losses)
Attributable to
Altria

Diluted EPS

2020 Reported

$

(324)

$

632

$

(956)

$

(952)

$

(0.51)

ABI-related special items

513

108

405

405

0.22

Implementation and acquisition-related costs

12

4

8

8

Tobacco and health litigation items

34

9

25

25

0.01

Impairment of JUUL equity securities

2,600

2,600

2,600

1.40

Cronos-related special items

143

1

142

142

0.08

Tax items

13

(13)

(13)

(0.01)

2020 Adjusted for Special Items

$

2,978

$

767

$

2,211

$

2,215

$

1.19

2019 Reported

$

(2,128)

$

474

$

(2,602)

$

(2,600)

$

(1.39)

ABI-related special items 1

(23)

(5)

(18)

(18)

(0.01)

Asset impairment, exit, implementation and

acquisition-related costs

11

6

5

5

Tobacco and health litigation items

3

1

2

2

Impairment of JUUL equity securities

4,500

4,500

4,500

2.41

Cronos-related special items

549

117

432

432

0.23

Tax items

97

(97)

(97)

(0.05)

2019 Adjusted for Special Items

$

2,912

$

690

$

2,222

$

2,224

$

1.19

2020 Reported Net Earnings (Losses)

$

(952)

$

(0.51)

2019 Reported Net Earnings (Losses)

$

(2,600)

$

(1.39)

% Change

63.4

%

63.3

%

2020 Net Earnings (Losses) Adjusted for Special Items

$

2,215

$

1.19

2019 Net Earnings (Losses) Adjusted for Special Items

$

2,224

$

1.19

% Change

(0.4)

%

%

1 Prior period amounts have been recast to conform with current period presentation for certain ABI mark-to-market adjustments that were not previously identified as special items and that are now excluded from Altria’s adjusted financial measures.

Schedule 8

ALTRIA GROUP, INC.

and Subsidiaries

Net Earnings (Losses) and Diluted Earnings (Losses) Per Share - Attributable to Altria Group, Inc.

For the Nine Months Ended September 30,

(dollars in millions, except per share data)

(Unaudited)

Net Earnings
(Losses)

Diluted EPS1

2020 Net Earnings (Losses)

$

2,543

$

1.36

2019 Net Earnings (Losses)

$

516

$

0.27

% Change

100%+

100%+

Reconciliation:

2019 Net Earnings (Losses)

$

516

$

0.27

2019 ABI-related special items2

9

2019 Asset impairment, exit, implementation and acquisition-related costs

163

0.08

2019 Tobacco and health litigation items

36

0.02

2019 Impairment of JUUL equity securities

4,500

2.41

2019 Cronos-related special items

816

0.44

2019 Tax items

(56)

(0.03)

Subtotal 2019 special items

5,468

2.92

2020 ABI-related special items

(544)

(0.29)

2020 Implementation and acquisition-related costs

(314)

(0.17)

2020 Tobacco and health litigation items

(57)

(0.03)

2019 Impairment of JUUL equity securities

(2,600)

(1.40)

2020 Cronos-related special items

(143)

(0.08)

2020 COVID-19 special items

(37)

(0.02)

2020 Tax items

(38)

(0.02)

Subtotal 2020 special items

(3,733)

(2.01)

Fewer shares outstanding

0.02

Change in tax rate

(75)

(0.04)

Operations

367

0.20

2020 Net Earnings (Losses)

$

2,543

$

1.36

1 Diluted earnings per share attributable to Altria 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.

2 Prior period amounts have been recast to conform with current period presentation for certain ABI mark-to-market adjustments that were not previously identified as special items and that are now excluded from Altria’s adjusted financial measures.

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
(Losses)
before
Income
Taxes

Provision
for Income
Taxes

Net
Earnings
(Losses)

Net Earnings
(Losses)
Attributable to
Altria

Diluted
EPS1

2020 Reported

$

4,349

$

1,817

$

2,532

$

2,543

$

1.36

ABI-related special items

689

145

544

544

0.29

Implementation and acquisition-related costs

415

101

314

314

0.17

Tobacco and health litigation items

76

19

57

57

0.03

Impairment of JUUL equity securities

2,600

2,600

2,600

1.40

Cronos-related special items

144

1

143

143

0.08

COVID-19 special items

50

13

37

37

0.02

Tax items

(38)

38

38

0.02

2020 Adjusted for Special Items

$

8,323

$

2,058

$

6,265

$

6,276

$

3.37

2019 Reported

$

1,989

$

1,473

$

516

$

516

$

0.27

ABI-related special items2

11

2

9

9

Asset impairment, exit, implementation and acquisition-related costs

215

52

163

163

0.08

Tobacco and health litigation items

48

12

36

36

0.02

Impairment of JUUL equity securities

4,500

4,500

4,500

2.41

Cronos-related special items

1,093

277

816

816

0.44

Tax items

56

(56)

(56)

(0.03)

2019 Adjusted for Special Items

$

7,856

$

1,872

$

5,984

$

5,984

$

3.19

2020 Reported Net Earnings (Losses)

$

2,543

$

1.36

2019 Reported Net Earnings (Losses)

$

516

$

0.27

% Change

100%+

100%+

2020 Net Earnings (Losses) Adjusted for Special Items

$

6,276

$

3.37

2019 Net Earnings (Losses) Adjusted for Special Items

$

5,984

$

3.19

% Change

4.9

%

5.6

%

1 Diluted earnings per share attributable to Altria 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.

2 Prior period amounts have been recast to conform with current period presentation for certain ABI mark-to-market adjustments that were not previously identified as special items and that are now excluded from Altria’s adjusted financial measures.

Schedule 10

ALTRIA GROUP, INC.

and Subsidiaries

Reconciliation of GAAP and non-GAAP Measures

For the Year Ended December 31, 2019

(dollars in millions, except per share data)

(Unaudited)

Earnings
(Losses)
before
Income
Taxes

Provision
for Income
Taxes

Net
Earnings
(Losses)

Net Earnings
(Losses)
Attributable to
Altria

Diluted
EPS

2019 Reported

$

766

$

2,064

$

(1,298)

$

(1,293)

$

(0.70)

ABI-related special items 1

(383)

(80)

(303)

(303)

(0.16)

Tobacco and health litigation items

77

19

58

58

0.03

Asset impairment, exit, implementation and
acquisition-related costs

331

62

269

269

0.15

Impairment in JUUL equity securities

8,600

8,600

8,600

4.60

Cronos-related special items

928

288

640

640

0.34

Tax items

99

(99)

(99)

(0.05)

2019 Adjusted for Special Items

$

10,319

$

2,452

$

7,867

$

7,872

$

4.21

1 Prior period amounts have been recast to conform with current period presentation for certain ABI mark-to-market adjustments that were not previously identified as special items and that are now excluded from Altria’s adjusted financial measures.

Schedule 11

ALTRIA GROUP, INC.

and Subsidiaries

Condensed Consolidated Balance Sheets

(dollars in millions)

(Unaudited)

September 30, 2020

December 31, 2019

Assets

Cash and cash equivalents

$

4,123

$

2,117

Inventories

1,862

2,293

Other current assets

414

414

Property, plant and equipment, net

2,009

1,999

Goodwill and other intangible assets, net

17,810

17,864

Investments in equity securities

19,408

23,581

Other long-term assets

1,025

1,003

Total assets

$

46,651

$

49,271

Liabilities and Stockholders’ Equity

Current portion of long-term debt

$

1,500

$

1,000

Accrued settlement charges

3,206

3,346

Other current liabilities

3,584

3,828

Long-term debt

27,755

27,042

Deferred income taxes

4,724

5,083

Accrued postretirement health care costs

1,798

1,797

Accrued pension costs

404

473

Other long-term liabilities

409

345

Total liabilities

43,380

42,914

Redeemable noncontrolling interest

39

38

Total stockholders’ equity

3,232

6,319

Total liabilities and stockholders’ equity

$

46,651

$

49,271

Total debt

$

29,255

$

28,042

Schedule 12

ALTRIA GROUP, INC.

and Subsidiaries

Calculation of Total Debt to Adjusted EBITDA and Net Debt to Adjusted EBITDA Ratios

For the Twelve Months Ended September 30, 2020

(dollars in millions)

(Unaudited)

Twelve Months Ended
September 30, 2020

Consolidated Net Earnings (Losses)

$

718

Equity earnings and noncontrolling interests, net

(538)

Impairment of JUUL equity securities

6,700

Loss on Cronos-related financial instruments

317

Dividends from less than 50% owned affiliates

283

Provision for income taxes

2,408

Depreciation and amortization

255

Asset impairment and exit costs

85

Interest and other debt expense, net

1,184

Consolidated EBITDA 1

$

11,412

Current portion of long-term debt

$

1,500

Long-term debt

27,755

Total Debt 2

29,255

Cash and cash equivalents3

4,123

Net Debt 4

$

25,132

Ratios:

Total Debt / Consolidated EBITDA

2.6

Net Debt / Consolidated EBITDA

2.2

1 Reflects the term “Consolidated EBITDA” as defined in Altria’s senior unsecured revolving credit agreement.

2 Reflects total debt as presented on Altria’s Condensed Consolidated Balance Sheet at September 30, 2020. See Schedule 11.

3Reflects cash and cash equivalents as presented on Altria’s Condensed Consolidated Balance Sheet at September 30, 2020. See Schedule 11.

4 Reflects total debt, less cash and cash equivalents at September 30, 2020.

Schedule 13

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

Asset
impairment and
exit costs

General
corporate
expenses

Interest
and

other debt
expense,
net

Net periodic
benefit
income,
excluding
service cost

(Earnings)
losses from

equity
investments

Impairment
of JUUL
equity
securities

Loss on Cronos-
related financial
instruments

2020 Special Items - (Income) Expense

ABI-related special items

$

$

$

$

$

$

$

513

$

$

Implementation and acquisition-related costs

1

4

7

Tobacco and health litigation items

34

Impairment of JUUL equity securities

2,600

Cronos-related special items

38

105

2019 Special Items - (Income) Expense

ABI-related special items 1

$

$

$

$

$

$

$

(23)

$

$

Asset impairment, exit, implementation and
acquisition-related costs

1

7

1

2

Tobacco and health litigation items

3

Impairment of JUUL equity securities

4,500

Cronos-related special items

(87)

636

1 Prior period amounts have been recast to conform with current period presentation for certain ABI mark-to-market adjustments that were not previously identified as special items and that are now excluded from Altria’s adjusted financial measures.

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 14

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 and
exit costs

General
corporate
expenses

Corporate
asset
impairment
and exit
costs

Interest
and other
debt
expense,
net

Net
periodic benefit
income,
excluding
service cost

(Earnings)
losses from
equity
investments

Impairment
of JUUL
equity
securities

Loss on
Cronos-
related
financial
instruments

2020 Special Items - (Income) Expense

ABI-related special items

$

$

$

$

$

$

$

$

689

$

$

Implementation and acquisition-related costs

395

6

14

Tobacco and health litigation items

73

3

Impairment of JUUL equity securities

2,600

Cronos-related special items

(58)

202

COVID-19 special items

50

2019 Special Items - (Income) Expense

ABI-related special items 1

$

$

$

$

$

$

$

$

11

$

$

Asset impairment, exit, implementation and

acquisition-related costs

(1)

30

73

4

1

96

12

Tobacco and health litigation items

43

5

Impairment of JUUL equity securities

4,500

Cronos-related special items

(234)

1,327

1 Prior period amounts have been recast to conform with current period presentation for certain ABI mark-to-market adjustments that were not previously identified as special items and that are now excluded from Altria’s adjusted financial measures.

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.

Altria Client Services

Investor Relations

804-484-8222

Altria Client Services

Media Relations

804-484-8897

Source: Altria Group, Inc.

Categories

Business Wire Press Releases

Next Articles