Upgrade to SI Premium - Free Trial

Altria Reports 2021 First-Quarter Results; Reaffirms 2021 Earnings Guidance; Acquires Remaining 20% of Global on! Business

April 29, 2021 7:00 AM

RICHMOND, Va.--(BUSINESS WIRE)-- Altria Group, Inc. (Altria) (NYSE: MO) today reports its 2021 first-quarter business results and reaffirms its guidance for 2021 full-year adjusted diluted earnings per share (EPS).

“We are off to a strong start to the year and believe our businesses are on track to deliver against full-year plans. Against a challenging comparison, our tobacco businesses performed well in the first quarter and we continued to make progress advancing our non-combustible portfolio,” said Billy Gifford, Altria’s Chief Executive Officer.

“This morning we announced another important milestone in Altria’s journey in Moving Beyond Smoking™. We now have full global ownership of on! oral nicotine pouches as we recently closed transactions to acquire the remaining 20% global interest.”

“We would like to honor the memory of Tom Farrell, our late Chairman of the Board. Tom served 13 distinguished years on our Board, offered valuable insights and guidance during his tenure and was a true visionary. We will miss his leadership, contributions and friendship.”

Altria Headline Financials1

($ in millions, except per share data)

Q1 2021

Change vs.

Q1 2020

Net revenues

$ 6,036

(5.1)%

Revenues net of excise taxes

$ 4,880

(3.3)%

Reported tax rate

26.6 %

0.1 pp

Adjusted tax rate

25.0 %

1.0 pp

Reported diluted EPS2

$ 0.77

(7.2)%

Adjusted diluted EPS2

$ 1.07

(1.8)%

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 per share attributable to Altria.

As previously announced, a conference call with the investment community and news media will be webcast on April 29, 2021 at 9:00 a.m. Eastern Time. Access to the webcast is available at www.altria.com/webcasts.

Cash Returns to Shareholders

Dividends

Share Repurchase Program

Non-combustible Products Business Platform

Heated Tobacco

Oral Tobacco

JUUL Investment

In the first quarter:

As of March 31, 2021, the fair value of Altria’s JUUL investment was $1.5 billion.

Altria accounts for its investment in JUUL under the fair value option. Under this option, Altria’s consolidated statement of earnings includes any cash dividends received from its investment in JUUL as well as any change in the fair value of the investment, which is calculated quarterly. These fair value changes are treated as special items and are excluded from Altria’s adjusted results.

Capital Markets Activity

Debt Liability Management Transaction

In the first quarter, Altria:

Following the completion of the Debt Liability Management Transaction, Altria’s weighted average coupon rate was 4.0% as of March 31, 2021 compared to 4.1% as of December 31, 2020.

Debt Maturity

In May, Altria expects to retire $1.5 billion aggregate principal amount of long-term senior unsecured notes at maturity with available cash.

Environmental, Social and Governance (ESG)

Altria’s Corporate Responsibility Focus Areas are: reducing the harm of tobacco products, preventing underage use, protecting the environment, driving responsibility through our value chain, supporting our people and communities and engaging and leading responsibly.

Environmental

Social

Governance

Impact of COVID-19 Pandemic

Impact on Tobacco Business Operations

Impact on Wine Business Operations

Impact on ABI, JUUL and Cronos Investments

2021 Full-Year Guidance

Altria reaffirms its guidance for 2021 full-year adjusted diluted EPS to be in a range of $4.49 to $4.62, representing a growth rate of 3% to 6% from an adjusted diluted EPS base of $4.36 in 2020. While the 2021 full-year adjusted diluted EPS guidance accounts for a range of scenarios, the external environment remains dynamic. Altria will continue to monitor conditions related to (i) unemployment rates, (ii) fiscal stimulus, (iii) ATC dynamics, including stay-at-home practices, disposable income, purchasing patterns and adoption of non-combustible products, (iv) regulatory and legislative (including excise tax) developments, (v) the timing and breadth of COVID-19 vaccine administration and (vi) expectations for adjusted earnings contributions from its alcohol assets.

Altria’s 2021 full-year adjusted diluted EPS guidance range includes planned investments in support of its Vision, such as (i) marketplace investments to expand the availability and awareness of Altria’s non-combustible products, (ii) costs associated with building an industry-leading consumer engagement platform that enhances data collection and insights in support of ATC conversion to non-combustible products and (iii) increased non-combustible product research and development expense. Altria expects 2021 adjusted diluted EPS growth in the last three quarters of the year.

Altria continues to expect its 2021 full-year adjusted effective tax rate will be in a range of 24.5% to 25.5%.

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, loss on early extinguishment of debt, restructuring charges, asset impairment charges, acquisition-related costs, COVID-19 special items, equity investment-related special items (including any changes in fair value of 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 1998 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

Table 1 - Altria’s Adjusted Results

First Quarter

2021

2020

Change

Reported diluted EPS

$

0.77

$

0.83

(7.2)

%

NPM Adjustment Items

(0.01

)

Implementation and acquisition-related costs

0.02

0.16

Tobacco and health litigation items

0.01

0.01

JUUL changes in fair value

0.10

ABI-related special items

(0.05

)

0.03

Cronos-related special items

(0.04

)

0.05

Loss on early extinguishment of debt

0.27

Tax items

0.01

Adjusted diluted EPS

$

1.07

$

1.09

(1.8)

%

Note: For details of pre-tax, tax and after-tax amounts, see Schedule 5.

Special Items

The EPS impact of the following special items is shown in Table 1 and Schedules 4 and 5.

Implementation and Acquisition-Related Costs

ABI-Related Special Items

The special items above include Altria’s respective share of the specific amounts recorded by ABI and may also include additional adjustments related to (i) conversion from international financial reporting standards to GAAP and (ii) adjustments to Altria’s investment required under the equity method of accounting.

Cronos-Related Special Items

In the first quarter 2021, Altria recorded net pre-tax (income) expense consisting of the following:

First Quarter

($ in millions, except per share data)

2021

2020

(Gain) loss on Cronos-related financial instruments 1

$

(110)

$

137

(Income) losses from equity investments 2

40

(48)

Total Cronos-related special items - (income) expense

$

(70)

$

89

Earnings per share

$

(0.04)

$

0.05

1 The 2021 and 2020 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 primarily 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.

JUUL Changes in Fair Value

Loss on Early Extinguishment of Debt

SMOKEABLE PRODUCTS

Revenues and OCI

Table 2 - Smokeable Products: Revenues and OCI ($ in millions)

First Quarter

2021

2020

Change

Net revenues

$

5,250

$

5,606

(6.4)%

Excise taxes

(1,121)

(1,278)

Revenues net of excise taxes

$

4,129

$

4,328

(4.6)%

Reported OCI

$

2,372

$

2,370

0.1%

NPM Adjustment Items

(32)

Tobacco and health litigation items

35

22

Adjusted OCI

$

2,375

$

2,392

(0.7)%

Adjusted OCI margins 1

57.5

%

55.3

%

2.2 pp

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

Shipment Volume

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

First Quarter

2021

2020

Change

Cigarettes:

Marlboro

19,415

21,842

(11.1)%

Other premium

981

1,137

(13.7)%

Discount

1,618

2,045

(20.9)%

Total cigarettes

22,014

25,024

(12.0)%

Cigars:

Black & Mild

479

430

11.4%

Other

1

2

(50.0)%

Total cigars

480

432

11.1 %

Total smokeable products

22,494

25,456

(11.6)%

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

Table 4 - Smokeable Products: Cigarettes Retail Share (percent)

First Quarter

2021

2020

Percentage
point change

Cigarettes:

Marlboro

43.1

%

42.7

%

0.4

Other premium

2.3

2.3

Discount

3.6

4.0

(0.4)

Total cigarettes

49.0

%

49.0

%

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

Table 5 - Oral Tobacco Products: Revenues and OCI ($ in millions)

First Quarter

2021

2020

Change

Net revenues

$

626

$

601

4.2%

Excise taxes

(31)

(31)

Revenues net of excise taxes

$

595

$

570

4.4%

Reported OCI

$

392

$

414

(5.3)%

Acquisition-related costs

37

2

Adjusted OCI

$

429

$

416

3.1%

Adjusted OCI margins 1

72.1

%

73.0

%

(0.9) pp

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

Shipment Volume

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

First Quarter

2021

2020

Change

Copenhagen

122.9

125.0

(1.7)%

Skoal

48.2

51.3

(6.0)%

Other (includes Red Seal and on!)

26.8

20.4

31.4%

Total oral tobacco products

197.9

196.7

0.6%

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

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

First Quarter

2021

2020

Percentage point change

Copenhagen

30.2

%

32.4

%

(2.2

)

Skoal

12.9

14.4

(1.5

)

Other (includes Red Seal and on!)

5.0

3.6

1.4

Total oral tobacco products

48.1

%

50.4

%

(2.3

)

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

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

First Quarter

2021

2020

Change

Net revenues

$

150

$

146

2.7 %

Excise taxes

(4)

(4)

Revenues net of excise taxes

$

146

$

142

2.8 %

Reported OCI (Loss)

$

18

$

(379)

100.0%+

Implementation costs

1

392

Adjusted OCI

$

19

$

13

46.2 %

Adjusted OCI margins 1

13.0

%

9.2

%

3.8 pp

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

Altria’s Profile

Altria has a leading portfolio of tobacco products for U.S. tobacco consumers 21+. Altria’s Vision through 2030 is to responsibly lead the transition of adult smokers to a non-combustible future (Vision). Altria is 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, Altria’s businesses and society.

Altria’s wholly owned subsidiaries include the most profitable tobacco companies in their categories: Philip Morris USA Inc. (PM USA), U.S. Smokeless Tobacco Company LLC (USSTC) and John Middleton Co. (Middleton). Altria’s non-combustible portfolio includes ownership of Helix Innovations LLC (Helix), the maker of on! oral nicotine pouches, exclusive U.S. commercialization rights to the IQOS Tobacco Heating System® and Marlboro HeatSticks®, and an equity investment in JUUL Labs, Inc. (JUUL).

Altria complements its tobacco portfolio with ownership of Ste. Michelle Wine Estates (Ste. Michelle) and equity investments in 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 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® and Champagne Nicolas Feuillatte™ products 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.

Learn more about Altria at www.altria.com and follow us 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 “2021 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. In the fourth quarter of 2020, Altria elected to account for its investment in JUUL under the fair value option. Prior to this date, Altria accounted for its investment in JUUL as an investment in an equity security.

Altria’s reportable segments are smokeable products, including combustible cigarettes and cigars manufactured and sold by PM USA and Middleton; oral tobacco products, including moist smokeless tobacco (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, 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 March 31,

(dollars in millions, except per share data)

(Unaudited)

2021

2020

% Change

Net revenues

$

6,036

$

6,359

(5.1

)%

Cost of sales 1

1,608

2,173

Excise taxes on products 1

1,156

1,313

Gross profit

3,272

2,873

13.9

%

Marketing, administration and research costs

504

473

Operating companies income

2,768

2,400

15.3

%

Amortization of intangibles

17

19

General corporate expenses

61

45

Operating income

2,690

2,336

15.2

%

Interest and other debt expense, net

308

275

Loss on early extinguishment of debt

649

Net periodic benefit (income) cost, excluding service cost

(43

)

(27

)

(Income) losses from equity investments 1

(51

)

(157

)

(Gain) loss on Cronos-related financial instruments

(110

)

137

Earnings before income taxes

1,937

2,108

Provision for income taxes

516

558

Net earnings

1,421

1,550

(8.3

)%

Net (earnings) losses attributable to noncontrolling interests

3

2

Net earnings attributable to Altria

$

1,424

$

1,552

(8.2

)%

Per share data:

Diluted earnings per share attributable to Altria

$

0.77

$

0.83

(7.2

)%

Weighted-average diluted shares outstanding

1,857

1,858

(0.1

)%

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 equity investments is shown in Schedule 3

Schedule 2

ALTRIA GROUP, INC.

and Subsidiaries

Selected Financial Data

For the Quarters Ended March 31,

(dollars in millions)

(Unaudited)

Net Revenues

Smokeable Products

Oral
Tobacco
Products

Wine

All Other

Total

2021

$

5,250

$

626

$

150

$

10

$

6,036

2020

5,606

601

146

6

6,359

% Change

(6.4)

%

4.2

%

2.7

%

66.7

%

(5.1)

%

Reconciliation:

For the quarter ended March 31, 2020

$

5,606

$

601

$

146

$

6

$

6,359

Operations

(356)

25

4

4

(323)

For the quarter ended March 31, 2021

$

5,250

$

626

$

150

$

10

$

6,036

Operating Companies Income (Loss)

Smokeable Products

Oral Tobacco
Products

Wine

All Other

Total

2021

$

2,372

$

392

$

18

$

(14)

$

2,768

2020

2,370

414

(379)

(5)

2,400

% Change

0.1

%

(5.3)

%

100%+

(100)%+

15.3

%

Reconciliation:

For the quarter ended March 31, 2020

$

2,370

$

414

$

(379)

$

(5)

$

2,400

Implementation and acquisition-related costs - 2020

2

392

394

Tobacco and health litigation items - 2020

22

22

22

2

392

416

NPM Adjustment Items - 2021

32

32

Implementation and acquisition-related costs - 2021

(37)

(1)

(38)

Tobacco and health litigation items - 2021

(35)

(35)

(3)

(37)

(1)

(41)

Operations

(17)

13

6

(9)

(7)

For the quarter ended March 31, 2021

$

2,372

$

392

$

18

$

(14)

$

2,768

Schedule 3

ALTRIA GROUP, INC.

and Subsidiaries

Supplemental Financial Data

(dollars in millions)

(Unaudited)

For the Quarters Ended March 31,

2021

2020

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

Smokeable products

$

1,121

$

1,278

Oral tobacco products

31

31

Wine

4

4

$

1,156

$

1,313

The segment detail of charges for resolution expenses related to state settlement agreements

included in cost of sales is as follows:

Smokeable products

$

941

$

1,073

Oral tobacco products

2

2

$

943

$

1,075

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

as follows:

Smokeable products

$

68

$

71

Oral tobacco products

1

1

$

69

$

72

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

ABI

$

(318

)

$

(134

)

Cronos

67

(23

)

JUUL

200

$

(51

)

$

(157

)

Schedule 4

ALTRIA GROUP, INC.

and Subsidiaries

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

For the Quarters Ended March 31,

(dollars in millions, except per share data)

(Unaudited)

Net Earnings

Diluted EPS

2021 Net Earnings

$

1,424

$

0.77

2020 Net Earnings

$

1,552

$

0.83

% Change

(8.2)

%

(7.2)

%

Reconciliation:

2020 Net Earnings

$

1,552

$

0.83

2020 Implementation and acquisition-related costs

300

0.16

2020 Tobacco and health litigation items

19

0.01

2020 ABI-related special items

44

0.03

2020 Cronos-related special items

95

0.05

2020 Tax items

24

0.01

Subtotal 2020 special items

482

0.26

2021 NPM Adjustment Items

24

0.01

2021 Implementation and acquisition-related costs

(37)

(0.02)

2021 Tobacco and health litigation items

(26)

(0.01)

2021 JUUL changes in fair value

(200)

(0.10)

2021 ABI-related special items

100

0.05

2021 Cronos-related special items

70

0.04

2021 Loss on early extinguishment of debt

(496)

(0.27)

2021 Tax items

6

Subtotal 2021 special items

(559)

(0.30)

Change in tax rate

(27)

(0.01)

Operations

(24)

(0.01)

2021 Net Earnings

$

1,424

$

0.77

Schedule 5

ALTRIA GROUP, INC.

and Subsidiaries

Reconciliation of GAAP and non-GAAP Measures

For the Quarters Ended March 31,

(dollars in millions, except per share data)

(Unaudited)

Earnings
before
Income
Taxes

Provision
for Income
Taxes

Net
Earnings

Net Earnings
Attributable to
Altria

Diluted EPS

2021 Reported

$

1,937

$

516

$

1,421

$

1,424

$

0.77

NPM Adjustment Items

(32

)

(8

)

(24

)

(24)

(0.01

)

Implementation and acquisition-related costs

48

11

37

37

0.02

Tobacco and health litigation items

35

9

26

26

0.01

JUUL changes in fair value

200

200

200

0.10

ABI-related special items

(128

)

(28

)

(100

)

(100)

(0.05

)

Cronos-related special items

(70

)

(70

)

(70)

(0.04

)

Loss on early extinguishment of debt

649

153

496

496

0.27

Tax items

6

(6

)

(6)

2021 Adjusted for Special Items

$

2,639

$

659

$

1,980

$

1,983

$

1.07

2020 Reported

$

2,108

$

558

$

1,550

$

1,552

$

0.83

Implementation and acquisition-related costs

395

95

300

300

0.16

Tobacco and health litigation items

24

5

19

19

0.01

ABI-related special items

56

12

44

44

0.03

Cronos-related special items

89

(6

)

95

95

0.05

Tax items

(24

)

24

24

0.01

2020 Adjusted for Special Items

$

2,672

$

640

$

2,032

$

2,034

1.09

2021 Reported Net Earnings

$

1,424

$

0.77

2020 Reported Net Earnings

$

1,552

$

0.83

% Change

(8.2)

%

(7.2

)%

2021 Net Earnings Adjusted for Special Items

$

1,983

$

1.07

2020 Net Earnings Adjusted for Special Items

$

2,034

$

1.09

% Change

(2.5)

%

(1.8

)%

Schedule 6

ALTRIA GROUP, INC.

and Subsidiaries

Reconciliation of GAAP and non-GAAP Measures

For the Year Ended December 31, 2020

(dollars in millions, except per share data)

(Unaudited)

Earnings
before
Income
Taxes

Provision
for Income
Taxes

Net
Earnings

Net Earnings
Attributable to
Altria

Diluted
EPS

2020 Reported

$

6,890

$

2,436

$

4,454

$

4,467

$

2.40

NPM Adjustment Items

4

1

3

3

Asset impairment, exit, implementation and

acquisition-related costs

431

89

342

342

0.18

Tobacco and health litigation items

83

21

62

62

0.03

JUUL changes in fair value

(100

)

(100

)

(100

)

(0.05

)

Impairment in JUUL equity securities

2,600

2,600

2,600

1.40

ABI-related special items

763

160

603

603

0.32

Cronos-related special items

51

(2

)

53

53

0.03

COVID-19 special items

50

13

37

37

0.02

Tax items

(50

)

50

50

0.03

2020 Adjusted for Special Items

$

10,772

$

2,668

$

8,104

$

8,117

$

4.36

Schedule 7

ALTRIA GROUP, INC.

and Subsidiaries

Condensed Consolidated Balance Sheets

(dollars in millions)

(Unaudited)

March 31, 2021

December 31, 2020

Assets

Cash and cash equivalents

$

5,792

$

4,945

Inventories

1,948

1,966

Other current assets

289

206

Property, plant and equipment, net

1,982

2,012

Goodwill and other intangible assets, net

17,775

17,792

Investments in equity securities

20,133

19,529

Other long-term assets

857

964

Total assets

$

48,776

$

47,414

Liabilities and Stockholders’ Equity

Current portion of long-term debt

$

1,500

$

1,500

Accrued settlement charges

4,539

3,564

Other current liabilities

3,965

3,999

Long-term debt

28,180

27,971

Deferred income taxes

4,727

4,532

Accrued pension costs

481

551

Accrued postretirement health care costs

1,952

1,951

Other long-term liabilities

397

381

Total liabilities

45,741

44,449

Redeemable noncontrolling interest

40

40

Total stockholders’ equity

2,995

2,925

Total liabilities and stockholders’ equity

$

48,776

$

47,414

Total debt

$

29,680

$

29,471

Schedule 8

ALTRIA GROUP, INC.

and Subsidiaries

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

For the Twelve Months Ended March 31, 2021

(dollars in millions)

(Unaudited)

Twelve Months Ended

March 31, 2021

Consolidated Net Earnings

$

4,325

(Income) loss from equity investments and noncontrolling interests, net

231

Impairment of JUUL equity securities

2,600

(Gain) loss on Cronos-related financial instruments

(107)

Dividends from less than 50% owned affiliates

108

Provision for income taxes

2,394

Depreciation and amortization

255

Loss on early extinguishment of debt

649

Asset impairment and exit costs

(4)

Interest and other debt expense, net

1,242

Consolidated EBITDA 1

$

11,693

Current portion of long-term debt

$

1,500

Long-term debt

28,180

Total Debt 2

29,680

Cash and cash equivalents 3

5,792

Net Debt 4

$

23,888

Ratios:

Total Debt / Consolidated EBITDA

2.5

Net Debt / Consolidated EBITDA

2.0

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 March 31, 2021. See Schedule 7.

3 Reflects cash and cash equivalents as presented on Altria’s Condensed Consolidated Balance Sheet at March 31, 2021. See Schedule 7.

4 Reflects total debt, less cash and cash equivalents at March 31, 2021.

Schedule 9

ALTRIA GROUP, INC.

and Subsidiaries

Supplemental Financial Data for Special Items

For the Quarters Ended March 31,

(dollars in millions)

(Unaudited)

Cost of
Sales

Marketing,
administration
and research
costs

General
corporate
expenses

Interest
and
other debt
expense,
net

(Income)
losses from
equity
investments

(Gain) loss on
Cronos-
related
financial
instruments

2021 Special Items - (Income) Expense

NPM Adjustment Items

$

(32

)

$

$

$

$

$

Implementation and acquisition-related costs

1

37

10

Tobacco and health litigation items

35

JUUL changes in fair value

200

ABI-related special items

(128

)

Cronos-related special items

40

(110

)

Loss on early extinguishment of debt

649

2020 Special Items - (Income) Expense

Implementation and acquisition-related costs

$

392

$

2

$

1

$

$

$

Tobacco and health litigation items

22

2

ABI-related special items

56

Cronos-related special items

(48

)

137

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