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.
View source version on businesswire.com: https://www.businesswire.com/news/home/20210429005560/en/
Altria Client Services Investor Relations 804-484-8222 Altria Client Services Media Relations 804-484-8897
Source: Altria Group, Inc.