Stock Analysis on Net

Altria Group Inc. (NYSE:MO)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Altria Group Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 5,585 7,220 6,083 7,117 4,824
Adjustments
Add: LIFO reserve1 700 700 600 600 600
After Adjustment
Adjusted current assets 6,285 7,920 6,683 7,717 5,424

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 LIFO reserve. See details »


Adjustments to Total Assets

Altria Group Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 38,570 36,954 39,523 47,414 49,271
Adjustments
Add: LIFO reserve1 700 700 600 600 600
Less: Deferred income tax assets2 28 75 27 99 60
After Adjustment
Adjusted total assets 39,242 37,579 40,096 47,915 49,811

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 LIFO reserve. See details »

2 Deferred income tax assets. See details »


Adjustments to Total Liabilities

Altria Group Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 42,060 40,877 41,129 44,449 42,914
Adjustments
Less: Deferred income tax liabilities1 2,799 2,897 3,692 4,532 5,083
After Adjustment
Adjusted total liabilities 39,261 37,980 37,437 39,917 37,831

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Deferred income tax liabilities. See details »


Adjustments to Stockholders’ Equity

Altria Group Inc., adjusted stockholders’ equity (deficit) attributable to Altria

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Stockholders’ equity (deficit) attributable to Altria (3,540) (3,973) (1,606) 2,839 6,222
Adjustments
Less: Net deferred income tax assets (liabilities)1 (2,771) (2,822) (3,665) (4,433) (5,023)
Add: LIFO reserve2 700 700 600 600 600
Add: Redeemable noncontrolling interest 40 38
Add: Noncontrolling interests 50 50 86 97
After Adjustment
Adjusted total stockholders’ equity (deficit) (19) (401) 2,659 7,998 11,980

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Net deferred income tax assets (liabilities). See details »

2 LIFO reserve. See details »


Adjustments to Capitalization Table

Altria Group Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current portion of long-term debt 1,121 1,556 1,105 1,500 1,000
Long-term debt, excluding current portion 25,112 25,124 26,939 27,971 27,042
Total reported debt 26,233 26,680 28,044 29,471 28,042
Stockholders’ equity (deficit) attributable to Altria (3,540) (3,973) (1,606) 2,839 6,222
Total reported capital 22,693 22,707 26,438 32,310 34,264
Adjustments to Equity
Less: Net deferred income tax assets (liabilities)1 (2,771) (2,822) (3,665) (4,433) (5,023)
Add: LIFO reserve2 700 700 600 600 600
Add: Redeemable noncontrolling interest 40 38
Add: Noncontrolling interests 50 50 86 97
Adjusted total stockholders’ equity (deficit) (19) (401) 2,659 7,998 11,980
After Adjustment
Adjusted total capital 26,214 26,279 30,703 37,469 40,022

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Net deferred income tax assets (liabilities). See details »

2 LIFO reserve. See details »


Adjustments to Reported Income

Altria Group Inc., adjusted net earnings (losses) attributable to Altria

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net earnings (losses) attributable to Altria 8,130 5,764 2,475 4,467 (1,293)
Adjustments
Add: Deferred income tax expense (benefit)1 (230) (947) (1,160) (164) (95)
Add: Increase (decrease) in LIFO reserve2 100 (100)
Add: Other comprehensive earnings (losses), net of deferred income taxes 98 285 1,285 (1,477) (317)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest (13) (5)
After Adjustment
Adjusted net earnings (losses) 7,998 5,202 2,600 2,813 (1,810)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Deferred income tax expense (benefit). See details »

2 Increase (decrease) in LIFO reserve. See details »