Altria Group Inc
NYSE:MO
Income Statement
Earnings Waterfall
Altria Group Inc
Revenue
|
24.3B
USD
|
Cost of Revenue
|
-10.2B
USD
|
Gross Profit
|
14.2B
USD
|
Operating Expenses
|
-2.4B
USD
|
Operating Income
|
11.8B
USD
|
Other Expenses
|
-3.3B
USD
|
Net Income
|
8.5B
USD
|
Income Statement
Altria Group Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
24 455
N/A
|
24 406
0%
|
24 344
0%
|
24 522
+1%
|
24 809
+1%
|
25 166
+1%
|
25 374
+1%
|
25 434
+0%
|
25 696
+1%
|
25 604
0%
|
25 810
+1%
|
25 744
0%
|
25 761
+0%
|
25 903
+1%
|
25 727
-1%
|
25 576
-1%
|
25 601
+0%
|
25 243
-1%
|
25 351
+0%
|
25 364
+0%
|
24 884
-2%
|
25 198
+1%
|
25 217
+0%
|
25 110
0%
|
25 841
+3%
|
25 589
-1%
|
25 856
+1%
|
26 153
+1%
|
25 830
-1%
|
26 399
+2%
|
26 062
-1%
|
26 013
0%
|
25 869
-1%
|
25 476
-2%
|
25 240
-1%
|
25 096
-1%
|
24 923
-1%
|
24 888
0%
|
24 619
-1%
|
24 483
-1%
|
24 340
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 416)
|
(14 318)
|
(14 403)
|
(14 362)
|
(14 430)
|
(14 519)
|
(14 355)
|
(14 320)
|
(14 401)
|
(14 223)
|
(14 325)
|
(14 160)
|
(14 042)
|
(14 027)
|
(13 826)
|
(13 563)
|
(13 407)
|
(12 941)
|
(12 970)
|
(12 898)
|
(12 612)
|
(12 831)
|
(12 606)
|
(12 397)
|
(12 674)
|
(12 400)
|
(12 447)
|
(12 669)
|
(12 338)
|
(12 514)
|
(12 171)
|
(11 969)
|
(11 785)
|
(11 458)
|
(11 249)
|
(10 918)
|
(10 729)
|
(10 603)
|
(10 347)
|
(10 249)
|
(10 161)
|
|
Gross Profit |
10 039
N/A
|
10 088
+0%
|
9 941
-1%
|
10 160
+2%
|
10 379
+2%
|
10 647
+3%
|
11 019
+3%
|
11 114
+1%
|
11 295
+2%
|
11 381
+1%
|
11 485
+1%
|
11 584
+1%
|
11 719
+1%
|
11 876
+1%
|
11 901
+0%
|
12 013
+1%
|
12 194
+2%
|
12 302
+1%
|
12 381
+1%
|
12 466
+1%
|
12 272
-2%
|
12 367
+1%
|
12 611
+2%
|
12 713
+1%
|
13 167
+4%
|
13 189
+0%
|
13 409
+2%
|
13 484
+1%
|
13 492
+0%
|
13 885
+3%
|
13 891
+0%
|
14 044
+1%
|
14 084
+0%
|
14 018
0%
|
13 991
0%
|
14 178
+1%
|
14 194
+0%
|
14 285
+1%
|
14 272
0%
|
14 234
0%
|
14 179
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 338)
|
(2 424)
|
(2 423)
|
(2 539)
|
(2 629)
|
(2 634)
|
(2 669)
|
(2 708)
|
(2 657)
|
(2 560)
|
(2 628)
|
(2 574)
|
(2 623)
|
(2 636)
|
(2 444)
|
(2 266)
|
(2 328)
|
(2 350)
|
(2 456)
|
(2 643)
|
(2 558)
|
(2 507)
|
(2 373)
|
(2 128)
|
(2 082)
|
(1 993)
|
(1 969)
|
(1 644)
|
(1 679)
|
(1 768)
|
(1 802)
|
(2 229)
|
(2 200)
|
(2 183)
|
(2 168)
|
(2 095)
|
(2 086)
|
(2 135)
|
(2 168)
|
(2 283)
|
(2 426)
|
|
Selling, General & Administrative |
(2 328)
|
(2 414)
|
(2 418)
|
(2 539)
|
(2 629)
|
(2 634)
|
(2 669)
|
(2 708)
|
(2 657)
|
(2 560)
|
(2 628)
|
(2 574)
|
(2 623)
|
(2 636)
|
(2 444)
|
(2 266)
|
(2 328)
|
(2 350)
|
(2 456)
|
(2 643)
|
(2 558)
|
(2 507)
|
(2 373)
|
(2 128)
|
(2 082)
|
(1 993)
|
(1 969)
|
(1 644)
|
(1 679)
|
(1 768)
|
(1 802)
|
(2 229)
|
(2 200)
|
(2 183)
|
(2 168)
|
(2 095)
|
(2 086)
|
(2 135)
|
(2 168)
|
(2 283)
|
(2 426)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(128)
|
0
|
|
Other Operating Expenses |
(10)
|
(10)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
0
|
|
Operating Income |
7 701
N/A
|
7 664
0%
|
7 518
-2%
|
7 621
+1%
|
7 750
+2%
|
8 013
+3%
|
8 350
+4%
|
8 406
+1%
|
8 638
+3%
|
8 821
+2%
|
8 857
+0%
|
9 010
+2%
|
9 096
+1%
|
9 240
+2%
|
9 457
+2%
|
9 747
+3%
|
9 866
+1%
|
9 952
+1%
|
9 925
0%
|
9 823
-1%
|
9 714
-1%
|
9 860
+2%
|
10 238
+4%
|
10 585
+3%
|
11 085
+5%
|
11 196
+1%
|
11 440
+2%
|
11 840
+3%
|
11 813
0%
|
12 117
+3%
|
12 089
0%
|
11 815
-2%
|
11 884
+1%
|
11 835
0%
|
11 823
0%
|
12 083
+2%
|
12 108
+0%
|
12 150
+0%
|
12 104
0%
|
11 951
-1%
|
11 753
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
19
|
26
|
155
|
198
|
51
|
111
|
(22)
|
(60)
|
(79)
|
15
|
201
|
71
|
(7)
|
(168)
|
(334)
|
(164)
|
161
|
248
|
276
|
225
|
(149)
|
(61)
|
(45)
|
(997)
|
378
|
(18)
|
(951)
|
(1 460)
|
(1 313)
|
(1 378)
|
(6 801)
|
(7 289)
|
(7 390)
|
(8 614)
|
(5 053)
|
(4 714)
|
(4 766)
|
(3 349)
|
(814)
|
(746)
|
(396)
|
|
Non-Reccuring Items |
(1 119)
|
(1 108)
|
(1 095)
|
(45)
|
(271)
|
(285)
|
(314)
|
(268)
|
(160)
|
(157)
|
(941)
|
12 770
|
12 963
|
13 345
|
14 193
|
282
|
214
|
(310)
|
(350)
|
(741)
|
(1 214)
|
(1 410)
|
(6 543)
|
(8 888)
|
(10 185)
|
(9 949)
|
(7 435)
|
(3 567)
|
(3 874)
|
(3 787)
|
(1 374)
|
(904)
|
(139)
|
(171)
|
8
|
(164)
|
(316)
|
(558)
|
(535)
|
(404)
|
(289)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
19
|
37
|
(37)
|
(38)
|
(40)
|
(37)
|
34
|
40
|
46
|
49
|
66
|
80
|
93
|
72
|
77
|
93
|
111
|
171
|
202
|
205
|
206
|
187
|
184
|
169
|
153
|
142
|
127
|
120
|
|
Pre-Tax Income |
6 601
N/A
|
6 582
0%
|
6 578
0%
|
7 774
+18%
|
7 530
-3%
|
7 839
+4%
|
8 014
+2%
|
8 078
+1%
|
8 399
+4%
|
8 679
+3%
|
8 117
-6%
|
21 852
+169%
|
22 060
+1%
|
22 436
+2%
|
23 353
+4%
|
9 828
-58%
|
10 203
+4%
|
9 850
-3%
|
9 814
0%
|
9 341
-5%
|
8 391
-10%
|
8 435
+1%
|
3 699
-56%
|
766
-79%
|
1 358
+77%
|
1 322
-3%
|
3 126
+136%
|
6 890
+120%
|
6 719
-2%
|
7 063
+5%
|
4 085
-42%
|
3 824
-6%
|
4 560
+19%
|
3 256
-29%
|
6 965
+114%
|
7 389
+6%
|
7 195
-3%
|
8 396
+17%
|
10 897
+30%
|
10 928
+0%
|
11 188
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2 276)
|
(2 261)
|
(2 256)
|
(2 704)
|
(2 617)
|
(2 739)
|
(2 783)
|
(2 835)
|
(2 956)
|
(3 031)
|
(2 903)
|
(7 608)
|
(7 632)
|
(7 672)
|
(7 816)
|
(2 968)
|
(2 849)
|
(2 515)
|
(2 345)
|
(2 186)
|
(1 990)
|
(1 986)
|
(1 950)
|
(1 980)
|
(2 162)
|
(2 207)
|
(2 268)
|
(2 413)
|
(2 371)
|
(2 503)
|
(1 289)
|
(1 349)
|
(1 547)
|
(1 502)
|
(2 267)
|
(1 625)
|
(1 603)
|
(1 578)
|
(2 137)
|
(2 798)
|
(2 716)
|
|
Income from Continuing Operations |
4 325
|
4 321
|
4 322
|
5 070
|
4 913
|
5 100
|
5 231
|
5 243
|
5 443
|
5 648
|
5 214
|
14 244
|
14 428
|
14 764
|
15 537
|
6 860
|
7 354
|
7 335
|
7 469
|
7 155
|
6 401
|
6 449
|
1 749
|
(1 214)
|
(804)
|
(885)
|
858
|
4 477
|
4 348
|
4 560
|
2 796
|
2 475
|
3 013
|
1 754
|
4 698
|
5 764
|
5 592
|
6 818
|
8 760
|
8 130
|
8 472
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(1)
|
5
|
8
|
14
|
16
|
13
|
14
|
8
|
2
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
4 314
N/A
|
4 310
0%
|
4 312
+0%
|
5 058
+17%
|
4 902
-3%
|
5 088
+4%
|
5 219
+3%
|
5 231
+0%
|
5 430
+4%
|
5 635
+4%
|
5 202
-8%
|
14 215
+173%
|
14 399
+1%
|
14 735
+2%
|
15 507
+5%
|
10 208
-34%
|
10 701
+5%
|
10 588
-1%
|
10 665
+1%
|
6 955
-35%
|
6 181
-11%
|
6 302
+2%
|
1 760
-72%
|
(1 300)
N/A
|
(868)
+33%
|
(922)
-6%
|
726
N/A
|
4 459
+514%
|
4 330
-3%
|
4 536
+5%
|
2 765
-39%
|
2 464
-11%
|
2 998
+22%
|
1 741
-42%
|
4 686
+169%
|
5 751
+23%
|
5 580
-3%
|
6 804
+22%
|
8 744
+29%
|
8 113
-7%
|
8 453
+4%
|
|
EPS (Diluted) |
2.16
N/A
|
2.17
+0%
|
2.18
+0%
|
2.56
+17%
|
2.5
-2%
|
2.57
+3%
|
2.67
+4%
|
2.67
N/A
|
2.78
+4%
|
2.88
+4%
|
2.66
-8%
|
7.28
+174%
|
7.42
+2%
|
7.64
+3%
|
8.09
+6%
|
5.31
-34%
|
5.63
+6%
|
5.59
-1%
|
5.66
+1%
|
3.68
-35%
|
3.29
-11%
|
3.37
+2%
|
0.93
-72%
|
-0.69
N/A
|
-0.46
+33%
|
-0.49
-7%
|
0.39
N/A
|
2.41
+518%
|
2.35
-2%
|
2.47
+5%
|
1.5
-39%
|
1.34
-11%
|
1.64
+22%
|
0.97
-41%
|
2.6
+168%
|
3.19
+23%
|
3.11
-3%
|
3.81
+23%
|
4.93
+29%
|
4.57
-7%
|
4.8
+5%
|