Stock Analysis on Net

Altria Group Inc. (NYSE:MO)

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Altria Group Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Operating Assets
Total assets 38,570 36,954 39,523 47,414 49,271
Less: Cash and cash equivalents 3,686 4,030 4,544 4,945 2,117
Operating assets 34,884 32,924 34,979 42,469 47,154
Operating Liabilities
Total liabilities 42,060 40,877 41,129 44,449 42,914
Less: Current portion of long-term debt 1,121 1,556 1,105 1,500 1,000
Less: Long-term debt, excluding current portion 25,112 25,124 26,939 27,971 27,042
Operating liabilities 15,827 14,197 13,085 14,978 14,872
 
Net operating assets1 19,057 18,727 21,894 27,491 32,282
Balance-sheet-based aggregate accruals2 330 (3,167) (5,597) (4,791)
Financial Ratio
Balance-sheet-based accruals ratio3 1.75% -15.59% -22.67% -16.03%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Coca-Cola Co. 4.65% -3.05% 3.39% 0.90%
PepsiCo Inc. 3.36% 0.98% 4.76% 15.56%
Philip Morris International Inc. 5.21% 75.98% 10.28% -6.81%
Balance-Sheet-Based Accruals Ratio, Sector
Food, Beverage & Tobacco 4.01% 9.48% 0.04% 1.19%
Balance-Sheet-Based Accruals Ratio, Industry
Consumer Staples 3.77% 6.33% -1.67% -0.87%

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 2023 Calculation
Net operating assets = Operating assets – Operating liabilities
= 34,88415,827 = 19,057

2 2023 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2023 – Net operating assets2022
= 19,05718,727 = 330

3 2023 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 330 ÷ [(19,057 + 18,727) ÷ 2] = 1.75%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Altria Group Inc. improved earnings quality from 2022 to 2023.

Cash-Flow-Statement-Based Accruals Ratio

Altria Group Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net earnings (losses) attributable to Altria 8,130 5,764 2,475 4,467 (1,293)
Less: Net cash provided by operating activities 9,287 8,256 8,405 8,385 7,837
Less: Net cash (used in) provided by investing activities (1,283) 782 1,212 (143) (2,398)
Cash-flow-statement-based aggregate accruals 126 (3,274) (7,142) (3,775) (6,732)
Financial Ratio
Cash-flow-statement-based accruals ratio1 0.67% -16.12% -28.92% -12.63%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Coca-Cola Co. 4.51% -1.32% -0.16% -1.17%
PepsiCo Inc. 2.17% 1.04% -1.48% 18.19%
Philip Morris International Inc. 6.40% 57.17% -3.48% -4.27%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Food, Beverage & Tobacco 3.71% 7.00% -5.94% 2.21%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Consumer Staples 3.53% 3.35% -7.03% -1.88%

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 2023 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 126 ÷ [(19,057 + 18,727) ÷ 2] = 0.67%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Altria Group Inc. improved earnings quality from 2022 to 2023.