Altria Group, Inc. Financial Ratios — MO Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	76.42	122.08	124.47	142.16	177.84	181.97	72.63	46.17	-12.31	98.6	7.36	18.5	25.91	32.9	19.08
Return on Assets (%)	9.14	11.6	12.92	14.62	15.9	36.8	22.94	14.11	-2.47	9.24	5.69	15.07	21.53	30.55	19.79
Return on Capital (%)	23.73	28.5	29.27	30.81	34.54	69.52	- -	21.43	-9.42	15.78	11.02	27.01	39.49	53.61	34.75
Return on Invested Capital (%)	21.7	27.27	29.64	27.35	32.49	27.41	- -	20.3	-47.44	21.05	25.42	37.8	37.76	42.18	39.58
Gross Margin (%)	53.79	54.65	59.2	56.62	58.95	59.84	61.37	62.43	64.21	62.49	66.28	68.86	69.67	70.27	72.21
EBITDA Margin (%)	39.37	43.08	47.03	43.62	45.56	47.13	50.45	49.55	54.11	53.4	55.91	58.71	57.65	58.29	61.08
Operating Margin (%)	37.85	41.79	45.83	42.46	44.37	46.08	49.37	48.39	52.97	52.17	54.76	57.61	56.32	56.89	59.76
Incremental Operating Margin (%)	-9.52	116.23	479.14	-168.79	82.07	112.84	455.41	-95.49	584.02	37.13	254.44	-84.87	200	-143.1	-132.79
Pretax Margin (%)	33.59	37.01	39.3	43.32	42.85	113.01	50.42	47.59	3.87	33.06	18.11	35.72	53.3	66.81	46.62
Profit Margin (%)	20.4	23.89	25.68	28.25	27.8	73.64	52.44	35.48	-6.53	21.43	11.72	27.86	39.65	55.1	34.5
Net Income to Common Margin (%)	20.4	23.89	25.68	28.25	27.8	73.64	52.44	35.48	-6.53	21.43	11.72	27.86	39.65	55.1	34.5
Effective Tax Rate (%)	39.22	35.42	34.67	34.78	35.1	34.82	- -	25.41	269.45	35.36	35.28	21.99	25.6	17.53	26.01
Dvd Payout Ratio (%)	94.88	81.22	79.65	76.77	79.68	31.67	46.98	77.68	-465.77	141.63	260.44	114.49	83.38	60.77	100.19
Sustainable Growth Rate (%)	3.92	22.92	25.33	33.03	36.14	124.35	38.51	10.31	-69.64	-41.05	-11.82	-2.68	4.31	12.91	-0.04

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	13,689	13,878	14,517	14,693	12,847	13,881	13,894	25,746	28,042	29,471	28,044	26,680	26,233	24,926	25,709
ST Debt	600	1,459	525	1,000	4	- -	864	13,848	1,000	1,500	1,105	1,556	1,121	1,527	1,569
LT Debt	13,089	12,419	13,992	13,693	12,843	13,881	13,030	11,898	27,042	27,971	26,939	25,124	25,112	23,399	24,140
Total Debt/EBITDA	2.09	1.84	1.75	1.88	1.5	1.52	1.41	2.65	2.62	2.65	2.38	2.2	2.22	2.09	2.09
Net Debt/EBITDA	1.59	1.46	1.37	1.45	1.22	1.02	1.29	2.51	2.42	2.2	1.99	1.86	1.91	1.83	1.73
Total Debt/EBIT	2.18	1.9	1.79	1.93	1.54	1.56	1.44	2.71	2.67	2.71	2.43	2.24	2.27	2.14	2.14
Net Debt/EBIT	1.66	1.5	1.4	1.49	1.25	1.05	1.31	2.57	2.47	2.26	2.03	1.9	1.95	1.87	1.76
EBITDA to Interest Expense	5.36	6.68	7.89	9.66	10.46	11.99	13.36	13.95	8.1	9.1	9.94	10.77	10.29	10.6	10.45
EBITDA-CapEx/Interest Expense	5.36	6.68	7.89	9.66	10.46	11.99	13.36	13.95	8.1	9.1	9.94	10.77	10.29	10.6	10.45
EBIT to Interest Expense	5.16	6.48	7.69	9.41	10.19	11.72	13.08	13.63	7.93	8.89	9.73	10.57	10.05	10.35	10.23
Interest Expense	1,220	1,128	1,053	810	821	760	736	697	1,322	1,223	1,188	1,128	1,149	1,124	1,177
Common Equity/Total Assets	10.01	8.97	11.82	8.74	9.15	27.8	35.59	26.66	12.63	5.99	-4.06	-10.75	-9.18	-6.36	-10
Long-Term Debt/Equity (%)	355.39	391.77	339.78	454.92	447.02	108.67	84.72	80.45	427.95	943.37	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	75.35	72.85	75.08	77.35	81.7	52.08	44.51	29.35	78.7	86.23	101.89	110.4	110.42	102.91	108.46
Long-Term Debt/Total Assets (%)	35.62	35.15	40.14	39.72	40.82	30.22	30.16	21.45	54.88	58.99	68.16	67.99	65.11	66.52	68.94
Total Debt/Equity (%)	371.68	437.79	352.53	488.14	447.16	108.67	90.34	174.09	443.77	993.96	-1,746.2	-680.09	-751.66	-1,139.21	-744.76
Total Debt/Capital (%)	78.8	81.41	77.9	83	81.72	52.08	47.46	63.52	81.61	90.86	106.07	117.24	115.35	109.62	115.51
Total Debt/Total Assets (%)	37.25	39.28	41.64	42.62	40.84	30.22	32.16	46.42	56.91	62.16	70.96	72.2	68.01	70.86	73.42
Net Debt to Equity	282.89	346.31	275.42	377.81	364.71	72.9	82.19	165.08	410.27	827.18	-1,463.26	-577.36	-646.05	-996.3	-615.15
Net Debt/Capital (%)	73.88	77.59	73.36	79.07	78.48	42.16	45.11	62.27	80.4	89.21	107.34	120.95	118.31	111.16	119.41
EBITDA	6,543	7,539	8,307	7,827	8,590	9,114	9,834	9,725	10,711	11,130	11,804	12,145	11,819	11,916	12,301
EBITDA-CapEx	6,543	7,539	8,307	7,827	8,590	9,114	9,834	9,725	10,711	11,130	11,804	12,145	11,819	11,916	12,301
Operating Income (Loss)	6,290	7,314	8,095	7,619	8,365	8,910	9,625	9,498	10,485	10,873	11,560	11,919	11,547	11,630	12,035

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.44	0.35	0.45	0.43	0.34	0.62	0.18	0.06	0.26	0.55	0.53	0.47	0.33	0.36	0.49
Current Ratio	0.93	0.76	0.93	0.9	0.69	0.98	0.64	0.2	0.59	0.79	0.71	0.84	0.49	0.51	0.65
Quick Ratio	0.48	0.37	0.47	0.45	0.35	0.68	0.27	0.08	0.28	0.56	0.54	0.69	0.38	0.38	0.52
CFO/Avg Current Liab	0.5	0.5	0.57	0.63	0.79	0.53	0.69	0.6	0.53	0.97	0.95	0.96	0.93	0.87	1.04
Common Equity/Total Assets	10.01	8.97	11.82	8.74	9.15	27.8	35.59	26.66	12.63	5.99	-4.06	-10.75	-9.18	-6.36	-10
Long-Term Debt/Equity (%)	355.39	391.77	339.78	454.92	447.02	108.67	84.72	80.45	427.95	943.37	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	75.35	72.85	75.08	77.35	81.7	52.08	44.51	29.35	78.7	86.23	101.89	110.4	110.42	102.91	108.46
Long-Term Debt/Total Assets (%)	35.62	35.15	40.14	39.72	40.82	30.22	30.16	21.45	54.88	58.99	68.16	67.99	65.11	66.52	68.94
Total Debt/Equity (%)	371.68	437.79	352.53	488.14	447.16	108.67	90.34	174.09	443.77	993.96	-1,746.2	-680.09	-751.66	-1,139.21	-744.76
Total Debt/Capital (%)	78.8	81.41	77.9	83	81.72	52.08	47.46	63.52	81.61	90.86	106.07	117.24	115.35	109.62	115.51
Total Debt/Total Assets (%)	37.25	39.28	41.64	42.62	40.84	30.22	32.16	46.42	56.91	62.16	70.96	72.2	68.01	70.86	73.42
CFO/Total Liabilities	10.83	12.08	14.23	14.82	20.44	11.54	17.62	20.63	18.25	18.86	20.44	20.2	22.08	23.43	24.15
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.68	5.24	5.98	6.46	8.19	5.88	7.14	3.79	4.53	4.5	5.76	6.36	6.28	8.2	7.59

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	94.16	75.92	114.69	150.17	152.05	140.63	133.06	138.22	134.67	144.23	308.19	24.04	22.88	164.87	91.54
Days Sales Outstanding	3.88	4.81	3.18	2.43	2.4	2.6	2.74	2.64	2.71	2.53	1.18	15.18	15.95	2.21	3.99
Inventory Turnover	4.29	4.5	3.98	3.97	3.8	3.8	3.52	3.24	3.06	3.67	4.51	5.43	5.19	5.3	5.21
Days Inventory Outstanding	85.12	81.05	91.81	91.87	95.99	95.94	103.62	112.77	119.11	99.42	81.01	67.25	70.29	68.92	70.1
Accounts Payable Turnover	14.84	16.57	17.07	19.26	18.95	18.87	19.29	19.35	19.47	21.25	15.31	12.84	11.03	9.27	7.71
Accounts Payable Turnover Days	24.6	22.03	21.39	18.95	19.26	19.34	18.93	18.86	18.75	17.18	23.84	28.42	33.1	39.37	47.36
Cash Conversion Cycle	64.4	63.83	73.6	75.35	79.13	79.19	87.44	96.55	103.07	84.78	58.36	54.02	53.15	31.76	26.73
Inventory to Cash Days	-81.24	-76.24	-88.62	-89.44	-93.59	-93.34	-100.88	-110.13	-116.4	-96.89	-79.82	-52.07	-54.34	-66.71	-66.12
Inventories	1,779	1,746	1,879	2,040	2,031	2,051	2,225	2,331	2,293	1,966	1,194	1,180	1,215	1,080	1,070
Raw Materials	1,104	1,049	1,113	1,191	1,138	1,056	1,111	1,126	1,066	1,044	910	890	853	781	776
Work In Process	316	349	394	429	444	512	560	647	696	502	23	24	22	21	13
Finished Goods	359	348	372	420	449	483	554	558	531	420	261	266	340	278	281
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	60,617	63,186	76,530	97,135	114,095	131,330	135,769	92,560	92,732	76,195	86,400	81,617	71,138	88,404	96,541
- Cash & Cash Equivalents	3,270	2,900	3,175	3,321	2,369	4,569	1,253	1,333	2,117	4,945	4,544	4,030	3,686	3,127	4,474
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	3	2	-1	-4	-7	3	3	2	97	126	- -	50	50	50	50
+ Total Debt	13,689	13,878	14,517	14,693	12,847	13,881	13,894	25,746	28,042	29,471	28,044	26,680	26,233	24,926	25,709
Enterprise Value	71,039	74,166	87,871	108,503	124,566	140,645	148,413	116,975	118,754	100,847	109,900	104,317	93,735	110,253	117,826
Total Capital	17,372	17,048	18,635	17,703	15,720	26,654	29,274	40,535	34,361	32,436	26,438	22,757	22,743	22,738	22,257
Total Debt/Capital (%)	78.8	81.41	77.9	83	81.72	52.08	47.46	63.52	81.61	90.86	106.07	117.24	115.35	109.62	115.51
Total Debt / EV	0.19	0.19	0.17	0.14	0.1	0.1	0.09	0.22	0.24	0.29	0.26	0.26	0.28	0.23	0.22
EV/Sales	4.27	4.24	4.97	6.05	6.61	7.27	7.61	5.96	6	4.84	5.21	5.04	4.57	5.39	5.85
EV/EBITDA	10.86	9.84	10.58	13.86	14.5	15.43	15.09	12.03	11.09	9.06	9.31	8.59	7.93	9.25	9.58
EV/EBIT	11.29	10.14	10.85	14.24	14.89	15.79	15.42	12.32	11.33	9.28	9.51	8.75	8.12	9.48	9.79
EV/Cash Flow to Firm	16.43	16.08	17.36	20.9	19.54	32.55	26.19	13.13	21.22	10.99	11.98	11.42	9.24	11.39	11.6
EV/Free Cash Flow to Firm	16.43	16.08	17.36	20.9	19.54	32.55	26.19	13.13	21.22	10.99	11.98	11.42	9.24	11.39	11.6
Diluted Market Cap	61,198	63,635	76,530	97,135	114,150	131,994	137,179	93,248	93,282	76,195	87,435	82,461	71,684	90,060	97,042
Diluted Enterprise Value	71,620	74,615	87,871	108,503	124,621	141,309	149,823	117,663	119,304	100,847	110,935	105,161	94,281	111,909	118,327
EV per Share	34.75	36.9	44.08	55.04	63.55	72.42	78.06	62.42	63.92	54.27	60.28	58.42	53.15	65.21	70.37
TTM Sales	16,619	17,500	17,663	17,945	18,854	19,337	19,494	19,627	19,796	20,841	21,111	20,688	20,502	20,444	20,139
TTM EBITDA	6,543	7,539	8,307	7,827	8,590	9,114	9,834	9,725	10,711	11,130	11,804	12,145	11,819	11,916	12,301
TTM Operating Income	6,290	7,314	8,095	7,619	8,365	8,910	9,625	9,498	10,485	10,873	11,560	11,919	11,547	11,630	12,035
TTM Cash Flow to Firm	4,323	4,613	5,063	5,191	6,376	4,321	5,667	8,911	5,597	9,176	9,174	9,136	10,142	9,680	10,161
TTM Free Cash Flow to Firm	4,323	4,613	5,063	5,191	6,376	4,321	5,667	8,911	5,597	9,176	9,174	9,136	10,142	9,680	10,161

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	17.09	16.38	17.49	20.83	19.54	34.5	27.99	11.11	11.9	9.09	10.4	9.99	7.72	10.29	10.45
EV/EBIT	11.29	10.14	10.85	14.24	14.89	15.79	15.42	12.32	11.33	9.28	9.51	8.75	8.12	9.48	9.79
Enterprise Value	71,039	74,166	87,871	108,503	124,566	140,645	148,413	116,975	118,754	100,847	109,900	104,317	93,735	110,253	117,826
Low Price	23.2	28	31.85	33.8	47.31	56.15	60.01	46.49	39.3	30.95	40	40.35	39.07	39.25	50.08
EV/Sales	4.27	4.24	4.97	6.05	6.61	7.27	7.61	5.96	6	4.84	5.21	5.04	4.57	5.39	5.85
EV/EBITDA	10.86	9.84	10.58	13.86	14.5	15.43	15.09	12.03	11.09	9.06	9.31	8.59	7.93	9.25	9.58
Price/Earnings	18.05	15.22	16.88	19.16	21.78	9.27	13.42	13.38	- -	17.06	35.33	14.31	8.75	8	13.97
Price/Earnings Average	16.14	15.64	15.6	16.37	20.15	8.76	13.12	16.33	-71.01	17.17	35.06	14.98	9.58	7.26	14.38
Price/Earnings High	18.51	17.57	16.96	20.09	23.1	9.62	14.62	19.47	-83.66	21.54	39.2	17.86	10.44	8.87	16.62
Price/Earnings Low	14.13	13.56	14	13.14	17.7	7.7	11.28	12.6	-56.81	12.88	29.82	12.63	8.47	6	12.13
Price/Book Value	16.47	19.95	18.58	32.23	39.62	10.28	8.83	6.26	14.9	26.84	-53.8	-20.54	-20.1	-39.5	-27.57
Price/Book Value Average	14.73	20.49	17.18	27.54	36.66	9.72	8.63	7.64	14.67	27.02	-53.39	-21.51	-22.01	-35.88	-28.37
Price/Book Value High	16.89	23.02	18.67	33.8	42.02	10.67	9.62	9.11	17.28	33.9	-59.7	-25.64	-23.97	-43.85	-32.8
Price/Book Value Low	12.89	17.76	15.41	22.11	32.2	8.54	7.42	5.89	11.74	20.26	-45.41	-18.13	-19.46	-29.65	-23.94
Price/Tangible Book Value	-4.46	-4.49	-5.84	-6.78	-7.91	-28.86	-58.27	-34.43	-7.97	-5.1	-4.53	-3.79	-2.96	-3.99	-4.56
Price/Tangible Book Value Average	-3.99	-4.61	-5.4	-5.8	-7.31	-27.26	-56.95	-42	-7.84	-5.13	-4.49	-3.97	-3.24	-3.62	-4.69
Price/Tangible Book Value High	-4.57	-5.18	-5.87	-7.11	-8.38	-29.94	-63.48	-50.1	-9.24	-6.44	-5.02	-4.73	-3.53	-4.43	-5.43
Price/Tangible Book Value Low	-3.49	-4	-4.84	-4.65	-6.42	-23.96	-48.97	-32.41	-6.27	-3.85	-3.82	-3.35	-2.87	-3	-3.96
Price/Sales	3.68	3.64	4.33	5.41	6.05	6.83	7.04	4.75	4.71	3.66	4.14	3.99	3.47	4.41	4.82
Price/Sales Average	3.29	3.74	4.01	4.63	5.6	6.45	6.88	5.79	4.64	3.68	4.11	4.17	3.8	4	4.96
Price/Sales High	3.78	4.2	4.35	5.68	6.42	7.08	7.67	6.91	5.46	4.62	4.6	4.97	4.14	4.89	5.73
Price/Sales Low	2.88	3.24	3.59	3.71	4.92	5.67	5.91	4.47	3.71	2.76	3.5	3.52	3.36	3.31	4.19
Price/Cash Flow	17.09	16.38	17.49	20.83	19.54	34.5	27.99	11.11	11.9	9.09	10.4	9.99	7.66	10.29	10.45
Price/Cash Flow Average	15.28	16.83	16.17	17.8	18.08	32.59	27.35	13.55	11.72	9.15	10.32	10.46	8.39	9.35	10.75
Price/Cash Flow High	17.52	18.91	17.58	21.85	20.72	35.79	30.49	16.16	13.8	11.48	11.54	12.47	9.14	11.42	12.43
Price/Cash Flow Low	13.37	14.59	14.51	14.29	15.88	28.65	23.52	10.45	9.37	6.86	8.78	8.82	7.42	7.72	9.07
Price/Free Cash Flow Average	15.28	16.83	16.17	17.8	18.08	32.59	27.35	13.56	11.72	9.15	10.32	10.46	8.46	9.35	10.75
Price/Free Cash Flow High	17.52	18.91	17.58	21.85	20.72	35.79	30.49	16.17	13.8	11.48	11.54	12.47	9.21	11.42	12.43
Price/Free Cash Flow Low	13.37	14.59	14.51	14.29	15.88	28.65	23.52	10.46	9.37	6.86	8.78	8.82	7.48	7.72	9.07
EV/Sales Average	3.89	4.34	4.65	5.26	6.15	6.9	7.46	7	5.93	4.86	5.18	5.23	4.9	5	5.99
EV/Sales High	4.37	4.8	5	6.31	6.97	7.53	8.24	8.11	6.75	5.8	5.65	6.02	5.24	5.87	6.76
EV/Sales Low	3.48	3.84	4.24	4.35	5.47	6.12	6.5	5.68	5	3.94	4.57	4.58	4.46	4.31	5.22
EV/EBITDA Average	9.88	10.07	9.88	12.06	13.51	14.63	14.78	14.12	10.95	9.11	9.26	8.91	8.51	8.57	9.81
EV/EBITDA High	11.09	11.13	10.62	14.47	15.31	15.97	16.33	16.36	12.47	10.86	10.11	10.26	9.09	10.07	11.07
EV/EBITDA Low	8.84	8.92	9.01	9.97	12.01	12.99	12.89	11.47	9.25	7.38	8.17	7.8	7.74	7.4	8.55
EV/EBIT Average	10.27	10.38	10.14	12.39	13.87	14.97	15.1	14.46	11.19	9.32	9.45	9.07	8.71	8.78	10.02
EV/EBIT High	11.54	11.47	10.9	14.86	15.72	16.34	16.68	16.75	12.74	11.12	10.33	10.45	9.3	10.32	11.31
EV/EBIT Low	9.2	9.2	9.24	10.24	12.34	13.28	13.17	11.74	9.45	7.56	8.34	7.95	7.92	7.58	8.74
Last Price	29.65	31.44	38.39	49.27	58.21	67.62	71.41	49.39	49.91	41	47.39	45.71	40.34	52.29	57.66
High Price	30.4	36.29	38.58	51.67	61.74	70.15	77.79	71.86	57.88	51.78	52.59	57.05	48.11	58.04	68.6
Enterprise Value Average	64,616	75,892	82,094	94,377	116,039	133,379	145,332	137,316	117,298	101,357	109,250	108,164	100,523	102,143	120,646
Enterprise Value High	72,572	83,913	88,249	113,234	131,485	145,558	160,543	159,085	133,562	120,881	119,381	124,565	107,437	119,974	136,143
Enterprise Value Low	57,853	67,253	74,833	78,004	103,201	118,368	126,739	111,540	99,041	82,170	96,427	94,746	91,495	88,207	105,135

Shares Outstanding	2,044	2,010	1,993	1,971	1,960	1,942	1,901	1,874	1,858	1,858	1,823	1,786	1,763	1,691	1,674
Diluted Weighted Avg Shares	2,064	2,024	1,993	1,971	1,961	1,952	1,921	1,888	1,869	1,858	1,845	1,804	1,777	1,722	1,683
Basic Weighted Avg Shares	2,064	2,024	1,993	1,971	1,961	1,952	1,921	1,887	1,869	1,858	1,845	1,804	1,763	1,722	1,683
Revenue per Share	8.05	8.65	8.86	9.1	9.61	9.91	10.15	10.4	10.59	11.21	11.44	11.47	11.63	11.87	11.97
EBITDA per Share	3.17	3.72	4.17	3.97	4.38	4.67	5.12	5.15	5.73	5.99	6.4	6.73	6.7	6.92	7.31
Operating Income per Share	3.05	3.61	4.06	3.86	4.27	4.56	5.01	5.03	5.61	5.85	6.27	6.61	6.55	6.75	7.15
Basic EPS, GAAP	1.64	2.07	2.27	2.57	2.67	7.29	5.32	3.69	-0.69	2.4	1.34	3.2	4.61	6.54	4.13
Basic EPS from Cont Ops	1.64	2.07	2.27	2.57	2.67	7.3	5.32	3.69	-0.69	2.4	1.34	3.2	4.61	6.54	4.13
Diluted EPS, GAAP	1.64	2.07	2.27	2.57	2.67	7.29	5.32	3.69	-0.69	2.4	1.34	3.2	4.58	6.54	4.13
Diluted EPS from Cont Ops	1.64	2.07	2.27	2.57	2.67	7.3	5.32	3.69	-0.69	2.4	1.34	3.2	4.58	6.54	4.13
Dividend per Share	1.56	1.68	1.81	1.97	2.13	2.31	2.5	2.87	3.25	3.38	3.49	3.66	3.84	3.97	4.14
Cash Flow per Share	1.73	1.92	2.19	2.37	2.98	1.96	2.55	4.45	4.19	4.51	4.56	4.58	5.27	5.08	5.52
Free Cash Flow per Basic Share	1.73	1.92	2.19	2.37	2.98	1.96	2.55	4.45	4.19	4.51	4.56	4.58	5.27	5.08	5.52
Cash & Equivalents per Share	1.6	1.44	1.59	1.68	1.21	2.35	0.66	0.71	1.14	2.66	2.49	2.26	2.09	1.85	2.67
Book Value per Share	1.8	1.58	2.07	1.53	1.47	6.58	8.09	7.89	3.35	1.53	-0.88	-2.23	-2.01	-1.32	-2.09
Tangible Book Value per Share	-6.65	-7.01	-6.58	-7.26	-7.36	-2.34	-1.23	-1.43	-6.27	-8.05	-10.47	-12.06	-13.62	-13.11	-12.64

Altria Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)