Altria Group Inc.、合并资产负债表结构:负债和股东权益(季度数据)
|
|
2024年9月30日 |
|
2024年6月30日 |
|
2024年3月31日 |
|
2023年12月31日 |
|
2023年9月30日 |
|
2023年6月30日 |
|
2023年3月31日 |
|
2022年12月31日 |
|
2022年9月30日 |
|
2022年6月30日 |
|
2022年3月31日 |
|
2021年12月31日 |
|
2021年9月30日 |
|
2021年6月30日 |
|
2021年3月31日 |
|
2020年12月31日 |
|
2020年9月30日 |
|
2020年6月30日 |
|
2020年3月31日 |
|
2019年12月31日 |
|
2019年9月30日 |
|
2019年6月30日 |
|
2019年3月31日 |
|
|
短期借款 |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
5.38% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
5.70% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
长期债务的流动部分 |
4.64% | |
4.52% | |
0.00% | |
2.91% | |
3.07% | |
3.02% | |
3.64% | |
4.21% | |
4.25% | |
7.17% | |
6.26% | |
2.80% | |
2.79% | |
0.00% | |
3.08% | |
3.16% | |
3.22% | |
2.99% | |
0.00% | |
2.03% | |
1.89% | |
3.73% | |
3.62% | |
|
应付帐款 |
1.49% | |
1.62% | |
1.38% | |
1.51% | |
1.34% | |
1.22% | |
1.12% | |
1.49% | |
1.23% | |
1.08% | |
0.94% | |
1.14% | |
0.67% | |
0.59% | |
0.56% | |
0.80% | |
0.75% | |
0.54% | |
0.53% | |
0.66% | |
0.46% | |
0.39% | |
0.35% | |
|
营销 |
2.39% | |
2.22% | |
1.97% | |
1.86% | |
1.82% | |
1.86% | |
1.59% | |
1.62% | |
2.04% | |
1.93% | |
1.64% | |
1.68% | |
1.72% | |
1.54% | |
1.12% | |
1.10% | |
1.12% | |
0.97% | |
0.89% | |
0.80% | |
1.05% | |
1.00% | |
0.83% | |
|
结算费用 |
6.20% | |
3.84% | |
9.38% | |
6.65% | |
6.55% | |
4.20% | |
10.37% | |
7.92% | |
8.04% | |
4.76% | |
10.51% | |
8.47% | |
7.57% | |
4.46% | |
9.31% | |
7.52% | |
6.87% | |
4.13% | |
8.40% | |
6.79% | |
5.85% | |
3.51% | |
7.37% | |
|
其他 |
3.59% | |
5.53% | |
5.21% | |
4.93% | |
3.50% | |
3.93% | |
3.54% | |
3.52% | |
3.30% | |
3.25% | |
3.75% | |
3.45% | |
2.80% | |
2.85% | |
3.18% | |
3.15% | |
2.39% | |
6.98% | |
2.71% | |
3.14% | |
2.26% | |
2.59% | |
2.38% | |
|
应计负债 |
12.18% |
|
11.58% |
|
16.56% |
|
13.43% |
|
11.87% |
|
9.99% |
|
15.51% |
|
13.05% |
|
13.38% |
|
9.94% |
|
15.89% |
|
13.61% |
|
12.09% |
|
8.85% |
|
13.60% |
|
11.77% |
|
10.37% |
|
12.08% |
|
11.99% |
|
10.72% |
|
9.15% |
|
7.11% |
|
10.58% |
|
|
出售IQOS系统商业化权利的递延收益 |
0.00% | |
0.00% | |
7.40% | |
7.00% | |
7.40% | |
7.27% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
应付股利 |
5.09% | |
4.91% | |
4.63% | |
4.50% | |
4.78% | |
4.51% | |
4.58% | |
4.56% | |
4.99% | |
4.44% | |
4.07% | |
4.17% | |
4.20% | |
3.59% | |
3.28% | |
3.38% | |
3.43% | |
3.12% | |
2.97% | |
3.18% | |
2.97% | |
2.61% | |
2.53% | |
|
持有待售负债 |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.75% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
流动负债 |
23.40% |
|
22.63% |
|
29.98% |
|
29.35% |
|
28.47% |
|
31.40% |
|
24.84% |
|
23.32% |
|
23.85% |
|
22.62% |
|
27.16% |
|
21.71% |
|
20.50% |
|
13.03% |
|
20.51% |
|
19.11% |
|
17.77% |
|
18.73% |
|
21.20% |
|
16.59% |
|
14.48% |
|
13.83% |
|
17.08% |
|
|
长期债务,不包括流动部分 |
68.98% | |
68.25% | |
68.66% | |
65.11% | |
65.75% | |
64.80% | |
65.30% | |
67.99% | |
73.18% | |
68.16% | |
63.14% | |
68.16% | |
68.30% | |
63.62% | |
57.77% | |
58.99% | |
59.49% | |
54.86% | |
51.26% | |
54.88% | |
50.84% | |
47.12% | |
45.62% | |
|
递延所得税 |
9.39% | |
9.54% | |
7.40% | |
7.26% | |
6.93% | |
7.12% | |
7.43% | |
7.84% | |
9.81% | |
10.61% | |
9.36% | |
9.34% | |
8.99% | |
10.77% | |
9.69% | |
9.56% | |
10.13% | |
9.66% | |
9.87% | |
10.32% | |
9.90% | |
9.35% | |
9.04% | |
|
应计养恤金费用 |
0.37% | |
0.37% | |
0.35% | |
0.34% | |
0.35% | |
0.34% | |
0.35% | |
0.36% | |
0.58% | |
0.54% | |
0.49% | |
0.51% | |
0.71% | |
0.93% | |
0.99% | |
1.16% | |
0.87% | |
0.75% | |
0.81% | |
0.96% | |
0.67% | |
0.76% | |
0.84% | |
|
退休后应计的医疗保健费用 |
3.19% | |
3.16% | |
2.96% | |
2.80% | |
3.01% | |
2.94% | |
2.95% | |
2.93% | |
4.23% | |
3.91% | |
3.57% | |
3.63% | |
3.82% | |
3.41% | |
4.00% | |
4.11% | |
3.85% | |
3.59% | |
3.42% | |
3.65% | |
3.33% | |
3.07% | |
2.98% | |
|
出售IQOS系统商业化权利的递延收益 |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
7.33% | |
7.31% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
其他责任 |
4.67% | |
4.67% | |
4.54% | |
4.20% | |
4.71% | |
3.56% | |
2.20% | |
0.88% | |
0.82% | |
0.71% | |
0.64% | |
0.72% | |
0.78% | |
0.80% | |
0.81% | |
0.80% | |
0.88% | |
0.82% | |
0.76% | |
0.70% | |
0.60% | |
0.63% | |
0.60% | |
|
非流动负债 |
86.60% |
|
85.99% |
|
83.90% |
|
79.70% |
|
80.74% |
|
78.77% |
|
85.55% |
|
87.30% |
|
88.62% |
|
83.92% |
|
77.21% |
|
82.36% |
|
82.60% |
|
79.54% |
|
73.27% |
|
74.63% |
|
75.22% |
|
69.67% |
|
66.12% |
|
70.51% |
|
65.34% |
|
60.95% |
|
59.08% |
|
|
负债合计 |
110.00% |
|
108.63% |
|
113.88% |
|
109.05% |
|
109.21% |
|
110.17% |
|
110.39% |
|
110.62% |
|
112.46% |
|
106.54% |
|
104.37% |
|
104.06% |
|
103.10% |
|
92.57% |
|
93.78% |
|
93.75% |
|
92.99% |
|
88.40% |
|
87.31% |
|
87.10% |
|
79.82% |
|
74.78% |
|
76.16% |
|
|
可赎回非控制性权益 |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.10% | |
0.09% | |
0.08% | |
0.08% | |
0.08% | |
0.08% | |
0.07% | |
0.08% | |
0.07% | |
0.07% | |
0.06% | |
|
普通股,面值每股 0.33 1/3 美元 |
2.74% | |
2.72% | |
2.56% | |
2.42% | |
2.56% | |
2.52% | |
2.54% | |
2.53% | |
2.75% | |
2.54% | |
2.32% | |
2.37% | |
2.36% | |
2.11% | |
1.92% | |
1.97% | |
2.00% | |
1.86% | |
1.78% | |
1.90% | |
1.77% | |
1.63% | |
1.58% | |
|
额外实收资本 |
17.24% | |
17.09% | |
15.14% | |
15.31% | |
16.16% | |
15.83% | |
15.93% | |
15.93% | |
17.30% | |
15.95% | |
14.53% | |
14.82% | |
14.78% | |
13.16% | |
12.11% | |
12.46% | |
12.80% | |
11.88% | |
11.33% | |
12.12% | |
11.26% | |
10.35% | |
10.03% | |
|
收益再投资于业务 |
100.11% | |
97.86% | |
86.46% | |
80.62% | |
84.36% | |
81.67% | |
81.19% | |
80.62% | |
84.78% | |
82.33% | |
77.02% | |
77.59% | |
77.56% | |
79.00% | |
70.75% | |
73.14% | |
73.64% | |
73.52% | |
69.42% | |
74.16% | |
75.43% | |
76.66% | |
73.58% | |
|
累计其他综合损失 |
-7.66% | |
-6.64% | |
-6.21% | |
-6.93% | |
-6.78% | |
-7.29% | |
-7.55% | |
-7.50% | |
-7.02% | |
-6.47% | |
-7.36% | |
-7.73% | |
-8.67% | |
-8.11% | |
-7.74% | |
-9.16% | |
-8.10% | |
-7.52% | |
-4.81% | |
-5.81% | |
-4.54% | |
-4.60% | |
-4.59% | |
|
回购股票的成本 |
-122.58% | |
-119.80% | |
-111.96% | |
-100.60% | |
-105.66% | |
-103.02% | |
-102.63% | |
-102.33% | |
-110.28% | |
-100.89% | |
-90.89% | |
-91.10% | |
-89.23% | |
-78.81% | |
-71.06% | |
-72.43% | |
-73.62% | |
-68.42% | |
-65.27% | |
-69.73% | |
-63.99% | |
-58.88% | |
-56.83% | |
|
归属于奥驰亚的股东权益(赤字) |
-10.15% |
|
-8.77% |
|
-14.02% |
|
-9.18% |
|
-9.34% |
|
-10.30% |
|
-10.53% |
|
-10.75% |
|
-12.46% |
|
-6.54% |
|
-4.37% |
|
-4.06% |
|
-3.20% |
|
7.34% |
|
5.97% |
|
5.99% |
|
6.73% |
|
11.33% |
|
12.43% |
|
12.63% |
|
19.93% |
|
25.15% |
|
23.77% |
|
|
非控制性权益 |
0.15% | |
0.15% | |
0.14% | |
0.13% | |
0.14% | |
0.13% | |
0.14% | |
0.14% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.01% | |
0.00% | |
0.17% | |
0.18% | |
0.20% | |
0.20% | |
0.18% | |
0.20% | |
0.17% | |
0.00% | |
0.00% | |
|
股东权益总额(赤字) |
-10.00% |
|
-8.63% |
|
-13.88% |
|
-9.05% |
|
-9.21% |
|
-10.17% |
|
-10.39% |
|
-10.62% |
|
-12.46% |
|
-6.54% |
|
-4.37% |
|
-4.06% |
|
-3.20% |
|
7.34% |
|
6.14% |
|
6.17% |
|
6.93% |
|
11.53% |
|
12.61% |
|
12.82% |
|
20.10% |
|
25.16% |
|
23.77% |
|
|
负债总额和股东权益(赤字) |
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
根据报告:
10-Q (报告日期: 2024-09-30), 10-Q (报告日期: 2024-06-30), 10-Q (报告日期: 2024-03-31), 10-K (报告日期: 2023-12-31), 10-Q (报告日期: 2023-09-30), 10-Q (报告日期: 2023-06-30), 10-Q (报告日期: 2023-03-31), 10-K (报告日期: 2022-12-31), 10-Q (报告日期: 2022-09-30), 10-Q (报告日期: 2022-06-30), 10-Q (报告日期: 2022-03-31), 10-K (报告日期: 2021-12-31), 10-Q (报告日期: 2021-09-30), 10-Q (报告日期: 2021-06-30), 10-Q (报告日期: 2021-03-31), 10-K (报告日期: 2020-12-31), 10-Q (报告日期: 2020-09-30), 10-Q (报告日期: 2020-06-30), 10-Q (报告日期: 2020-03-31), 10-K (报告日期: 2019-12-31), 10-Q (报告日期: 2019-09-30), 10-Q (报告日期: 2019-06-30), 10-Q (报告日期: 2019-03-31).
从整体趋势来看,短期借款占比极低,且在部分时期出现数据缺失,整体变化不明显,显示公司在短期融资方面相对谨慎或依赖于其他融资渠道。长期债务的流动部分占比在报告期内表现出一定的波动,但总体趋势略显上升,尤其是在2021年之前,长流债务比例逐步增加,说明公司可能加强了长期融资布局,增强财务稳定性。
应付账款占比在不同季度间存在一定波动,整体呈现逐步上升的趋势,特别是在2021年和2022年间有所增加。这可能反映出公司在供应链管理或采购策略方面有所调整,增加应付账款以缓解现金流压力或获得更有利的贸易条款。
营销费用占比逐步增长,从早期的不到1%增长至接近2.4%,表明公司在市场推广或品牌建设方面加大投入。结算费用也表现出逐渐上升的趋势,尤其在2022年和2023年达到了较高水平,反映出公司在财务结算或支付流程上的成本有所增加,可能与业务扩展或系统优化有关。
其他负债、应计负债和递延所得税在各期内变动幅度较小,但整体趋于稳定。特别是递延所得税占比在2022年后有所下降,可能指示税务攻防策略的调整或税务政策的变化。应计养恤金和退休后医疗费用占比保持在较低水平,且变化不大,反映出公司相关人力资本负债管理较为稳健。
非流动负债占比持续较高,且在逐年上升趋势明显,到了2024年已超过85%。此变化表明公司偏重于以非流动性负债支持长期资产或战略规划,可能增加财务杠杆,但也提高了未来偿债压力和财务风险水平。
负债总额在不同季度内基本达到了100%的比例,表明所有公司权益与负债一一对应,负债规模较大且变化幅度不大。不过,股东权益的比例在2021年起出现剧烈下降,甚至转为负值(-3.2%到-4%),显示公司在某一时期权益被严重侵蚀,可能由于累计亏损、特殊事项或资产减值所致。随后权益比例在2022年再度变负并恶化,表明财务结构出现压力。
归属于奥驰亚的股东权益占比在早期较高(超过23%),但从2021年起迅速下降至负值,显示公司股东权益大幅缩水。同期,非控制性权益占比微弱变化,影响有限。整体来看,股东权益的剧烈变化反映公司可能经历了重大的财务重组、亏损积累或资产减值事件。
回购股票的成本占比在报告期内大幅上升,从早期的约56%逐步增加至2024年前后超过122%,席卷了公司大量股东权益,导致权益大幅被侵蚀。这种趋势可能暗示公司采用回购股票策略以维护股价,但也在一定程度上削减了股东权益,增加了财务压力和杠杆效应。
总体而言,公司的负债结构日益偏向非流动债务,权益逐渐被侵蚀,尤其是2021年以后表现得尤为明显。财务杠杆率的提升与股东权益的减少相伴随,提示需要关注未来偿债能力和财务稳健性。同时,在成本结构方面,营销和结算费的增加或反映公司在市场推广和财务运营上的投入增强,未来应注意由此带来的成本压力。
以上趋势表明,尽管公司持续扩大长期债务和市场投入,但权益亏损和回购成本的持续上升,可能增加财务风险,值得密切关注其持续的财务结构调整和盈利能力变化,以评估其财务稳定性和未来的财务健康状况。