Altria Group Inc.、合併資產負債表結構:負債和股東權益(季度數據)
|
|
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% | |
|
|
長期債務的流動部分 |
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% | |
|
|
應付帳款 |
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% | |
|
|
行銷 |
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% | |
|
|
結算費用 |
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% | |
|
|
應計負債 |
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系統商業化權利的遞延收益 |
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% | |
|
|
應付股利 |
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% | |
|
|
持有待售負債 |
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% | |
|
|
流動負債 |
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% |
|
|
|
長期債務,不包括流動部分 |
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% | |
|
|
遞延所得稅 |
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% | |
|
|
應計養恤金費用 |
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% | |
|
|
退休后應計的醫療保健費用 |
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系統商業化權利的遞延收益 |
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% | |
|
|
其他負債 |
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% | |
|
|
非流動負債 |
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% |
|
|
|
總負債 |
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% |
|
|
|
可贖回非控制性權益 |
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% | |
|
|
額外實收資本 |
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% | |
|
|
收益再投資於業務 |
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% | |
|
|
累計其他綜合損失 |
-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% | |
|
|
回購股票的成本 |
-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% | |
|
|
歸屬於奧馳亞的股東權益(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% |
|
|
|
非控制性權益 |
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% | |
|
|
股東權益總額(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% |
|
|
|
負債總額和股東權益(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% |
|
根據報告:
10-Q (報告日期: 2024-09-30), 10-Q (報告日期: 2024-06-30), 10-Q (報告日期: 2024-03-31), 10-K (報告日期: 2023-12-31), 10-Q (報告日期: 2023-09-30), 10-Q (報告日期: 2023-06-30), 10-Q (報告日期: 2023-03-31), 10-K (報告日期: 2022-12-31), 10-Q (報告日期: 2022-09-30), 10-Q (報告日期: 2022-06-30), 10-Q (報告日期: 2022-03-31), 10-K (報告日期: 2021-12-31), 10-Q (報告日期: 2021-09-30), 10-Q (報告日期: 2021-06-30), 10-Q (報告日期: 2021-03-31), 10-K (報告日期: 2020-12-31), 10-Q (報告日期: 2020-09-30), 10-Q (報告日期: 2020-06-30), 10-Q (報告日期: 2020-03-31), 10-K (報告日期: 2019-12-31), 10-Q (報告日期: 2019-09-30), 10-Q (報告日期: 2019-06-30), 10-Q (報告日期: 2019-03-31).
從資料中可以觀察到,公司的短期借款在2019年第三季至2024年第三季之間,佔總負債及股東權益的百分比變動較為有限,整體維持在約5.38%至5.7%的範圍,顯示公司短期負債比例較為穩定,並未出現顯著的波動趨勢。
長期債務的流動部分比例則呈現出較多變化,整體趨勢顯示此比例於2019年較低,之後逐步攀升,並在2022年及2023年略微下降,但仍維持在3.02%至7.17%之間,反映出公司長期負債的流動性較高,且在不同時期有不同的資金管理策略或融資需求變化。
應付帳款比重經歷逐步上升,從2019年3月的約0.35%逐步增加至2024年,最高值約在2023年,顯示公司在應付帳款的規模上有逐步擴大的趨勢,可能反映營運擴張或供應鏈管理策略的變化。
行銷費用的比例則持續增加,從2019年的約0.83%至2024年約2.39%,表示公司在市場推廣和品牌行銷方面持續投入,並可能旨在促進銷售增長或迎合新產品推廣需求。
結算費用的比例則出現較大波動,但整體在較高水平運作,尤其在2021年前後明顯較高(約8%-10%),2023年之後有明顯下降趨勢,可能顯示公司縮減相關費用或調整結算成本的策略調整。
其他負債比例較為穩定,但在2023年之後有所上升,尤其在2024年顯著增加,以致於其他負債佔比超過4%,反映出公司可能增加了其他類型的承擔或新出現的負債類別。
流動負債比例方面,則於2020年及2021年明顯提高,達到最高約31.4%,後來逐步回落,但整體仍維持在較高水準(約22%-29%),顯示短期負債在營運資金中的比例保持相對高企,可能與營運籌資或短期資金需求有關。
長期債務(不包括流動部分)則在整體中佔比較大,從2019年的約45.62%,至2024年約68.98%,表明公司長期槓桿策略持續存在,並逐步加重,可能意在支援長期資本支出或投資擴張。
負債結構中,非流動負債比例在2020年後明顯升高,達到約86%,並持續維持在高位,代表公司資本結構偏向長期負債,而流動負債比例相對較低,但在某些期間也有明顯上升的波動,反映出營運與融資策略的調整。
資本結構方面,普通股和額外實收資本的比例在整體上漸有增加,特別是實收資本比例逐步提升至約17%左右,显示公司資本基礎的擴充。
收益再投資於業務的比例則長期保持較高水準,約在70%-100%之間,反映出公司持續將盈餘再投資於業務擴展或償還負債,支持公司長期成長策略。
股東權益(赤字)在資料中多次出現負數或下降的情形,尤其在2021年和2022年底之後,顯示公司在某些期間實現了資本虧損或暫時性負債高於資本,可能由於特殊資產減值、重整或財務調整所致。而在2024年,股東權益再次維持在負值附近,反映公司面臨資本結構的挑戰,或是持續進行的股東回購行動所造成的非經常性變動。
總結而言,公司的負債結構在逐步偏重長期負債,流動負債比例在某些期間大幅提升,顯示短期資金壓力或營運資金策略調整。資本結構方面,持續增加的實收資本與收益再投資,顯示公司仍著重於長期發展,但伴隨負數的股東權益和高額的回購支出,亦反映出財務風險與資本調整的挑戰整體而言,公司在資產負債結構方面持續經歷調整,展現長期負債與股東權益比例逐步偏高的趨勢,並伴隨股東權益波動,需留意其財務穩健性及資本結構的未來走向。