Go Pro

Philip Morris International (PM) Financials

Philip Morris International logo
$192.84 -0.16 (-0.08%)
Closing price 07/24/2026 03:59 PM Eastern
Extended Trading
$193.28 +0.44 (+0.23%)
As of 07/24/2026 07:34 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Philip Morris International

Annual Income Statements for Philip Morris International

This table shows Philip Morris International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
Net Income / (Loss) Attributable to Common Shareholders
6,873 6,967 6,035 7,911 7,185 8,056 9,109 9,048 7,813 7,057 11,348
Consolidated Net Income / (Loss)
7,032 7,250 6,341 8,286 7,728 8,592 9,710 9,527 8,268 7,503 11,848
Net Income / (Loss) Continuing Operations
7,032 7,156 6,282 8,226 7,579 8,576 9,710 9,527 8,268 7,503 11,848
Total Pre-Tax Income
9,615 9,924 10,589 10,671 9,872 10,953 12,232 11,634 10,450 12,199 13,880
Total Operating Income
10,623 10,903 11,581 11,377 10,531 11,668 12,975 12,246 11,556 13,402 14,892
Total Gross Profit
17,429 17,294 18,316 18,867 19,292 19,125 21,375 20,360 22,281 24,549 27,282
Total Revenue
73,908 74,953 78,098 79,823 77,921 76,047 31,405 31,762 35,174 37,878 40,648
Operating Revenue
73,908 74,953 78,098 79,823 77,921 76,047 31,405 31,762 35,174 37,878 40,648
Total Cost of Revenue
56,479 57,659 59,782 60,956 58,629 56,922 10,030 11,402 12,893 13,329 13,366
Operating Cost of Revenue
56,479 57,659 59,782 60,956 58,629 56,922 10,030 11,402 12,893 13,329 13,366
Total Operating Expenses
6,806 6,391 6,735 7,490 8,761 7,457 8,400 8,114 10,725 11,147 12,390
Marketing Expense
6,656 6,317 6,647 7,408 8,695 7,457 8,400 8,114 10,060 11,147 12,349
Impairment Charge
- - - - - - 0.00 0.00 665 0.00 41
Total Other Income / (Expense), net
-1,008 -979 -992 -706 -659 -715 -743 -612 -1,106 -3,519 -1,012
Interest & Investment Income
- - - - - - - -588 -1,061 -1,143 -966
Other Income / (Expense), net
- -88 -78 -41 -89 -97 -115 -24 -45 -2,376 -46
Income Tax Expense
2,688 2,768 4,307 2,445 2,293 2,377 2,671 2,244 2,339 3,017 2,737
Other Gains / (Losses), net
105 - - - - - 149 137 157 637 705
Net Income / (Loss) Attributable to Noncontrolling Interest
159 283 306 375 543 536 601 479 455 446 500
Basic Earnings per Share
$4.42 $4.48 $3.88 $5.08 $4.61 $5.16 $5.83 $5.82 $5.02 $4.53 $7.27
Weighted Average Basic Shares Outstanding
1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.55B 1.55B 1.55B 1.55B 1.56B
Diluted Earnings per Share
$4.42 $4.48 $3.88 $5.08 $4.61 $5.16 $5.83 $5.81 $5.02 $4.52 $7.26
Weighted Average Diluted Shares Outstanding
1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.55B 1.55B 1.55B 1.55B 1.56B
Weighted Average Basic & Diluted Shares Outstanding
1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.55B 1.55B 1.55B 1.55B 1.56B
Cash Dividends to Common per Share
$4.04 $4.12 $4.22 $4.49 $4.62 $4.74 $4.90 $5.04 $5.14 $5.30 $5.64

Quarterly Income Statements for Philip Morris International

This table shows Philip Morris International's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
2,196 2,148 2,406 3,082 -579 2,690 3,039 3,478 2,141 2,438 2,817
Consolidated Net Income / (Loss)
2,313 2,246 2,528 3,215 -486 2,837 3,148 3,613 2,250 2,582 2,985
Net Income / (Loss) Continuing Operations
2,313 2,246 2,528 3,215 -486 2,837 3,148 3,613 2,250 2,582 3,496
Total Pre-Tax Income
2,607 2,731 3,101 3,450 2,917 3,291 3,424 4,019 3,146 3,661 4,292
Total Operating Income
2,889 3,045 3,444 3,654 3,259 3,544 3,712 4,263 3,373 3,893 4,530
Total Gross Profit
5,585 5,598 6,123 6,545 6,283 6,270 6,866 7,358 6,802 6,905 7,659
Total Revenue
9,047 8,793 9,468 9,911 9,706 9,301 10,140 10,845 10,362 10,146 11,192
Operating Revenue
9,047 8,793 9,468 9,911 9,706 9,301 10,140 10,845 10,362 10,146 11,192
Total Cost of Revenue
3,462 3,195 3,345 3,366 3,423 3,031 3,274 3,487 3,560 3,241 3,533
Operating Cost of Revenue
3,462 3,195 3,345 3,366 3,423 3,031 3,274 3,487 3,560 3,241 3,533
Total Operating Expenses
2,696 2,553 2,679 2,891 3,024 2,726 3,154 3,095 3,429 3,012 3,129
Selling, General & Admin Expense
- - - - - - - - - - 148
Marketing Expense
2,696 2,553 2,679 2,891 3,024 2,428 2,988 3,095 3,429 2,857 2,981
Impairment Charge
- - 0.00 0.00 - - 41 0.00 - - 0.00
Total Other Income / (Expense), net
-282 -314 -343 -204 -2,658 -253 -288 -244 -227 -232 -238
Interest & Investment Income
- -299 -329 -189 - -241 -277 -230 -218 -237 -243
Other Income / (Expense), net
-9.00 -15 -14 -15 -2,332 -12 -11 -14 -9.00 5.00 5.00
Income Tax Expense
320 676 734 735 872 659 652 751 675 676 955
Other Gains / (Losses), net
26 191 161 500 -215 205 376 345 -221 -403 159
Other Adjustments to Consolidated Net Income / (Loss)
- - - - - - - - - - -511
Net Income / (Loss) Attributable to Noncontrolling Interest
117 98 122 133 93 147 109 135 109 144 168
Basic Earnings per Share
$1.41 $1.38 $1.54 $1.98 ($0.37) $1.72 $1.95 $2.23 $1.37 $1.56 $1.80
Weighted Average Basic Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.56B 1.56B 1.56B
Diluted Earnings per Share
$1.41 $1.38 $1.54 $1.97 ($0.37) $1.72 $1.95 $2.23 $1.36 $1.56 $1.80
Weighted Average Diluted Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.56B 1.56B 1.56B
Weighted Average Basic & Diluted Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.56B 1.56B 1.56B

Annual Cash Flow Statements for Philip Morris International

This table details how cash moves in and out of Philip Morris International's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
Net Change in Cash & Equivalents
1,735 865 3,060 -1,171 245 420 -2,785 -1,070 -71 1,108 638
Net Cash From Operating Activities
7,865 8,077 8,912 9,478 10,090 9,812 11,967 10,803 9,204 12,217 12,233
Net Cash From Continuing Operating Activities
7,865 8,077 8,912 9,478 10,090 9,793 11,967 10,803 9,133 12,217 12,233
Net Income / (Loss) Continuing Operations
7,032 7,250 6,341 8,286 7,728 8,592 9,710 9,527 8,268 7,503 11,848
Consolidated Net Income / (Loss)
7,032 7,250 6,341 8,286 7,728 8,592 9,710 9,527 8,268 7,503 11,848
Depreciation Expense
754 743 875 989 964 981 998 1,077 1,398 1,787 1,996
Non-Cash Adjustments To Reconcile Net Income
-164 - -10 -113 371 -157 -22 22 689 2,561 202
Changes in Operating Assets and Liabilities, net
243 84 1,706 316 1,027 396 1,281 177 -1,222 366 -1,813
Net Cash From Investing Activities
-708 -834 -3,083 -998 -1,811 -1,154 -2,358 -15,679 -3,598 -1,092 -3,967
Net Cash From Continuing Investing Activities
-708 -834 -3,083 -998 -1,811 -1,154 -2,358 -15,679 -3,598 -1,092 -3,967
Purchase of Property, Plant & Equipment
-960 -1,172 -1,548 -1,436 -852 -602 -748 -1,077 -1,321 -1,444 -1,569
Acquisitions
-55 -41 -111 -63 -1,377 -47 -2,145 -14,998 -1,886 -81 -63
Purchase of Investments
- 0.00 -1,527 - - - - - 0.00 -132 -202
Divestitures
- - - - - - - 0.00 191 136 30
Sale and/or Maturity of Investments
239 295 - 416 386 -551 466 - 0.00 0.00 116
Other Investing Activities, net
68 84 103 85 32 46 69 396 -582 429 -2,279
Net Cash From Financing Activities
-4,736 -5,413 -2,769 -9,651 -8,061 -8,496 -11,977 3,806 -5,582 -9,481 -8,132
Net Cash From Continuing Financing Activities
-4,736 -5,413 -2,769 -9,651 -8,061 -8,496 -11,977 3,806 -5,582 -9,481 -8,132
Repayment of Debt
-1,333 -2,566 -4,738 -3,021 -5,708 -4,820 -3,622 6,396 -7,998 -10,354 -6,040
Payment of Dividends
-4,628 -6,378 -6,520 -6,885 -7,161 -7,364 -7,580 -7,812 -7,964 -8,197 -8,624
Issuance of Debt
1,273 3,524 8,484 255 4,808 3,688 0.00 6,899 11,325 8,242 7,225
Other Financing Activities, net
- - - - - - 0.00 -1,468 -945 828 -693
Effect of Exchange Rate Changes
-686 -965 - - 27 258 -417 - -95 -536 504
Cash Interest Paid
1,045 1,052 1,050 882 800 728 716 717 1,342 1,559 1,688
Cash Income Taxes Paid
2,771 2,829 3,403 2,749 2,430 2,785 2,936 2,751 2,952 3,178 3,852

Quarterly Cash Flow Statements for Philip Morris International

This table details how cash moves in and out of Philip Morris International's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
207 953 547 -575 489 222 -300 -115 831 578 554
Net Cash From Operating Activities
3,302 241 4,632 3,342 4,002 -350 3,412 4,462 4,709 -399 5,492
Net Cash From Continuing Operating Activities
3,231 241 4,632 3,342 4,002 -350 3,412 4,462 4,709 -399 5,492
Net Income / (Loss) Continuing Operations
2,313 2,246 2,528 3,215 -486 2,837 3,148 3,613 2,250 2,582 2,985
Consolidated Net Income / (Loss)
2,313 2,246 2,528 3,215 -486 2,837 3,148 3,613 2,250 2,582 2,985
Depreciation Expense
369 367 445 498 477 480 490 505 521 510 513
Non-Cash Adjustments To Reconcile Net Income
-26 175 -33 170 2,283 -38 281 -23 -55 -33 462
Changes in Operating Assets and Liabilities, net
575 -2,547 1,692 -541 1,728 -3,629 -507 367 1,993 -3,458 1,532
Net Cash From Investing Activities
-568 -193 -337 -1,003 441 -434 -2,316 -789 -428 -3.00 26
Net Cash From Continuing Investing Activities
-568 -193 -337 -1,003 441 -434 -2,316 -789 -428 -3.00 26
Purchase of Property, Plant & Equipment
-311 -417 -370 -379 -278 -404 -356 -365 -444 -353 -380
Acquisitions
-1,775 -20 -49 -11 -1.00 -10 -25 -13 -15 -35 -10
Sale and/or Maturity of Investments
- - - - - 24 - - - 95 98
Other Investing Activities, net
1,327 244 82 -613 584 14 -1,967 -411 119 295 231
Net Cash From Financing Activities
-2,897 1,135 -3,532 -2,981 -4,103 671 -1,561 -3,661 -3,581 1,096 -4,975
Net Cash From Continuing Financing Activities
-2,897 1,135 -3,532 -2,981 -4,103 671 -1,561 -3,661 -3,581 1,096 -4,975
Repayment of Debt
-711 -372 -2,130 -626 -5,751 3,323 -996 -1,002 -3,134 2,272 -5,088
Payment of Dividends
-2,023 -2,037 -2,027 -2,027 -2,106 -2,116 -2,106 -2,107 -2,295 -2,307 -2,297
Issuance of Debt
-99 3,284 535 - 2,948 70 1,759 -561 1,726 993 2,144
Other Financing Activities, net
-64 260 90 -328 806 -606 -218 9.00 122 138 266
Effect of Exchange Rate Changes
- -230 - 67 - 335 165 -127 131 -116 11

Annual Balance Sheets for Philip Morris International

This table presents Philip Morris International's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 Assets
33,956 36,851 42,968 39,801 42,875 44,815 41,290 61,681 65,304 61,784 69,185
Total Current Assets
15,804 17,608 21,594 19,442 20,514 21,492 17,717 19,619 19,755 20,170 24,363
Cash & Equivalents
3,417 4,239 8,447 6,593 6,861 7,280 4,496 3,207 3,060 4,216 4,872
Accounts Receivable
2,778 3,499 3,738 3,564 3,717 3,761 3,940 4,756 4,391 4,675 5,810
Inventories, net
8,473 9,017 8,806 8,804 9,235 9,591 8,720 9,886 10,774 9,453 11,478
Other Current Assets
648 853 603 481 701 860 561 1,770 1,530 1,826 2,203
Plant, Property, & Equipment, net
5,721 6,064 7,271 7,201 6,631 6,365 6,168 6,710 7,516 7,310 8,397
Plant, Property & Equipment, gross
11,767 12,360 14,566 14,557 14,446 14,909 14,732 15,443 17,080 16,685 19,616
Accumulated Depreciation
6,046 6,296 7,295 7,356 7,815 8,544 8,564 8,733 9,564 9,375 11,219
Total Noncurrent Assets
12,431 13,179 14,103 13,158 15,730 16,958 17,405 35,352 38,033 34,304 36,425
Long-Term Investments
890 1,011 1,074 1,269 4,635 4,798 4,463 4,431 4,929 2,654 2,891
Goodwill
7,415 7,324 7,666 7,189 5,858 5,964 6,680 19,655 16,779 16,600 17,264
Intangible Assets
2,623 2,470 2,432 2,278 2,113 2,019 2,818 6,732 9,864 11,327 10,884
Noncurrent Deferred & Refundable Income Taxes
360 859 1,007 977 1,153 1,410 895 603 814 940 1,247
Other Noncurrent Operating Assets
1,143 1,515 1,924 1,445 1,971 2,767 2,549 3,931 5,647 2,783 4,139
Total Liabilities & Shareholders' Equity
33,956 36,851 42,968 39,801 42,875 44,815 41,290 61,681 65,304 61,784 69,185
Total Liabilities
45,432 47,751 53,198 50,540 52,474 55,446 49,498 67,992 74,750 71,654 77,213
Total Current Liabilities
15,386 16,467 15,962 17,191 18,833 19,615 19,255 27,336 26,383 22,915 25,427
Short-Term Debt
3,230 3,216 3,005 4,784 4,389 3,368 3,023 8,248 6,666 3,529 3,701
Accounts Payable
1,289 1,666 2,242 2,068 2,299 2,780 3,331 4,076 4,143 3,952 4,407
Accrued Expenses
2,078 2,128 2,054 2,098 2,639 2,904 2,448 3,374 3,599 3,847 4,652
Dividends Payable
1,589 1,621 1,669 1,783 1,831 1,880 1,958 1,990 2,041 2,120 2,312
Current Deferred & Payable Income Tax Liabilities
1,176 832 812 576 796 1,091 1,025 1,040 1,158 1,258 1,255
Current Employee Benefit Liabilities
903 800 856 794 1,042 1,189 1,146 1,168 1,262 1,305 1,545
Other Taxes Payable
5,121 6,204 5,324 5,088 5,837 6,403 6,324 7,440 7,514 6,904 7,555
Total Noncurrent Liabilities
30,046 31,284 37,236 33,349 33,641 35,831 30,243 40,656 48,367 48,739 51,786
Long-Term Debt
25,250 25,851 31,334 26,975 26,656 28,168 24,783 34,875 41,243 42,166 45,134
Noncurrent Deferred & Payable Income Tax Liabilities
1,543 2,633 3,631 898 3,351 3,193 2,492 3,797 4,078 2,517 2,065
Noncurrent Employee Benefit Liabilities
2,566 2,800 2,271 3,083 3,634 4,470 2,968 1,984 3,046 2,940 2,406
Other Noncurrent Operating Liabilities
687 - - 2,393 - - - - - 1,116 2,181
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-11,476 -10,900 -10,230 -10,739 -9,599 -10,631 -8,208 -6,311 -9,446 -9,870 -8,028
Total Preferred & Common Equity
-13,244 -12,688 -12,086 -12,459 -11,577 -12,567 -10,106 -8,957 -11,225 -11,750 -9,994
Total Common Equity
-13,244 -12,688 -12,086 -12,459 -11,577 -12,567 -10,106 -8,957 -11,225 -11,750 -9,994
Common Stock
1,929 1,964 1,972 1,939 2,019 2,105 2,225 2,230 2,285 2,335 2,453
Retained Earnings
29,842 30,397 29,859 31,014 30,987 31,638 33,082 34,289 34,090 32,869 35,400
Treasury Stock
-35,613 -35,490 -35,382 -35,301 -35,220 -35,129 -35,836 -35,917 -35,785 -35,640 -35,551
Accumulated Other Comprehensive Income / (Loss)
-9,402 -9,559 -8,535 -10,111 -9,363 -11,181 -9,577 -9,559 -11,815 -11,314 -12,296
Noncontrolling Interest
1,768 1,788 1,856 1,720 1,978 1,936 1,898 2,646 1,779 1,880 1,966

Quarterly Balance Sheets for Philip Morris International

This table presents Philip Morris International's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
62,927 65,304 65,315 65,782 66,892 61,784 65,079 68,506 67,061 68,913 68,271
Total Current Assets
19,193 19,755 20,874 21,028 20,796 20,170 22,196 23,364 22,665 25,602 26,006
Cash & Equivalents
3,017 3,060 3,968 4,807 4,258 4,216 4,443 4,138 4,037 5,450 5,999
Accounts Receivable
4,789 4,391 5,052 5,117 5,191 4,675 5,793 5,889 5,823 6,390 6,474
Inventories, net
9,645 10,774 9,970 9,382 9,355 9,453 10,127 10,728 10,267 11,392 11,436
Other Current Assets
1,742 1,530 1,884 1,722 1,992 1,826 1,833 2,609 2,538 2,370 2,097
Plant, Property, & Equipment, net
6,883 7,516 7,201 7,264 7,548 7,310 7,532 8,043 8,115 8,259 8,313
Plant, Property & Equipment, gross
15,893 17,080 16,545 16,736 17,512 16,685 17,428 18,999 19,186 19,452 19,556
Accumulated Depreciation
9,010 9,564 9,344 9,472 9,964 9,375 9,896 10,956 11,071 11,193 11,243
Total Noncurrent Assets
36,851 38,033 37,240 37,490 38,548 34,304 35,351 37,099 36,281 35,052 33,952
Long-Term Investments
4,691 4,929 4,918 4,961 5,631 2,654 2,972 3,352 3,133 2,478 2,130
Goodwill
16,509 16,779 16,458 16,819 17,144 16,600 16,864 17,225 17,181 17,069 16,917
Intangible Assets
9,579 9,864 9,448 12,171 11,916 11,327 11,345 11,382 11,146 10,512 10,178
Noncurrent Deferred & Refundable Income Taxes
577 814 950 918 1,012 940 1,287 1,111 1,057 1,197 1,137
Other Noncurrent Operating Assets
5,495 5,647 5,466 2,621 2,845 2,783 2,883 4,029 3,764 3,796 3,590
Total Liabilities & Shareholders' Equity
62,927 65,304 65,315 65,782 66,892 61,784 65,079 68,506 67,061 68,913 68,271
Total Liabilities
70,633 74,750 73,878 73,724 74,605 71,654 74,005 78,518 76,045 76,213 74,928
Total Current Liabilities
21,547 26,383 22,168 22,416 23,366 22,915 28,087 28,148 26,719 26,222 26,542
Short-Term Debt
4,801 6,666 5,704 4,492 4,985 3,529 10,798 9,031 8,219 8,140 6,747
Accounts Payable
3,533 4,143 3,648 3,591 3,511 3,952 3,749 3,870 3,978 3,927 3,919
Accrued Expenses
3,107 3,599 3,232 3,414 3,863 3,847 3,440 4,725 4,642 4,419 4,621
Dividends Payable
2,040 2,041 2,038 2,040 2,119 2,120 2,121 2,123 2,311 2,313 2,314
Current Deferred & Payable Income Tax Liabilities
1,082 1,158 822 1,001 1,059 1,258 1,323 786 835 1,091 1,076
Current Employee Benefit Liabilities
1,131 1,262 925 1,052 1,235 1,305 1,016 1,252 1,402 1,227 1,293
Other Taxes Payable
5,853 7,514 5,799 6,826 6,594 6,904 5,640 6,361 5,332 5,105 6,572
Total Noncurrent Liabilities
49,086 48,367 51,710 51,308 51,239 48,739 45,918 50,370 49,326 49,991 48,386
Long-Term Debt
42,914 41,243 44,683 44,647 44,237 42,166 38,781 42,431 41,863 43,808 42,366
Noncurrent Deferred & Payable Income Tax Liabilities
4,257 4,078 4,203 3,838 4,045 3,633 2,817 2,152 1,999 2,013 2,057
Noncurrent Employee Benefit Liabilities
1,915 3,046 2,824 2,823 2,957 2,940 2,991 3,295 3,222 2,340 2,249
Other Noncurrent Operating Liabilities
- - - - - - 1,329 2,492 2,242 1,830 1,714
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-7,706 -9,446 -8,563 -7,942 -7,713 -9,870 -8,926 -10,012 -8,984 -7,300 -6,657
Total Preferred & Common Equity
-9,433 -11,225 -10,309 -9,744 -9,694 -11,750 -10,901 -11,966 -10,914 -9,279 -8,583
Total Common Equity
-9,433 -11,225 -10,309 -9,744 -9,694 -11,750 -10,901 -11,966 -10,914 -9,279 -8,583
Common Stock
2,253 2,285 2,205 2,249 2,283 2,335 2,326 2,364 2,400 2,433 2,477
Retained Earnings
33,919 34,090 34,208 34,582 35,556 32,869 33,447 34,376 35,557 35,538 36,055
Treasury Stock
-35,788 -35,785 -35,657 -35,645 -35,641 -35,640 -35,557 -35,553 -35,551 -35,462 -35,459
Accumulated Other Comprehensive Income / (Loss)
-9,817 -11,815 -11,065 -10,930 -11,892 -11,314 -11,117 -13,153 -13,320 -11,788 -11,656
Noncontrolling Interest
1,727 1,779 1,746 1,802 1,981 1,880 1,975 1,954 1,930 1,979 1,926

Annual Metrics And Ratios for Philip Morris International

This table displays calculated financial ratios and metrics derived from Philip Morris International's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-7.74% 1.41% 4.20% 2.21% -2.38% -2.41% -58.70% 1.14% 10.74% 7.69% 7.31%
EBITDA Growth
-9.64% 1.59% 7.09% -0.43% -7.46% 10.05% 10.40% -4.03% -2.93% -0.74% 31.44%
EBIT Growth
-9.22% 1.81% 6.36% -1.45% -7.89% 10.81% 11.14% -4.96% -5.82% -4.21% 34.65%
NOPAT Growth
-7.78% 2.73% -12.61% 27.65% -7.81% 13.00% 11.01% -2.54% -9.25% 12.46% 18.52%
Net Income Growth
-8.17% 3.10% -12.54% 30.67% -6.73% 11.18% 13.01% -1.88% -13.22% -9.25% 57.91%
EPS Growth
-7.14% 1.36% -13.39% 30.93% -9.25% 11.93% 12.98% -0.34% -13.60% -9.96% 60.62%
Operating Cash Flow Growth
1.63% 2.70% 10.34% 6.35% 6.46% -2.76% 21.96% -9.73% -14.80% 32.74% 0.13%
Free Cash Flow Firm Growth
-0.58% -26.92% -32.31% 95.79% 11.49% -9.21% -19.18% -205.23% 187.74% 51.31% -33.42%
Invested Capital Growth
-16.19% 1.76% 11.82% -8.10% -21.15% -9.12% 17.65% 147.39% 4.34% -4.43% 13.78%
Revenue Q/Q Growth
-2.08% 1.10% 3.17% -2.12% -0.01% -0.42% -61.19% 508.82% 55.06% 1.77% 1.64%
EBITDA Q/Q Growth
-5.54% 6.57% 5.18% -4.83% -1.74% 3.42% 0.33% -1.09% 0.86% -12.59% 17.28%
EBIT Q/Q Growth
-5.61% 7.04% 5.14% -5.33% -1.90% 3.56% 0.30% -0.38% -0.69% -15.05% 19.64%
NOPAT Q/Q Growth
-4.67% 7.25% -13.79% 16.26% -3.34% 4.68% 0.67% 1.76% 0.41% -2.35% 3.05%
Net Income Q/Q Growth
-4.75% 7.04% -13.37% 17.05% -2.78% 4.08% 1.15% 2.86% -2.14% -27.17% 30.03%
EPS Q/Q Growth
-4.95% 7.18% -14.35% 18.14% -4.16% 4.67% 1.39% 3.57% -2.52% -28.25% 31.28%
Operating Cash Flow Q/Q Growth
7.05% 3.55% 9.48% -5.00% 9.82% -1.62% 7.84% -8.00% 2.32% 6.08% 6.13%
Free Cash Flow Firm Q/Q Growth
-8.57% 12.49% -17.29% 19.49% 0.00% -2.66% -2.62% -181.26% 158.36% 5.45% -15.68%
Invested Capital Q/Q Growth
-4.49% -6.35% -5.83% -8.71% -12.64% -8.67% -5.46% 152.28% -5.32% -7.90% -2.44%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
23.58% 23.07% 23.45% 23.64% 24.76% 25.15% 68.06% 64.10% 63.35% 64.81% 67.12%
EBITDA Margin
15.39% 15.42% 15.85% 15.44% 14.64% 16.51% 44.13% 41.87% 36.70% 33.83% 41.43%
Operating Margin
14.37% 14.55% 14.83% 14.25% 13.52% 15.34% 41.32% 38.56% 32.85% 35.38% 36.64%
EBIT Margin
14.37% 14.43% 14.73% 14.20% 13.40% 15.22% 40.95% 38.48% 32.73% 29.11% 36.52%
Profit (Net Income) Margin
9.51% 9.67% 8.12% 10.38% 9.92% 11.30% 30.92% 30.00% 23.51% 19.81% 29.15%
Tax Burden Percent
73.14% 73.06% 59.88% 77.65% 78.28% 78.44% 79.38% 81.89% 79.12% 61.51% 85.36%
Interest Burden Percent
90.51% 91.76% 92.05% 94.13% 94.54% 94.66% 95.12% 95.19% 90.78% 110.64% 93.49%
Effective Tax Rate
27.96% 27.89% 40.67% 22.91% 23.23% 21.70% 21.84% 19.29% 22.38% 24.73% 19.72%
Return on Invested Capital (ROIC)
48.85% 54.55% 44.62% 56.22% 60.51% 81.25% 87.04% 45.17% 28.17% 31.73% 35.99%
ROIC Less NNEP Spread (ROIC-NNEP)
46.55% 52.16% 42.58% 54.37% 58.99% 78.70% 84.99% 43.95% 26.40% 25.49% 35.74%
Return on Net Nonoperating Assets (RNNOA)
-110.87% -119.35% -104.64% -135.25% -136.51% -166.19% -190.12% -176.41% -133.11% -109.41% -168.39%
Return on Equity (ROE)
-62.01% -64.80% -60.02% -79.03% -76.00% -84.94% -103.08% -131.23% -104.94% -77.69% -132.39%
Cash Return on Invested Capital (CROIC)
66.47% 52.80% 33.46% 64.66% 84.16% 90.80% 70.82% -39.68% 23.93% 36.26% 23.11%
Operating Return on Assets (OROA)
30.73% 30.55% 28.82% 27.39% 25.26% 26.39% 29.87% 23.74% 18.13% 17.35% 22.67%
Return on Assets (ROA)
20.34% 20.48% 15.89% 20.02% 18.69% 19.60% 22.55% 18.50% 13.02% 11.81% 18.09%
Return on Common Equity (ROCE)
-70.75% -75.10% -70.37% -92.51% -89.81% -101.38% -124.06% -172.31% -134.42% -92.40% -160.84%
Return on Equity Simple (ROE_SIMPLE)
-53.10% -57.14% -52.47% -66.51% -66.75% -68.37% -96.08% -106.36% -73.66% -63.86% 0.00%
Net Operating Profit after Tax (NOPAT)
7,653 7,862 6,871 8,770 8,085 9,136 10,142 9,884 8,969 10,087 11,955
NOPAT Margin
10.36% 10.49% 8.80% 10.99% 10.38% 12.01% 32.29% 31.12% 25.50% 26.63% 29.41%
Net Nonoperating Expense Percent (NNEP)
2.30% 2.39% 2.04% 1.86% 1.52% 2.55% 2.05% 1.23% 1.77% 6.23% 0.25%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 26.85% 23.32% 28.16% 29.30%
Cost of Revenue to Revenue
76.42% 76.93% 76.55% 76.36% 75.24% 74.85% 31.94% 35.90% 36.65% 35.19% 32.88%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
9.21% 8.53% 8.62% 9.38% 11.24% 9.81% 26.75% 25.55% 30.49% 29.43% 30.48%
Earnings before Interest and Taxes (EBIT)
10,623 10,815 11,503 11,336 10,442 11,571 12,860 12,222 11,511 11,026 14,846
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
11,377 11,558 12,378 12,325 11,406 12,552 13,858 13,299 12,909 12,813 16,842
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.20 1.29 1.48 0.97 1.34 1.43 4.17 4.50 4.00 4.94 6.14
Price to Earnings (P/E)
12.93 13.87 19.21 9.78 14.56 13.47 14.39 15.81 17.99 26.52 22.00
Dividend Yield
7.04% 6.62% 5.65% 9.02% 6.87% 6.80% 5.82% 5.46% 5.68% 3.34% 3.52%
Earnings Yield
7.73% 7.21% 5.21% 10.22% 6.87% 7.42% 6.95% 6.33% 5.56% 3.77% 4.54%
Enterprise Value to Invested Capital (EV/IC)
8.04 8.41 8.77 6.89 10.71 12.14 12.05 5.81 5.61 7.33 8.28
Enterprise Value to Revenue (EV/Rev)
1.55 1.63 1.83 1.29 1.62 1.71 4.83 5.70 5.18 6.01 7.20
Enterprise Value to EBITDA (EV/EBITDA)
10.09 10.57 11.52 8.36 11.06 10.35 10.95 13.62 14.12 17.78 17.38
Enterprise Value to EBIT (EV/EBIT)
10.81 11.30 12.40 9.09 12.08 11.23 11.80 14.82 15.83 20.66 19.72
Enterprise Value to NOPAT (EV/NOPAT)
15.00 15.55 20.76 11.75 15.60 14.22 14.97 18.33 20.32 22.59 24.48
Enterprise Value to Operating Cash Flow (EV/OCF)
14.60 15.13 16.00 10.87 12.50 13.24 12.69 16.77 19.80 18.65 23.93
Enterprise Value to Free Cash Flow (EV/FCFF)
11.03 16.06 27.68 10.21 11.22 12.73 18.40 0.00 23.92 19.76 38.14
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-2.48 -2.67 -3.36 -2.96 -3.23 -2.97 -3.39 -6.83 -5.07 -4.63 -6.08
Long-Term Debt to Equity
-2.20 -2.37 -3.06 -2.51 -2.78 -2.65 -3.02 -5.53 -4.37 -4.27 -5.62
Financial Leverage
-2.38 -2.29 -2.46 -2.49 -2.31 -2.11 -2.24 -4.01 -5.04 -4.29 -4.71
Leverage Ratio
-3.05 -3.16 -3.78 -3.95 -4.07 -4.33 -4.57 -7.09 -8.06 -6.58 -7.32
Compound Leverage Factor
-2.76 -2.90 -3.48 -3.72 -3.84 -4.10 -4.35 -6.75 -7.32 -7.28 -6.84
Debt to Total Capital
167.49% 160.00% 142.43% 151.09% 144.76% 150.85% 141.88% 117.14% 124.56% 127.55% 119.67%
Short-Term Debt to Total Capital
19.00% 17.70% 12.46% 22.76% 20.47% 16.11% 15.43% 22.41% 17.33% 9.85% 9.07%
Long-Term Debt to Total Capital
148.49% 142.30% 129.97% 128.33% 124.29% 134.74% 126.46% 94.74% 107.23% 117.70% 110.60%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
10.40% 9.84% 7.70% 8.18% 9.22% 9.26% 9.68% 7.19% 4.63% 5.25% 4.82%
Common Equity to Total Capital
-77.89% -69.84% -50.13% -59.27% -53.98% -60.11% -51.57% -24.33% -29.18% -32.80% -24.49%
Debt to EBITDA
2.50 2.51 2.77 2.58 2.72 2.51 2.01 3.24 3.71 3.57 2.90
Net Debt to EBITDA
2.12 2.06 2.01 1.94 1.71 1.55 1.36 2.67 3.09 3.03 2.44
Long-Term Debt to EBITDA
2.22 2.24 2.53 2.19 2.34 2.24 1.79 2.62 3.19 3.29 2.68
Debt to NOPAT
3.72 3.70 5.00 3.62 3.84 3.45 2.74 4.36 5.34 4.53 4.08
Net Debt to NOPAT
3.16 3.03 3.61 2.72 2.42 2.13 1.86 3.59 4.45 3.85 3.44
Long-Term Debt to NOPAT
3.30 3.29 4.56 3.08 3.30 3.08 2.44 3.53 4.60 4.18 3.78
Altman Z-Score
5.63 5.41 5.14 5.02 4.88 4.76 4.45 3.06 2.86 3.46 3.93
Noncontrolling Interest Sharing Ratio
-14.08% -15.89% -17.25% -17.05% -18.18% -19.35% -20.35% -31.30% -28.08% -18.94% -21.49%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.03 1.07 1.35 1.13 1.09 1.10 0.92 0.72 0.75 0.88 0.96
Quick Ratio
0.40 0.47 0.76 0.59 0.56 0.56 0.44 0.29 0.28 0.39 0.42
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
10,413 7,610 5,152 10,086 11,245 10,210 8,252 -8,683 7,618 11,527 7,674
Operating Cash Flow to CapEx
819.27% 689.16% 575.71% 660.03% 1,184.27% 1,629.90% 1,599.87% 1,003.06% 696.74% 846.05% 779.67%
Free Cash Flow to Firm to Interest Expense
10.33 8.54 5.64 15.17 19.73 16.52 13.14 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
7.80 9.07 9.75 14.25 17.70 15.88 19.06 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
6.85 7.75 8.06 12.09 16.21 14.90 17.86 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.14 2.12 1.96 1.93 1.89 1.73 0.73 0.62 0.55 0.60 0.62
Accounts Receivable Turnover
21.80 23.88 21.58 21.86 21.40 20.34 8.16 7.31 7.69 8.36 7.75
Inventory Turnover
6.62 6.59 6.71 6.92 6.50 6.05 1.10 1.23 1.25 1.32 1.28
Fixed Asset Turnover
12.54 12.72 11.71 11.03 11.27 11.70 5.01 4.93 4.95 5.11 5.18
Accounts Payable Turnover
44.63 39.02 30.59 28.29 26.85 22.41 3.28 3.08 3.14 3.29 3.20
Days Sales Outstanding (DSO)
16.75 15.28 16.91 16.69 17.05 17.95 44.75 49.97 47.46 43.68 47.08
Days Inventory Outstanding (DIO)
55.14 55.36 54.41 52.72 56.15 60.36 333.18 297.81 292.44 276.95 285.79
Days Payable Outstanding (DPO)
8.18 9.35 11.93 12.90 13.59 16.28 111.19 118.56 116.34 110.84 114.13
Cash Conversion Cycle (CCC)
63.71 61.29 59.39 56.51 59.61 62.02 266.74 229.22 223.56 209.79 218.73
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
14,286 14,538 16,257 14,941 11,781 10,707 12,597 31,164 32,515 31,075 35,356
Invested Capital Turnover
4.72 5.20 5.07 5.12 5.83 6.76 2.70 1.45 1.10 1.19 1.22
Increase / (Decrease) in Invested Capital
-2,760 252 1,719 -1,316 -3,160 -1,074 1,890 18,567 1,351 -1,440 4,281
Enterprise Value (EV)
114,817 122,217 142,601 103,010 126,115 129,942 151,805 181,147 182,263 227,829 292,723
Market Capitalization
88,876 96,612 115,927 77,393 104,588 108,548 131,060 143,016 140,564 187,124 249,685
Book Value per Share
($8.55) ($8.18) ($7.78) ($8.01) ($7.44) ($8.07) ($6.49) ($5.78) ($7.23) ($7.56) ($6.42)
Tangible Book Value per Share
($15.03) ($14.49) ($14.28) ($14.10) ($12.56) ($13.20) ($12.59) ($22.80) ($24.39) ($25.52) ($24.50)
Total Capital
17,004 18,167 24,109 21,020 21,446 20,905 19,598 36,812 38,463 35,825 40,807
Total Debt
28,480 29,067 34,339 31,759 31,045 31,536 27,806 43,123 47,909 45,695 48,835
Total Long-Term Debt
25,250 25,851 31,334 26,975 26,656 28,168 24,783 34,875 41,243 42,166 45,134
Net Debt
24,173 23,817 24,818 23,897 19,549 19,458 18,847 35,485 39,920 38,825 41,072
Capital Expenditures (CapEx)
960 1,172 1,548 1,436 852 602 748 1,077 1,321 1,444 1,569
Debt-free, Cash-free Net Working Capital (DFCFNWC)
231 118 190 442 -791 -2,035 -3,011 -2,676 -3,022 -3,432 -2,235
Debt-free Net Working Capital (DFNWC)
3,648 4,357 8,637 7,035 6,070 5,245 1,485 531 38 784 2,637
Net Working Capital (NWC)
418 1,141 5,632 2,251 1,681 1,877 -1,538 -7,717 -6,628 -2,745 -1,064
Net Nonoperating Expense (NNE)
621 612 530 484 357 544 432 357 701 2,584 107
Net Nonoperating Obligations (NNO)
25,762 25,438 26,487 25,680 21,380 21,338 20,805 37,475 41,961 40,945 43,384
Total Depreciation and Amortization (D&A)
754 743 875 989 964 981 998 1,077 1,398 1,787 1,996
Debt-free, Cash-free Net Working Capital to Revenue
0.31% 0.16% 0.24% 0.55% -1.02% -2.68% -9.59% -8.43% -8.59% -9.06% -5.50%
Debt-free Net Working Capital to Revenue
4.94% 5.81% 11.06% 8.81% 7.79% 6.90% 4.73% 1.67% 0.11% 2.07% 6.49%
Net Working Capital to Revenue
0.57% 1.52% 7.21% 2.82% 2.16% 2.47% -4.90% -24.30% -18.84% -7.25% -2.62%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$4.42 $4.48 $3.88 $5.08 $4.61 $5.16 $5.83 $5.82 $5.02 $4.53 $7.27
Adjusted Weighted Average Basic Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.55B 1.55B 1.55B 1.55B 1.56B
Adjusted Diluted Earnings per Share
$4.42 $4.48 $3.88 $5.08 $4.61 $5.16 $5.83 $5.81 $5.02 $4.52 $7.26
Adjusted Weighted Average Diluted Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.55B 1.55B 1.55B 1.55B 1.56B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $4.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.55B 1.55B 1.55B 1.55B 1.56B
Normalized Net Operating Profit after Tax (NOPAT)
7,702 7,862 6,871 8,770 8,085 9,136 10,142 9,884 9,486 10,087 11,988
Normalized NOPAT Margin
10.42% 10.49% 8.80% 10.99% 10.38% 12.01% 32.29% 31.12% 26.97% 26.63% 29.49%
Pre Tax Income Margin
13.01% 13.24% 13.56% 13.37% 12.67% 14.40% 38.95% 36.63% 29.71% 32.21% 34.15%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
10.54 12.14 12.59 17.05 18.32 18.72 20.48 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
7.59 8.82 7.52 13.19 14.18 14.78 16.15 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
9.59 10.82 10.89 14.89 16.82 17.75 19.29 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
6.64 7.51 5.82 11.03 12.69 13.81 14.96 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
65.81% 87.97% 102.82% 83.09% 92.66% 85.71% 78.06% 82.00% 96.32% 109.25% 72.79%
Augmented Payout Ratio
66.50% 87.97% 102.82% 83.09% 92.66% 85.71% 86.05% 84.19% 96.32% 109.25% 72.79%

Quarterly Metrics And Ratios for Philip Morris International

This table displays calculated financial ratios and metrics derived from Philip Morris International's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 1,556,679,579.00 1,558,558,846.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 1,556,679,579.00 1,558,558,846.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 1.57 1.81
Growth Metrics
- - - - - - - - - - -
Revenue Growth
362.77% 9.65% 5.59% 8.42% 7.28% 5.78% 7.10% 9.42% 6.76% 9.09% 10.37%
EBITDA Growth
4.71% 12.93% 35.44% 9.13% -56.79% 18.10% 8.15% 14.91% 176.71% 9.87% 20.45%
EBIT Growth
-1.50% 11.85% 33.98% 8.24% -67.81% 16.57% 7.90% 16.76% 262.89% 10.36% 22.53%
NOPAT Growth
1.84% 1.41% 36.14% 27.83% -9.85% 23.70% 14.32% 20.55% 15.95% 11.99% 17.20%
Net Income Growth
-7.26% 6.85% 50.30% 48.09% -121.01% 26.31% 24.53% 12.38% 562.96% -8.99% -5.18%
EPS Growth
-8.44% 7.81% 52.48% 49.24% -126.24% 24.64% 26.62% 13.20% 467.57% -9.30% -7.69%
Operating Cash Flow Growth
6.76% 125.24% 34.57% -2.14% 21.20% -245.23% -26.34% 33.51% 17.67% -14.00% 60.96%
Free Cash Flow Firm Growth
107.36% 113.07% 115.49% 117.62% 214.75% 0.37% -86.25% -72.21% -143.81% -120.39% 657.76%
Invested Capital Growth
4.34% -0.43% -0.64% -1.75% -4.43% 1.10% 7.81% 7.41% 13.78% 10.39% 1.55%
Revenue Q/Q Growth
-1.03% -2.81% 7.68% 4.68% -2.07% -4.17% 9.02% 6.95% -4.45% -2.08% 10.31%
EBITDA Q/Q Growth
-14.30% 32.23% 14.07% 6.76% -66.06% 185.76% 4.46% 13.43% -18.28% 13.46% 14.52%
EBIT Q/Q Growth
-14.34% 5.21% 13.20% 6.09% -74.53% 281.01% 4.78% 14.81% -20.83% 15.87% 16.34%
NOPAT Q/Q Growth
12.66% -9.59% 14.73% 9.39% -20.54% 24.05% 6.03% 15.35% -23.57% 19.81% 10.96%
Net Income Q/Q Growth
6.54% -2.90% 12.56% 27.18% -115.12% 683.74% 10.96% 14.77% -37.72% 14.76% 15.61%
EPS Q/Q Growth
6.82% -2.13% 11.59% 27.92% -118.78% 564.86% 13.37% 14.36% -39.01% 14.71% 15.38%
Operating Cash Flow Q/Q Growth
-3.31% -92.70% 1,821.99% -27.85% 19.75% -108.75% 1,074.86% 30.77% 5.54% -108.47% 1,476.44%
Free Cash Flow Firm Q/Q Growth
106.00% 106.38% 16.52% 22.20% 7.11% -34.19% -84.04% 147.06% -268.84% 69.37% 693.00%
Invested Capital Q/Q Growth
-5.32% 7.57% -4.31% 0.81% -7.90% 13.79% 2.05% 0.43% -2.44% 10.40% -6.13%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
61.73% 63.66% 64.67% 66.04% 64.73% 67.32% 67.66% 67.85% 65.64% 68.06% 68.43%
EBITDA Margin
35.91% 38.63% 40.93% 41.74% 14.47% 43.14% 41.33% 43.84% 37.49% 43.45% 45.10%
Operating Margin
31.93% 34.63% 36.38% 36.87% 33.58% 38.10% 36.61% 39.31% 32.55% 38.37% 40.48%
EBIT Margin
31.83% 34.46% 36.23% 36.72% 9.55% 37.97% 36.50% 39.18% 32.46% 38.42% 40.52%
Profit (Net Income) Margin
25.57% 25.54% 26.70% 32.44% -5.01% 30.50% 31.05% 33.31% 21.71% 25.45% 26.67%
Tax Burden Percent
88.72% 82.24% 81.52% 93.19% -16.66% 86.20% 91.94% 89.90% 71.52% 70.53% 69.55%
Interest Burden Percent
90.52% 90.13% 90.41% 94.81% 314.67% 93.18% 92.52% 94.59% 93.52% 93.92% 94.64%
Effective Tax Rate
12.27% 24.75% 23.67% 21.30% 29.89% 20.02% 19.04% 18.69% 21.46% 18.46% 22.25%
Return on Invested Capital (ROIC)
30.95% 26.72% 30.14% 31.72% 28.04% 33.26% 33.29% 36.53% 31.29% 34.90% 36.82%
ROIC Less NNEP Spread (ROIC-NNEP)
30.39% 26.62% 29.90% 32.54% 21.36% 33.27% 33.61% 36.87% 30.34% 33.59% 35.62%
Return on Net Nonoperating Assets (RNNOA)
-153.21% -146.12% -156.15% -176.19% -91.68% -167.06% -163.82% -191.40% -142.96% -187.60% -191.02%
Return on Equity (ROE)
-122.26% -119.39% -126.01% -144.47% -63.63% -133.80% -130.54% -154.87% -111.67% -152.70% -154.20%
Cash Return on Invested Capital (CROIC)
23.93% 26.11% 29.53% 32.12% 36.26% 29.14% 24.14% 26.01% 23.11% 23.18% 33.70%
Operating Return on Assets (OROA)
17.64% 19.45% 20.69% 21.05% 5.69% 22.36% 21.23% 23.39% 20.15% 23.79% 25.21%
Return on Assets (ROA)
14.16% 14.42% 15.25% 18.60% -2.98% 17.96% 18.06% 19.89% 13.48% 15.76% 16.59%
Return on Common Equity (ROCE)
-156.59% -147.04% -154.11% -179.21% -75.69% -162.27% -157.85% -191.15% -135.67% -189.92% -190.09%
Return on Equity Simple (ROE_SIMPLE)
0.00% -81.60% -95.01% -106.27% 0.00% -74.25% -72.82% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
2,534 2,291 2,629 2,876 2,285 2,834 3,005 3,466 2,649 3,174 3,522
NOPAT Margin
28.01% 26.06% 27.77% 29.01% 23.54% 30.47% 29.64% 31.96% 25.57% 31.28% 31.47%
Net Nonoperating Expense Percent (NNEP)
0.56% 0.11% 0.24% -0.81% 6.68% -0.01% -0.33% -0.34% 0.95% 1.31% 1.20%
Return On Investment Capital (ROIC_SIMPLE)
6.59% - - - 6.38% 6.97% 7.25% 8.43% 6.49% 7.11% 8.30%
Cost of Revenue to Revenue
38.27% 36.34% 35.33% 33.96% 35.27% 32.68% 32.34% 32.15% 34.36% 31.94% 31.57%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.32%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
29.80% 29.03% 28.30% 29.17% 31.16% 29.21% 31.06% 28.54% 33.09% 29.69% 27.96%
Earnings before Interest and Taxes (EBIT)
2,880 3,030 3,430 3,639 927 3,532 3,701 4,249 3,364 3,898 4,535
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,249 3,397 3,875 4,137 1,404 4,012 4,191 4,754 3,885 4,408 5,048
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
4.00 3.96 4.32 5.07 4.94 6.43 7.26 6.25 6.14 6.20 6.63
Price to Earnings (P/E)
17.99 17.85 17.89 19.20 26.52 32.48 34.44 28.99 22.00 23.20 25.93
Dividend Yield
5.68% 5.64% 5.13% 0.00% 3.34% 2.56% 2.96% 3.36% 3.52% 3.48% 3.25%
Earnings Yield
5.56% 5.60% 5.59% 5.21% 3.77% 3.08% 2.90% 3.45% 4.54% 4.31% 3.86%
Enterprise Value to Invested Capital (EV/IC)
5.61 5.30 5.94 6.82 7.33 8.23 9.13 8.14 8.28 7.77 8.87
Enterprise Value to Revenue (EV/Rev)
5.18 5.16 5.45 6.18 6.01 7.58 8.43 7.38 7.20 7.31 7.64
Enterprise Value to EBITDA (EV/EBITDA)
14.12 13.95 13.88 15.70 17.78 21.67 23.97 20.54 17.38 17.60 17.95
Enterprise Value to EBIT (EV/EBIT)
15.83 15.68 15.64 17.73 20.66 25.24 27.92 23.77 19.72 19.94 20.25
Enterprise Value to NOPAT (EV/NOPAT)
20.32 20.61 20.49 22.27 22.59 27.36 29.92 25.42 24.48 24.67 25.36
Enterprise Value to Operating Cash Flow (EV/OCF)
19.80 17.83 17.14 19.98 18.65 25.03 31.66 25.59 23.93 24.90 22.78
Enterprise Value to Free Cash Flow (EV/FCFF)
23.92 20.27 20.04 21.05 19.76 28.39 39.24 32.41 38.14 35.19 26.51
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-5.07 -5.88 -6.19 -6.38 -4.63 -5.55 -5.14 -5.57 -6.08 -7.12 -7.38
Long-Term Debt to Equity
-4.37 -5.22 -5.62 -5.74 -4.27 -4.34 -4.24 -4.66 -5.62 -6.00 -6.36
Financial Leverage
-5.04 -5.49 -5.22 -5.42 -4.29 -5.02 -4.87 -5.19 -4.71 -5.58 -5.36
Leverage Ratio
-8.06 -8.16 -8.03 -8.42 -6.58 -7.46 -7.48 -8.02 -7.32 -8.26 -8.21
Compound Leverage Factor
-7.30 -7.35 -7.26 -7.98 -20.70 -6.95 -6.92 -7.59 -6.84 -7.76 -7.77
Debt to Total Capital
124.56% 120.47% 119.28% 118.58% 127.55% 121.96% 124.15% 121.86% 119.67% 116.35% 115.68%
Short-Term Debt to Total Capital
17.33% 13.64% 10.90% 12.01% 9.85% 26.56% 21.79% 20.00% 9.07% 18.23% 15.89%
Long-Term Debt to Total Capital
107.23% 106.84% 108.37% 106.57% 117.70% 95.40% 102.37% 101.86% 110.60% 98.12% 99.79%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
4.63% 4.17% 4.37% 4.77% 5.25% 4.86% 4.71% 4.70% 4.82% 4.43% 4.54%
Common Equity to Total Capital
-29.18% -24.65% -23.65% -23.35% -32.80% -26.81% -28.87% -26.56% -24.49% -20.78% -20.22%
Debt to EBITDA
3.71 3.79 3.43 3.36 3.57 3.69 3.74 3.49 2.90 3.01 2.71
Net Debt to EBITDA
3.09 3.12 2.75 2.68 3.03 3.14 3.20 2.99 2.44 2.55 2.26
Long-Term Debt to EBITDA
3.19 3.36 3.12 3.02 3.29 2.89 3.09 2.92 2.68 2.54 2.34
Debt to NOPAT
5.34 5.60 5.07 4.76 4.53 4.66 4.67 4.32 4.08 4.23 3.83
Net Debt to NOPAT
4.45 4.61 4.06 3.81 3.85 3.97 3.99 3.70 3.44 3.58 3.20
Long-Term Debt to NOPAT
4.60 4.96 4.60 4.28 4.18 3.65 3.85 3.61 3.78 3.56 3.31
Altman Z-Score
2.42 2.57 2.72 2.95 2.92 3.38 3.53 3.45 3.39 3.53 3.83
Noncontrolling Interest Sharing Ratio
-28.08% -23.16% -22.29% -24.05% -18.94% -21.28% -20.92% -23.42% -21.49% -24.37% -23.28%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.75 0.94 0.94 0.89 0.88 0.79 0.83 0.85 0.96 0.98 0.98
Quick Ratio
0.28 0.41 0.44 0.40 0.39 0.36 0.36 0.37 0.42 0.45 0.47
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,183 2,442 2,846 3,478 3,725 2,451 391 966 -1,632 -500 2,964
Operating Cash Flow to CapEx
1,061.74% 57.79% 1,251.89% 881.79% 1,439.57% -86.63% 958.43% 1,222.47% 1,060.59% -113.03% 1,445.26%
Free Cash Flow to Firm to Interest Expense
0.00 8.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 -0.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.55 0.56 0.57 0.57 0.60 0.59 0.58 0.60 0.62 0.62 0.62
Accounts Receivable Turnover
7.69 7.45 7.20 7.46 8.36 7.08 7.10 7.26 7.75 6.81 6.88
Inventory Turnover
1.25 1.26 1.37 1.41 1.32 1.31 1.30 1.35 1.28 1.26 1.25
Fixed Asset Turnover
4.95 5.14 5.11 5.16 5.11 5.21 5.10 5.11 5.18 5.26 5.20
Accounts Payable Turnover
3.14 3.44 3.57 3.80 3.29 3.56 3.51 3.53 3.20 3.54 3.55
Days Sales Outstanding (DSO)
47.46 49.00 50.72 48.94 43.68 51.56 51.43 50.26 47.08 53.58 53.03
Days Inventory Outstanding (DIO)
292.44 289.23 267.26 259.39 276.95 278.40 279.99 270.69 285.79 289.28 292.37
Days Payable Outstanding (DPO)
116.34 106.19 102.25 96.16 110.84 102.47 103.88 103.31 114.13 103.19 102.75
Cash Conversion Cycle (CCC)
223.56 232.04 215.72 212.16 209.79 227.49 227.54 217.64 218.73 239.67 242.66
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
32,515 34,976 33,469 33,739 31,075 35,359 36,083 36,239 35,356 39,033 36,641
Invested Capital Turnover
1.10 1.03 1.09 1.09 1.19 1.09 1.12 1.14 1.22 1.12 1.17
Increase / (Decrease) in Invested Capital
1,351 -151 -217 -602 -1,440 383 2,614 2,500 4,281 3,674 558
Enterprise Value (EV)
182,263 185,478 198,696 230,067 227,829 290,941 329,414 294,970 292,723 303,380 324,869
Market Capitalization
140,564 142,231 157,523 188,753 187,124 246,802 283,488 250,128 249,685 257,381 281,959
Book Value per Share
($7.23) ($6.63) ($6.27) ($6.23) ($7.56) ($7.01) ($7.69) ($7.01) ($6.42) ($5.96) ($5.51)
Tangible Book Value per Share
($24.39) ($23.30) ($24.92) ($24.93) ($25.52) ($25.15) ($26.07) ($25.21) ($24.50) ($23.68) ($22.89)
Total Capital
38,463 41,824 41,197 41,509 35,825 40,653 41,450 41,098 40,807 44,648 42,456
Total Debt
47,909 50,387 49,139 49,222 45,695 49,579 51,462 50,082 48,835 51,948 49,113
Total Long-Term Debt
41,243 44,683 44,647 44,237 42,166 38,781 42,431 41,863 45,134 43,808 42,366
Net Debt
39,920 41,501 39,371 39,333 38,825 42,164 43,972 42,912 41,072 44,020 40,984
Capital Expenditures (CapEx)
311 417 370 379 278 404 356 365 444 353 380
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-3,022 442 -1,703 -1,843 -3,432 464 109 128 -2,235 2,070 212
Debt-free Net Working Capital (DFNWC)
38 4,410 3,104 2,415 784 4,907 4,247 4,165 2,637 7,520 6,211
Net Working Capital (NWC)
-6,628 -1,294 -1,388 -2,570 -2,745 -5,891 -4,784 -4,054 -1,064 -620 -536
Net Nonoperating Expense (NNE)
221 45 101 -339 2,771 -2.66 -143 -147 399 592 537
Net Nonoperating Obligations (NNO)
41,961 43,539 41,411 41,452 40,945 44,285 46,095 45,223 43,384 46,333 43,298
Total Depreciation and Amortization (D&A)
369 367 445 498 477 480 490 505 521 510 513
Debt-free, Cash-free Net Working Capital to Revenue
-8.59% 1.23% -4.67% -4.95% -9.06% 1.21% 0.28% 0.32% -5.50% 4.99% 0.50%
Debt-free Net Working Capital to Revenue
0.11% 12.27% 8.52% 6.49% 2.07% 12.78% 10.87% 10.41% 6.49% 18.12% 14.60%
Net Working Capital to Revenue
-18.84% -3.60% -3.81% -6.91% -7.25% -15.35% -12.25% -10.14% -2.62% -1.49% -1.26%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.41 $1.38 $1.54 $1.98 ($0.37) $1.72 $1.95 $2.23 $1.37 $1.56 $1.80
Adjusted Weighted Average Basic Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.56B 1.56B 1.56B
Adjusted Diluted Earnings per Share
$1.41 $1.38 $1.54 $1.97 ($0.37) $1.72 $1.95 $2.23 $1.36 $1.56 $1.80
Adjusted Weighted Average Diluted Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.56B 1.56B 1.56B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.56B 1.56B 1.56B
Normalized Net Operating Profit after Tax (NOPAT)
2,534 2,291 2,629 2,876 2,285 2,834 3,038 3,466 2,649 3,174 3,522
Normalized NOPAT Margin
28.01% 26.06% 27.77% 29.01% 23.54% 30.47% 29.96% 31.96% 25.57% 31.28% 31.47%
Pre Tax Income Margin
28.82% 31.06% 32.75% 34.81% 30.05% 35.38% 33.77% 37.06% 30.36% 36.08% 38.35%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 10.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 7.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 8.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 6.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
96.32% 95.27% 87.10% 78.76% 109.25% 102.25% 95.88% 92.57% 72.79% 76.04% 78.79%
Augmented Payout Ratio
96.32% 95.27% 87.10% 78.76% 109.25% 102.25% 95.88% 92.57% 72.79% 76.04% 78.79%

Financials Breakdown Chart

Key Financial Trends

Philip Morris International’s latest quarter shows solid profitability, but the cash flow and balance sheet trends remain a bit more mixed. In Q1 2026, revenue came in at $10.15 billion, up modestly from $10.36 billion in Q4 2025? Actually, on a year-over-year seasonal basis, the better comparison is Q1 2025’s $9.30 billion, so top-line growth was healthy. Gross profit was strong at $6.91 billion, operating income was $3.89 billion, and diluted EPS was $1.56 versus $1.72 in Q1 2025 and $1.56 in Q1 2026? The key takeaway is that PM continues to generate large profits, but working-capital swings and leverage still affect cash generation.

Over the last four years, the business has been remarkably resilient on the income statement. Revenue has generally trended upward from the low-$8 billion range in early 2023 to just over $10 billion in the latest quarter, while operating income has stayed consistently profitable even when margins moved around. However, net income can be volatile quarter to quarter because of taxes, interest, impairment charges, and other non-operating items.

  • Revenue trend is broadly upward. Q1 revenue of $10.15 billion was well ahead of Q1 2025’s $9.30 billion, showing continued demand and pricing power.
  • Operating profitability remains strong. Q1 2026 operating income of $3.89 billion implies the core business is still highly profitable.
  • Gross margins remain healthy. Q1 2026 gross profit of $6.91 billion on $10.15 billion of revenue suggests the company still converts a large share of sales into gross profit.
  • Share count has been fairly stable. Diluted shares outstanding were essentially unchanged near 1.56 billion, which helps EPS stability.
  • Dividend support remains a key attraction. PM continues to pay meaningful cash dividends, with Q1 2026 dividends per share of $1.47.
  • Margins have been uneven quarter to quarter. Marketing expense and other operating costs fluctuate, which can cause operating margin swings even when revenue is solid.
  • Non-operating items can distort net income. Interest expense/investment income, other gains/losses, and tax charges have had a noticeable impact on reported earnings over the period.
  • Cash flow has been volatile. PM produced strong operating cash flow in some quarters, but Q1 2026 operating cash flow was negative after working-capital changes.
  • Q1 2026 operating cash flow was weak. Net cash from operating activities was -$399 million, down sharply from $4.71 billion in Q4 2025 and $4.46 billion in Q3 2025.
  • Leverage remains high. Total liabilities were $76.2 billion versus a negative common equity position of -$9.3 billion in Q1 2026, reflecting a heavily debt-funded capital structure.

Balance sheet quality is the biggest caution flag. PM’s equity remains negative, which is not unusual for a mature dividend payer with large treasury stock and accumulated buybacks, but it does mean investors should focus more on cash generation and debt management than on book value. Long-term debt was $43.8 billion in Q1 2026, up from $38.8 billion in Q1 2025, so the company is still carrying meaningful leverage.

Bottom line: Philip Morris International is still a highly profitable, cash-generating consumer staples company with strong revenue momentum and a large dividend. The main watch items are inconsistent quarterly operating cash flow, ongoing debt levels, and the pressure created by heavy non-operating costs. For long-term investors, the story still looks defensive and income-oriented, but not without balance-sheet risk.

07/27/26 06:38 AM ETAI Generated. May Contain Errors.

Philip Morris International Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Philip Morris International's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Philip Morris International's net income appears to be on an upward trend, with a most recent value of $11.85 billion in 2025, rising from $7.03 billion in 2015. The previous period was $7.50 billion in 2024. See Philip Morris International's forecast for analyst expectations on what's next for the company.

Philip Morris International's total operating income in 2025 was $14.89 billion, based on the following breakdown:
  • Total Gross Profit: $27.28 billion
  • Total Operating Expenses: $12.39 billion

Over the last 10 years, Philip Morris International's total revenue changed from $73.91 billion in 2015 to $40.65 billion in 2025, a change of -45.0%.

Philip Morris International's total liabilities were at $77.21 billion at the end of 2025, a 7.8% increase from 2024, and a 70.0% increase since 2015.

In the past 10 years, Philip Morris International's cash and equivalents has ranged from $3.06 billion in 2023 to $8.45 billion in 2017, and is currently $4.87 billion as of their latest financial filing in 2025.

Over the last 10 years, Philip Morris International's book value per share changed from -8.55 in 2015 to -6.42 in 2025, a change of -24.9%.



Financial statements for NYSE:PM last updated on 7/24/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners