Free Trial

Philip Morris International (PM) Financials

Philip Morris International logo
$170.77 +1.31 (+0.77%)
Closing price 05/6/2026 03:59 PM Eastern
Extended Trading
$170.42 -0.35 (-0.21%)
As of 07:19 AM 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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 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 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
2,054 2,196 2,148 2,406 3,082 -579 2,690 3,039 3,478 2,141 2,438
Consolidated Net Income / (Loss)
2,171 2,313 2,246 2,528 3,215 -486 2,837 3,148 3,613 2,250 2,582
Net Income / (Loss) Continuing Operations
2,171 2,313 2,246 2,528 3,215 -486 2,837 3,148 3,613 2,250 2,582
Total Pre-Tax Income
3,101 2,607 2,731 3,101 3,450 2,917 3,291 3,424 4,019 3,146 3,661
Total Operating Income
3,370 2,889 3,045 3,444 3,654 3,259 3,544 3,712 4,263 3,373 3,893
Total Gross Profit
5,976 5,585 5,598 6,123 6,545 6,283 6,270 6,861 7,358 6,802 6,905
Total Revenue
9,141 9,047 8,793 9,468 9,911 9,706 9,301 10,140 10,845 10,362 10,146
Operating Revenue
9,141 9,047 8,793 9,468 9,911 9,706 9,301 10,140 10,845 10,362 10,146
Total Cost of Revenue
3,165 3,462 3,195 3,345 3,366 3,423 3,031 3,279 3,487 3,560 3,241
Operating Cost of Revenue
3,165 3,462 3,195 3,345 3,366 3,423 3,031 3,279 3,487 3,560 3,241
Total Operating Expenses
2,606 2,696 2,553 2,679 2,891 3,024 2,726 3,149 3,095 3,429 3,012
Marketing Expense
2,606 2,696 2,553 2,679 2,891 3,024 2,428 3,108 3,095 3,429 2,857
Other Operating Expenses / (Income)
- - - - - - 298 - - - 155
Total Other Income / (Expense), net
-269 -282 -314 -343 -204 -2,658 -253 -288 -244 -227 -232
Interest & Investment Income
-261 - -299 -329 -189 - -241 -277 -230 -218 -237
Other Income / (Expense), net
-8.00 -9.00 -15 -14 -15 -2,332 -12 -11 -14 -9.00 5.00
Income Tax Expense
1,031 320 676 734 735 872 659 652 751 675 676
Other Gains / (Losses), net
101 26 191 161 500 -215 205 376 345 -221 -403
Net Income / (Loss) Attributable to Noncontrolling Interest
117 117 98 122 133 93 147 109 135 109 144
Basic Earnings per Share
$1.32 $1.41 $1.38 $1.54 $1.98 ($0.37) $1.72 $1.95 $2.23 $1.37 $1.56
Weighted Average Basic Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.56B 1.56B
Diluted Earnings per Share
$1.32 $1.41 $1.38 $1.54 $1.97 ($0.37) $1.72 $1.95 $2.23 $1.36 $1.56
Weighted Average Diluted Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.55B 1.55B 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 1.55B 1.56B 1.56B 1.56B 1.56B 1.56B
Cash Dividends to Common per Share
$1.30 - $1.30 $1.30 - - $1.35 $1.35 - - $1.47

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 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 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-478 207 953 547 -575 489 222 -300 -115 831 578
Net Cash From Operating Activities
3,415 3,302 241 4,632 3,342 4,002 -350 3,412 4,462 4,709 -399
Net Cash From Continuing Operating Activities
3,415 3,231 241 4,632 3,342 4,002 -350 3,412 4,462 4,709 -399
Net Income / (Loss) Continuing Operations
2,171 2,313 2,246 2,528 3,215 -486 2,837 3,148 3,613 2,250 2,582
Consolidated Net Income / (Loss)
2,171 2,313 2,246 2,528 3,215 -486 2,837 3,148 3,613 2,250 2,582
Depreciation Expense
429 369 367 445 498 477 480 490 505 521 510
Non-Cash Adjustments To Reconcile Net Income
-50 -26 175 -33 170 2,283 -38 281 -23 -55 -33
Changes in Operating Assets and Liabilities, net
865 575 -2,547 1,692 -541 1,728 -3,629 -507 367 1,993 -3,458
Net Cash From Investing Activities
-1,956 -568 -193 -337 -1,003 441 -434 -2,316 -789 -428 -3.00
Net Cash From Continuing Investing Activities
-1,956 -568 -193 -337 -1,003 441 -434 -2,316 -789 -428 -3.00
Purchase of Property, Plant & Equipment
-371 -311 -417 -370 -379 -278 -404 -356 -365 -444 -353
Acquisitions
-20 -1,775 -20 -49 -11 -1.00 -10 -25 -13 -15 -35
Purchase of Investments
- - - - - - -58 - - - -5.00
Sale and/or Maturity of Investments
- - - - - - 24 - - - 95
Other Investing Activities, net
-1,565 1,327 244 82 -613 584 14 -1,967 -411 119 295
Net Cash From Financing Activities
-1,765 -2,897 1,135 -3,532 -2,981 -4,103 671 -1,561 -3,661 -3,581 1,096
Net Cash From Continuing Financing Activities
-1,765 -2,897 1,135 -3,532 -2,981 -4,103 671 -1,561 -3,661 -3,581 1,096
Repayment of Debt
-499 -711 -372 -2,130 -626 -5,751 3,323 -996 -1,002 -3,134 2,272
Payment of Dividends
-1,977 -2,023 -2,037 -2,027 -2,027 -2,106 -2,116 -2,106 -2,107 -2,295 -2,307
Issuance of Debt
704 -99 3,284 535 - 2,948 70 1,759 -561 1,726 993
Other Financing Activities, net
7.00 -64 260 90 -328 806 -606 -218 9.00 122 138
Effect of Exchange Rate Changes
-172 - -230 - 67 - 335 165 -127 131 -116

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 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2023 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
Total Assets
61,868 62,927 65,304 65,315 65,782 66,892 61,784 65,079 68,506 67,061 68,913
Total Current Assets
19,836 19,193 19,755 20,874 21,028 20,796 20,170 22,196 23,364 22,665 25,602
Cash & Equivalents
3,492 3,017 3,060 3,968 4,807 4,258 4,216 4,443 4,138 4,037 5,450
Accounts Receivable
5,012 4,789 4,391 5,052 5,117 5,191 4,675 5,793 5,889 5,823 6,390
Inventories, net
9,900 9,645 10,774 9,970 9,382 9,355 9,453 10,127 10,728 10,267 11,392
Other Current Assets
1,432 1,742 1,530 1,884 1,722 1,992 1,826 1,833 2,609 2,538 2,370
Plant, Property, & Equipment, net
6,991 6,883 7,516 7,201 7,264 7,548 7,310 7,532 8,043 8,115 8,259
Plant, Property & Equipment, gross
16,195 15,893 17,080 16,545 16,736 17,512 16,685 17,428 18,999 19,186 19,452
Accumulated Depreciation
9,204 9,010 9,564 9,344 9,472 9,964 9,375 9,896 10,956 11,071 11,193
Total Noncurrent Assets
35,041 36,851 38,033 37,240 37,490 38,548 34,304 35,351 37,099 36,281 35,052
Long-Term Investments
4,747 4,691 4,929 4,918 4,961 5,631 2,654 2,972 3,352 3,133 2,478
Goodwill
19,236 16,509 16,779 16,458 16,819 17,144 16,600 16,864 17,225 17,181 17,069
Intangible Assets
6,630 9,579 9,864 9,448 12,171 11,916 11,327 11,345 11,382 11,146 10,512
Noncurrent Deferred & Refundable Income Taxes
574 577 814 950 918 1,012 940 1,287 1,111 1,057 1,197
Other Noncurrent Operating Assets
3,854 5,495 5,647 5,466 2,621 2,845 2,783 2,883 4,029 3,764 3,796
Total Liabilities & Shareholders' Equity
61,868 62,927 65,304 65,315 65,782 66,892 61,784 65,079 68,506 67,061 68,913
Total Liabilities
69,828 70,633 74,750 73,878 73,724 74,605 71,654 74,005 78,518 76,045 76,213
Total Current Liabilities
23,245 21,547 26,383 22,168 22,416 23,366 22,915 28,087 28,148 26,719 26,222
Short-Term Debt
6,493 4,801 6,666 5,704 4,492 4,985 3,529 10,798 9,031 8,219 8,140
Accounts Payable
3,786 3,533 4,143 3,648 3,591 3,511 3,952 3,749 3,870 3,978 3,927
Accrued Expenses
3,168 3,107 3,599 3,232 3,414 3,863 3,847 3,440 4,725 4,642 4,419
Dividends Payable
1,992 2,040 2,041 2,038 2,040 2,119 2,120 2,121 2,123 2,311 2,313
Current Deferred & Payable Income Tax Liabilities
844 1,082 1,158 822 1,001 1,059 1,258 1,323 786 835 1,091
Current Employee Benefit Liabilities
1,023 1,131 1,262 925 1,052 1,235 1,305 1,016 1,252 1,402 1,227
Other Taxes Payable
5,939 5,853 7,514 5,799 6,826 6,594 6,904 5,640 6,361 5,332 5,105
Total Noncurrent Liabilities
46,583 49,086 48,367 51,710 51,308 51,239 48,739 45,918 50,370 49,326 49,991
Long-Term Debt
41,400 42,914 41,243 44,683 44,647 44,237 42,166 38,781 42,431 41,863 43,808
Noncurrent Deferred & Payable Income Tax Liabilities
3,199 4,257 4,078 4,203 3,838 4,045 3,633 2,817 2,152 1,999 2,013
Noncurrent Employee Benefit Liabilities
1,984 1,915 3,046 2,824 2,823 2,957 2,940 2,991 3,295 3,222 2,340
Other Noncurrent Operating Liabilities
- - - - - - - 1,329 2,492 2,242 1,830
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
-7,960 -7,706 -9,446 -8,563 -7,942 -7,713 -9,870 -8,926 -10,012 -8,984 -7,300
Total Preferred & Common Equity
-9,703 -9,433 -11,225 -10,309 -9,744 -9,694 -11,750 -10,901 -11,966 -10,914 -9,279
Total Common Equity
-9,703 -9,433 -11,225 -10,309 -9,744 -9,694 -11,750 -10,901 -11,966 -10,914 -9,279
Common Stock
2,240 2,253 2,285 2,205 2,249 2,283 2,335 2,326 2,364 2,400 2,433
Retained Earnings
33,893 33,919 34,090 34,208 34,582 35,556 32,869 33,447 34,376 35,557 35,538
Treasury Stock
-35,791 -35,788 -35,785 -35,657 -35,645 -35,641 -35,640 -35,557 -35,553 -35,551 -35,462
Accumulated Other Comprehensive Income / (Loss)
-10,045 -9,817 -11,815 -11,065 -10,930 -11,892 -11,314 -11,117 -13,153 -13,320 -11,788
Noncontrolling Interest
1,743 1,727 1,779 1,746 1,802 1,981 1,880 1,975 1,954 1,930 1,979

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 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 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 1,556,679,579.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 1,556,679,579.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 1.57
Growth Metrics
- - - - - - - - - - -
Revenue Growth
13.81% 362.77% 9.65% 5.59% 8.42% 7.28% 5.78% 7.10% 9.42% 6.76% 9.09%
EBITDA Growth
14.22% 4.71% 12.93% 35.44% 9.13% -56.79% 18.10% 8.15% 14.91% 176.71% 9.87%
EBIT Growth
13.54% -1.50% 11.85% 33.98% 8.24% -67.81% 16.57% 7.90% 16.76% 262.89% 10.36%
NOPAT Growth
-2.79% 1.84% 1.41% 36.14% 27.83% -9.85% 23.70% 14.32% 20.55% 15.95% 11.99%
Net Income Growth
-2.30% -7.26% 6.85% 50.30% 48.09% -121.01% 26.31% 24.53% 12.38% 562.96% -8.99%
EPS Growth
-1.49% -8.44% 7.81% 52.48% 49.24% -126.24% 24.64% 26.62% 13.20% 467.57% -9.30%
Operating Cash Flow Growth
11.31% 6.76% 125.24% 34.57% -2.14% 21.20% -245.23% -26.34% 33.51% 17.67% -14.00%
Free Cash Flow Firm Growth
-700.67% 107.36% 113.07% 115.49% 117.62% 214.75% 0.37% -86.25% -72.21% -143.81% -120.39%
Invested Capital Growth
178.00% 4.34% -0.43% -0.64% -1.75% -4.43% 1.10% 7.81% 7.41% 13.78% 10.39%
Revenue Q/Q Growth
1.94% -1.03% -2.81% 7.68% 4.68% -2.07% -4.17% 9.02% 6.95% -4.45% -2.08%
EBITDA Q/Q Growth
32.51% -14.30% 32.23% 14.07% 6.76% -66.06% 185.76% 4.46% 13.43% -18.28% 13.46%
EBIT Q/Q Growth
31.33% -14.34% 5.21% 13.20% 6.09% -74.53% 281.01% 4.78% 14.81% -20.83% 15.87%
NOPAT Q/Q Growth
16.50% 12.66% -9.59% 14.73% 9.39% -20.54% 24.05% 6.03% 15.35% -23.57% 19.81%
Net Income Q/Q Growth
29.07% 6.54% -2.90% 12.56% 27.18% -115.12% 683.74% 10.96% 14.77% -37.72% 14.76%
EPS Q/Q Growth
30.69% 6.82% -2.13% 11.59% 27.92% -118.78% 564.86% 13.37% 14.36% -39.01% 14.71%
Operating Cash Flow Q/Q Growth
-0.78% -3.31% -92.70% 1,821.99% -27.85% 19.75% -108.75% 1,074.86% 30.77% 5.54% -108.47%
Free Cash Flow Firm Q/Q Growth
-7.46% 106.00% 106.38% 16.52% 22.20% 7.11% -34.19% -84.04% 147.06% -268.84% 69.37%
Invested Capital Q/Q Growth
1.94% -5.32% 7.57% -4.31% 0.81% -7.90% 13.79% 2.05% 0.43% -2.44% 10.40%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
65.38% 61.73% 63.66% 64.67% 66.04% 64.73% 67.32% 67.66% 67.85% 65.64% 68.06%
EBITDA Margin
41.47% 35.91% 38.63% 40.93% 41.74% 14.47% 43.14% 41.33% 43.84% 37.49% 43.45%
Operating Margin
36.87% 31.93% 34.63% 36.38% 36.87% 33.58% 38.10% 36.61% 39.31% 32.55% 38.37%
EBIT Margin
36.78% 31.83% 34.46% 36.23% 36.72% 9.55% 37.97% 36.50% 39.18% 32.46% 38.42%
Profit (Net Income) Margin
23.75% 25.57% 25.54% 26.70% 32.44% -5.01% 30.50% 31.05% 33.31% 21.71% 25.45%
Tax Burden Percent
70.01% 88.72% 82.24% 81.52% 93.19% -16.66% 86.20% 91.94% 89.90% 71.52% 70.53%
Interest Burden Percent
92.24% 90.52% 90.13% 90.41% 94.81% 314.67% 93.18% 92.52% 94.59% 93.52% 93.92%
Effective Tax Rate
33.25% 12.27% 24.75% 23.67% 21.30% 29.89% 20.02% 19.04% 18.69% 21.46% 18.46%
Return on Invested Capital (ROIC)
23.91% 30.95% 26.72% 30.14% 31.72% 28.04% 33.26% 33.29% 36.53% 31.29% 34.90%
ROIC Less NNEP Spread (ROIC-NNEP)
23.66% 30.39% 26.62% 29.90% 32.54% 21.36% 33.27% 33.61% 36.87% 30.34% 33.59%
Return on Net Nonoperating Assets (RNNOA)
-96.77% -153.21% -146.12% -156.15% -176.19% -91.68% -167.06% -163.82% -191.40% -142.96% -187.60%
Return on Equity (ROE)
-72.86% -122.26% -119.39% -126.01% -144.47% -63.63% -133.80% -130.54% -154.87% -111.67% -152.70%
Cash Return on Invested Capital (CROIC)
-55.92% 23.93% 26.11% 29.53% 32.12% 36.26% 29.14% 24.14% 26.01% 23.11% 23.18%
Operating Return on Assets (OROA)
16.10% 17.64% 19.45% 20.69% 21.05% 5.69% 22.36% 21.23% 23.39% 20.15% 23.79%
Return on Assets (ROA)
10.40% 14.16% 14.42% 15.25% 18.60% -2.98% 17.96% 18.06% 19.89% 13.48% 15.76%
Return on Common Equity (ROCE)
-89.54% -156.59% -147.04% -154.11% -179.21% -75.69% -162.27% -157.85% -191.15% -135.67% -189.92%
Return on Equity Simple (ROE_SIMPLE)
-89.57% 0.00% -81.60% -95.01% -106.27% 0.00% -74.25% -72.82% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
2,250 2,534 2,291 2,629 2,876 2,285 2,834 3,005 3,466 2,649 3,174
NOPAT Margin
24.61% 28.01% 26.06% 27.77% 29.01% 23.54% 30.47% 29.64% 31.96% 25.57% 31.28%
Net Nonoperating Expense Percent (NNEP)
0.25% 0.56% 0.11% 0.24% -0.81% 6.68% -0.01% -0.33% -0.34% 0.95% 1.31%
Return On Investment Capital (ROIC_SIMPLE)
- 6.59% - - - 6.38% 6.97% 7.25% 8.43% 6.49% 7.11%
Cost of Revenue to Revenue
34.62% 38.27% 36.34% 35.33% 33.96% 35.27% 32.68% 32.34% 32.15% 34.36% 31.94%
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
28.51% 29.80% 29.03% 28.30% 29.17% 31.16% 29.21% 31.06% 28.54% 33.09% 29.69%
Earnings before Interest and Taxes (EBIT)
3,362 2,880 3,030 3,430 3,639 927 3,532 3,701 4,249 3,364 3,898
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,791 3,249 3,397 3,875 4,137 1,404 4,012 4,191 4,754 3,885 4,408
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)
6.02 4.00 3.96 4.32 5.07 4.94 6.43 7.26 6.25 6.14 6.20
Price to Earnings (P/E)
17.03 17.99 17.85 17.89 19.20 26.52 32.48 34.44 28.99 22.00 23.20
Dividend Yield
5.81% 5.68% 5.64% 5.13% 0.00% 3.34% 2.56% 2.96% 3.36% 3.52% 3.48%
Earnings Yield
5.87% 5.56% 5.60% 5.59% 5.21% 3.77% 3.08% 2.90% 3.45% 4.54% 4.31%
Enterprise Value to Invested Capital (EV/IC)
5.19 5.61 5.30 5.94 6.82 7.33 8.23 9.13 8.14 8.28 7.77
Enterprise Value to Revenue (EV/Rev)
7.86 5.18 5.16 5.45 6.18 6.01 7.58 8.43 7.38 7.20 7.31
Enterprise Value to EBITDA (EV/EBITDA)
13.92 14.12 13.95 13.88 15.70 17.78 21.67 23.97 20.54 17.38 17.60
Enterprise Value to EBIT (EV/EBIT)
15.38 15.83 15.68 15.64 17.73 20.66 25.24 27.92 23.77 19.72 19.94
Enterprise Value to NOPAT (EV/NOPAT)
19.95 20.32 20.61 20.49 22.27 22.59 27.36 29.92 25.42 24.48 24.67
Enterprise Value to Operating Cash Flow (EV/OCF)
19.81 19.80 17.83 17.14 19.98 18.65 25.03 31.66 25.59 23.93 24.90
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 23.92 20.27 20.04 21.05 19.76 28.39 39.24 32.41 38.14 35.19
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-6.19 -5.07 -5.88 -6.19 -6.38 -4.63 -5.55 -5.14 -5.57 -6.08 -7.12
Long-Term Debt to Equity
-5.57 -4.37 -5.22 -5.62 -5.74 -4.27 -4.34 -4.24 -4.66 -5.62 -6.00
Financial Leverage
-4.09 -5.04 -5.49 -5.22 -5.42 -4.29 -5.02 -4.87 -5.19 -4.71 -5.58
Leverage Ratio
-6.86 -8.06 -8.16 -8.03 -8.42 -6.58 -7.46 -7.48 -8.02 -7.32 -8.26
Compound Leverage Factor
-6.33 -7.30 -7.35 -7.26 -7.98 -20.70 -6.95 -6.92 -7.59 -6.84 -7.76
Debt to Total Capital
119.26% 124.56% 120.47% 119.28% 118.58% 127.55% 121.96% 124.15% 121.86% 119.67% 116.35%
Short-Term Debt to Total Capital
12.00% 17.33% 13.64% 10.90% 12.01% 9.85% 26.56% 21.79% 20.00% 9.07% 18.23%
Long-Term Debt to Total Capital
107.26% 107.23% 106.84% 108.37% 106.57% 117.70% 95.40% 102.37% 101.86% 110.60% 98.12%
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
4.32% 4.63% 4.17% 4.37% 4.77% 5.25% 4.86% 4.71% 4.70% 4.82% 4.43%
Common Equity to Total Capital
-23.58% -29.18% -24.65% -23.65% -23.35% -32.80% -26.81% -28.87% -26.56% -24.49% -20.78%
Debt to EBITDA
3.73 3.71 3.79 3.43 3.36 3.57 3.69 3.74 3.49 2.90 3.01
Net Debt to EBITDA
3.13 3.09 3.12 2.75 2.68 3.03 3.14 3.20 2.99 2.44 2.55
Long-Term Debt to EBITDA
3.35 3.19 3.36 3.12 3.02 3.29 2.89 3.09 2.92 2.68 2.54
Debt to NOPAT
5.34 5.34 5.60 5.07 4.76 4.53 4.66 4.67 4.32 4.08 4.23
Net Debt to NOPAT
4.48 4.45 4.61 4.06 3.81 3.85 3.97 3.99 3.70 3.44 3.58
Long-Term Debt to NOPAT
4.80 4.60 4.96 4.60 4.28 4.18 3.65 3.85 3.61 3.78 3.56
Altman Z-Score
2.41 2.42 2.57 2.72 2.95 2.92 3.38 3.53 3.45 3.39 3.53
Noncontrolling Interest Sharing Ratio
-22.91% -28.08% -23.16% -22.29% -24.05% -18.94% -21.28% -20.92% -23.42% -21.49% -24.37%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.89 0.75 0.94 0.94 0.89 0.88 0.79 0.83 0.85 0.96 0.98
Quick Ratio
0.36 0.28 0.41 0.44 0.40 0.39 0.36 0.36 0.37 0.42 0.45
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-19,738 1,183 2,442 2,846 3,478 3,725 2,451 391 966 -1,632 -500
Operating Cash Flow to CapEx
920.49% 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%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 8.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.81 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 0.00 -0.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.44 0.55 0.56 0.57 0.57 0.60 0.59 0.58 0.60 0.62 0.62
Accounts Receivable Turnover
4.83 7.69 7.45 7.20 7.46 8.36 7.08 7.10 7.26 7.75 6.81
Inventory Turnover
0.12 1.25 1.26 1.37 1.41 1.32 1.31 1.30 1.35 1.28 1.26
Fixed Asset Turnover
3.63 4.95 5.14 5.11 5.16 5.11 5.21 5.10 5.11 5.18 5.26
Accounts Payable Turnover
0.30 3.14 3.44 3.57 3.80 3.29 3.56 3.51 3.53 3.20 3.54
Days Sales Outstanding (DSO)
75.63 47.46 49.00 50.72 48.94 43.68 51.56 51.43 50.26 47.08 53.58
Days Inventory Outstanding (DIO)
2,928.02 292.44 289.23 267.26 259.39 276.95 278.40 279.99 270.69 285.79 289.28
Days Payable Outstanding (DPO)
1,198.36 116.34 106.19 102.25 96.16 110.84 102.47 103.88 103.31 114.13 103.19
Cash Conversion Cycle (CCC)
1,805.28 223.56 232.04 215.72 212.16 209.79 227.49 227.54 217.64 218.73 239.67
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
34,341 32,515 34,976 33,469 33,739 31,075 35,359 36,083 36,239 35,356 39,033
Invested Capital Turnover
0.97 1.10 1.03 1.09 1.09 1.19 1.09 1.12 1.14 1.22 1.12
Increase / (Decrease) in Invested Capital
21,988 1,351 -151 -217 -602 -1,440 383 2,614 2,500 4,281 3,674
Enterprise Value (EV)
178,222 182,263 185,478 198,696 230,067 227,829 290,941 329,414 294,970 292,723 303,380
Market Capitalization
136,488 140,564 142,231 157,523 188,753 187,124 246,802 283,488 250,128 249,685 257,381
Book Value per Share
($6.08) ($7.23) ($6.63) ($6.27) ($6.23) ($7.56) ($7.01) ($7.69) ($7.01) ($6.42) ($5.96)
Tangible Book Value per Share
($22.88) ($24.39) ($23.30) ($24.92) ($24.93) ($25.52) ($25.15) ($26.07) ($25.21) ($24.50) ($23.68)
Total Capital
40,009 38,463 41,824 41,197 41,509 35,825 40,653 41,450 41,098 40,807 44,648
Total Debt
47,715 47,909 50,387 49,139 49,222 45,695 49,579 51,462 50,082 48,835 51,948
Total Long-Term Debt
42,914 41,243 44,683 44,647 44,237 42,166 38,781 42,431 41,863 45,134 43,808
Net Debt
40,007 39,920 41,501 39,371 39,333 38,825 42,164 43,972 42,912 41,072 44,020
Capital Expenditures (CapEx)
371 311 417 370 379 278 404 356 365 444 353
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-570 -3,022 442 -1,703 -1,843 -3,432 464 109 128 -2,235 2,070
Debt-free Net Working Capital (DFNWC)
2,447 38 4,410 3,104 2,415 784 4,907 4,247 4,165 2,637 7,520
Net Working Capital (NWC)
-2,354 -6,628 -1,294 -1,388 -2,570 -2,745 -5,891 -4,784 -4,054 -1,064 -620
Net Nonoperating Expense (NNE)
79 221 45 101 -339 2,771 -2.66 -143 -147 399 592
Net Nonoperating Obligations (NNO)
42,047 41,961 43,539 41,411 41,452 40,945 44,285 46,095 45,223 43,384 46,333
Total Depreciation and Amortization (D&A)
429 369 367 445 498 477 480 490 505 521 510
Debt-free, Cash-free Net Working Capital to Revenue
-2.51% -8.59% 1.23% -4.67% -4.95% -9.06% 1.21% 0.28% 0.32% -5.50% 4.99%
Debt-free Net Working Capital to Revenue
10.79% 0.11% 12.27% 8.52% 6.49% 2.07% 12.78% 10.87% 10.41% 6.49% 18.12%
Net Working Capital to Revenue
-10.38% -18.84% -3.60% -3.81% -6.91% -7.25% -15.35% -12.25% -10.14% -2.62% -1.49%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.32 $1.41 $1.38 $1.54 $1.98 ($0.37) $1.72 $1.95 $2.23 $1.37 $1.56
Adjusted Weighted Average Basic Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.55B 1.55B 1.56B 1.56B 1.56B 1.56B 1.56B
Adjusted Diluted Earnings per Share
$1.32 $1.41 $1.38 $1.54 $1.97 ($0.37) $1.72 $1.95 $2.23 $1.36 $1.56
Adjusted Weighted Average Diluted Shares Outstanding
1.55B 1.55B 1.55B 1.55B 1.55B 1.55B 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 1.55B 1.56B 1.56B 1.56B 1.56B 1.56B
Normalized Net Operating Profit after Tax (NOPAT)
2,250 2,534 2,291 2,629 2,876 2,285 2,834 3,038 3,466 2,649 3,174
Normalized NOPAT Margin
24.61% 28.01% 26.06% 27.77% 29.01% 23.54% 30.47% 29.96% 31.96% 25.57% 31.28%
Pre Tax Income Margin
33.92% 28.82% 31.06% 32.75% 34.81% 30.05% 35.38% 33.77% 37.06% 30.36% 36.08%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 10.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 7.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 8.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 6.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
93.67% 96.32% 95.27% 87.10% 78.76% 109.25% 102.25% 95.88% 92.57% 72.79% 76.04%
Augmented Payout Ratio
93.67% 96.32% 95.27% 87.10% 78.76% 109.25% 102.25% 95.88% 92.57% 72.79% 76.04%

Financials Breakdown Chart

Key Financial Trends

Philip Morris International Inc. (NYSE: PM) has shown durable cash generation and a resilient margin profile across the past four years, with a clear uptrend in quarterly revenue into late 2025 and consistently strong gross margins. While the company has used debt and undertaken substantial share repurchases, leading to some unusual balance-sheet figures tied to restatements, operating cash flow remains robust and supports a steady dividend policy. Below is a concise, priorities-based read on the key trends for PM from the last four years, focused on the data you provided.

  • Revenue growth trend: Operating revenue has risen from roughly mid- to high-single-digit billions earlier in the period to about $10.3B–$10.8B per quarter in 2025. For example, Q4 2025 revenue was $10.362B, up from $9.707B in Q4 2024, with Q3 2025 at $10.845B and Q2 2025 at $10.14B.
  • Stable, high gross margins: Total Gross Profit has consistently been a large majority of revenue, yielding gross margins typically in the mid-60s to high-60s percent. Examples include Q4 2025 gross profit of $6.802B on $10.362B revenue (roughly 66%), Q3 2025 at $7.358B on $10.845B (about 68%), and other quarters in the 64%–68% range.
  • Strong operating cash flow: Net cash from continuing operating activities remained solid and generally rising through 2024–2025. In Q4 2025, net cash from continuing operating activities was about $4.709B, with Q3 2025 near $4.462B and other quarters showing similar strength.
  • Free cash flow generation: After capital expenditures, free cash flow remained robust. For example, Q4 2025 CFO around $4.709B and capex around $0.444B imply meaningful FCF, contributing to ongoing shareholder value potential.
  • Shareholder returns via dividends: PM maintained a steady quarterly dividend per share in the 1.30–1.35 USD range (e.g., 1.35 USD per share in several 2025 quarters and around 1.3–1.35 in 2024). This supports a predictable income stream for investors.
  • Balance-sheet restatements and equity signals: The quarterly balance sheets show complex equity figures due to restatements and accounting treatments, including negative values for Total Common Equity and related equity aggregates in some 2025 quarters. These are accounting artifacts that warrant a careful read but do not by themselves change cash-generation fundamentals.
  • Treasury stock and buybacks: Large negative Treasury Stock and related equity items suggest substantial share repurchases or related equity activities. While this can boost per-share metrics, it also compresses equity and can complicate near-term equity analyses.
  • Liquidity slightly tighter at times: In several quarters, PM’s current assets were modest relative to current liabilities, yielding current ratios below 1. For example, in Q3 2025 Total Current Assets were about $22.7B versus Total Current Liabilities of about $26.7B, implying a near-term liquidity concern if operating conditions tighten.
  • High leverage: The company carries a substantial debt load, with Long-Term Debt typically in the $41–44B range and Total Liabilities in the $74–78B range across 2023–2025, along with equity that has been impacted by restatements. This level of leverage can constrain flexibility and raises sensitivity to financing costs and interest rate moves.

Bottom line for retail investors: PM has demonstrated a durable top-line growth trajectory and very solid cash generation, underpinned by strong gross margins and a mission-critical dividend program. The primary headwinds to watch are near-term liquidity signals and the high leverage profile, which the company has managed via debt activity and buybacks. As always, closely monitoring quarterly free cash flow, changes in debt levels, and any developments around accounting disclosures will be important for a complete risk assessment.

05/07/26 06:59 AM ETAI Generated. May Contain Errors.

Frequently Asked Questions About Philip Morris International's Financials

When does Philip Morris International's fiscal year end?

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.

How has Philip Morris International's net income changed over the last 10 years?

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. Find out what analysts predict for Philip Morris International in the coming months.

What is Philip Morris International's operating income?
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
How has Philip Morris International's revenue changed over the last 10 years?

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%.

How much debt does Philip Morris International have?

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.

How much cash does Philip Morris International have?

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.

How has Philip Morris International's book value per share changed over the last 10 years?

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 4/28/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners