Philip Morris International Inc. (PM)

Growth

Revenue 5Y3.23%
Revenue 3Y1.92%
EPS 5Y5.43%
EPS 3Y4.77%
Dividend 5Y3.43%
Dividend 3Y3.21%

Capital Efficiency

ROIC61.51%
ROE-100.81%
ROA22.59%
ROTA23.89%

Capital Structure

Market Cap160.46B
EV182.31B
Cash5.37B
Current Ratio0.92
Debt/Equity1.18
Net Debt/EBITDA1.65
Show More

Income Statement

Select a metric from the list below to chart it

Dec '03
Dec '07
Dec '10
Dec '13
Dec '16
Dec '19
TTM
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
31,217.0
29,767.0
26,794.0
26,685.0
28,748.0
29,625.0
29,805.0
28,694.0
31,405.0
31,714.0
Revenue % Chg.
-0.5%
-4.6%
-10.0%
-0.4%
7.7%
3.1%
0.6%
-3.7%
9.4%
3.2%
Cost of Revenue
10,410.0
10,436.0
9,365.0
9,391.0
10,432.0
10,758.0
10,513.0
9,569.0
10,030.0
10,998.0
Cost of Revenue % Chg.
0.4%
0.2%
-10.3%
0.3%
11.1%
3.1%
-2.3%
-9.0%
4.8%
12.3%
Gross Profit
20,807.0
19,331.0
17,429.0
17,294.0
18,316.0
18,867.0
19,292.0
19,125.0
21,375.0
20,716.0
Gross Profit % Chg.
-0.9%
-7.1%
-9.8%
-0.8%
5.9%
3.0%
2.3%
-0.9%
11.8%
-1.1%
Gross Profit Margin
66.7%
64.9%
65.0%
64.8%
63.7%
63.7%
64.7%
66.7%
68.1%
65.3%
Gross Profit Margin % Chg.
-0.4%
-2.6%
0.2%
-0.4%
-1.7%
-0.0%
1.6%
3.0%
2.1%
-4.1%
Selling, General, & Admin Expenses
6,890.0
7,001.0
6,656.0
6,405.0
6,725.0
7,449.0
8,784.0
7,481.0
8,419.0
10,183.0
Selling, General, & Admin Expenses % Chg.
-1.3%
1.6%
-4.9%
-3.8%
5.0%
10.8%
17.9%
-14.8%
12.5%
26.4%
Other Expenses
93.0
93.0
82.0
74.0
88.0
82.0
66.0
73.0
96.0
-
Other Expenses % Chg.
-4.1%
-
-11.8%
-9.8%
18.9%
-6.8%
-19.5%
10.6%
31.5%
-
Operating Income
13,515.0
11,702.0
10,623.0
10,815.0
11,503.0
11,377.0
10,531.0
11,668.0
12,975.0
12,269.0
Operating Income % Chg.
-2.4%
-13.4%
-9.2%
1.8%
6.4%
-1.1%
-7.4%
10.8%
11.2%
-5.1%
Operating Income Margin
43.3%
39.3%
39.6%
40.5%
40.0%
38.4%
35.3%
40.7%
41.3%
38.7%
Operating Income Margin % Chg.
-1.9%
-9.2%
0.9%
2.2%
-1.3%
-4.0%
-8.0%
15.1%
1.6%
-8.0%
Total Other Income/Expenses Net
-973.0
-1,052.0
-1,008.0
-891.0
-914.0
-706.0
-659.0
-715.0
-743.0
-613.0
Total Other Income/Expenses Net % Chg.
13.3%
8.1%
4.2%
11.6%
2.6%
22.8%
6.7%
8.5%
3.9%
19.0%
Income Before Tax
12,542.0
10,650.0
9,615.0
9,924.0
10,589.0
10,671.0
9,872.0
10,953.0
12,232.0
11,656.0
Income Before Tax % Chg.
-3.4%
-15.1%
-9.7%
3.2%
6.7%
0.8%
-7.5%
11.0%
11.7%
-4.3%
Income Before Tax Margin
40.2%
35.8%
35.9%
37.2%
36.8%
36.0%
33.1%
38.2%
38.9%
36.8%
Income Before Tax Margin % Chg.
-2.9%
-10.9%
0.3%
3.6%
-1.0%
-2.2%
-8.0%
15.2%
2.0%
-7.2%
Income Tax Expense
3,670.0
3,097.0
2,688.0
2,768.0
4,307.0
2,445.0
2,293.0
2,377.0
2,671.0
2,428.0
Income Tax Expense % Chg.
-4.3%
-15.6%
-13.2%
3.0%
55.6%
-43.2%
-6.2%
3.7%
12.4%
-9.8%
Net Income
8,576.0
7,493.0
6,873.0
6,967.0
6,035.0
7,911.0
7,185.0
8,056.0
9,109.0
9,196.0
Net Income % Chg.
-2.5%
-12.6%
-8.3%
1.4%
-13.4%
31.1%
-9.2%
12.1%
13.1%
2.3%
Net Income Margin
27.5%
25.2%
25.7%
26.1%
21.0%
26.7%
24.1%
28.1%
29.0%
29.0%
Net Income Margin % Chg.
-2.0%
-8.4%
1.9%
1.8%
-19.6%
27.2%
-9.7%
16.5%
3.3%
-0.9%
Weighted Avg. Shares Out
1,622.0
1,566.0
1,549.0
1,551.0
1,552.0
1,555.0
1,555.0
1,557.0
1,557.0
1,551.8
Weighted Avg. Shares Out % Chg.
-4.1%
-3.5%
-1.1%
0.1%
0.1%
0.2%
-
0.1%
-
-0.4%
EPS
5.3
4.8
4.4
4.5
3.9
5.1
4.6
5.2
5.9
5.6
EPS % Chg.
1.7%
-9.5%
-7.1%
1.4%
-13.4%
30.9%
-9.3%
11.9%
13.4%
-2.4%
Weighted Avg. Shares Out Dil
1,622.0
1,566.0
1,549.0
1,551.0
1,553.0
1,555.0
1,556.0
1,558.0
1,557.0
1,553.3
Weighted Avg. Shares Out Dil % Chg.
-4.1%
-3.5%
-1.1%
0.1%
0.1%
0.1%
0.1%
0.1%
-0.1%
-0.4%
EPS Diluted
5.3
4.8
4.4
4.5
3.9
5.1
4.6
5.2
5.9
5.6
EPS Diluted % Chg.
1.7%
-9.5%
-7.1%
1.4%
-13.4%
30.9%
-9.3%
11.9%
13.4%
-2.6%
Interest Income
131.0
118.0
124.0
178.0
182.0
190.0
226.0
110.0
109.0
-
Interest Income % Chg.
-11.5%
-9.9%
5.1%
43.5%
2.2%
4.4%
18.9%
-51.3%
-0.9%
-
Interest Expense
1,104.0
1,170.0
1,132.0
1,069.0
1,096.0
855.0
796.0
728.0
737.0
-
Interest Expense % Chg.
9.6%
6.0%
-3.2%
-5.6%
2.5%
-22.0%
-6.9%
-8.5%
1.2%
-
EBIT
11,569.0
9,598.0
8,607.0
9,033.0
9,675.0
10,006.0
9,302.0
10,335.0
11,604.0
11,656.0
EBIT % Chg.
-4.6%
-17.0%
-10.3%
4.9%
7.1%
3.4%
-7.0%
11.1%
12.3%
2.1%
EBIT Margin
37.1%
32.2%
32.1%
33.9%
33.7%
33.8%
31.2%
36.0%
36.9%
36.8%
EBIT Margin % Chg.
-4.1%
-13.0%
-0.4%
5.4%
-0.6%
0.4%
-7.6%
15.4%
2.6%
-1.1%
Depreciation & Amortization
882.0
889.0
754.0
743.0
875.0
989.0
964.0
981.0
998.0
1,177.0
Depreciation & Amortization % Chg.
-1.8%
0.8%
-15.2%
-1.5%
17.8%
13.0%
-2.5%
1.8%
1.7%
18.8%
EBITDA
12,451.0
10,487.0
9,361.0
9,776.0
10,550.0
10,995.0
10,266.0
11,316.0
12,602.0
12,833.0
EBITDA % Chg.
-4.4%
-15.8%
-10.7%
4.4%
7.9%
4.2%
-6.6%
10.2%
11.4%
3.4%
EBITDA Margin
39.9%
35.2%
34.9%
36.6%
36.7%
37.1%
34.4%
39.4%
40.1%
40.5%
EBITDA Margin % Chg.
-3.9%
-11.7%
-0.8%
4.9%
0.2%
1.1%
-7.2%
14.5%
1.8%
0.2%