Philip Morris International Inc.
Philip Morris International Inc. operates as a tobacco company working to delivers a smoke-free future and evolving portfolio for the long-term to include products outside of the tobacco and nicotine sector. The company's product portfolio primarily cons…
Tobacco
US, New York [HQ]
PM/Financial Reporting
Income Statements
16 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2001 | 2021 | 2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25,035.00 | 27,208.00 | 31,097.00 | 31,377.00 | 31,217.00 | 29,767.00 | 26,794.00 | 26,685.00 | 28,748.00 | 29,625.00 | 29,805.00 | 28,694.00 | 8,104.00 | 31,405.00 | 31,762.00 | 35,174.00 | |
|
EPS
|
3.25 | 3.93 | 4.98 | 5.17 | 5.26 | 4.76 | 4.42 | 4.48 | 3.88 | 5.08 | 4.61 | 5.16 | 1.34 | 5.83 | 5.82 | 5.02 | |
| Diluted in mil. | 3.24 | 3.92 | 4.98 | 5.17 | 5.26 | 4.76 | 4.42 | 4.48 | 3.88 | 5.08 | 4.61 | 5.16 | 1.34 | 5.83 | 5.81 | 5.02 | |
|
Profit
|
16,013.00 | 17,495.00 | 20,419.00 | 21,004.00 | 20,807.00 | 19,331.00 | 17,429.00 | 17,294.00 | 18,316.00 | 18,867.00 | 19,292.00 | 19,125.00 | 5,297.00 | 21,375.00 | 20,534.00 | 22,296.00 | |
| Gross Margin | 63.96 | 64.30 | 65.66 | 66.94 | 66.65 | 64.94 | 65.05 | 64.81 | 63.71 | 63.69 | 64.73 | 66.65 | 65.36 | 68.06 | 64.65 | 63.39 | |
| Pre Tax | 9,243.00 | 10,324.00 | 12,532.00 | 12,987.00 | 12,520.00 | 10,755.00 | 9,720.00 | 10,018.00 | 10,648.00 | 10,731.00 | 10,021.00 | 10,969.00 | 2,768.00 | 12,381.00 | 11,771.00 | 10,607.00 | |
| Profit Margin | 36.92 | 37.94 | 40.30 | 41.39 | 40.11 | 36.13 | 36.28 | 37.54 | 37.04 | 36.22 | 33.62 | 38.23 | 34.16 | 39.42 | 37.06 | 30.16 | |
| ETR | 29.11 | 27.37 | 29.15 | 29.51 | 29.31 | 28.80 | 27.65 | 27.63 | 40.45 | 22.78 | 22.88 | 21.67 | 21.42 | 21.57 | 19.06 | 22.05 | |
| Net | 6,342.00 | 7,259.00 | 8,591.00 | 8,752.00 | 8,531.00 | 7,459.00 | 6,849.00 | 6,948.00 | 6,021.00 | 7,895.00 | 7,185.00 | 8,056.00 | 2,229.00 | 9,109.00 | 9,048.00 | 7,813.00 | |
| Profit Margin | 25.33 | 26.68 | 27.63 | 27.89 | 27.33 | 25.06 | 25.56 | 26.04 | 20.94 | 26.65 | 24.11 | 28.08 | 27.50 | 29.00 | 28.49 | 22.21 | |
| EBITDA | 10,922.00 | 12,277.00 | 13,648.00 | 14,844.00 | 14,706.00 | 13,126.00 | 11,445.00 | 11,558.00 | 12,378.00 | 12,325.00 | 12,022.00 | 12,701.00 | 2,947.00 | 14,074.00 | 13,621.00 | 14,095.00 | |
| EBITDA Margin | 43.63 | 45.12 | 43.89 | 47.31 | 47.11 | 44.10 | 42.71 | 43.31 | 43.06 | 41.60 | 40.34 | 44.26 | 36.36 | 44.81 | 42.88 | 40.07 | |
| Operating Income | 10,040.00 | 11,200.00 | 13,332.00 | 13,946.00 | 13,824.00 | 12,237.00 | 10,691.00 | 10,815.00 | 11,503.00 | 11,336.00 | 11,058.00 | 11,720.00 | 2,947.00 | 13,076.00 | 12,544.00 | 12,697.00 | |
| Operating Margin | 40.10 | 41.16 | 42.87 | 44.45 | 44.28 | 41.11 | 39.90 | 40.53 | 40.01 | 38.26 | 37.10 | 40.84 | 36.36 | 41.64 | 39.49 | 36.10 | |
| Interest Income | - - | 98.00 | 134.00 | 148.00 | 131.00 | 118.00 | 124.00 | 178.00 | 182.00 | 190.00 | 226.00 | 110.00 | - - | 109.00 | 180.00 | 465.00 | |
| Loss | -14,966.00 | -15,961.00 | -17,656.00 | -17,531.00 | -17,724.00 | -17,960.00 | -16,066.00 | -15,776.00 | -17,186.00 | -18,229.00 | -19,214.00 | -17,107.00 | -5,157.00 | -18,396.00 | -19,403.00 | -23,506.00 | |
| Cost of Revenue | -9,022.00 | -9,713.00 | -10,678.00 | -10,373.00 | -10,410.00 | -10,436.00 | -9,365.00 | -9,391.00 | -10,432.00 | -10,758.00 | -10,513.00 | -9,569.00 | -2,807.00 | -10,030.00 | -11,228.00 | -12,878.00 | |
|
Operating Expenses
|
-5,944.00 | -6,248.00 | -6,978.00 | -7,158.00 | -7,314.00 | -7,524.00 | -6,701.00 | -6,385.00 | -6,754.00 | -7,471.00 | -8,701.00 | -7,538.00 | -2,350.00 | -8,366.00 | -8,175.00 | -10,628.00 | |
| R&D | - - | - - | - - | -415.00 | -449.00 | -433.00 | -423.00 | -429.00 | -453.00 | -383.00 | -465.00 | -495.00 | - - | -617.00 | -642.00 | -709.00 | |
| G&A | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -8,784.00 | -7,481.00 | - - | -8,515.00 | -8,138.00 | -10,105.00 | |
| SG&A | -5,870.00 | -6,160.00 | -6,880.00 | -6,961.00 | -6,890.00 | -7,001.00 | -6,656.00 | -6,405.00 | -6,725.00 | -7,449.00 | -8,168.00 | -7,405.00 | - - | -8,299.00 | -7,990.00 | -9,599.00 | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -8,695.00 | -7,384.00 | - - | -8,304.00 | -148.00 | -506.00 | |
| Depreciation and Amortization | -853.00 | -932.00 | -993.00 | -898.00 | -882.00 | -889.00 | -754.00 | -743.00 | -875.00 | -989.00 | -964.00 | -981.00 | - - | -998.00 | -1,189.00 | -1,398.00 | |
| Interest Expenses | -797.00 | -974.00 | -800.00 | -1,007.00 | -1,104.00 | -1,170.00 | -1,132.00 | -891.00 | -914.00 | -665.00 | -570.00 | -728.00 | -146.00 | -737.00 | -768.00 | -1,526.00 | |
| Other Expenses | -29.00 | -47.00 | -109.00 | -959.00 | -1,304.00 | -1,482.00 | -971.00 | -797.00 | -855.00 | -605.00 | -1,037.00 | -751.00 | -179.00 | -695.00 | -773.00 | -2,090.00 | |
|
WA Shares Outstanding
|
1,943.00 | 1,839.00 | 1,725.00 | 1,692.00 | 1,622.00 | 1,566.00 | 1,549.00 | 1,551.00 | 1,552.00 | 1,555.00 | 1,555.00 | 1,557.00 | - - | 1,558.00 | 1,550.00 | 1,552.00 | |
| Diluted | 1,950.00 | 1,842.00 | 1,725.00 | 1,692.00 | 1,622.00 | 1,566.00 | 1,549.00 | 1,551.00 | 1,553.00 | 1,555.00 | 1,556.00 | 1,558.00 | - - | 1,559.00 | 1,552.00 | 1,553.00 |