Data is not available at this time.
Philip Morris International Inc. (PM) operates as a leading global tobacco company, specializing in the manufacture and sale of cigarettes, smoke-free products, and related nicotine delivery systems. The company’s core revenue model is driven by premium combustible tobacco brands like Marlboro, alongside its growing portfolio of reduced-risk products, including IQOS, a heated tobacco system. PM operates exclusively outside the U.S., leveraging strong brand equity and distribution networks across international markets. The company is strategically pivoting toward smoke-free alternatives, positioning itself as a leader in the evolving nicotine industry amid declining cigarette volumes and regulatory pressures. Its diversified geographic presence mitigates regional risks while capitalizing on emerging market growth. PM’s innovation-focused approach and premium pricing power reinforce its competitive moat in a highly regulated sector.
PM reported revenue of $37.9 billion for FY 2024, reflecting stable demand for premium tobacco and smoke-free products. Net income stood at $7.0 billion, with diluted EPS of $4.52, demonstrating resilient profitability despite industry headwinds. Operating cash flow of $12.2 billion underscores strong cash generation, supported by disciplined cost management. Capital expenditures of $1.4 billion highlight continued investment in smoke-free product expansion and manufacturing capabilities.
The company’s earnings power is underpinned by high-margin premium brands and pricing elasticity, offsetting volume declines in traditional cigarettes. PM’s capital efficiency is evident in its robust operating cash flow conversion, which funds dividends, debt reduction, and strategic investments. The shift toward IQOS and other reduced-risk products is expected to enhance long-term margins as adoption scales globally.
PM maintains a solid liquidity position with $4.2 billion in cash and equivalents, though its total debt of $45.7 billion reflects significant leverage. The company’s ability to service debt is supported by consistent cash flows, but investors should monitor leverage ratios amid rising interest rates. Shareholder equity remains stable, with no immediate solvency concerns given the firm’s cash-generative business model.
PM’s growth is increasingly driven by smoke-free products, with IQOS gaining market share in key regions. Combustible tobacco volumes continue to decline structurally, but pricing power mitigates revenue erosion. The company’s dividend policy is shareholder-friendly, with a $5.27 annual payout per share, reflecting a commitment to returning capital despite transformative investments in reduced-risk categories.
The market values PM at a premium relative to traditional tobacco peers, reflecting its leadership in smoke-free innovation. Earnings multiples are supported by stable cash flows and the potential for higher margins from reduced-risk products. Investor sentiment hinges on IQOS adoption rates and regulatory developments in key markets.
PM’s strategic advantages include its global brand portfolio, distribution scale, and first-mover position in heated tobacco. The outlook remains cautiously optimistic, with smoke-free products poised to offset cigarette declines. Regulatory risks and geopolitical volatility in emerging markets are key monitorables, but the company’s diversification and innovation pipeline provide resilience.
10-K filings, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |