Philip Morris CR as
F:TBK
Balance Sheet
Balance Sheet Decomposition
Philip Morris CR as
Philip Morris CR as
Balance Sheet
Philip Morris CR as
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
542
|
418
|
294
|
2 094
|
6 817
|
3 912
|
2 240
|
1 408
|
5 999
|
7 100
|
5 887
|
5 208
|
5 219
|
4 524
|
7 470
|
8 164
|
7 312
|
5 570
|
6 431
|
8 209
|
9 290
|
7 631
|
7 526
|
9 227
|
|
| Cash |
542
|
418
|
294
|
0
|
0
|
0
|
0
|
0
|
13
|
25
|
60
|
47
|
86
|
70
|
3 904
|
6 237
|
6 372
|
2 161
|
1 276
|
0
|
1 492
|
543
|
214
|
139
|
|
| Cash Equivalents |
0
|
0
|
0
|
2 094
|
6 817
|
3 912
|
2 240
|
1 408
|
5 986
|
7 075
|
5 827
|
5 161
|
5 133
|
4 454
|
3 566
|
1 927
|
940
|
3 409
|
5 155
|
8 209
|
7 798
|
7 088
|
7 312
|
9 088
|
|
| Short-Term Investments |
0
|
0
|
0
|
6 200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
5 694
|
8 843
|
10 172
|
621
|
831
|
1 507
|
6 221
|
1 753
|
3 671
|
4 489
|
7 382
|
7 836
|
11 398
|
4 341
|
3 220
|
2 644
|
3 172
|
4 902
|
4 164
|
3 477
|
3 171
|
3 657
|
3 911
|
3 486
|
|
| Accounts Receivables |
288
|
290
|
517
|
129
|
763
|
1 359
|
6 172
|
1 703
|
1 488
|
1 636
|
1 679
|
1 598
|
1 514
|
2 716
|
399
|
435
|
835
|
2 110
|
1 519
|
865
|
980
|
1 548
|
1 272
|
957
|
|
| Other Receivables |
5 406
|
8 553
|
9 655
|
492
|
68
|
148
|
49
|
50
|
2 183
|
2 853
|
5 703
|
6 238
|
9 884
|
1 625
|
2 821
|
2 209
|
2 337
|
2 792
|
2 645
|
2 612
|
2 191
|
2 109
|
2 639
|
2 529
|
|
| Inventory |
4 727
|
3 990
|
6 116
|
4 310
|
5 517
|
5 634
|
10 296
|
7 347
|
1 333
|
1 169
|
1 297
|
1 775
|
2 120
|
328
|
423
|
343
|
630
|
1 125
|
1 674
|
891
|
1 940
|
1 851
|
1 109
|
1 583
|
|
| Other Current Assets |
0
|
0
|
0
|
50
|
37
|
0
|
0
|
0
|
26
|
47
|
46
|
48
|
53
|
23
|
26
|
25
|
28
|
35
|
26
|
37
|
44
|
36
|
28
|
39
|
|
| Total Current Assets |
10 963
|
13 251
|
16 582
|
13 275
|
13 202
|
11 053
|
18 757
|
10 508
|
11 029
|
12 805
|
14 612
|
14 867
|
18 790
|
9 216
|
11 139
|
11 176
|
11 142
|
11 632
|
12 295
|
12 614
|
14 445
|
13 175
|
12 574
|
14 335
|
|
| PP&E Net |
3 271
|
2 980
|
2 866
|
2 586
|
2 631
|
2 539
|
2 231
|
2 269
|
2 561
|
2 752
|
2 735
|
2 897
|
3 147
|
3 193
|
3 763
|
4 250
|
4 256
|
4 177
|
3 944
|
3 407
|
3 129
|
3 065
|
3 158
|
2 785
|
|
| PP&E Gross |
3 271
|
2 980
|
2 866
|
2 586
|
2 631
|
2 539
|
2 231
|
2 269
|
2 561
|
2 752
|
2 735
|
2 897
|
3 147
|
3 193
|
3 763
|
4 250
|
4 256
|
4 177
|
3 944
|
3 407
|
3 129
|
3 065
|
3 158
|
2 785
|
|
| Accumulated Depreciation |
2 908
|
3 136
|
3 431
|
3 407
|
3 401
|
3 232
|
3 165
|
3 381
|
3 573
|
3 804
|
4 109
|
4 198
|
4 530
|
4 823
|
4 995
|
5 189
|
5 447
|
5 834
|
6 010
|
6 442
|
6 485
|
6 887
|
6 955
|
7 180
|
|
| Intangible Assets |
54
|
45
|
39
|
34
|
28
|
25
|
16
|
134
|
111
|
106
|
79
|
51
|
25
|
21
|
22
|
20
|
12
|
5
|
3
|
4
|
4
|
2
|
1
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
102
|
106
|
107
|
108
|
107
|
107
|
109
|
115
|
118
|
|
| Other Long-Term Assets |
51
|
153
|
86
|
8
|
20
|
8
|
39
|
5
|
5
|
78
|
7
|
5
|
6
|
20
|
29
|
22
|
41
|
35
|
44
|
45
|
59
|
50
|
54
|
69
|
|
| Total Assets |
14 337
N/A
|
16 429
+15%
|
19 573
+19%
|
15 903
-19%
|
15 881
0%
|
13 625
-14%
|
21 043
+54%
|
12 916
-39%
|
13 706
+6%
|
15 741
+15%
|
17 433
+11%
|
17 820
+2%
|
21 968
+23%
|
12 450
-43%
|
15 054
+21%
|
15 570
+3%
|
15 557
0%
|
15 956
+3%
|
16 394
+3%
|
16 177
-1%
|
17 744
+10%
|
16 401
-8%
|
15 902
-3%
|
17 307
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
575
|
466
|
574
|
564
|
983
|
571
|
497
|
454
|
698
|
835
|
995
|
388
|
1 085
|
1 136
|
773
|
370
|
1 293
|
1 525
|
2 599
|
2 018
|
1 308
|
2 093
|
|
| Accrued Liabilities |
0
|
0
|
463
|
4 098
|
5 344
|
4 392
|
7 332
|
2 388
|
4 120
|
5 857
|
8 229
|
8 583
|
12 760
|
3 983
|
5 614
|
5 731
|
5 280
|
5 332
|
4 616
|
5 142
|
5 807
|
5 008
|
5 349
|
5 699
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
412
|
0
|
3 764
|
1 742
|
11
|
0
|
0
|
1
|
1
|
0
|
5
|
56
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
348
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
107
|
0
|
115
|
106
|
126
|
121
|
127
|
131
|
|
| Other Current Liabilities |
3 335
|
2 689
|
4 395
|
24
|
31
|
164
|
303
|
233
|
44
|
143
|
111
|
74
|
101
|
102
|
212
|
206
|
245
|
227
|
472
|
334
|
146
|
176
|
239
|
176
|
|
| Total Current Liabilities |
3 335
|
2 689
|
5 432
|
4 588
|
6 361
|
5 120
|
12 382
|
4 934
|
4 672
|
6 454
|
9 038
|
9 493
|
13 857
|
4 473
|
6 916
|
7 203
|
6 431
|
5 929
|
6 496
|
7 107
|
8 678
|
7 323
|
7 023
|
8 447
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
233
|
204
|
178
|
159
|
207
|
195
|
|
| Deferred Income Tax |
0
|
345
|
245
|
179
|
57
|
164
|
0
|
30
|
112
|
110
|
124
|
131
|
141
|
166
|
182
|
173
|
205
|
230
|
230
|
206
|
171
|
153
|
155
|
139
|
|
| Minority Interest |
6
|
8
|
8
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
375
|
2 048
|
2 126
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
3 716
N/A
|
5 090
+37%
|
7 811
+53%
|
4 768
-39%
|
6 419
+35%
|
5 284
-18%
|
12 382
+134%
|
4 965
-60%
|
4 785
-4%
|
6 565
+37%
|
9 162
+40%
|
9 625
+5%
|
13 999
+45%
|
4 640
-67%
|
7 099
+53%
|
7 377
+4%
|
6 637
-10%
|
6 160
-7%
|
6 960
+13%
|
7 518
+8%
|
9 028
+20%
|
7 636
-15%
|
7 386
-3%
|
8 782
+19%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
|
| Retained Earnings |
5 540
|
6 266
|
6 699
|
6 054
|
4 381
|
3 236
|
3 559
|
2 845
|
3 815
|
4 062
|
3 147
|
3 064
|
2 821
|
2 659
|
2 815
|
3 059
|
3 798
|
4 671
|
4 301
|
3 546
|
3 600
|
3 637
|
3 387
|
3 391
|
|
| Additional Paid In Capital |
2 336
|
2 328
|
2 317
|
2 336
|
2 336
|
2 360
|
2 357
|
2 361
|
2 361
|
2 369
|
2 379
|
2 386
|
2 397
|
2 403
|
2 393
|
2 387
|
2 377
|
2 379
|
2 388
|
2 368
|
2 371
|
2 383
|
2 384
|
2 389
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
3
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
10 621
N/A
|
11 339
+7%
|
11 762
+4%
|
11 135
-5%
|
9 462
-15%
|
8 341
-12%
|
8 661
+4%
|
7 951
-8%
|
8 921
+12%
|
9 176
+3%
|
8 271
-10%
|
8 195
-1%
|
7 969
-3%
|
7 810
-2%
|
7 955
+2%
|
8 193
+3%
|
8 920
+9%
|
9 796
+10%
|
9 434
-4%
|
8 659
-8%
|
8 716
+1%
|
8 765
+1%
|
8 516
-3%
|
8 525
+0%
|
|
| Total Liabilities & Equity |
14 337
N/A
|
16 429
+15%
|
19 573
+19%
|
15 903
-19%
|
15 881
0%
|
13 625
-14%
|
21 043
+54%
|
12 916
-39%
|
13 706
+6%
|
15 741
+15%
|
17 433
+11%
|
17 820
+2%
|
21 968
+23%
|
12 450
-43%
|
15 054
+21%
|
15 570
+3%
|
15 557
0%
|
15 956
+3%
|
16 394
+3%
|
16 177
-1%
|
17 744
+10%
|
16 401
-8%
|
15 902
-3%
|
17 307
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|