Philip Morris International Inc
NYSE:PM
Income Statement
Earnings Waterfall
Philip Morris International Inc
Revenue
|
35.9B
USD
|
Cost of Revenue
|
-13B
USD
|
Gross Profit
|
22.9B
USD
|
Operating Expenses
|
-9.2B
USD
|
Operating Income
|
13.7B
USD
|
Other Expenses
|
-5.8B
USD
|
Net Income
|
7.9B
USD
|
Income Statement
Philip Morris International Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
30 550
N/A
|
30 430
0%
|
30 359
0%
|
29 767
-2%
|
29 466
-1%
|
28 528
-3%
|
27 599
-3%
|
26 794
-3%
|
26 261
-2%
|
26 051
-1%
|
26 106
+0%
|
26 685
+2%
|
26 666
0%
|
26 934
+1%
|
27 425
+2%
|
28 748
+5%
|
29 580
+3%
|
30 389
+3%
|
30 420
+0%
|
29 625
-3%
|
29 480
0%
|
29 453
0%
|
29 591
+0%
|
29 805
+1%
|
30 207
+1%
|
29 159
-3%
|
28 963
-1%
|
28 694
-1%
|
29 126
+2%
|
30 069
+3%
|
30 745
+2%
|
31 405
+2%
|
31 566
+1%
|
31 804
+1%
|
31 714
0%
|
31 762
+0%
|
32 115
+1%
|
33 250
+4%
|
34 359
+3%
|
35 254
+3%
|
35 948
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(10 295)
|
(10 290)
|
(10 406)
|
(10 436)
|
(10 291)
|
(9 973)
|
(9 622)
|
(9 365)
|
(9 232)
|
(9 218)
|
(9 267)
|
(9 391)
|
(9 472)
|
(9 627)
|
(9 930)
|
(10 432)
|
(10 870)
|
(11 095)
|
(10 978)
|
(10 758)
|
(10 608)
|
(10 529)
|
(10 516)
|
(10 513)
|
(10 450)
|
(9 964)
|
(9 775)
|
(9 569)
|
(9 441)
|
(9 615)
|
(9 795)
|
(10 030)
|
(10 338)
|
(10 613)
|
(10 840)
|
(11 228)
|
(11 666)
|
(12 266)
|
(12 608)
|
(12 860)
|
(13 019)
|
|
Gross Profit |
20 255
N/A
|
20 140
-1%
|
19 953
-1%
|
19 331
-3%
|
19 175
-1%
|
18 555
-3%
|
17 977
-3%
|
17 429
-3%
|
17 029
-2%
|
16 833
-1%
|
16 839
+0%
|
17 294
+3%
|
17 194
-1%
|
17 307
+1%
|
17 495
+1%
|
18 316
+5%
|
18 710
+2%
|
19 294
+3%
|
19 442
+1%
|
18 867
-3%
|
18 872
+0%
|
18 924
+0%
|
19 075
+1%
|
19 292
+1%
|
19 757
+2%
|
19 195
-3%
|
19 188
0%
|
19 125
0%
|
19 685
+3%
|
20 454
+4%
|
20 950
+2%
|
21 375
+2%
|
21 228
-1%
|
21 191
0%
|
20 874
-1%
|
20 534
-2%
|
20 449
0%
|
20 984
+3%
|
21 751
+4%
|
22 394
+3%
|
22 929
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6 836)
|
(6 700)
|
(6 776)
|
(7 094)
|
(7 041)
|
(6 892)
|
(6 691)
|
(6 738)
|
(6 804)
|
(6 747)
|
(6 735)
|
(6 391)
|
(6 348)
|
(6 477)
|
(6 554)
|
(6 735)
|
(7 119)
|
(7 347)
|
(7 427)
|
(7 490)
|
(7 418)
|
(7 353)
|
(7 850)
|
(7 906)
|
(8 487)
|
(7 931)
|
(7 491)
|
(7 308)
|
(7 165)
|
(7 528)
|
(7 769)
|
(8 184)
|
(8 189)
|
(8 224)
|
(8 319)
|
(7 910)
|
(8 227)
|
(8 448)
|
(8 931)
|
(9 554)
|
(9 180)
|
|
Selling, General & Administrative |
(6 744)
|
(6 610)
|
(6 686)
|
(7 001)
|
(6 948)
|
(6 800)
|
(6 603)
|
(6 656)
|
(6 658)
|
(6 603)
|
(6 591)
|
(6 317)
|
(6 270)
|
(6 396)
|
(6 471)
|
(6 647)
|
(7 031)
|
(7 260)
|
(7 341)
|
(7 408)
|
(7 339)
|
(7 279)
|
(7 781)
|
(7 840)
|
(8 020)
|
(7 863)
|
(7 420)
|
(7 235)
|
(7 092)
|
(7 455)
|
(7 696)
|
(8 088)
|
(8 073)
|
(8 091)
|
(8 204)
|
(7 910)
|
(8 191)
|
(8 448)
|
(8 931)
|
(9 554)
|
(9 180)
|
|
Depreciation & Amortization |
(91)
|
(89)
|
(89)
|
(93)
|
(93)
|
(92)
|
(88)
|
(82)
|
(78)
|
(76)
|
(76)
|
(74)
|
(78)
|
(81)
|
(83)
|
(88)
|
(88)
|
(87)
|
(86)
|
(82)
|
(79)
|
(74)
|
(69)
|
(66)
|
(65)
|
(68)
|
(71)
|
(73)
|
(73)
|
(73)
|
(73)
|
(96)
|
(116)
|
(133)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
(68)
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(402)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(115)
|
0
|
(36)
|
0
|
0
|
0
|
0
|
|
Operating Income |
13 419
N/A
|
13 440
+0%
|
13 177
-2%
|
12 237
-7%
|
12 134
-1%
|
11 663
-4%
|
11 286
-3%
|
10 691
-5%
|
10 225
-4%
|
10 086
-1%
|
10 104
+0%
|
10 903
+8%
|
10 846
-1%
|
10 830
0%
|
10 941
+1%
|
11 581
+6%
|
11 591
+0%
|
11 947
+3%
|
12 015
+1%
|
11 377
-5%
|
11 454
+1%
|
11 571
+1%
|
11 225
-3%
|
11 386
+1%
|
11 270
-1%
|
11 264
0%
|
11 697
+4%
|
11 817
+1%
|
12 520
+6%
|
12 926
+3%
|
13 181
+2%
|
13 191
+0%
|
13 039
-1%
|
12 967
-1%
|
12 555
-3%
|
12 624
+1%
|
12 222
-3%
|
12 536
+3%
|
12 820
+2%
|
12 840
+0%
|
13 749
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 005)
|
(1 013)
|
(1 041)
|
(1 052)
|
(1 059)
|
(1 064)
|
(1 044)
|
(1 008)
|
(980)
|
(944)
|
(917)
|
(891)
|
(863)
|
(853)
|
(856)
|
(914)
|
(922)
|
(877)
|
(799)
|
(665)
|
(590)
|
(572)
|
(559)
|
(570)
|
(547)
|
(559)
|
(590)
|
(618)
|
(656)
|
(655)
|
(646)
|
(628)
|
(615)
|
(580)
|
(564)
|
(588)
|
(664)
|
(835)
|
(958)
|
(1 061)
|
(1 130)
|
|
Non-Reccuring Items |
(329)
|
(813)
|
(804)
|
(535)
|
(512)
|
(23)
|
(32)
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(453)
|
(476)
|
(498)
|
(855)
|
0
|
(450)
|
(428)
|
(149)
|
(197)
|
(205)
|
(248)
|
(216)
|
(210)
|
(211)
|
(286)
|
(378)
|
(543)
|
(1 347)
|
(1 229)
|
(1 284)
|
(1 879)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(88)
|
(108)
|
(124)
|
(144)
|
(78)
|
(64)
|
(54)
|
(41)
|
(41)
|
(56)
|
(70)
|
(83)
|
(89)
|
(91)
|
(93)
|
(96)
|
(97)
|
(102)
|
(107)
|
(111)
|
(115)
|
(91)
|
(69)
|
(49)
|
(24)
|
(42)
|
(43)
|
(44)
|
(45)
|
(38)
|
|
Pre-Tax Income |
12 085
N/A
|
11 614
-4%
|
11 332
-2%
|
10 650
-6%
|
10 563
-1%
|
10 576
+0%
|
10 210
-3%
|
9 615
-6%
|
9 245
-4%
|
9 142
-1%
|
9 187
+0%
|
9 924
+8%
|
9 875
0%
|
9 853
0%
|
9 941
+1%
|
10 589
+7%
|
10 605
+0%
|
11 016
+4%
|
11 175
+1%
|
10 671
-5%
|
10 355
-3%
|
10 453
+1%
|
10 085
-4%
|
9 872
-2%
|
10 632
+8%
|
10 162
-4%
|
10 583
+4%
|
10 953
+3%
|
11 565
+6%
|
11 959
+3%
|
12 176
+2%
|
12 232
+0%
|
12 123
-1%
|
12 107
0%
|
11 656
-4%
|
11 634
0%
|
10 973
-6%
|
10 311
-6%
|
10 589
+3%
|
10 450
-1%
|
10 702
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 513)
|
(3 373)
|
(3 339)
|
(3 097)
|
(3 106)
|
(3 097)
|
(2 927)
|
(2 688)
|
(2 533)
|
(2 506)
|
(2 522)
|
(2 768)
|
(2 679)
|
(2 652)
|
(2 700)
|
(2 707)
|
(2 725)
|
(2 680)
|
(2 559)
|
(2 414)
|
(2 279)
|
(2 246)
|
(2 190)
|
(2 293)
|
(2 465)
|
(2 382)
|
(2 387)
|
(2 377)
|
(2 478)
|
(2 596)
|
(2 691)
|
(2 671)
|
(2 593)
|
(2 541)
|
(2 428)
|
(2 244)
|
(2 053)
|
(2 019)
|
(2 428)
|
(2 339)
|
(2 587)
|
|
Income from Continuing Operations |
8 572
|
8 241
|
7 993
|
7 553
|
7 457
|
7 479
|
7 283
|
6 927
|
6 712
|
6 636
|
6 665
|
7 156
|
7 196
|
7 201
|
7 241
|
7 882
|
7 880
|
8 336
|
8 616
|
8 257
|
8 076
|
8 207
|
7 895
|
7 579
|
8 167
|
7 780
|
8 196
|
8 576
|
9 087
|
9 363
|
9 485
|
9 561
|
9 530
|
9 566
|
9 228
|
9 390
|
8 920
|
8 292
|
8 161
|
8 111
|
8 115
|
|
Income to Minority Interest |
(222)
|
(196)
|
(177)
|
(165)
|
(163)
|
(148)
|
(147)
|
(159)
|
(195)
|
(220)
|
(268)
|
(283)
|
(276)
|
(283)
|
(268)
|
(306)
|
(329)
|
(365)
|
(384)
|
(375)
|
(394)
|
(414)
|
(470)
|
(543)
|
(594)
|
(579)
|
(559)
|
(536)
|
(552)
|
(576)
|
(608)
|
(601)
|
(558)
|
(545)
|
(518)
|
(479)
|
(452)
|
(453)
|
(435)
|
(455)
|
(446)
|
|
Equity Earnings Affiliates |
(24)
|
8
|
52
|
105
|
119
|
118
|
100
|
105
|
91
|
93
|
108
|
94
|
107
|
102
|
79
|
59
|
50
|
47
|
63
|
60
|
58
|
68
|
85
|
149
|
84
|
84
|
59
|
16
|
113
|
86
|
115
|
149
|
50
|
62
|
34
|
137
|
244
|
208
|
288
|
157
|
297
|
|
Net Income (Common) |
8 160
N/A
|
7 962
-2%
|
7 831
-2%
|
7 459
-5%
|
7 381
-1%
|
7 420
+1%
|
7 209
-3%
|
6 849
-5%
|
6 586
-4%
|
6 488
-1%
|
6 486
0%
|
6 948
+7%
|
7 010
+1%
|
7 003
0%
|
7 036
+0%
|
6 021
-14%
|
5 987
-1%
|
6 404
+7%
|
6 680
+4%
|
7 895
+18%
|
7 692
-3%
|
7 813
+2%
|
7 462
-4%
|
7 168
-4%
|
7 638
+7%
|
7 266
-5%
|
7 677
+6%
|
8 036
+5%
|
8 626
+7%
|
8 850
+3%
|
8 967
+1%
|
9 083
+1%
|
8 997
-1%
|
9 057
+1%
|
8 720
-4%
|
9 024
+3%
|
8 688
-4%
|
8 025
-8%
|
7 991
0%
|
7 791
-3%
|
7 944
+2%
|
|
EPS (Diluted) |
5.15
N/A
|
5.08
-1%
|
5.01
-1%
|
4.76
-5%
|
4.76
N/A
|
4.78
+0%
|
4.65
-3%
|
4.42
-5%
|
4.24
-4%
|
4.18
-1%
|
4.18
N/A
|
4.48
+7%
|
4.52
+1%
|
4.51
0%
|
4.53
+0%
|
3.87
-15%
|
3.85
-1%
|
4.11
+7%
|
4.29
+4%
|
5.07
+18%
|
4.94
-3%
|
5.02
+2%
|
4.79
-5%
|
4.61
-4%
|
4.92
+7%
|
4.68
-5%
|
4.94
+6%
|
5.16
+4%
|
5.54
+7%
|
5.68
+3%
|
5.75
+1%
|
5.83
+1%
|
5.78
-1%
|
5.82
+1%
|
5.61
-4%
|
5.81
+4%
|
5.6
-4%
|
5.17
-8%
|
5.15
0%
|
5.02
-3%
|
5.11
+2%
|