0001413329false00014133292024-07-232024-07-230001413329us-gaap:CommonStockMember2024-07-232024-07-230001413329pm:A0.625Notesdue2024Member2024-07-232024-07-230001413329pm:A3.250Notesdue2024Member2024-07-232024-07-230001413329pm:A2.750Notesdue2025Member2024-07-232024-07-230001413329pm:A3.375Notesdue2025Member2024-07-232024-07-230001413329pm:A2.750Notesdue2026Member2024-07-232024-07-230001413329pm:A2.875Notesdue2026Member2024-07-232024-07-230001413329pm:A0.125Notesdue2026Member2024-07-232024-07-230001413329pm:A3.125Notesdue2027Member2024-07-232024-07-230001413329pm:A3.125Notesdue2028Member2024-07-232024-07-230001413329pm:A2.875Notesdue2029Member2024-07-232024-07-230001413329pm:A3.375Notesdue2029Member2024-07-232024-07-230001413329pm:A3.750NotesDue2031Member2024-07-232024-07-230001413329pm:A0.800Notesdue2031Member2024-07-232024-07-230001413329pm:A3.125Notesdue2033Member2024-07-232024-07-230001413329pm:A2.000Notesdue2036Member2024-07-232024-07-230001413329pm:A1.875Notesdue2037Member2024-07-232024-07-230001413329pm:A6.375Notesdue2038Member2024-07-232024-07-230001413329pm:A1.450Notesdue2039Member2024-07-232024-07-230001413329pm:A4.375Notesdue2041Member2024-07-232024-07-230001413329pm:A4.500Notesdue2042Member2024-07-232024-07-230001413329pm:A3.875Notesdue2042Member2024-07-232024-07-230001413329pm:A4.125Notesdue2043Member2024-07-232024-07-230001413329pm:A4.875Notesdue2043Member2024-07-232024-07-230001413329pm:A4.250Notesdue2044Member2024-07-232024-07-23
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 23, 2024
Philip Morris International Inc.
(Exact name of registrant as specified in its charter)
| | | | | | | | | | | | | | |
| | | | |
Virginia | | 1-33708 | | 13-3435103 |
(State or other jurisdiction of incorporation) | | (Commission File Number) | | (I.R.S. Employer Identification No.) |
| | | | | | | | | | | | | | | | | |
677 Washington Blvd, Ste. 1100 | Stamford | Connecticut | | | 06901 |
(Address of principal executive offices) | | | (Zip Code) |
Registrant's telephone number, including area code: (203) 905-2410
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| | | | | |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| | | | | |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| | | | | |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| | | | | |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Common Stock, no par value | | PM | | New York Stock Exchange |
| | | | | | | | | | | | | | |
0.625% Notes due 2024 | | PM24B | | New York Stock Exchange |
3.250% Notes due 2024 | | PM24A | | New York Stock Exchange |
2.750% Notes due 2025 | | PM25 | | New York Stock Exchange |
3.375% Notes due 2025 | | PM25A | | New York Stock Exchange |
2.750% Notes due 2026 | | PM26A | | New York Stock Exchange |
2.875% Notes due 2026 | | PM26 | | New York Stock Exchange |
0.125% Notes due 2026 | | PM26B | | New York Stock Exchange |
3.125% Notes due 2027 | | PM27 | | New York Stock Exchange |
3.125% Notes due 2028 | | PM28 | | New York Stock Exchange |
2.875% Notes due 2029 | | PM29 | | New York Stock Exchange |
3.375% Notes due 2029 | | PM29A | | New York Stock Exchange |
3.750% Notes due 2031 | | PM31B | | New York Stock Exchange |
0.800% Notes due 2031 | | PM31 | | New York Stock Exchange |
3.125% Notes due 2033 | | PM33 | | New York Stock Exchange |
2.000% Notes due 2036 | | PM36 | | New York Stock Exchange |
1.875% Notes due 2037 | | PM37A | | New York Stock Exchange |
6.375% Notes due 2038 | | PM38 | | New York Stock Exchange |
1.450% Notes due 2039 | | PM39 | | New York Stock Exchange |
4.375% Notes due 2041 | | PM41 | | New York Stock Exchange |
4.500% Notes due 2042 | | PM42 | | New York Stock Exchange |
3.875% Notes due 2042 | | PM42A | | New York Stock Exchange |
4.125% Notes due 2043 | | PM43 | | New York Stock Exchange |
4.875% Notes due 2043 | | PM43A | | New York Stock Exchange |
4.250% Notes due 2044 | | PM44 | | New York Stock Exchange |
| | | | | |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | |
| | | | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ |
| | | | | |
Item 2.02. | Results of Operations and Financial Condition. |
On July 23, 2024, Philip Morris International Inc. (the “Company”) issued a press release announcing its financial results for the second quarter and the first half-year ended June 30, 2024, as well as the accompanying glossary of key terms, definitions, explanatory notes, select financial information and reconciliations of non-GAAP financial measures. The earnings release is attached as Exhibit 99.1 to this Current Report on Form 8-K and incorporated by reference to this Item 2.02. The glossary of key terms, definitions, explanatory notes, select financial information and reconciliations of non-GAAP financial measures is attached as Exhibit 99.2 to this Current Report on Form 8-K and incorporated by reference to this Item 2.02.
In accordance with General Instruction B.2 of Form 8-K, the information in Item 2.02 of this Current Report on Form 8-K, including Exhibits 99.1 and 99.2, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. The information in Item 2.02 of this Current Report on Form 8-K shall not be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, except as may be expressly set forth by specific reference in such filing or document.
| | | | | |
Item 9.01. | Financial Statements and Exhibits. |
| | | | | |
104 | Cover Page Interactive Data File (the cover page XBRL tags are embedded within the Inline XBRL document and contained in Exhibit 101) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| | | | | | | | |
| | |
PHILIP MORRIS INTERNATIONAL INC. |
| |
By: | | /s/ DARLENE QUASHIE HENRY |
Name: | | Darlene Quashie Henry |
Title: | | Vice President, Associate General Counsel & Corporate Secretary |
Date: June 23, 2024
Philip Morris International Reports 2024 Second-Quarter and First-Half Results
and Raises Full Year Guidance
Second-Quarter Reported Diluted EPS grew 52.5% to $1.54
Adjusted Diluted EPS decreased by 0.6% to $1.59; and grew by 10.6% excluding currency
STAMFORD, CT, July 23, 2024 – Philip Morris International Inc. (PMI) (NYSE: PM) today announces its 2024 second-quarter and first-half results.1
"The excellent momentum of our smoke-free business continued with an outstanding second-quarter and
first-half performance" said Jacek Olczak, Chief Executive Officer.
“The powerful combination of excellent underlying performance and proactive measures across all categories enabled our business to outperform once again, and we are on track for a strong 2024. As a result, we are raising our full-year guidance, despite currency headwinds.”
| | |
Second Quarter Highlights |
•Smoke-free business (SFB): The smoke-free business accounted for 38.1% of our total net revenues (up by 2.7pp versus second-quarter last year), with 36.5 million estimated adult users of our smoke-free products (up by 3.2 million versus December 2023), which are available in 90 markets. Our SFB continues to deliver superior performance, with net revenues increasing by 13.6% (18.3% organically) and gross profit increasing by 15.6% (22.2% organically).
•Inhalable smoke-free products (SFP): Total IQOS users at quarter-end were estimated at 30.8 million (up by 1.9 million versus December 2023), of which approximately 22.1 million had fully switched to IQOS and stopped smoking. The increase was broad-based, with notable gains in Japan following the launch of ILUMA i, as well as good progress in Europe (especially Greece, Hungary, Romania, Bulgaria, and Spain), South Korea, and low and middle income markets, notably Indonesia. Market share for HTUs in IQOS markets was up by 0.7pp to 8.1%. HTU adjusted in-market sales (IMS) volume, which excludes the net impact of estimated distributor and wholesaler inventory movements was up by an estimated 10.2%, in line with expectations.
•In Japan, IQOS HTU market share increased by more than 3 percentage points to over 29%, and offtake share exceeded 30% for the first time in June. TEREA and SENTIA were the #1 and #3 nicotine brands respectively in the quarter. Adjusted IMS grew by 12.5%, the 7th consecutive quarter of double-digit growth.
•In Europe, IQOS HTU adjusted market share increased by 0.8pp to 9.8% with adjusted IMS growth of 6.8%, which, as expected, was impacted by the EU characterizing flavor ban, especially in Italy.
In the vaping category, our focused strategy is showing promising early results, with VEEV taking the #1 position in the closed pod segment in 5 European markets within 12 months of launch.
1 Explanation of PMI's use of non-GAAP measures cited in this document and reconciliations to the most directly comparable U.S. GAAP measures can be found in the “Non-GAAP Measures, Glossary and Explanatory Notes” section of this release, in Exhibit 99.2 to the company's Form 8-K dated July 23, 2024, and at www.pmi.com/2024Q2earnings.
•Oral SFP2: Shipment volume increased by 23.5% in cans (20.0% in pouches or pouch equivalents), fueled by ZYN nicotine pouch growth in the U.S., where shipments reached 135.1 million cans, representing growth of 50.3% versus prior year. ZYN, despite supply constraints, performed in-line with the U.S. nicotine pouch category in terms of consumer offtake. Outside of the U.S., our nicotine pouch volume grew by over 50% with promising results in a number of new markets, notably Pakistan.
•Combustibles: Net revenues grew by 1.2% (organically by 4.8%), driven by another quarter of high single-digit pricing and resilient industry volumes. After 7 consecutive quarters of gross margin contraction, profitability recovered in Q2 with very robust expansion of 40 bps (50 bps on an organic basis), primarily driven by pricing.
•Dividend: We declared a regular quarterly dividend of $1.30 per share, or an annualized $5.20 per share.
| | |
Operating Review - Second Quarter |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total | | HTU | | Oral SFP3 | | Cigarettes |
| | | | | | | | |
Shipment Volume (units bn) | | 197.3 | | 35.5 | | 4.2 | | 157.6 |
vs. Q2 2023 | | 2.8% | | 13.1% | | 20.0% | | 0.4% |
| | | | | | | | | | | | | | | | | | | | |
| | PMI | | Smoke-Free Business | | Combustibles |
| | | | | | |
Net Revenues ($ bn) | | $9.5 | | $3.6 | | $5.9 |
reported vs. Q2 2023 | | 5.6% | | 13.6% | | 1.2% |
organic vs. Q2 2023 | | 9.6% | | 18.3% | | 4.8% |
| | | | | | |
Gross Profit ($ bn) | | $6.1 | | $2.3 | | $3.8 |
reported vs. Q2 2023 | | 6.7% | | 15.6% | | 1.8% |
organic vs. Q2 2023 | | 11.5% | | 22.2% | | 5.5% |
| | | | | | |
Operating Income ($ bn) | | $3.4 | | | | |
reported vs. Q2 2023 | | 34.2% | | | | |
organic vs. Q2 2023 | | 12.5% | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | Reported Diluted EPS | Adjusting Items* | Adjusted Diluted EPS | Currency Impact | Adjusted Diluted EPS ex. Currency |
| | | | | | |
EPS | | $1.54 | $(0.05) | $1.59 | $(0.18) | $1.77 |
vs. Q2 2023 | | 52.5% | | (0.6)% | | 10.6% |
(*) For a list of adjusting items refer to page 19 |
2 Oral smoke-free products volume excludes snuff, snuff leaf and U.S. chew
3 In pouches or pouch equivalents
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Full-Year |
| 2024 Forecast | | 2023 | Growth |
| | | | | | | | | |
Reported Diluted EPS | $5.89 | - | $6.01 | | $ 5.02 | | | | |
| | | | | | | | | |
| | | | | | | | | |
Adjustments: | | | | | | | | | |
Asset impairment and exit costs | 0.09 | | 0.06 | | | | |
Termination of distribution arrangement in the Middle East | — | | 0.04 | | | | |
Impairment of goodwill and other intangibles | 0.01 | | 0.44 | | | | |
Amortization of intangibles(1) | 0.43 | | 0.25 | | | | |
Charges related to the war in Ukraine | — | | 0.03 | | | | |
| | | | | | | |
Swedish Match AB acquisition accounting related items | — | | 0.01 | | | | |
Income tax impact associated with Swedish Match AB financing | 0.09 | | (0.11) | | | | |
South Korea indirect tax charge | — | | 0.11 | | | | |
Termination of agreement with Foundation for a Smoke-Free World | — | | 0.07 | | | | |
Fair value adjustment for equity security investments | (0.15) | | (0.02) | | | | |
Tax items | (0.03) | | 0.11 | | | | |
Total Adjustments | 0.44 | | 0.99 | | | | |
| | | | | | | |
| | | | | | | | | |
Adjusted Diluted EPS | $6.33 | - | $6.45 | | $ 6.01 | | 5.3% | - | 7.3% |
Less: Currency | (0.34) | | | | | | |
Adjusted Diluted EPS, excluding currency | $6.67 | - | $6.79 | | $ 6.01 | | 11.0% | - | 13.0% |
| | | | | | | | | |
(1) See forecast assumptions for details |
| | | | | | | | | |
|
Reported diluted EPS is forecast to be in a range of $5.89 to $6.01, at prevailing exchange rates, versus reported diluted EPS of $5.02 in 2023. Excluding a total 2024 adjustment of $0.44 per share, this forecast represents a projected increase of 5.3% to 7.3% versus adjusted diluted EPS of $ 6.01 in 2023. Also excluding an adverse currency impact of $0.34, at prevailing exchange rates, this forecast represents a projected increase of 11.0% to 13.0% versus adjusted diluted EPS of $6.01 in 2023, as outlined in the above table.
2024 Full-Year Forecast Assumptions
This forecast assumes:
•A broadly stable total international industry volume for cigarettes and HTUs, excluding China and the U.S.;
•Total cigarette, HTU and oral smoke-free product shipment volume growth for PMI of 1% to 2% driven by smoke-free products;
•A second half acceleration in HTU adjusted IMS to deliver around 13% growth for the full year, and HTU shipment volumes of around 140 billion units. This assumes no volumes in Taiwan and a slightly greater impact from consumer adjustment to the EU characterizing flavor ban than previously assumed;
•Nicotine pouch shipment volume in the U.S. of 560 to 580 million cans;
•Net revenue growth of 7.5% to 9% on an organic basis;
•Organic operating income growth of 11% to 13%;
•An acceleration in organic smoke-free net revenue and gross profit growth compared to 2023;
•Broadly unchanged net revenue and adjusted operating loss in Wellness and Healthcare segment compared to 2023;
•No earnings impact from the May 15, 2024 Fiscal Court in Dusseldorf ruling related to the legality of a supplemental tax surcharge on HTUs in Germany, which went into effect in 2022. On June 19, 2024, a German subsidiary of PMI submitted an appeal;
•Full-year amortization of acquired intangibles of $0.43 per share, which includes an estimate of amortization of IQOS commercialization rights in the U.S. following the closing of the agreement to end our commercial relationship with Altria Group, Inc. covering IQOS in the U.S. effective May 1, 2024;
•Net financing costs of approximately $1.3 billion;
•An effective tax rate, excluding discrete tax events, of approximately 21% to 22%;
•Operating cash flow of approximately $11 billion at prevailing exchange rates, subject to year-end working capital requirements;
•Capital expenditures of approximately $1.3 to $1.4 billion, including further investments in ZYN capacity in the U.S.;
•Net debt to adjusted EBITDA ratio improvement of 0.3x to 0.5x at prevailing exchange rates as we continue to target a ratio of around 2x by the end of 2026;
•No share repurchases in 2024; and
•A strong second-half performance, with third quarter adjusted diluted EPS of $1.77 to $1.82 including an estimated adverse currency impact of 2 cents at prevailing exchange rates.
Factors described in the Forward-Looking and Cautionary Statements section of this release represent continuing risks to these projections.
A conference call hosted by Emmanuel Babeau, Chief Financial Officer, will be webcast at 9:00 a.m., Eastern Time, on July 23, 2024. Access the webcast at www.pmi.com/2024Q2earnings.
| | | | | |
Investor Relations: | Media: |
Stamford, CT: +1 (203) 905 2413 | Lausanne: +41 582 424 500 |
Lausanne, Switzerland: +41 582 424 666 | Email: David.Fraser@pmi.com |
Email: InvestorRelations@pmi.com | |
TOTAL MARKET, CONSOLIDATED SHIPMENT VOLUME & MARKET SHARE
Total Market Volume
Second-Quarter
Estimated international industry volume (excluding China and the U.S.) for cigarettes and HTUs increased by 1.5%, reflecting increases in the SSEA, CIS & MEA Region, partly offset by decreases in the Europe, Americas and EA, AU & PMI DF Regions, as described in the Regional sections below.
Six Months Year-to-Date
Estimated international industry volume (excluding China and the U.S.) for cigarettes and HTUs increased by 1.1%, reflecting increase in the SSEA, CIS & MEA Region, partly offset by decreases in the Europe and Americas Regions, and broadly stable in the EA, AU & PMI DF Region, as described in the Regional sections below.
Consolidated Shipment Volume
| | | | | | | | | | | | | | | | | | | | | | | | | | |
PMI Cigarettes and HTUs | | Second-Quarter | | Six Months Year-to-Date |
(million units) | | 2024 | 2023 | Change | | 2024 | 2023 | Change |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Cigarettes | | 157,618 | | 157,010 | | 0.4 | % | | 300,809 | | 300,718 | | — | % |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Heated Tobacco Units | | 35,544 | | 31,424 | | 13.1 | % | | 68,678 | | 58,820 | | 16.8 | % |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total Cigarettes and HTUs | | 193,162 | | 188,434 | | 2.5 | % | | 369,487 | | 359,538 | | 2.8 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
PMI Oral SFP(1) | | Second-Quarter | | Six Months Year-to-Date |
(million cans) | | 2024 | 2023 | Change | | 2024 | 2023 | Change |
Nicotine Pouches | | 149.9 | | 99.5 | | 50.6 | % | | 295.6 | | 180.7 | | 63.5 | % |
Snus | | 58.8 | | 62.6 | | (6.2) | % | | 120.2 | | 118.2 | | 1.7 | % |
Moist Snuff | | 34.2 | | 34.1 | | 0.2 | % | | 68.6 | | 69.3 | | (1.1) | % |
Other Oral SFP(2) | | 1.0 | | 1.2 | | (17.0) | % | | 2.0 | | 2.5 | | (16.8) | % |
Total Oral SFP | | 243.8 | | 197.4 | | 23.5 | % | | 486.4 | | 370.7 | | 31.2 | % |
(1) Excluding snuff, snuff leaf and U.S. chew |
(2) Includes chew bags and tobacco bits |
Note: Sum may not foot due to roundings. |
Second-Quarter
PMI's total cigarette and HTU shipment volume increased by 2.5% (HTU shipments increased by 13.1%, and cigarette shipments increased by 0.4%), with increases across all regions except the Americas.
PMI’s total oral product shipment volume in cans increased by 23.5%, predominantly reflecting growth in nicotine pouches.
Adjusted in-market sales for HTUs increased by 10.2%, including growth in Japan of 12.5% and Europe of 6.8%.
Six Months Year-to-Date
PMI's total cigarette and HTU shipment volume increased by 2.8% (HTU shipments increased by 16.8%, while cigarette shipments were stable).
PMI’s total oral product shipment volume in cans increased by 31.2%, primarily reflecting growth in nicotine pouches.
Adjusted in-market sales for HTUs increased by 11.4%, including growth in Japan of 12.9% and Europe of 8.0%. A net favorable impact of estimated distributor inventory movements for HTU shipments was driven most significantly by additional shipments to Japan in light of disruption to Red Sea shipping routes.
International Share of Market - Cigarettes and HTUs
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Second-Quarter | | Six Months Year-to-Date | | |
| 2024 | 2023 | Change (pp) | | 2024 | 2023 | Change (pp) | | | | |
| | | | | | | | | | | | |
Total International Market Share(1) | | 28.7 | % | 28.6 | % | 0.1 | | | 28.3 | % | 27.9 | % | 0.4 | | | | | |
Cigarettes | | 23.6 | % | 24.0 | % | (0.4) | | | 23.2 | % | 23.4 | % | (0.2) | | | | | |
HTU | | 5.1 | % | 4.7 | % | 0.4 | | | 5.1 | % | 4.6 | % | 0.5 | | | | | |
| | | | | | | | | | | | |
Cigarette over Cigarette Market Share(2) | | 25.3 | % | 25.5 | % | (0.2) | | | 24.9 | % | 24.9 | % | — | | | | | |
(1) Defined as PMI's cigarette and heated tobacco unit in-market sales volume as a percentage of total industry cigarette and heated tobacco unit sales volume, excluding China and the U.S., including cigarillos in Japan |
(2) Defined as PMI's cigarette in-market sales volume as a percentage of total industry cigarette sales volume, excluding China and the U.S., including cigarillos in Japan |
Note: Sum of share of market by product categories might not foot to total due to roundings. | | | | |
|
CONSOLIDATED FINANCIAL SUMMARY
Second-Quarter
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Quarters Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Net Revenues | | $ 9,468 | $ 8,967 | | 5.6% | 9.6% | | 501 | | (358) | | — | | 583 | | 303 | | (27) | |
| | | | | | | | | | | | | |
Cost of Sales(1) | | (3,345) | (3,228) | | (3.6)% | (5.9)% | | (117) | | 63 | | 12 | | — | | (145) | | (47) | |
Marketing, Administration and Research Costs(2) | | (2,679) | (2,508) | | (6.8)% | (5.4)% | | (171) | | (36) | | — | | — | | — | | (135) | |
Impairment of Goodwill | | — | (665) | | +100% | +100% | | 665 | | — | | — | | — | | — | | 665 | |
| | | | | | | | | | | | | |
Operating Income | | $ 3,444 | $ 2,566 | | 34.2% | 46.6% | | 878 | | (331) | | 12 | | 583 | | 158 | | 456 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Impairment of Goodwill and Other Intangibles (3) | | — | (680) | | +100% | +100% | | 680 | | — | | — | | — | | — | | 680 | |
Amortization of Intangibles | | (212) | (82) | | -(100)% | -(100)% | | (130) | | — | | — | | — | | — | | (130) | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
South Korea Indirect Tax Charge | | — | (204) | | +100% | +100% | | 204 | | — | | — | | — | | — | | 204 | |
| | | | | | | | | | | | | |
Adjusted Operating Income | | $ 3,656 | $ 3,532 | | 3.5% | 12.5% | | 124 | | (331) | | 12 | | 583 | | 158 | | (298) | |
| | | | | | | | | | | | | |
Adjusted Operating Income Margin | | 38.6 | % | 39.4 | % | | (0.8)pp | 1.1pp | | | | | | | |
(1) Includes $16 million in 2024 and $22 million in 2023 related to the special items below. |
(2) Includes $196 million in 2024 and $279 million in 2023 related to the special items below. |
(3) Includes $665 million impairment of goodwill in 2023 |
|
|
|
|
Net revenues increased by 9.6% on an organic basis, mainly reflecting: a favorable pricing variance, primarily due to higher combustible tobacco pricing; and favorable volume/mix, driven by higher smoke-free products volume.
Adjusted operating income increased by 12.5% on an organic basis, mainly reflecting: the favorable pricing variance; and favorable volume/mix, mainly driven by smoke-free products volume, notwithstanding unfavorable cigarette mix; partly offset by higher costs, predominantly marketing, administration and research costs.
Six Months Year-to-Date
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Six Months Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
Net Revenues | | $ 18,261 | $ 16,986 | | 7.5 | % | 10.8 | % | | 1,275 | | (552) | | — | | 1,032 | | 767 | | 28 | |
Termination of distribution arrangement in the Middle East | | — | (80) | | +100% | +100% | | 80 | | — | | — | | — | | — | | 80 | |
Adjusted Net Revenues | | $ 18,261 | $ 17,066 | | 7.0 | % | 10.2 | % | | 1,195 | | (552) | | — | | 1,032 | | 767 | | (52) | |
| | | | | | | | | | | | | |
Net Revenues | | $ 18,261 | $ 16,986 | | 7.5 | % | 10.8 | % | | 1,275 | | (552) | | — | | 1,032 | | 767 | | 28 | |
| | | | | | | | | | | | | |
Cost of Sales (1) | | (6,540) | (6,266) | | (4.4) | % | (5.7) | % | | (274) | | 71 | | 12 | | — | | (314) | | (43) | |
Marketing, Administration and Research Costs (2) | | (5,232) | (4,758) | | (10.0) | % | (6.2) | % | | (474) | | (178) | | — | | — | | — | | (296) | |
Impairment of Goodwill | | — | (665) | | +100% | +100% | | 665 | | — | | — | | — | | — | | 665 | |
| | | | | | | | | | | | | |
Operating Income | | $ 6,489 | $ 5,297 | | 22.5 | % | 34.7 | % | | 1,192 | | (659) | | 12 | | 1,032 | | 453 | | 354 | |
Asset Impairment & Exit Costs | | (168) | (109) | | (54.1) | % | (54.1) | % | | (59) | | — | | — | | — | | — | | (59) | |
Termination of distribution arrangement in the Middle East (3) | | — | (80) | | +100% | +100% | | 80 | | — | | — | | — | | — | | 80 | |
Impairment of Goodwill and Other Intangibles (4) | | (27) | (680) | | 96.0 | % | 96.0 | % | | 653 | | — | | — | | — | | — | | 653 | |
Amortization of Intangibles | | (332) | (163) | | -(100)% | -(100)% | | (169) | | — | | — | | — | | — | | (169) | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Swedish Match AB acquisition accounting related items | | — | (18) | | +100% | +100% | | 18 | | — | | — | | — | | — | | 18 | |
South Korea Indirect Tax Charge | | — | (204) | | +100% | +100% | | 204 | | — | | — | | — | | — | | 204 | |
| | | | | | | | | | | | | |
Adjusted Operating Income | | $ 7,016 | $ 6,551 | | 7.1 | % | 17.0 | % | | 465 | | (659) | | 12 | | 1,032 | | 453 | | (373) | |
| | | | | | | | | | | | | |
Adjusted Operating Income Margin | | 38.4 | % | 38.4 | % | | —pp | 2.3pp | | | | | | | |
(1) Includes $32 million in 2024 and $62 million in 2023 related to the special items below. |
(2) Includes $495 million in 2024 and $447 million in 2023 related to the special items below. |
(3) Included in Net Revenues above. |
(4) Includes $665 million impairment of goodwill in 2023. |
|
|
Adjusted net revenues increased by 10.2% on an organic basis, mainly reflecting: a favorable pricing variance, primarily driven by higher combustible tobacco pricing; and favorable volume/mix, driven by higher smoke-free products volume, partly offset by unfavorable cigarette mix.
Adjusted operating income increased by 17.0% on an organic basis, mainly reflecting: the favorable pricing variance, predominantly driven by higher combustible tobacco pricing; and favorable volume/mix, mainly driven by higher smoke-free products volume; partly offset by higher marketing, administration and research costs (primarily due to inflationary impacts, notably related to wages, and higher commercial investments), as well as
higher manufacturing costs (primarily due to inflationary impacts, notably related to tobacco leaf and the impact of the EU single-use plastics directive, partly offset by productivity).
EUROPE REGION
Total Market, PMI Shipment & Market Share Commentaries
Second-Quarter
The estimated total market for cigarettes and HTUs in the Region decreased by 1.7% to 138.0 billion units, reflecting a 2.8% decline for cigarettes, partly offset by an increase for HTUs. The decrease in the estimated total market was predominantly due to France (down by 11.4%), the UK (down by 15.4%), Germany (down by 3.3%), and the Netherlands (down by 20.7%), partly offset by Bulgaria (up by 10.6%), Romania (up by 5.0%), and Greece (up by 8.3%).
Six Months Year-to-Date
The estimated total market for cigarettes and HTUs in the Region decreased by 1.2% to 262.1 billion units, reflecting a 2.6% decline for cigarettes, partly offset by an increase for HTUs. The decrease in the estimated total market was predominantly due to France (down by 13.8%), the UK (down by 13.3%), and the Netherlands (down by 15.5%), partly offset by Bulgaria (up by 9.7%), Poland (up by 2.3%), Romania (up by 3.9%), and Greece (up by 7.1%).
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Europe Key Data | | Second-Quarter | | Six Months Year-to-Date |
| | | | Change | | | | Change |
| | 2024 | 2023 | % / pp | | 2024 | 2023 | % / pp |
| | | | | | | | |
| | | | | | | | |
PMI Shipment Volume (million units) | | | | | | | | |
Cigarettes | | 43,467 | 43,741 | (0.6) | % | | 80,556 | 82,898 | (2.8) | % |
Heated Tobacco Units | | 12,935 | 11,705 | 10.5 | % | | 24,275 | 21,804 | 11.3 | % |
Total Europe | | 56,402 | 55,446 | 1.7 | % | | 104,831 | 104,702 | 0.1 | % |
| | | | | | | | |
PMI Market Share | | | | | | | | |
Cigarettes | | 30.2 | % | 30.3 | % | (0.1) | | | 30.1 | % | 30.3 | % | (0.2) | |
Heated Tobacco Units | | 9.6 | % | 8.8 | % | 0.8 | | | 9.8 | % | 8.9 | % | 0.9 | |
Total Europe | | 39.8 | % | 39.1 | % | 0.7 | | | 40.0 | % | 39.2 | % | 0.8 | |
Note: Sum may not foot due to roundings. |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Europe Oral SFP | | Second-Quarter | | Six Months Year-to-Date |
| | | | | | | | |
| | 2024 | 2023 | Change | | 2024 | 2023 | Change |
| | | | | | | | |
| | | | | | | | |
PMI Shipment Volume (million cans) | | | | | | | | |
Nicotine Pouches | | 11.8 | 9.3 | 26.9 | % | | 24.1 | 17.2 | 40.2 | % |
Snus | | 58.0 | 61.4 | (5.6) | % | | 118.7 | 115.8 | 2.5 | % |
Other Oral SFP(1) | | 1.0 | 1.2 | (17.0) | % | | 2.0 | 2.5 | (16.8) | % |
Total Europe | | 70.8 | 71.9 | (1.6) | % | | 144.8 | 135.4 | 6.9 | % |
(1) Includes chew bags and tobacco bits |
Note: Sum may not foot due to roundings. |
|
|
Second-Quarter
PMI's total cigarette and HTU shipment volume in the Region increased by 1.7% to 56.4 billion units. Total cigarette and HTU shipment volume increased notably in Italy (up by 7.6%), mainly driven by cigarettes, and Poland (up by 6.0%), and decreased notably in France (down by 11.7%) and the Netherlands (down by 19.5%), both driven by cigarettes.
PMI's estimated HTU adjusted in-market sales volume in the Region increased by 6.8% in the quarter, reflecting continued growth momentum for IQOS, partly offset by the impact from the EU characterizing flavor ban.
PMI's HTU share of the total cigarette and HTU market in the Region increased by 0.8 points on an adjusted basis.
Oral SFP shipments decreased by 1.6% with decline of snus (down by 5.6%), partly offset by nicotine pouches (up by 26.9%).
Six Months Year-to-Date
PMI's total cigarette and HTU shipment volume in the Region increased by 0.1% to 104.8 billion units. Total cigarette and HTU shipment volume increased notably in Poland (up by 7.9%), Greece (up by 9.6%), and Germany (up by 1.9%), and decreased notably in France (down by 21.7%) and the Netherlands (down by 15.2%), both driven by cigarettes.
PMI's estimated HTU adjusted in-market sales volume in the Region increased by 8.0%, reflecting continued growth momentum for IQOS, partly offset by the impact from the EU characterizing flavor ban.
PMI's HTU share of the total cigarette and HTU market in the Region increased by 0.9 points on an adjusted basis.
Oral SFP shipments increased by 6.9%, driven by growth of nicotine pouches (up by 40.2%) and snus (up by 2.5%).
Financial Summary
Second-Quarter
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Quarters Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
Net Revenues | | $ 3,815 | $ 3,574 | | 6.7% | 7.0% | | 241 | | (9) | | — | | 205 | | 45 | | — | |
| | | | | | | | | | | | | |
Operating Income | | $ 1,660 | $ 1,619 | | 2.5% | 5.3% | | 41 | | (45) | | — | | 205 | | 2 | | (121) | |
Adjustments (1) | | (40) | (28) | | (41.8)% | (41.8)% | | (12) | | — | | — | | — | | — | | (12) | |
Adjusted Operating Income | | $ 1,701 | $ 1,647 | | 3.3% | 6.0% | | 54 | | (45) | | — | | 205 | | 2 | | (109) | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Adjusted Operating Income Margin | | 44.6 | % | 46.1 | % | | (1.5)pp | (0.4)pp | | | | | | | |
| | | | | | | | | | | | | |
(1) See Schedule 10 in Exhibit 99.2 to the Form 8-K dated July 23, 2024, for additional detail. |
|
|
|
Net revenues increased by 7.0% on an organic basis, reflecting: a favorable pricing variance, mainly driven by higher combustible tobacco pricing; and favorable volume/mix, primarily driven by higher HTU volume, partly offset by lower cigarettes volume.
Adjusted operating income increased by 6.0% on an organic basis, reflecting: a favorable pricing variance, mainly driven by higher combustible tobacco pricing; partly offset by higher marketing, administration and research costs as well as manufacturing costs, including the impact of the EU single-use plastics directive.
Six Months Year-to-Date
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Six Months Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
Net Revenues | | $ 7,180 | $ 6,642 | | 8.1 | % | 7.1 | % | | 538 | | 69 | | — | | 368 | | 101 | | — | |
| | | | | | | | | | | | | |
Operating Income | | $ 3,116 | $ 2,834 | | 10.0 | % | 11.0 | % | | 282 | | (31) | | — | | 368 | | 66 | | (121) | |
Adjustments (1) | | (80) | (103) | | 22.0 | % | 22.0 | % | | 23 | | — | | — | | — | | — | | 23 | |
Adjusted Operating Income | | $ 3,197 | $ 2,937 | | 8.9 | % | 9.9 | % | | 260 | | (31) | | — | | 368 | | 66 | | (143) | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Adjusted Operating Income Margin | | 44.5 | % | 44.2 | % | | 0.3pp | 1.2pp | | | | | | | |
| | | | | | | | | | | | | |
(1) See Schedule 11 in Exhibit 99.2 to the Form 8-K dated July 23, 2024, for additional detail. |
|
|
|
Net revenues increased by 7.1% on an organic basis, primarily driven by the same factors as for the quarter.
Adjusted operating income increased by 9.9% on an organic basis, reflecting: a favorable pricing variance, mainly driven by higher combustible tobacco pricing; and favorable volume/mix, primarily driven by higher HTU volume, notwithstanding lower cigarette volume; partly offset by higher marketing, administration and research costs as well as manufacturing costs, including the impact of the EU single-use plastics directive.
SSEA, CIS & MEA REGION
Total Market, PMI Shipment & Market Share Commentaries
Second-Quarter
The estimated total market for cigarettes and HTUs in the Region increased by 3.7% to 393.9 billion units. The increase in the estimated total market was mainly due to Russia (up by 6.2%), Pakistan (up by 42.4%), Egypt (up by 18.6%), Bangladesh (up by 8.5%), and Turkey (up by 4.1%), partly offset by Thailand (down by 19.5%) and Kazakhstan (down by 8.8%).
Six Months Year-to-Date
The estimated total market for cigarettes and HTUs in the Region increased by 2.5% to 767.0 billion units. The increase in the estimated total market was mainly due to Turkey (up by 10.3%), Russia (up by 5.3%), Indonesia (up by 3.1%), and Bangladesh (up by 6.5%), partly offset by Thailand (down by 14.1%) and Philippines (down by 7.9%).
| | | | | | | | | | | | | | | | | | | | | | | | | | |
PMI Shipment Volume | | Second-Quarter | | Six Months Year-to-Date |
(million units) | | 2024 | 2023 | Change | | 2024 | 2023 | Change |
Cigarettes | | 87,391 | | 84,415 | | 3.5 | % | | 167,582 | | 160,946 | | 4.1 | % |
Heated Tobacco Units | | 6,937 | | 5,853 | | 18.5 | % | | 13,015 | | 11,300 | | 15.2 | % |
Total SSEA, CIS & MEA | | 94,328 | | 90,268 | | 4.5 | % | | 180,597 | | 172,246 | | 4.8 | % |
Second-Quarter
PMI's total cigarette and HTU shipment volume in the Region increased by 4.5% to 94.3 billion units, mainly driven by Turkey (up by 9.7%) and Saudi Arabia (up by 68.9% due to inventory movements), partly offset by Indonesia (down by 6.4%), Thailand (down by 24.9%) and the Philippines (down by 9.7%). PMI's estimated HTU adjusted in-market sales volume increased by 11.4%, with 18.5% HTU shipment volume growth. HTU shipment growth in Russia primarily reflects timing and cross-border dynamics, with limited underlying growth.
Six Months Year-to-Date
PMI's total cigarette and HTU shipment volume in the Region increased by 4.8% to 180.6 billion units, mainly driven by Turkey (up by 16.0%), partly offset by the Philippines (down by 14.2%). PMI's estimated HTU adjusted in-market sales volume increased by 13.1%, with 15.2% HTU shipment volume growth.
Financial Summary
Second-Quarter
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Quarters Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Net Revenues | | $ 2,771 | $ 2,668 | | 3.9% | 13.3% | | 103 | | (251) | | — | | 229 | | 123 | | 2 | |
| | | | | | | | | | | | | |
Operating Income | | $ 891 | $ 880 | | 1.3% | 26.0% | | 11 | | (230) | | 12 | | 229 | | 50 | | (50) | |
Adjustments (1) | | (5) | (5) | | 6.8% | 6.8% | | — | | — | | — | | — | | — | | — | |
Adjusted Operating Income | | $ 896 | $ 885 | | 1.2% | 25.9% | | 11 | | (230) | | 12 | | 229 | | 50 | | (50) | |
| | | | | | | | | | | | | |
Adjusted Operating Income Margin | | 32.3 | % | 33.2 | % | | (0.9)pp | 3.7pp | | | | | | | |
| | | | | | | | | | | | | |
|
(1) See Schedule 10 in Exhibit 99.2 to the Form 8-K dated July 23, 2024, for additional detail. |
|
|
Net revenues increased by 13.3% on an organic basis, primarily reflecting: a favorable pricing variance, mainly driven by higher combustible tobacco pricing; and favorable volume/mix, driven by higher HTU and cigarettes volume, as well as favorable HTU and cigarette mix.
Adjusted operating income increased by 25.9% on an organic basis, primarily reflecting: a favorable pricing variance, mainly driven by higher combustible tobacco pricing; and favorable volume/mix, driven by higher smoke-free products and cigarettes volume, notwithstanding unfavorable cigarette mix; partly offset by higher manufacturing costs (primarily due to higher cost of tobacco leaf).
Six Months Year-to-Date
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Six Months Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
Net Revenues | | $ 5,429 | $ 5,145 | | 5.5 | % | 14.2 | % | | 284 | | (445) | | — | | 384 | | 267 | | 78 | |
Adjustment (1) | | — | (80) | | +100% | +100% | | 80 | | — | | — | | — | | — | | 80 | |
Adjusted Net Revenues | | $ 5,429 | $ 5,225 | | 3.9 | % | 12.4 | % | | 204 | | (445) | | — | | 384 | | 267 | | (2) | |
| | | | | | | | | | | | | |
Net Revenues | | $ 5,429 | $ 5,145 | | 5.5 | % | 14.2 | % | | 284 | | (445) | | — | | 384 | | 267 | | 78 | |
| | | | | | | | | | | | | |
Operating Income | | $ 1,663 | $ 1,614 | | 3.0 | % | 31.5 | % | | 49 | | (471) | | 12 | | 384 | | 96 | | 28 | |
Adjustments (2) | | (10) | (122) | | 92.1 | % | 92.1 | % | | 112 | | — | | — | | — | | — | | 112 | |
Adjusted Operating Income | | $ 1,673 | $ 1,736 | | (3.6) | % | 22.8 | % | | (63) | | (471) | | 12 | | 384 | | 96 | | (84) | |
| | | | | | | | | | | | | |
Adjusted Operating Income Margin | | 30.8 | % | 33.2 | % | | (2.4)pp | 3.1pp | | | | | | | |
| | | | | | | | | | | | | |
(1) Termination of distribution arrangement in the Middle East. |
(2) See Schedule 11 in Exhibit 99.2 to the Form 8-K dated July 23, 2024, for additional detail. |
|
|
Adjusted net revenues increased by 12.4% on an organic basis, primarily reflecting: a favorable pricing variance, mainly driven by higher combustible tobacco pricing; and favorable volume/mix, driven by higher cigarette and HTU volume and favorable cigarettes mix.
Adjusted operating income increased by 22.8% on an organic basis, primarily reflecting: a favorable pricing variance, mainly driven by higher combustible tobacco pricing; and favorable volume/mix, driven by higher cigarette and HTU volume, notwithstanding unfavorable cigarette mix; partly offset by higher manufacturing costs (primarily due to higher cost of tobacco leaf).
EA, AU AND PMI DF REGION
Total Market, PMI Shipment & Market Share Commentaries
Second-Quarter
The estimated total market for cigarettes and HTUs in the Region, excluding China, decreased by 0.7% to 80.2 billion units, with a decline in cigarettes, partly offset by HTU growth. The decrease in the estimated total market was mainly driven by Australia (down by 29.1%), South Korea (down by 1.9%), and Taiwan (down by 4.2%), partly offset by International Duty Free (up by 8.5%) and Japan (up by 0.9%).
Six Months Year-to-Date
The estimated total market for cigarettes and HTUs in the Region, excluding China, was stable at 156.0 billion units, with HTU growth partly offset by a decline in cigarettes. The increase in the estimated total market was mainly driven by International Duty Free (up by 12.4%) and Japan (up by 1.0%), partly offset by Australia (down by 29.4%).
| | | | | | | | | | | | | | | | | | | | | | | | | | |
PMI Shipment Volume | | Second-Quarter | | Six Months Year-to-Date |
(million units) | | 2024 | 2023 | Change | | 2024 | 2023 | Change |
Cigarettes | | 11,872 | | 13,351 | | (11.1) | % | | 23,440 | | 26,461 | | (11.4) | % |
Heated Tobacco Units | | 15,474 | | 13,714 | | 12.8 | % | | 31,073 | | 25,462 | | 22.0 | % |
Total EA, AU & PMI DF | | 27,346 | | 27,065 | | 1.0 | % | | 54,513 | | 51,923 | | 5.0 | % |
Second-Quarter
PMI's total cigarette and HTU shipment volume in the Region increased by 1.0% to 27.3 billion units, driven by Japan (up by 5.0%), partly offset by Australia (down by 28.5%).
PMI's estimated HTU adjusted in-market sales volume in the Region increased by 13.3% in the quarter, including growth in Japan of 12.5%.
Six Months Year-to-Date
PMI's total cigarette and HTU shipment volume in the Region increased by 5.0% to 54.5 billion units, driven by Japan (up by 12.6%), partly offset by Australia (down by 27.2%).
PMI's estimated HTU adjusted in-market sales volume in the Region increased by 14.1%, including growth in Japan of 12.9%.
Financial Summary
Second-Quarter
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Quarters Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
Net Revenues | | $ 1,673 | $ 1,680 | | (0.4)% | 6.7% | | (7) | | (120) | | — | | 88 | | 25 | | — | |
| | | | | | | | | | | | | |
Operating Income | | $ 753 | $ 557 | | 35.2% | 51.5% | | 196 | | (91) | | — | | 88 | | 2 | | 197 | |
Adjustments (1) | | (1) | (205) | | 99.7% | 99.7% | | 204 | | — | | — | | — | | — | | 204 | |
Adjusted Operating Income | | $ 753 | $ 762 | | (1.2)% | 10.8% | | (9) | | (91) | | — | | 88 | | 2 | | (7) | |
| | | | | | | | | | | | | |
Adjusted Operating Income Margin | | 45.0 | % | 45.4 | % | | (0.4)pp | 1.7pp | | | | | | | |
| | | | | | | | | | | | | |
(1) See Schedule 10 in Exhibit 99.2 to the Form 8-K dated July 23, 2024, for additional detail. |
|
Net revenues increased by 6.7% on an organic basis, reflecting: a favorable pricing variance and favorable volume/mix, mainly driven by higher HTU volume, partly offset by lower cigarette volume.
Adjusted operating income increased by 10.8% on an organic basis, primarily driven by the same factors as for net revenues.
Six Months Year-to-Date
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Six Months Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
Net Revenues | | $ 3,357 | $ 3,200 | | 4.9 | % | 12.1 | % | | 157 | | (229) | | — | | 218 | | 168 | | — | |
| | | | | | | | | | | | | |
Operating Income | | $ 1,516 | $ 1,194 | | 27.0 | % | 45.1 | % | | 322 | | (216) | | — | | 218 | | 74 | | 246 | |
Adjustments (1) | | (1) | (225) | | 99.3 | % | 99.3 | % | | 224 | | — | | — | | — | | — | | 224 | |
Adjusted Operating Income | | $ 1,517 | $ 1,419 | | 6.9 | % | 22.1 | % | | 98 | | (216) | | — | | 218 | | 74 | | 23 | |
| | | | | | | | | | | | | |
Adjusted Operating Income Margin | | 45.2 | % | 44.3 | % | | 0.9pp | 4.0pp | | | | | | | |
| | | | | | | | | | | | | |
(1) See Schedule 11 in Exhibit 99.2 to the Form 8-K dated July 23, 2024, for additional detail. |
|
Net revenues increased by 12.1% on an organic basis, reflecting: a favorable pricing variance and favorable volume/mix, mainly driven by higher HTU volume, partly offset by lower cigarette volume.
Adjusted operating income increased by 22.1% on an organic basis, primarily driven by the same factors as for net revenues.
AMERICAS REGION
Total Market, PMI Shipment & Market Share Commentaries
Second-Quarter
The estimated total market for cigarettes and HTUs in the Region, excluding the U.S., decreased by 2.7% to 45.2 billion units, primarily reflecting a decline for cigarettes. The decrease in the estimated total market was mainly due to Argentina (down by 20.0%) and Canada (down by 12.6%), partly offset by Brazil (up by 9.6%).
Six Months Year-to-Date
The estimated total market for cigarettes and HTUs in the Region, excluding the U.S., decreased by 2.8% to 89.9 billion units, primarily reflecting a decline for cigarettes. The decrease in the estimated total market was mainly due to Argentina (down by 13.8%) and Canada (down by 12.9%), partly offset by Brazil (up by 6.5%).
| | | | | | | | | | | | | | | | | | | | | | | | | | |
PMI Shipment Volume | | Second-Quarter | | Six Months Year-to-Date |
(million units) | | 2024 | 2023 | Change | | 2024 | 2023 | Change |
Cigarettes | | 14,888 | | 15,503 | | (4.0) | % | | 29,231 | | 30,413 | | (3.9) | % |
Heated Tobacco Units | | 198 | | 152 | | 30.3 | % | | 315 | | 254 | | 24.0 | % |
Total Americas | | 15,086 | | 15,655 | | (3.6) | % | | 29,546 | | 30,667 | | (3.7) | % |
Note: Sum may not foot due to roundings. |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Americas Oral SFP1 | | Second-Quarter | | Six Months Year-to-Date |
| | | | | | | | |
| | 2024 | 2023 | Change | | 2024 | 2023 | Change |
| | | | | | | | |
| | | | | | | | |
PMI Shipment Volume (million cans) | | | | | | | | |
Nicotine Pouches | | 135.1 | 89.9 | 50.3 | % | | 266.7 | 163.1 | 63.5 | % |
Moist Snuff | | 34.2 | 34.1 | 0.2 | % | | 68.6 | 69.3 | (1.1) | % |
Snus | | 0.8 | 1.2 | (37.3) | % | | 1.5 | 2.4 | (38.4) | % |
Total Americas | | 170.1 | 125.2 | 35.8 | % | | 336.7 | 234.8 | 43.4 | % |
(1) Excluding U.S. chew Note: Sum may not foot due to roundings. |
|
|
Second-Quarter
PMI's total cigarette and HTU shipment volume in the Region decreased by 3.6% to 15.1 billion units, mainly due to Argentina (down by 19.9%), partly offset by Brazil (up by 8.7%).
Oral products shipments increased by 35.8%, driven by ZYN nicotine pouches (up by 50.3%) in the U.S.
Six Months Year-to-Date
PMI's total cigarette and HTU shipment volume in the Region decreased by 3.7% to 29.5 billion units, mainly due to Argentina (down by 14.7%), partly offset by Brazil (up by 9.4%).
Cigar shipment volume declined by 18.3%, predominantly due to a tough comparison related to trade inventory movements in the prior-year around the April 2023 price increase. Gross profit grew robustly.
Oral products shipments increased by 43.4%, driven by ZYN nicotine pouches (up by 63.5%) in the U.S.
Financial Summary
Second-Quarter
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Quarters Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
Net Revenues | | $ 1,129 | $ 969 | | 16.5% | 14.2% | | 160 | | 22 | | — | | 55 | | 110 | | (27) | |
| | | | | | | | | | | | | |
Operating Income | | $ 183 | $ 243 | | (24.7)% | (39.1)% | | (60) | | 35 | | — | | 55 | | 104 | | (254) | |
Adjustments (1) | | (152) | (33) | | -(100)% | -(100)% | | (119) | | — | | — | | — | | — | | (119) | |
Adjusted Operating Income | | $ 335 | $ 276 | | 21.4% | 8.7% | | 59 | | 35 | | — | | 55 | | 104 | | (135) | |
| | | | | | | | | | | | | |
Adjusted Operating Income Margin | | 29.7 | % | 28.5 | % | | 1.2pp | (1.4)pp | | | | | | | |
| | | | | | | | | | | | | |
(1) See Schedule 10 in Exhibit 99.2 to the Form 8-K dated July 23, 2024, for additional detail. |
|
|
|
|
Net revenues increased by 14.2% on an organic basis, primarily reflecting: favorable volume/mix, mainly due to the growth of ZYN nicotine pouches in the U.S., partly offset by lower cigarette volume and unfavorable cigarette mix outside of the U.S.; and favorable pricing variance, predominantly driven by higher combustible tobacco pricing.
Adjusted operating income increased by 8.7% on an organic basis, mainly reflecting: favorable volume/mix and price variance, mainly due to the same factors as for net revenues; partly offset by higher marketing and administration costs, including incremental investment in the U.S.
Six Months Year-to-Date
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Six Months Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
Net Revenues | | $ 2,125 | $ 1,837 | | 15.7 | % | 12.9 | % | | 288 | | 51 | | — | | 54 | | 231 | | (48) | |
| | | | | | | | | | | | | |
Operating Income | | $ 282 | $ 426 | | (33.8) | % | (47.2) | % | | (144) | | 57 | | — | | 54 | | 217 | | (472) | |
Adjustments (1) | | (379) | (95) | | -(100)% | -(100)% | | (284) | | — | | — | | — | | — | | (284) | |
Adjusted Operating Income | | $ 661 | $ 521 | | 26.9 | % | 15.9 | % | | 140 | | 57 | | — | | 54 | | 217 | | (188) | |
| | | | | | | | | | | | | |
Adjusted Operating Income Margin | | 31.1 | % | 28.4 | % | | 2.7pp | 0.7pp | | | | | | | |
| | | | | | | | | | | | | |
(1) See Schedule 11 in Exhibit 99.2 to the Form 8-K dated July 23, 2024, for additional detail. |
|
|
|
|
Net revenues increased by 12.9% on an organic basis, primarily reflecting: favorable volume/mix, mainly due to growth of ZYN nicotine pouches in the U.S., partly offset by cigarette volume declines outside of the U.S.; and favorable cigarette pricing.
Adjusted operating income increased by 15.9% on an organic basis, mainly reflecting: favorable volume/mix, mainly due to the same factors as for net revenues; and favorable cigarette pricing; partly offset by higher marketing and administration costs, including incremental investment in the U.S.
WELLNESS AND HEALTHCARE
The results of PMI’s Vectura Fertin Pharma business are reported in the Wellness and Healthcare segment.
Second-Quarter
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Quarters Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
Net Revenues | | $ 80 | $ 76 | | 5.3 | % | 5.3 | % | | 4 | | — | | — | | 6 | | — | | (2) | |
| | | | | | | | | | | | | |
Operating Income / (Loss) | | $ (43) | $ (733) | | 94.1 | % | 94.1 | % | | 690 | | — | | — | | 6 | | — | | 684 | |
Adjustments (1) | | (14) | (695) | | 97.9 | % | 97.9 | % | | 681 | | — | | — | | — | | — | | 681 | |
Adjusted Operating Income / (Loss) | | $ (29) | $ (38) | | 23.7 | % | 23.7 | % | | 9 | | — | | — | | 6 | | — | | 3 | |
| | | | | | | | | | | | | |
Adjusted Operating Income / (Loss) Margin | | (36.3) | % | (50.0) | % | | 13.7pp | 13.7pp | | | | | | | |
| | | | | | | | | | | | | |
(1) See Schedule 10 in Exhibit 99.2 to the Form 8-K dated July 23, 2024, for additional detail. |
|
|
|
Net revenues increased by 5.3% on an organic basis. The adjusted operating loss of $29 million was primarily due to R&D and administration costs.
Six Months Year-to-Date
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Summary - Six Months Ended June 30, | | | | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) |
| 2024 | 2023 | | Total | Excl. Curr. & Acquis. | | Total | Cur- rency | Acqui-sitions | Price | Vol/ Mix | Cost/ Other |
(in millions) | | | |
Net Revenues | | $ 170 | $ 162 | | 4.9 | % | 3.7 | % | | 8 | | 2 | | — | | 8 | | — | | (2) | |
| | | | | | | | | | | | | |
Operating Income / (Loss) | | $ (88) | $ (771) | | 88.6 | % | 88.3 | % | | 683 | | 2 | | — | | 8 | | — | | 673 | |
Adjustments (1) | | (56) | (709) | | 92.1 | % | 92.1 | % | | 653 | | — | | — | | — | | — | | 653 | |
Adjusted Operating Income / (Loss) | | $ (32) | $ (62) | | 48.4 | % | 45.2 | % | | 30 | | 2 | | — | | 8 | | — | | 20 | |
| | | | | | | | | | | | | |
Adjusted Operating Income / (Loss) Margin | | (18.8) | % | (38.3) | % | | 19.5pp | 18.1pp | | | | | | | |
| | | | | | | | | | | | | |
(1) See Schedule 11 in Exhibit 99.2 to the Form 8-K dated July 23, 2024, for additional detail. |
|
|
|
Net revenues increased by 3.7% on an organic basis. The adjusted operating loss of $32 million was primarily due to R&D and administration costs.
Philip Morris International: Delivering a Smoke-Free Future
Philip Morris International (PMI) is a leading international tobacco company, actively delivering a smoke-free future and evolving its portfolio for the long term to include products outside of the tobacco and nicotine sector. The company’s current product portfolio primarily consists of cigarettes and smoke-free products. Since 2008, PMI has invested over $12.5 billion to develop, scientifically substantiate and commercialize innovative smoke-free products for adults who would otherwise continue to smoke, with the goal of completely ending the sale of cigarettes. This includes the building of world-class scientific assessment capabilities, notably in the areas of pre-clinical systems toxicology, clinical and behavioral research, as well as post-market studies. In 2022, PMI acquired Swedish Match – a leader in oral nicotine delivery – creating a global smoke-free champion led by the companies’ IQOS and ZYN brands. The U.S. Food and Drug Administration has authorized versions of PMI’s IQOS devices and consumables and Swedish Match’s General snus as Modified Risk Tobacco Products and renewal applications for these products are presently pending before the FDA. As of June 30, 2024, PMI's smoke-free products were available for sale in 90 markets, and PMI estimates that 36.5 million adults around the world use PMI's smoke-free products. Smoke-free business accounted for approximately 38% of PMI’s total first-half 2024 net revenues. With a strong foundation and significant expertise in life sciences, PMI announced in February 2021 its ambition to expand into wellness and healthcare areas and, through its Vectura Fertin Pharma business, aims to enhance life through the delivery of seamless health experiences. For more information, please visit www.pmi.com and www.pmiscience.com.
Forward-Looking and Cautionary Statements
This press release contains projections of future results and goals and other forward-looking statements, including statements regarding expected financial or operational performance; capital allocation plans; investment strategies; regulatory outcomes; market expectations; and business plans and strategies. Achievement of future results is subject to risks, uncertainties and inaccurate assumptions. In the event that risks or uncertainties materialize, or underlying assumptions prove inaccurate, actual results could vary materially from those contained in such forward-looking statements. Pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, PMI is identifying important factors that, individually or in the aggregate, could cause actual results and outcomes to differ materially from those contained in any forward-looking statements made by PMI.
PMI's business risks include: excise tax increases and discriminatory tax structures; increasing marketing and regulatory restrictions that could reduce our competitiveness, eliminate our ability to communicate with adult consumers, or ban certain of our products in certain markets or countries; health concerns relating to the use of tobacco and other nicotine-containing products and exposure to environmental tobacco smoke; litigation related to tobacco and/or nicotine use and intellectual property; intense competition; the effects of global and individual country economic, regulatory and political developments, natural disasters and conflicts; the impact and consequences of Russia's invasion of Ukraine; changes in adult smoker behavior; the impact of natural disasters and pandemics on PMI's business; lost revenues as a result of counterfeiting, contraband and cross-border purchases; governmental investigations; unfavorable currency exchange rates and currency devaluations, and limitations on the ability to repatriate funds; adverse changes in applicable corporate tax laws; adverse changes in the cost, availability, and quality of tobacco and other agricultural products and raw materials, as well as components and materials for our electronic devices; and the integrity of its information systems and effectiveness of its data privacy policies. PMI's future profitability may also be adversely affected should it be unsuccessful in its attempts to introduce, commercialize, and grow smoke-free products or if regulation or taxation do not differentiate between such products and cigarettes; if it is unable to successfully introduce new products, promote brand equity, enter new markets or improve its margins through increased prices and productivity gains; if it is unable to expand its brand portfolio internally or through acquisitions and the development of strategic business relationships; if it is unable to attract and retain the best global talent, including women or diverse candidates; or if it is unable to successfully integrate and realize the expected benefits from recent transactions and acquisitions. Future results are also subject to the lower predictability of our smoke-free products performance.
PMI is further subject to other risks detailed from time to time in its publicly filed documents, including PMI's Annual Report on Form 10-K for the fourth quarter and year ended December 31, 2023, and the Quarterly Report on Form 10-Q for the second quarter ended June 30, 2024, which will be filed in the coming days. PMI cautions that the foregoing list of important factors is not a complete discussion of all potential risks and uncertainties. PMI does not undertake to update any forward-looking statement that it may make from time to time, except in the normal course of its public disclosure obligations.
Non-GAAP Measures, Glossary and Explanatory Notes
Reconciliations of non-GAAP measures in this release to the most directly comparable U.S. GAAP measures can be found in Exhibit 99.2 to the Form 8-K dated July 23, 2024, and at www.pmi.com/2024Q2earnings. A glossary of key terms, definitions and explanatory notes is available in the aforementioned Exhibit 99.2 and on
the same webpage, where additional financial schedules, as well as adjustments and other calculations have also been made available.
Management reviews net revenues, gross profit, operating income, operating income margin, operating cash flow and earnings per share, or "EPS," on an adjusted basis, which may exclude the impact of currency and other items such as acquisitions, asset impairment and exit costs, tax items and other special items. Additionally, starting in 2022 and on a comparative basis, for these measures other than net revenues and operating cash flow, PMI includes adjustments to add back amortization expense on acquisition related intangible assets that are recorded as part of purchase accounting and contribute to PMI’s revenue generation, as well as impairment of intangible assets, if any. While amortization expense on acquisition related intangible assets is excluded in these adjusted measures, the net revenues generated from these acquired intangible assets are included in the company's adjusted measures, unless otherwise stated. Currency-neutral and organic growth rates reflect the way management views underlying performance for these measures. PMI believes that such measures provide useful insight into underlying business trends and results. Management reviews these measures because they exclude changes in currency exchange rates and other factors that may distort underlying business trends, thereby improving the comparability of PMI’s business performance between reporting periods. Furthermore, PMI uses several of these measures in its management compensation program to promote internal fairness and a disciplined assessment of performance against company targets. PMI discloses these measures to enable investors to view the business through the eyes of management.
Non-GAAP measures used in this release should neither be considered in isolation nor as a substitute for the financial measures prepared in accordance with U.S. GAAP.
| | |
Diluted EPS reconciliation |
| | | | | | | | | | | | |
| | | | |
| Second-Quarter |
| 2024 | 2023 | % Change | |
Reported Diluted EPS | $ 1.54 | $ 1.01 | 52.5 | % | |
| | | | |
| | | | |
Impairment of goodwill and other intangibles | — | | 0.44 | | | |
Amortization of intangibles | 0.11 | | 0.04 | | | |
South Korea indirect tax charge | — | | 0.11 | | | |
| | | | |
Income tax impact associated with Swedish Match AB financing | 0.02 | | (0.01) | | | |
Fair value adjustment for equity security investments | (0.08) | | 0.01 | | | |
| | | | |
Adjusted Diluted EPS | $ 1.59 | $ 1.60 | (0.6) | % | |
Less: Currency | (0.18) | | | | |
Adjusted Diluted EPS, excluding Currency | $ 1.77 | $ 1.60 | 10.6 | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | Appendix 1 |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Key Market Data |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Quarters Ended June 30, |
Market | | Total Market, bio units | | PMI Shipments, bio units | | PMI Market Share(2), % |
| | Total | | Cigarette | | HTU | | Total | | HTU |
| 2024 | 2023 | % Change | | 2024 | 2023 | % Change | | 2024 | 2023 | % Change | | 2024 | 2023 | % Change | | 2024 | 2023 | pp Change | | 2024 | 2023 | pp Change |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total(1)(2) | | 657.2 | | 647.2 | | 1.5 | | | 193.2 | | 188.4 | | 2.5 | | | 157.6 | | 157.0 | | 0.4 | | | 35.5 | | 31.4 | | 13.1 | | | 28.7 | | 28.6 | | 0.1 | | | 5.1 | | 4.7 | | 0.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Europe | | | | | | | | | | | | | | | | | | | | | | |
France | | 6.7 | | 7.6 | | (11.4) | | | 3.3 | | 3.7 | | (11.7) | | | 3.3 | | 3.7 | | (11.3) | | | — | | 0.1 | | (37.6) | | | 41.5 | | 42.4 | | (0.9) | | | 0.6 | | 0.8 | | (0.2) | |
Germany(3) | | 17.3 | | 17.9 | | (3.3) | | | 6.8 | | 6.9 | | (0.6) | | | 5.8 | | 6.1 | | (6.0) | | | 1.1 | | 0.7 | | 43.4 | | | 39.0 | | 39.2 | | (0.2) | | | 6.0 | | 5.4 | | 0.6 | |
Italy(3) | | 18.1 | | 18.4 | | (1.5) | | | 10.6 | | 9.8 | | 7.6 | | | 8.0 | | 7.0 | | 14.5 | | | 2.5 | | 2.8 | | (9.7) | | | 53.6 | | 53.6 | | — | | | 16.7 | | 17.1 | | (0.4) | |
Poland(3) | | 15.0 | | 15.0 | | 0.1 | | | 6.5 | | 6.1 | | 6.0 | | | 5.1 | | 4.9 | | 4.4 | | | 1.4 | | 1.2 | | 12.5 | | | 43.3 | | 41.1 | | 2.2 | | | 9.1 | | 8.6 | | 0.5 | |
Spain | | 11.2 | | 11.3 | | (0.6) | | | 3.5 | | 3.6 | | (3.2) | | | 3.2 | | 3.3 | | (3.7) | | | 0.3 | | 0.3 | | 2.4 | | | 29.2 | | 29.2 | | — | | | 2.6 | | 2.2 | | 0.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
SSEA, CIS & MEA | | | | | | | | | | | | | | | | | | | | | | |
Egypt | | 19.0 | | 16.1 | | 18.6 | | | 6.7 | | 6.0 | | 11.6 | | | 6.3 | | 5.7 | | 11.8 | | | 0.3 | | 0.3 | | 8.2 | | | 34.5 | | 37.2 | | (2.7) | | | 1.9 | | 1.8 | | 0.1 | |
Indonesia | | 71.9 | | 72.2 | | (0.5) | | | 19.6 | | 21.0 | | (6.4) | | | 19.4 | | 20.8 | | (7.1) | | | 0.3 | | 0.1 | | 89.1 | | | 27.3 | | 29.1 | | (1.8) | | | 0.4 | | 0.2 | | 0.2 | |
Philippines | | 9.7 | | 10.2 | | (4.8) | | | 5.1 | | 5.7 | | (9.7) | | | 5.0 | | 5.6 | | (10.1) | | | 0.1 | | — | | — | | | 52.7 | | 55.6 | | (2.9) | | | 0.7 | | 0.5 | | 0.2 | |
Russia | | 55.1 | | 51.9 | | 6.2 | | | 17.4 | | 16.5 | | 5.3 | | | 12.9 | | 12.6 | | 2.6 | | | 4.4 | | 3.9 | | 14.1 | | | 31.6 | | 32.8 | | (1.2) | | | 8.2 | | 7.9 | | 0.3 | |
Turkey | | 38.9 | | 37.4 | | 4.1 | | | 20.3 | | 18.5 | | 9.7 | | | 20.3 | | 18.5 | | 9.7 | | | — | | — | | — | | | 52.3 | | 49.6 | | 2.7 | | | — | | — | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
EA, AU & PMI DF | | | | | | | | | | | | | | | | | | | | | | |
Australia | | 1.4 | | 1.9 | | (29.1) | | | 0.4 | | 0.6 | | (28.5) | | | 0.4 | | 0.6 | | (28.5) | | | — | | — | | — | | | 32.8 | | 32.5 | | 0.3 | | | — | | — | | — | |
Japan(2) | | 37.9 | | 37.6 | | 0.9 | | | 17.5 | | 16.7 | | 5.0 | | | 4.1 | | 4.9 | | (16.7) | | | 13.4 | | 11.8 | | 14.0 | | | 40.9 | | 39.4 | | 1.5 | | | 29.4 | | 26.3 | | 3.1 | |
South Korea | | 18.2 | | 18.5 | | (1.9) | | | 3.6 | | 3.6 | | (1.3) | | | 2.2 | | 2.3 | | (6.0) | | | 1.4 | | 1.3 | | 6.9 | | | 19.6 | | 19.5 | | 0.1 | | | 7.7 | | 7.0 | | 0.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Americas | | | | | | | | | | | | | | | | | | | | | | |
Argentina | | 5.9 | | 7.3 | | (20.0) | | | 3.6 | | 4.5 | | (19.9) | | | 3.6 | | 4.5 | | (19.9) | | | — | | — | | — | | | 61.5 | | 61.5 | | — | | | — | | — | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Mexico | | 7.4 | | 7.4 | | 0.9 | | | 4.6 | | 4.6 | | (0.4) | | | 4.6 | | 4.6 | | (1.0) | | | 0.1 | | — | | — | | | 62.2 | | 63.0 | | (0.8) | | | 0.8 | | 0.4 | | 0.4 | |
|
(1) Market share estimates are calculated using IMS data, unless otherwise stated |
(2) Total market and market share estimates include cigarillos in Japan |
(3) PMI market share reflects estimated adjusted IMS volume share |
Note: % change for Total Market and PMI shipments is computed based on millions of units. "-" indicates volume below 50 million units and market share below 0.1% |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | Appendix 2 |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Key Market Data |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Six Months Ended June 30, |
Market | | Total Market, bio units | | PMI Shipments, bio units | | PMI Market Share(2), % |
| | Total | | Cigarette | | HTU | | Total | | HTU |
| 2024 | 2023 | % Change | | 2024 | 2023 | % Change | | 2024 | 2023 | % Change | | 2024 | 2023 | % Change | | 2024 | 2023 | pp Change | | 2024 | 2023 | pp Change |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total(1)(2) | | 1,274.9 | | 1,261.5 | | 1.1 | | | 369.5 | | 359.5 | | 2.8 | | | 300.8 | | 300.7 | | — | | | 68.7 | | 58.8 | | 16.8 | | | 28.3 | | 27.9 | | 0.4 | | | 5.1 | | 4.6 | | 0.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Europe | | | | | | | | | | | | | | | | | | | | | | |
France | | 13.0 | | 15.1 | | (13.8) | | | 5.9 | | 7.5 | | (21.7) | | | 5.8 | | 7.4 | | (21.5) | | | 0.1 | | 0.1 | | (33.3) | | | 40.9 | | 42.3 | | (1.4) | | | 0.6 | | 0.8 | | (0.2) | |
Germany(3) | | 33.3 | | 33.7 | | (1.2) | | | 13.2 | | 12.9 | | 1.9 | | | 11.1 | | 11.6 | | (4.7) | | | 2.1 | | 1.3 | | 61.4 | | | 39.4 | | 39.3 | | 0.1 | | | 6.2 | | 5.4 | | 0.8 | |
Italy(3) | | 35.6 | | 35.6 | | — | | | 18.5 | | 18.7 | | (0.9) | | | 13.7 | | 13.9 | | (1.3) | | | 4.8 | | 4.8 | | — | | | 53.1 | | 53.7 | | (0.6) | | | 17.2 | | 17.0 | | 0.2 | |
Poland(3) | | 29.1 | | 28.5 | | 2.3 | | | 12.5 | | 11.6 | | 7.9 | | | 9.9 | | 9.2 | | 7.8 | | | 2.7 | | 2.5 | | 8.4 | | | 43.1 | | 41.0 | | 2.1 | | | 9.1 | | 9.0 | | 0.1 | |
Spain | | 20.9 | | 21.2 | | (1.1) | | | 6.3 | | 6.5 | | (2.9) | | | 5.8 | | 6.0 | | (4.2) | | | 0.5 | | 0.4 | | 15.7 | | | 29.1 | | 29.1 | | — | | | 2.7 | | 2.2 | | 0.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
SSEA, CIS & MEA | | | | | | | | | | | | | | | | | | | | | | |
Egypt | | 38.4 | | 38.5 | | (0.3) | | | 12.0 | | 11.7 | | 2.0 | | | 11.3 | | 11.3 | | 0.6 | | | 0.6 | | 0.5 | | 35.4 | | | 30.7 | | 30.4 | | 0.3 | | | 1.9 | | 1.4 | | 0.5 | |
Indonesia | | 145.8 | | 141.4 | | 3.1 | | | 39.4 | | 40.5 | | (2.9) | | | 39.4 | | 40.5 | | (2.9) | | | 0.5 | | 0.2 | | +100 | | 27.3 | | 28.8 | | (1.5) | | | 0.3 | | 0.2 | | 0.1 | |
Philippines | | 20.0 | | 21.7 | | (7.9) | | | 10.6 | | 12.3 | | (14.2) | | | 10.4 | | 12.2 | | (14.6) | | | 0.1 | | 0.1 | | 30.0 | | | 52.8 | | 56.7 | | (3.9) | | | 0.7 | | 0.5 | | 0.2 | |
Russia | | 101.9 | | 96.7 | | 5.3 | | | 32.9 | | 31.2 | | 5.4 | | | 24.4 | | 23.5 | | 3.7 | | | 8.5 | | 7.7 | | 10.5 | | | 32.0 | | 32.0 | | — | | | 8.8 | | 8.1 | | 0.7 | |
Turkey | | 70.1 | | 63.5 | | 10.3 | | | 36.3 | | 31.3 | | 16.0 | | | 36.3 | | 31.3 | | 16.0 | | | — | | — | | — | | | 51.9 | | 49.3 | | 2.6 | | | — | | — | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
EA, AU & PMI DF | | | | | | | | | | | | | | | | | | | | | | |
Australia | | 2.7 | | 3.8 | | (29.4) | | | 1.0 | | 1.3 | | (27.2) | | | 1.0 | | 1.3 | | (27.2) | | | — | | — | | — | | | 35.2 | | 34.2 | | 1.0 | | | — | | — | | — | |
Japan(2) | | 73.7 | | 72.9 | | 1.0 | | | 35.4 | | 31.5 | | 12.6 | | | 8.4 | | 9.6 | | (12.6) | | | 27.0 | | 21.9 | | 23.6 | | | 41.0 | | 39.4 | | 1.6 | | | 29.4 | | 26.3 | | 3.1 | |
South Korea | | 34.7 | | 35.4 | | (2.1) | | | 6.9 | | 6.9 | | 0.5 | | | 4.2 | | 4.4 | | (5.6) | | | 2.8 | | 2.5 | | 11.7 | | | 20.0 | | 19.5 | | 0.5 | | | 7.9 | | 6.9 | | 1.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Americas | | | | | | | | | | | | | | | | | | | | | | |
Argentina | | 13.0 | | 15.1 | | (13.8) | | | 8.0 | | 9.4 | | (14.7) | | | 8.0 | | 9.4 | | (14.7) | | | — | | — | | — | | | 61.6 | | 62.2 | | (0.6) | | | — | | — | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Mexico | | 13.7 | | 13.5 | | 1.3 | | | 8.3 | | 8.3 | | — | | | 8.2 | | 8.3 | | (0.6) | | | 0.1 | | 0.1 | | 78.4 | | | 61.1 | | 61.9 | | (0.8) | | | 0.8 | | 0.4 | | 0.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
(1) Market share estimates are calculated using IMS data, unless otherwise stated |
(2) Total market and market share estimates include cigarillos in Japan |
(3) PMI market share reflects estimated adjusted IMS volume share |
Note: % change for Total Market and PMI shipments is computed based on millions of units. "-" indicates volume below 50 million units and market share below 0.1% |
Exhibit 99.2
Philip Morris International Inc.
Glossary of Key Terms, Definitions
and Explanatory Notes; and
Select Financial Information and Reconciliations of
Non-GAAP Financial Measures
2024 Second-Quarter Results
July 23, 2024
Glossary of Key Terms, Definitions
and Explanatory Notes
General
•"PMI" refers to Philip Morris International Inc. and its subsidiaries. Trademarks and service marks that are the registered property of, or licensed by, the subsidiaries of PMI, are italicized.
•Comparisons are made to the same prior-year period unless otherwise stated.
•References to total industry (or total market), PMI shipment volume and PMI market share performance reflect cigarettes and heated tobacco units, unless otherwise stated.
•As of the first quarter of 2022, total industry volume, PMI in-market sales volume and PMI market share for the following geographies include the cigarillo category in Japan: the total international market, EA, AU & PMI DF Region, and Japanese domestic market.
•References to total international market, defined as worldwide cigarette and heated tobacco unit volume excluding the U.S., total industry (or total market) and market shares are PMI estimates for tax-paid products based on the latest available data from a number of internal and external sources and may, in defined instances, exclude the People's Republic of China and/or PMI's duty free business.
•"Combustible tobacco products" is the term PMI uses to refer to cigarettes and other tobacco products that are combusted.
•In-market sales, or "IMS," is defined as sales to the retail channel, depending on the market and distribution model.
•From time to time, PMI’s shipment volumes are subject to the impact of distributor inventory movements (or wholesaler inventory movements in certain markets where PMI does not sell to distributors), and estimated total industry/market volumes are subject to the impact of inventory movements in various trade channels that include estimated trade inventory movements of PMI’s competitors arising from market-specific factors that significantly distort reported volume disclosures. Such factors may include changes to the manufacturing supply chain, shipment methods, consumer demand, timing of excise tax increases or other influences that may affect the timing of sales to customers. In such instances, in addition to reviewing PMI shipment volumes and certain estimated total industry/market volumes on a reported basis, management reviews these measures on an adjusted basis that excludes the impact of distributor and/or estimated trade inventory movements. Management also believes that disclosing PMI shipment volumes and estimated total industry/market volumes in such circumstances on a basis that excludes the impact of distributor and/or estimated trade inventory movements, such as on an IMS basis, improves the comparability of performance and trends for these measures over different reporting periods.
•"Total shipment volume" is defined as the combined total of cigarette shipment volume and heated tobacco unit shipment volume, unless otherwise stated.
•"SSEA, CIS & MEA" stands for South & Southeast Asia, Commonwealth of Independent States, and Middle East & Africa.
•"EA, AU & PMI DF" stands for East Asia, Australia and PMI Duty Free.
•"Americas" refers to the former Latin America & Canada segment, which was renamed as the Americas segment as of the third quarter of 2021. References to "Americas" may, in defined instances, exclude the U.S.
•In the third quarter of 2021, PMI acquired Fertin Pharma A/S, Vectura Group plc. and OtiTopic, Inc. On March 31, 2022, PMI launched a new Wellness and Healthcare business consolidating these entities, Vectura Fertin Pharma. The operating results of this new business are reported in the Wellness and Healthcare segment. The business operations of PMI's Wellness and Healthcare segment are managed and evaluated separately from the geographical segments.
•Following the combination and the progress in 2023 toward integration of the Swedish Match business into the existing PMI regional segment structure, PMI updated in January 2024 its segment reporting by including Swedish Match results in the four existing geographical regions. As of the first quarter of 2024, PMI began reporting on this basis.
•Following the deconsolidation of PMI's Canadian subsidiary, Rothmans, Benson & Hedges, Inc. (RBH) on March 22, 2019, PMI continues to report the volume and corresponding royalty revenues of brands sold by RBH for which other PMI subsidiaries are the trademark owner. These include HEETS, Next, Philip Morris and Rooftop. The volume and corresponding royalty revenues for these brands sold by RBH were not material to PMI for all periods presented.
•Within the tables and schedules presented throughout this earnings release, certain columns and rows may not add due to the use of rounded numbers for disclosure purposes.
Financial
•"Adjusted net revenues" exclude the impact related to the termination of a distribution arrangement in the Middle East in 2023.
•"Cost of sales" consists principally of: tobacco leaf, non-tobacco raw materials, labor and manufacturing costs; shipping and handling costs; and the cost of devices produced by third-party electronics manufacturing service providers. Estimated costs associated with device warranty programs are generally provided for in cost of sales in the period the related revenues are recognized.
•"Marketing, administration and research costs" include the costs of marketing and selling our products, other costs generally not related to the manufacture of our products (including general corporate expenses), and costs incurred to develop new products. The most significant components of our marketing, administration and research costs are marketing and sales expenses and general and administrative expenses.
•"Cost/Other" in the Consolidated Financial Summary table of total PMI and the five segments of this release reflects the currency and acquisition-neutral variances of: cost of sales (excluding the volume/mix cost component); marketing, administration and research costs (including asset impairment and exit costs); and amortization and impairment of intangibles. “Cost/Other” also includes the currency and acquisition-neutral net revenue variance, unrelated to volume/mix and price components, attributable to: fees for certain distribution rights billed to customers in certain markets in the SSEA, CIS & MEA Region and the revenue adjustment for the termination of a distribution arrangement in the Middle East.
•"Adjusted Operating Income Margin" is calculated as adjusted operating income, divided by adjusted net revenues.
•"Adjusted EBITDA" is defined as earnings before interest, taxes, depreciation, amortization and equity (income)/loss in unconsolidated subsidiaries, excluding asset impairment and exit costs, impairment of intangibles, and unusual items.
•"Net debt" is defined as total debt, less cash and cash equivalents.
•Growth rates presented on an organic basis reflect adjusted results, excluding currency, acquisitions and disposals.
•Management reviews net revenues, gross profit, operating income, operating income margin, operating cash flow and earnings per share, or "EPS," on an adjusted basis, which may exclude the impact of currency and other items such as acquisitions, asset impairment and exit costs, tax items and other special items. Additionally, starting in 2022 and on a comparative basis, for these measures other than net revenues and operating cash flow, PMI includes adjustments to add back amortization expense on acquisition related intangible assets that are recorded as part of purchase accounting and contribute to PMI’s revenue generation, as well as impairment of intangible assets, if any. While amortization expense on acquisition related intangible assets is excluded in these adjusted measures, the net revenues generated from these acquired intangible assets are included in the company's adjusted measures, unless otherwise stated. Currency-neutral and organic growth rates reflect the way management views underlying performance for these measures. PMI believes that such measures provide useful insight into underlying business trends and results. Management reviews these measures because they exclude changes in currency exchange rates and other factors that may distort
underlying business trends, thereby improving the comparability of PMI’s business performance between reporting periods. Furthermore, PMI uses several of these measures in its management compensation program to promote internal fairness and a disciplined assessment of performance against company targets. PMI discloses these measures to enable investors to view the business through the eyes of management.
•When PMI provides its expectation for adjusted net revenues, adjusted operating income and margin, adjusted earnings per share and adjusted operating cash flow on a forward-looking basis, a reconciliation of the differences between the non-GAAP expectations and the corresponding GAAP measures, as described above, generally is not available without unreasonable effort due to potentially high variability, complexity, and low visibility as to the items that would be excluded from the GAAP measure in the relevant future period, such as asset impairment and exit costs, amortization and impairment of acquired intangibles and other special items, changes in currency exchange rates, the impact and timing of potential acquisitions and divestitures, and other structural changes or their probable significance. The variability of the excluded items may have a significant, and potentially unpredictable, impact on our future GAAP results.
•Non-GAAP measures used by PMI should neither be considered in isolation nor as a substitute for the financial measures prepared in accordance with U.S. GAAP. For a reconciliation of non-GAAP measures to the most directly comparable U.S. GAAP measures, see the "Select Financial Information and Reconciliations of Non-GAAP Financial Measures" section of this document.
•U.S. GAAP Treatment of a country as a Highly Inflationary Economy: following the categorization of a country by the International Practices Task Force of the Center for Audit Quality as having a three-year cumulative inflation rate greater than 100%, the country is considered highly inflationary in accordance with U.S. GAAP. For such countries, PMI accounts for the operations of its local affiliates as highly inflationary, and to treat the U.S. dollar as the functional currency of the affiliates. Such treatment was effective July 1, 2018, for Argentina, and April 1, 2022, for Turkey.
•"Fair value adjustment for equity security investments" reflects the adjustment resulting from share price movements in passive investments for publicly traded entities that are not controlled or influenced by PMI. Under U.S. GAAP, such adjustments are required, since January 1, 2018, to be reflected directly in the income statement. Adjustments reflect share price movements in PMI's investments in India and Sri Lanka.
•"Swedish Match AB acquisition accounting related items" refers to expenses associated with fair-value adjustments on Swedish Match inventories. In the fourth quarter of 2022, PMI recorded a total fair value step-up adjustment for inventories of $146 million related to the acquisition, of which $125 million was recognized in cost of sales in the fourth quarter of 2022, with the remaining amount recognized in the first quarter of 2023.
•"Income tax impact associated with Swedish Match AB financing" reflects a deferred tax benefit (cost) for unrealized foreign currency losses (gains) on intercompany loans related to the Swedish Match acquisition financing reflected in PMI's consolidated statements of earnings. The underlying pre-tax foreign currency movements fully offset in the consolidated statements of earnings and were reflected as currency translation adjustments in PMI's consolidated statements of stockholders' (deficit) equity.
•Termination of agreement with Foundation for a Smoke-Free World: On September 29, 2023, PMI and the Foundation for a Smoke-Free World (the "Foundation") entered into the Final Grant Agreement and Termination of the Second Amended and Restated Pledge Agreement ("Agreement"). Under the terms of the Agreement, PMI paid $140 million in the third quarter of 2023 in return for the termination of the pledge agreement between the parties. As a result, PMI recorded a pre-tax charge of $140 million in the quarter, commensurate with the early termination of this pledge agreement.
•Russia tax item: In the third quarter of 2023, PMI recorded a tax charge associated with an increase in deferred tax liabilities related to the unremitted earnings of PMI’s Russian subsidiaries ($173 million) due to the unilateral suspension of certain Russian double tax treaties by the Russian government on August 8, 2023, with respect to certain payments including dividends.
Smoke-Free
•Smoke-free business ("SFB”) is the term PMI uses to refer to all of its smoke-free products. SFB also includes wellness and healthcare products, as well as consumer accessories, such as lighters and matches.
•Smoke-free products ("SFPs”) is the term PMI uses to refer to all of its products that provide nicotine without combusting tobacco, such as heat-not-burn, e-Vapor, and oral smokeless, and that therefore generate far lower levels of harmful chemicals. As such, these products have the potential to present less risk of harm versus continued smoking.
•Wellness and Healthcare products primarily refer to products associated with inhaled therapeutics and oral and intra-oral delivery systems that are included in the operating results of PMI's new Wellness and Healthcare business, Vectura Fertin Pharma.
•"Heated tobacco units" or "HTU" is the term PMI uses to refer to heated tobacco consumables, which include our BLENDS, DELIA, HEETS, HEETS Creations, HEETS Dimensions (defined collectively as "HEETS"), SENTIA, TEREA, TEREA CRAFTED, and TEREA Dimensions, as well as the KT&G-licensed brands, Fiit and Miix (outside of South Korea). HTU's also include zero tobacco heat-not-burn consumables (LEVIA).
•Unless otherwise stated, market share for HTUs is defined as the in-market sales volume for HTUs as a percentage of the total estimated industry sales volume for cigarettes and HTUs. For Japan, total estimated industry sales volume also includes cigarillos.
•"Adjusted market share for HTUs" is defined as the total in-market sales volume for PMI HTUs as a percentage of the total estimated sales volume for cigarettes and HTUs, excluding the impact of estimated distributor and wholesaler inventory movements.
•Unless otherwise stated, all references to IQOS are to PMI's Platform 1 IQOS devices and heated tobacco consumables.
•IQOS heat-not-burn devices are precisely controlled heating devices into which a specially designed and proprietary tobacco units are inserted and heated to generate an aerosol.
•"PMI heat-not-burn products" include licensed KT&G heat-not-burn products.
•"PMI HTUs" or "IQOS HTUs" include licensed KT&G HTUs.
•“Total PMI SFPs users” is defined as the sum of “Total IQOS users”, “Total oral smokeless users", “Total e-Vapor users” of PMI products minus “Poly-users across PMI SFPs categories”.
•“Total IQOS users” is defined as the estimated number of Legal Age (minimum 18 years1) users of PMI heat-not-burn products, for which PMI HTUs represented at least a portion of their daily tobacco consumption over the past seven days.
The estimated number of adults who have "switched to IQOS and stopped smoking" reflects:
•for markets where there are no heat-not-burn products other than PMI heat-not-burn products: daily individual consumption of PMI HTUs represents the totality of their daily tobacco consumption in the past seven days;
•for markets where PMI heat-not-burn products are among other heat-not-burn products: daily individual consumption of HTUs represents the totality of their daily tobacco consumption in the past seven days, of which at least 70% is PMI HTUs.
•“Total PMI oral smokeless users” are defined as the estimated number of Legal Age (minimum 21 years in the U.S and minimum 18 years1 outside the U.S) users of oral smokeless products who consumed at least one of PMI oral smokeless products (nicotine pouches in the U.S., and nicotine pouches or snus outside the U.S) over the past seven days.
•“Total PMI e-Vapor users” is defined as the estimated number of Legal Age (minimum 18 years1) users of e-Vapor products, who consumed at least one of PMI
e-Vapor products in the past seven days.
1 Minimum 18 years or older depending on market regulation
•“Poly-users across PMI SFPs categories” are defined as the estimated number of Legal Age (minimum 18 years1) users who used multiple PMI SFPs over the past seven days.2
•The above SFPs user metrics reflect PMI estimates, which are based on PMI's proprietary Nicotine Containing Products Tracker (NCPT). The methodology relies on NCPT e-Vapor, oral smokeless (except the U.S.) and poly-usage data, which is calibrated using Total IQOS users data, leveraging our deeper understanding of PMI’s heat-not-burn category and its size. Total PMI oral smokeless users in the U.S. are approximated through volume-based estimations, as NCPT data for the U.S. is not currently available.
Note: PMI SFPs user estimates are derived from sample-based estimations from NCPT at 95% Confidence Interval. The accuracy and reliability of PMI SFPs users estimates may vary based on sample size, market maturity and availability of information.
•"Oral smoke-free product volume" excludes snuff, snuff leaf and U.S. chew and is measured in cans or, for the purposes of total shipment volumes, in pouches or pouch equivalents.
•Oral smoke-free products conversion: (i) nicotine pouches: 15 pouches per can in the U.S. and weighted average 21 pouches per can outside the U.S.; (ii) snus products: weighted average 21 pouches equivalent per can; (iii) moist snuff products: weighted average 17 pouches equivalent per can; (iv) tobacco bits products: weighted average 30 pouches equivalent per can; (v) chew bags products: weighted average 20 pouches per can.
12Minimum 18 years or older depending on market regulation
Select Financial Information and Reconciliations of Non-GAAP Financial Measures
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Schedule 1 | |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |
Diluted Earnings Per Share (EPS) | |
($ in millions, except per share data) / (Unaudited) | |
| | | | | | | | | | | | | | | | | | | | |
| | | Quarters Ended | | Diluted EPS | | Six Months Ended | |
| | June 30, | | | June 30, | |
| | | | | $ 1.54 | | | | 2024 Diluted Earnings Per Share (1) | | | | $ 2.92 | | | |
| | | | | $ 1.01 | | | | 2023 Diluted Earnings Per Share (1) | | | | $ 2.29 | | | |
| | | | | $ 0.53 | | | | Change | | | | $ 0.63 | | | |
| | | | | 52.5 | % | | | | % Change | | | | 27.5% | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | Reconciliation: | | | | | | | |
| | | | | $ 1.01 | | | | 2023 Diluted Earnings Per Share (1) | | | | $ 2.29 | | | |
| | | | | — | | | | | 2023 Asset impairment and exit costs | | | | 0.06 | | | |
| | | | | 0.04 | | | | | 2023 Amortization of intangibles | | | | 0.08 | | | |
| | | | | 0.44 | | | | | 2023 Impairment of goodwill and other intangibles | | | | 0.44 | | | |
| | | | | — | | | | | 2023 Termination of distribution arrangement in the Middle East | | | | 0.04 | | | |
| | | | | 0.11 | | | | | 2023 South Korea indirect tax charge | | | | 0.11 | | | |
| | | | | | | | | | | | | | | | |
| | | | | — | | | | | 2023 Swedish Match AB acquisition accounting related items | | | | 0.01 | | | |
| | | | | (0.01) | | | | | 2023 Income tax impact associated with Swedish Match AB financing | | | | (0.06) | | | |
| | | | | 0.01 | | | | | 2023 Fair value adjustment for equity security investments | | | | 0.01 | | | |
| | | | | — | | | | | 2024 Asset impairment and exit costs | | | | (0.09) | | | |
| | | | | | | | | | | | | | | | |
| | | | | — | | | | | 2024 Impairment of other intangibles | | | | (0.01) | | | |
| | | | | (0.11) | | | | | 2024 Amortization of intangibles | | | | (0.17) | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | (0.02) | | | | | 2024 Income tax impact associated with Swedish Match AB financing | | | | (0.09) | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | 0.08 | | | | | 2024 Fair value adjustment for equity security investments | | | | 0.15 | | | |
| | | | | — | | | | | 2024 Tax Items | | | | 0.03 | | | |
| | | | | | | | | | | | | | | | |
| | | | | (0.18) | | | | Currency | | | | (0.38) | | | |
| | | | | (0.01) | | | | Interest | | | | (0.04) | | | |
| | | | | (0.05) | | | | Change in tax rate | | | | (0.06) | | | |
| | | | | | | | | | | | | | | | |
| | | | | 0.23 | | | | Operations (2) | | | | 0.60 | | | |
| | | | | $ 1.54 | | | | 2024 Diluted Earnings Per Share (1) | | | | $ 2.92 | | | |
| | | | | | | | | | | | | | | | | | | | |
(1) Basic and diluted EPS were calculated using the following (in millions): |
| | | | | | | | | | | | | | | | | | | | |
| | | Quarters Ended | | | | Six Months Ended | |
| | | June 30, | | | | June 30, | |
| | | 2024 | | 2023 | | | | 2024 | | 2023 | |
| | | $ 2,406 | | $ 1,568 | | Net Earnings attributable to PMI | | $ 4,554 | | $ 3,563 | |
| | | 7 | | 5 | | Less: Distributed and undistributed earnings attributable to share-based payment awards | | 14 | | 11 | |
| | | $ 2,399 | | $ 1,563 | | Net Earnings for basic and diluted EPS | | $ 4,540 | | $ 3,552 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 1,555 | | 1,552 | | Weighted-average shares for basic EPS | | 1,554 | | 1,552 | |
| | | 1 | | 1 | | Plus Contingently Issuable Performance Stock Units (3) | | 2 | | 1 | |
| | | 1,556 | | 1,553 | | Weighted-average shares for diluted EPS | | 1,556 | | 1,553 | |
| | | | | | | | | | | | | | | | | | | | |
(2) Includes the impact of shares outstanding and share-based payments | |
(3) Including rounding adjustment | |
Note: EPS is computed independently for each of the periods presented. Accordingly, the sum of the quarterly EPS amounts may not agree to the total for the year | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Schedule 2 |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Reconciliation of Non-GAAP Measures |
Reconciliation of Reported Diluted EPS to Reported Diluted EPS, excluding Currency, |
and Reconciliation of Reported Diluted EPS to Adjusted Diluted EPS, excluding Currency |
(Unaudited) |
| | | | | | | | | | | | | | |
| | | Quarters Ended June 30, | | | | Six Months Ended June 30, | | | |
| | | 2024 | 2023 | % Change | | | | 2024 | 2023 | % Change | | | |
| | | $ 1.54 | $ 1.01 | 52.5 | % | | Reported Diluted EPS | | $ 2.92 | $ 2.29 | 27.5 | % | | | |
| | | (0.18) | | | | | Less: Currency | | (0.38) | | | | | | |
| | | $ 1.72 | $ 1.01 | 70.3 | % | | Reported Diluted EPS, excluding Currency | | $ 3.30 | $ 2.29 | 44.1 | % | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | Quarters Ended June 30, | | | | Six Months Ended June 30, | | | Year Ended |
| | | 2024 | 2023 | % Change | | | | 2024 | 2023 | % Change | | | 2023 |
| | | $ 1.54 | $ 1.01 | 52.5 | % | | Reported Diluted EPS | | $ 2.92 | $ 2.29 | 27.5 | % | | | $ 5.02 |
| | | — | | — | | | | Asset impairment and exit costs | | 0.09 | | 0.06 | | | | | 0.06 |
| | | — | | — | | | | Termination of distribution arrangement in the Middle East | | — | | 0.04 | | | | | 0.04 |
| | | — | | 0.44 | | | | Impairment of goodwill and other intangibles | | 0.01 | | 0.44 | | | | | 0.44 |
| | | 0.11 | | 0.04 | | | | Amortization of intangibles | | 0.17 | | 0.08 | | | | | 0.25 |
| | | — | | — | | | | Charges related to the war in Ukraine | | — | | — | | | | | 0.03 |
| | | | | | | | | | | | | | |
| | | — | | — | | | | Swedish Match AB acquisition accounting related items | | — | | 0.01 | | | | | 0.01 |
| | | 0.02 | | (0.01) | | | | Income tax impact associated with Swedish Match AB financing | | 0.09 | | (0.06) | | | | | (0.11) |
| | | — | | 0.11 | | | | South Korea indirect tax charge | | — | | 0.11 | | | | | 0.11 |
| | | — | | — | | | | Termination of agreement with Foundation for a Smoke-Free World | | — | | — | | | | | 0.07 |
| | | (0.08) | | 0.01 | | | | Fair value adjustment for equity security investments | | (0.15) | | 0.01 | | | | | (0.02) |
| | | — | | — | | | | Tax items | | (0.03) | | — | | | | | 0.11 |
| | | $ 1.59 | $ 1.60 | (0.6) | % | | Adjusted Diluted EPS | | $ 3.10 | $ 2.98 | 4.0 | % | | | $ 6.01 |
| | | (0.18) | | | | | Less: Currency | | (0.38) | | | | | | |
| | | $ 1.77 | $ 1.60 | 10.6 | % | | Adjusted Diluted EPS, excluding Currency | | $ 3.48 | $ 2.98 | 16.8 | % | | | |
| | | | | | | | | | | | | | |
| | | Note: EPS is computed independently for each of the periods presented. Accordingly, the sum of the quarterly EPS amounts may not agree to the total for the year |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Schedule 3 |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Reconciliation of Non-GAAP Measures |
Net Revenues by Product Category and Adjustments of Net Revenues for the Impact of Currency and Acquisitions |
($ in millions) / (Unaudited) |
| | | | | | | | | | | | | |
Net Revenues | Currency | Net Revenues excluding Currency | Acqui- sitions | Net Revenues excl. Currency & Acquisitions | | Quarters Ended June 30, | | Net Revenues | | Total | Excluding Currency | Excluding Currency & Acquisitions |
| | | | | | | | | | | | | |
2024 | | Combustible Tobacco | | 2023 | | % Change |
$ 2,214 | | $ (2) | $ 2,215 | $ — | $ 2,215 | | Europe | | $ 2,108 | | 5.0 | % | 5.1 | % | 5.1 | % |
2,432 | | | (204) | | 2,636 | | — | | 2,636 | | | SSEA, CIS & MEA | | 2,350 | | | 3.5 | % | 12.2 | % | 12.2 | % |
620 | | | (25) | | 645 | | — | | 645 | | | EA, AU & PMI DF | | 724 | | | (14.3) | % | (10.9) | % | (10.9) | % |
592 | | | 21 | | 571 | | — | | 571 | | | Americas | | 608 | | | (2.5) | % | (5.9) | % | (5.9) | % |
| | | | | | | | | | | | | |
$ 5,858 | | $ (210) | $ 6,068 | $ — | $ 6,068 | | Total Combustible Tobacco | | $ 5,790 | | 1.2 | % | 4.8 | % | 4.8 | % |
| | | | | | | | | | | | | |
2024 | | Smoke-free excl. W&H | | 2023 | | % Change |
$ 1,601 | | $ (7) | $ 1,609 | $ — | $ 1,609 | | Europe | | $ 1,466 | | 9.3 | % | 9.8 | % | 9.8 | % |
339 | | | (47) | | 386 | | — | | 386 | | | SSEA, CIS & MEA | | 318 | | | 6.6 | % | 21.4 | % | 21.4 | % |
1,053 | | | (95) | | 1,148 | | — | | 1,148 | | | EA, AU & PMI DF | | 956 | | | 10.1 | % | 20.0 | % | 20.0 | % |
537 | | | 1 | | 536 | | — | | 536 | | | Americas | | 361 | | | 48.5 | % | 48.2 | % | 48.2 | % |
| | | | | | | | | | | | | |
$ 3,530 | | $ (148) | $ 3,678 | $ — | $ 3,678 | | Total Smoke-free excl. W&H | | $ 3,101 | | 13.8 | % | 18.6 | % | 18.6 | % |
| | | | | | | | | | | | | |
2024 | | Wellness and Healthcare | | 2023 | | % Change |
$ 80 | | $ — | $ 80 | $ — | $ 80 | | Wellness and Healthcare | | $ 76 | | 5.3 | % | 5.3 | % | 5.3 | % |
| | | | | | | | | | | | | |
2024 | | Smoke-free incl. W&H | | 2023 | | % Change |
$ 3,610 | | $ (148) | $ 3,758 | $ — | $ 3,758 | | Smoke-free incl. W&H | | $ 3,177 | | 13.6 | % | 18.3 | % | 18.3 | % |
| | | | | | | | | | | | | |
2024 | | PMI | | 2023 | | % Change |
$ 3,815 | | $ (9) | $ 3,824 | $ — | $ 3,824 | | Europe | | $ 3,574 | | 6.7 | % | 7.0 | % | 7.0 | % |
2,771 | | | (251) | | 3,022 | | — | | 3,022 | | | SSEA, CIS & MEA | | 2,668 | | | 3.9 | % | 13.3 | % | 13.3 | % |
1,673 | | | (120) | | 1,793 | | — | | 1,793 | | | EA, AU & PMI DF | | 1,680 | | | (0.4) | % | 6.7 | % | 6.7 | % |
1,129 | | | 22 | | 1,107 | | — | | 1,107 | | | Americas | | 969 | | | 16.5 | % | 14.2 | % | 14.2 | % |
| | | | | | | | | | | | | |
80 | | | — | | 80 | | — | 80 | | | Wellness and Healthcare | | 76 | | | 5.3 | % | 5.3 | % | 5.3 | % |
$ 9,468 | | $ (358) | $ 9,826 | $— | $ 9,826 | | Total PMI | | $ 8,967 | | 5.6 | % | 9.6 | % | 9.6 | % |
| | | | | | | | | | | | | |
|
Note: Sum of product categories or Regions might not foot to Total PMI due to roundings. "-" indicates amounts between -$0.5 million and +$0.5 million |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Schedule 4 |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Reconciliation of Non-GAAP Measures |
Net Revenues by Product Category and Adjustments of Net Revenues for the Impact of Currency and Acquisitions |
($ in millions) / (Unaudited) |
| | | | | | | | | | | | | |
Net Revenues | Currency | Net Revenues excluding Currency | Acqui- sitions | Net Revenues excl. Currency & Acquisitions | | Six Months Ended June 30, | | Net Revenues | | Total | Excluding Currency | Excluding Currency & Acquisitions |
| | | | | | | | | | | | | |
2024 | | Combustible Tobacco | | 2023 | | % Change |
$ 4,145 | | $ 43 | $ 4,102 | $ — | $ 4,102 | | Europe | | $ 3,924 | | 5.6 | % | 4.5 | % | 4.5 | % |
4,778 | | | (343) | | 5,121 | | — | | 5,121 | | | SSEA, CIS & MEA | | 4,504 | | (1) | 6.1 | % | 13.7 | % | 13.7 | % |
1,217 | | | (49) | | 1,266 | | — | | 1,266 | | | EA, AU & PMI DF | | 1,412 | | | (13.9) | % | (10.4) | % | (10.4) | % |
1,126 | | | 49 | | 1,077 | | — | | 1,077 | | | Americas | | 1,173 | | | (4.0) | % | (8.1) | % | (8.1) | % |
$ 11,265 | | $ (301) | $ 11,566 | $— | $ 11,566 | | Total Combustible Tobacco | | $ 11,013 | | 2.3 | % | 5.0 | % | 5.0 | % |
| | | | | | | | | | | | | |
2024 | | Smoke-free excl. W&H | | 2023 | | % Change |
$ 3,035 | | $ 26 | $ 3,009 | $ — | $ 3,009 | | Europe | | $ 2,718 | | 11.7 | % | 10.7 | % | 10.7 | % |
651 | | | (102) | | 753 | | — | | 753 | | | SSEA, CIS & MEA | | 641 | | | 1.5 | % | 17.5 | % | 17.5 | % |
2,140 | | | (180) | | 2,320 | | — | | 2,320 | | | EA, AU & PMI DF | | 1,788 | | | 19.7 | % | 29.8 | % | 29.8 | % |
999 | | | 2 | | 997 | | — | | 997 | | | Americas | | 664 | | | 50.4 | % | 50.0 | % | 50.0 | % |
$ 6,826 | | $ (253) | $ 7,079 | $ — | $ 7,079 | | Total Smoke-free excl. W&H | | $ 5,811 | | 17.5 | % | 21.8 | % | 21.8 | % |
| | | | | | | | | | | | | |
2024 | | Wellness and Healthcare | | 2023 | | % Change |
$ 170 | | $ 2 | $168 | $— | $ 168 | | Wellness and Healthcare | | $ 162 | | 4.9 | % | 3.7 | % | 3.7 | % |
| | | | | | | | | | | | | |
2024 | | Smoke-free incl. W&H | | 2023 | | % Change |
$ 6,996 | | $ (251) | $ 7,247 | $ — | $ 7,247 | | Smoke-free incl. W&H | | $ 5,973 | | 17.1 | % | 21.3 | % | 21.3 | % |
| | | | | | | | | | | | | |
2024 | | PMI | | 2023 | | % Change |
$ 7,180 | | $ 69 | $ 7,111 | $ — | $ 7,111 | | Europe | | $ 6,642 | | 8.1 | % | 7.1 | % | 7.1 | % |
5,429 | | | (445) | | 5,874 | — | | 5,874 | | SSEA, CIS & MEA | | 5,145 | (1) | 5.5 | % | 14.2 | % | 14.2 | % |
3,357 | | | (229) | | 3,586 | — | | 3,586 | | EA, AU & PMI DF | | 3,200 | | 4.9 | % | 12.1 | % | 12.1 | % |
2,125 | | | 51 | | 2,074 | — | | 2,074 | | Americas | | 1,837 | | 15.7 | % | 12.9 | % | 12.9 | % |
170 | | | 2 | | 168 | — | 168 | | Wellness and Healthcare | | 162 | | 4.9 | % | 3.7 | % | 3.7 | % |
$ 18,261 | | $ (552) | $ 18,813 | $— | $ 18,813 | | Total PMI | | $ 16,986 | | 7.5 | % | 10.8 | % | 10.8 | % |
| | | | | | | | | | | | | |
|
(1) Includes a reduction in net revenues of $80 million related to the termination of distribution arrangement in the Middle East |
Note: Sum of product categories or Regions might not foot to Total PMI due to roundings. "-" indicates amounts between -$0.5 million and +$0.5 million |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | Schedule 5 |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Reconciliation of Non-GAAP Measures |
Reconciliation of Net Revenues to Adjusted Net Revenues, excluding Currency and Acquisitions |
($ in millions) / (Unaudited) |
| | | | | | | | | | | | | | | | | | |
Net Revenues | Special Items | Adjusted Net Revenues | Currency | Adjusted Net Revenues excluding Currency | Acqui- sitions | Adjusted Net Revenues excluding Currency & Acqui- sitions | | | | Net Revenues | Special Items (1) | Adjusted Net Revenues | | Total | Excluding Currency | Excluding Currency & Acqui- sitions |
| | | | | | | | | | | | | | | | | | |
2024 | Quarters Ended June 30, | 2023 | | % Change |
$ 3,815 | $ — | | $ 3,815 | $ (9) | $ 3,824 | $ — | $ 3,824 | | Europe | | $ 3,574 | $ — | | $ 3,574 | | 6.7 | % | 7.0 | % | 7.0 | % |
2,771 | | — | | | 2,771 | | (251) | | 3,022 | | — | | 3,022 | | | SSEA, CIS & MEA | | 2,668 | | — | | | 2,668 | | | 3.9 | % | 13.3 | % | 13.3 | % |
1,673 | | — | | | 1,673 | | (120) | | 1,793 | | — | | 1,793 | | | EA, AU & PMI DF | | 1,680 | | — | | | 1,680 | | | (0.4) | % | 6.7 | % | 6.7 | % |
1,129 | | — | | | 1,129 | | 22 | | 1,107 | | — | | 1,107 | | | Americas | | 969 | | — | | | 969 | | | 16.5 | % | 14.2 | % | 14.2 | % |
| | | | | | | | | | | | | | | | | | |
80 | | — | | | 80 | | — | | 80 | | — | | 80 | | | Wellness and Healthcare | | 76 | | — | | | 76 | | | 5.3 | % | 5.3 | % | 5.3 | % |
$ 9,468 | $ — | | $ 9,468 | $ (358) | $ 9,826 | $ — | $ 9,826 | | Total PMI | | $ 8,967 | $ — | | $ 8,967 | | 5.6 | % | 9.6 | % | 9.6 | % |
| | | | | | | | | | | | | | | | | | |
2024 | Six Months Ended June 30, | 2023 | | % Change |
$ 7,180 | $ — | | $ 7,180 | $ 69 | $ 7,111 | $ — | $ 7,111 | | Europe | | $ 6,642 | $ — | | $ 6,642 | | 8.1 | % | 7.1 | % | 7.1 | % |
5,429 | | — | | | 5,429 | | (445) | | 5,874 | | — | | 5,874 | | | SSEA, CIS & MEA | | 5,145 | | (80) | | (1) | 5,225 | | | 3.9 | % | 12.4 | % | 12.4 | % |
3,357 | | — | | | 3,357 | | (229) | | 3,586 | | — | | 3,586 | | | EA, AU & PMI DF | | 3,200 | | — | | | 3,200 | | | 4.9 | % | 12.1 | % | 12.1 | % |
2,125 | | — | | | 2,125 | | 51 | | 2,074 | | — | | 2,074 | | | Americas | | 1,837 | | — | | | 1,837 | | | 15.7 | % | 12.9 | % | 12.9 | % |
170 | | — | | | 170 | | 2 | | 168 | | — | | 168 | | | Wellness and Healthcare | | 162 | | — | | | 162 | | | 4.9 | % | 3.7 | % | 3.7 | % |
$ 18,261 | $ — | | $ 18,261 | $ (552) | $ 18,813 | $ — | $ 18,813 | | Total PMI | | $ 16,986 | $ (80) | | $ 17,066 | | 7.0 | % | 10.2 | % | 10.2 | % |
(1) Reflects a reduction in net revenues of $80 million related to the termination of distribution arrangement in the Middle East |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Schedule 6 |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Reconciliation of Non-GAAP Measures |
Reconciliation of Gross Profit by Product Category to Adjusted Gross Profit, excluding Currency and Acquisitions |
($ in millions) / (Unaudited) |
| | | | | | | | | | | | | | | | |
Gross Profit | Special Items (1) | Adjusted Gross Profit | Currency | Adjusted Gross Profit excluding Currency | Acqui- sitions | Adjusted Gross Profit excl. Currency & Acquisitions | | Quarters Ended June 30, | | Gross Profit | Special Items (1) | Adjusted Gross Profit | | Total | Excluding Currency | Excluding Currency & Acquisitions |
| | | | | | | | | | | | | | | | |
2024 | | | | 2023 | | % Change |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
$ 3,775 | $ — | $ 3,775 | $ (149) | $ 3,924 | $ 12 | $ 3,912 | | Combustible Tobacco | | $ 3,707 | $ — | $ 3,707 | | 1.8 | % | 5.8 | % | 5.5 | % |
| | | | | | | | | | | | | | | | |
| | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
2024 | | | | 2023 | | % Change |
$ 2,348 | $ (16) | $ 2,364 | $ (146) | $ 2,510 | $ — | $ 2,510 | | Smoke-free incl. W&H | | $ 2,032 | $ (22) | $ 2,054 | | 15.1 | % | 22.2 | % | 22.2 | % |
| | | | | | | | | | | | | | | | |
2024 | | | | 2023 | | % Change |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
$ 6,123 | $ (16) | $ 6,139 | $ (295) | $ 6,434 | $ 12 | $ 6,422 | | Total PMI | | $ 5,739 | $ (22) | $ 5,761 | | 6.6 | % | 11.7 | % | 11.5 | % |
| | | | | | | | | | | | | | | | |
(1) 2024 second-quarter reflects amortization of intangibles in Smoke-free incl. W&H, all amounts are related to cost of goods sold. 2023 second-quarter includes amortization of intangibles, all amounts are related to cost of goods sold. |
Note: Sum of product categories and special items might not foot due to roundings. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Schedule 7 |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Reconciliation of Non-GAAP Measures |
Reconciliation of Gross Profit by Product Category to Adjusted Gross Profit, excluding Currency and Acquisitions |
($ in millions) / (Unaudited) |
| | | | | | | | | | | | | | | | |
Gross Profit | Special Items (1) | Adjusted Gross Profit | Currency | Adjusted Gross Profit excluding Currency | Acqui- sitions | Adjusted Gross Profit excl. Currency & Acquisitions | | Six Months Ended June 30, | | Gross Profit | Special Items (1) | Adjusted Gross Profit | | Total | Excluding Currency | Excluding Currency & Acquisitions |
| | | | | | | | | | | | | | | | |
2024 | | | | 2023 | | % Change |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
$ 7,226 | $ — | $ 7,226 | $ (229) | $ 7,455 | $ 12 | $ 7,443 | | Combustible Tobacco | | $ 7,059 | $ (98) | $ 7,158 | | 1.0 | % | 4.2 | % | 4.0 | % |
| | | | | | | | | | | | | | | | |
| | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
2024 | | | | 2023 | | % Change |
$ 4,495 | $ (32) | $ 4,527 | $ (252) | $ 4,779 | $ — | $ 4,779 | | Smoke-free incl. W&H | | $ 3,661 | $ (44) | $ 3,704 | | 22.2 | % | 29.0 | % | 29.0 | % |
| | | | | | | | | | | | | | | | |
2024 | | | | 2023 | | % Change |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
$ 11,721 | $ (32) | $ 11,753 | $ (481) | $ 12,234 | $ 12 | $ 12,222 | | Total PMI | | $ 10,720 | $ (142) | $ 10,862 | | 8.2 | % | 12.6 | % | 12.5 | % |
| | | | | | | | | | | | | | | | |
(1) 2024 six months ended June 30 reflects amortization of intangibles in Smoke-free incl. W&H, all amounts are related to cost of goods sold. 2023 six months ended June 30 includes termination of distribution arrangement in the Middle East ($80 million in Combustible Tobacco), Swedish Match AB acquisition accounting related items ($18 million in Combustible Tobacco) and amortization of intangibles ($44 million in Smoke-free incl. W&H) |
Note: Sum of product categories and special items might not foot due to roundings. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | Schedule 8 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |
Reconciliation of Non-GAAP Measures | |
Adjustments of Operating Income for the Impact of Currency and Acquisitions | |
($ in millions) / (Unaudited) | |
| | | | | | | | | | | | | | | |
Operating Income | Currency | Operating Income excluding Currency | Acqui-sitions | Operating Income excluding Currency & Acquisitions | | | | Operating Income | | Total | Excluding Currency | Excluding Currency & Acquisitions | |
| | | | | | | | | | | | | | | |
2024 | | Quarters Ended June 30, | | 2023 | | % Change | |
$ 1,660 | | $ (45) | $ 1,705 | $ — | $ 1,705 | | Europe | | $ 1,619 | | | 2.5 | % | 5.3 | % | 5.3 | % | |
891 | | | (230) | | 1,121 | | 12 | | 1,109 | | | SSEA, CIS & MEA | | 880 | | | | 1.3 | % | 27.4 | % | 26.0 | % | |
753 | | | (91) | | 844 | | — | | 844 | | | EA, AU & PMI DF | | 557 | | | | 35.2 | % | 51.5 | % | 51.5 | % | |
183 | | | 35 | | 148 | | — | | 148 | | | Americas | | 243 | | | | (24.7) | % | (39.1) | % | (39.1) | % | |
(43) | | | — | | (43) | | — | | (43) | | | Wellness and Healthcare | | (733) | | | | 94.1 | % | 94.1 | % | 94.1 | % | |
$ 3,444 | | $ (331) | $ 3,775 | $ 12 | $ 3,763 | | Total PMI | | $ 2,566 | | | 34.2 | % | 47.1 | % | 46.6 | % | |
| | | | | | | | | | | | | | | |
2024 | | Six Months Ended June 30, | | 2023 | | % Change | |
$ 3,116 | | $ (31) | $ 3,147 | $ — | $ 3,147 | | Europe | | $ 2,834 | | | 10.0 | % | 11.0 | % | 11.0 | % | |
1,663 | | | (471) | | 2,134 | | 12 | | 2,122 | | | SSEA, CIS & MEA | | 1,614 | | | | 3.0 | % | 32.2 | % | 31.5 | % | |
1,516 | | | (216) | | 1,732 | | — | | 1,732 | | | EA, AU & PMI DF | | 1,194 | | | | 27.0 | % | 45.1 | % | 45.1 | % | |
282 | | | 57 | | 225 | | — | | 225 | | | Americas | | 426 | | | | (33.8) | % | (47.2) | % | (47.2) | % | |
(88) | | | 2 | | (90) | | — | | (90) | | | Wellness and Healthcare | | (771) | | | | 88.6 | % | 88.3 | % | 88.3 | % | |
$ 6,489 | | $ (659) | $ 7,148 | $ 12 | $ 7,136 | | Total PMI | | $ 5,297 | | | 22.5 | % | 34.9 | % | 34.7 | % | |
| | | | | | | | | | | | | | | |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | Schedule 9 |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Reconciliation of Non-GAAP Measures |
Reconciliation of Operating Income to Adjusted Operating Income, excluding Currency and Acquisitions |
($ in millions) / (Unaudited) |
| | | | | | | | | | | | | | | | | | |
Operating Income | Special Items (1) | Adjusted Operating Income | Currency | Adjusted Operating Income excluding Currency | Acqui- sitions | Adjusted Operating Income excluding Currency & Acqui- sitions | | | | Operating Income | Special Items (1) | Adjusted Operating Income | | Total | Excluding Currency | Excluding Currency & Acqui- sitions |
| | | | | | | | | | | | | | | | | | |
2024 | Quarters Ended June 30, | 2023 | | % Change |
$ 1,660 | $ (40) | | $ 1,701 | $ (45) | $ 1,746 | $ — | $ 1,746 | | Europe | | $ 1,619 | $ (28) | | $ 1,647 | | 3.3 | % | 6.0 | % | 6.0 | % |
891 | | (5) | | | 896 | | (230) | | 1,126 | | 12 | | 1,114 | | | SSEA, CIS & MEA | | 880 | | (5) | | | 885 | | | 1.2 | % | 27.2 | % | 25.9 | % |
753 | | (1) | | | 753 | | (91) | | 844 | | — | | 844 | | | EA, AU & PMI DF | | 557 | | (205) | | | 762 | | | (1.2) | % | 10.8 | % | 10.8 | % |
183 | | (152) | | | 335 | | 35 | | 300 | | — | | 300 | | | Americas | | 243 | | (33) | | | 276 | | | 21.4 | % | 8.7 | % | 8.7 | % |
(43) | | (14) | | | (29) | | — | | (29) | | — | | (29) | | | Wellness and Healthcare | | (733) | | (695) | | | (38) | | | 23.7 | % | 23.7 | % | 23.7 | % |
$ 3,444 | $ (212) | | $ 3,656 | $ (331) | $ 3,987 | $ 12 | $ 3,975 | | Total PMI | | $ 2,566 | $ (966) | | $ 3,532 | | 3.5 | % | 12.9 | % | 12.5 | % |
| | | | | | | | | | | | | | | | | | |
2024 | Six Months Ended June 30, | 2023 | | % Change |
$ 3,116 | $ (80) | | $ 3,197 | $ (31) | $ 3,228 | $ — | $ 3,228 | | Europe | | $ 2,834 | $ (103) | | $ 2,937 | | 8.9 | % | 9.9 | % | 9.9 | % |
1,663 | | (10) | | | 1,673 | | (471) | | 2,144 | | 12 | | 2,132 | | | SSEA, CIS & MEA | | 1,614 | | (122) | | | 1,736 | | | (3.6) | % | 23.5 | % | 22.8 | % |
1,516 | | (1) | | | 1,517 | | (216) | | 1,733 | | — | | 1,733 | | | EA, AU & PMI DF | | 1,194 | | (225) | | | 1,419 | | | 6.9 | % | 22.1 | % | 22.1 | % |
282 | | (379) | | | 661 | | 57 | | 604 | | — | | 604 | | | Americas | | 426 | | (95) | | | 521 | | | 26.9 | % | 15.9 | % | 15.9 | % |
(88) | | (56) | | | (32) | | 2 | | (34) | | — | | (34) | | | Wellness and Healthcare | | (771) | | (709) | | | (62) | | | 48.4 | % | 45.2 | % | 45.2 | % |
$ 6,489 | $ (527) | | $ 7,016 | $ (659) | $ 7,675 | $ 12 | $ 7,663 | | Total PMI | | $ 5,297 | $ (1,254) | | $ 6,551 | | 7.1 | % | 17.2 | % | 17.0 | % |
|
(1) See Schedule 10 and 11 for Special Items details |
Note: Sum of product categories and special items might not foot due to roundings. |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Schedule 10 (1/2) | | | | | | | | | | | | | | | | | |
| PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | | | | | | | | | | | | | | | | | |
| Reconciliation of Non-GAAP Measures | | | | | | | | | | | | | | | | | |
| Reconciliation of Reported Operating Income to Adjusted Operating Income | | | | | | | | | | | | | | | | | |
| ($ in millions) / (Unaudited) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarters Ended June 30, | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) | | | | | | | | | |
| PMI | | 2024 | | 2023 | | Total | Excl. Curr. & Acquisitions | | Total | Currency | Acquisitions | Price | Vol/Mix | Cost/Other | | | | | | | | | | | | | | | | | |
| Reported Operating Income | | $ 3,444 | | $ 2,566 | | 34.2 | % | 46.6 | % | | $ 878 | $ (331) | $ 12 | $ 583 | $ 158 | $ 456 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Impairment of goodwill and other intangibles | | — | | | (680) | | | 100.0 | % | 100.0 | % | | 680 | | — | | — | | — | | — | | 680 | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (212) | | | (82) | | | -(100)% | -(100)% | | (130) | | — | | — | | — | | — | | (130) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| South Korea Indirect Tax Charge | | — | | | (204) | | | 100.0 | % | 100.0 | % | | 204 | | — | | — | | — | | — | | 204 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income | | $ 3,656 | | $ 3,532 | | 3.5 | % | 12.5 | % | | $ 124 | $ (331) | $ 12 | $ 583 | $ 158 | $ (298) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Europe | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Reported Operating Income | | $ 1,660 | | $ 1,619 | | 2.5 | % | 5.3 | % | | $ 41 | $ (45) | $ — | $ 205 | $ 2 | $ (121) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (40) | | | (28) | | | (41.8) | % | (41.8) | % | | (12) | | — | | — | | — | | — | | (12) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income | | $ 1,701 | | $ 1,647 | | 3.3 | % | 6.0 | % | | $ 54 | $ (45) | $ — | $ 205 | $ 2 | $ (109) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| SSEA, CIS & MEA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Reported Operating Income | | $ 891 | | $ 880 | | 1.3 | % | 26.0 | % | | $ 11 | $ (230) | $ 12 | $ 229 | $ 50 | $ (50) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (5) | | | (5) | | | 6.8 | % | 6.8 | % | | — | | — | | — | | — | | — | | — | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income | | $ 896 | | $ 885 | | 1.2 | % | 25.9 | % | | $ 11 | $ (230) | $ 12 | $ 229 | $ 50 | $ (50) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Note: Sum of special items might not foot due to roundings. Special items between -$0.5 million and +$0.5 million are not displayed by segment. | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Schedule 10 (2/2) | | | | | | | | | | | | | | | | | |
| PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | | | | | | | | | | | | | | | | | |
| Reconciliation of Non-GAAP Measures | | | | | | | | | | | | | | | | | |
| Reconciliation of Reported Operating Income to Adjusted Operating Income | | | | | | | | | | | | | | | | | |
| ($ in millions) / (Unaudited) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarters Ended June 30, | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) | | | | | | | | | | | | | | | | | |
| EA, AU & PMI DF | | 2024 | | 2023 | | Total | Excl. Curr. & Acquisitions | | Total | Currency | Acqui-sitions | Price | Vol/Mix | Cost/Other | | | | | | | | | | | | | | | | | |
| Reported Operating Income | | $ 753 | | $ 557 | | 35.2 | % | 51.5 | % | | $ 196 | $ (91) | $ — | $ 88 | $ 2 | $ 197 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (1) | | | (1) | | | 28.8 | % | 28.8 | % | | — | | — | | — | | — | | — | | — | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| South Korea Indirect Tax Charge | | — | | | (204) | | | 100.0 | % | 100.0 | % | | 204 | | — | | — | | — | | — | | 204 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income | | $ 753 | | $ 762 | | (1.2) | % | 10.8 | % | | $ (9) | $ (91) | $ — | $ 88 | $ 2 | $ (7) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Americas | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Reported Operating Income | | $ 183 | | $ 243 | | (24.7) | % | (39.1) | % | | $ (60) | $ 35 | $ — | $ 55 | $ 104 | $ (254) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (152) | | | (33) | | | -(100)% | -(100)% | | (119) | | — | | — | | — | | — | | (119) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income | | $ 335 | | $ 276 | | 21.4 | % | 8.7 | % | | $ 59 | $ 35 | $ — | $ 55 | $ 104 | $ (135) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Wellness & Healthcare | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Reported Operating Income / (Loss) | | $ (43) | | $ (733) | | 94.1 | % | 94.1 | % | | $ 690 | $ — | $ — | $ 6 | $ — | $ 684 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Impairment of goodwill and other intangibles | | — | | | (680) | | | 100.0 | % | 100.0 | % | | 680 | | — | | — | | — | | — | | 680 | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (14) | | | (15) | | | 3.8 | % | 3.8 | % | | 1 | | — | | — | | — | | — | | 1 | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income / (Loss) | | $ (29) | | $ (38) | | 23.7 | % | 23.7 | % | | $ 9 | $ — | $ — | $ 6 | $ — | $ 3 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Note: Sum of special items might not foot due to roundings. Special items between -$0.5 million and +$0.5 million are not displayed by segment. | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Schedule 11 (1/2) | | | | | | | | | | | | | | | | | |
| PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | | | | | | | | | | | | | | | | | |
| Reconciliation of Non-GAAP Measures | | | | | | | | | | | | | | | | | |
| Reconciliation of Reported Operating Income to Adjusted Operating Income | | | | | | | | | | | | | | | | | |
| ($ in millions) / (Unaudited) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Six Months Ended June 30, | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) | | | | | | | | | |
| PMI | | 2024 | | 2023 | | Total | Excl. Curr. & Acquisitions | | Total | Currency | Acquisitions | Price | Vol/Mix | Cost/Other | | | | | | | | | | | | | | | | | |
| Reported Operating Income | | $ 6,489 | | $ 5,297 | | 22.5 | % | 34.7 | % | | $ 1,192 | $ (659) | $ 12 | $ 1,032 | $ 453 | $ 354 | | | | | | | | | | | | | | | | | |
| Asset Impairment & Exit Costs | | (168) | | | (109) | | | (54.1) | % | (54.1) | % | | (59) | | — | | — | | — | | — | | (59) | | | | | | | | | | | | | | | | | | |
| Termination of distribution arrangement in the Middle East | | — | | | (80) | | | 100.0 | % | 100.0 | % | | 80 | | — | | — | | — | | — | | 80 | | | | | | | | | | | | | | | | | | |
| Impairment of goodwill and other intangibles | | (27) | | | (680) | | | 96.0 | % | 96.0 | % | | 653 | | — | | — | | — | | — | | 653 | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (332) | | | (163) | | | -(100)% | -(100)% | | (169) | | — | | — | | — | | — | | (169) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Swedish Match AB acquisition accounting related items | | — | | | (18) | | | 100.0 | % | 100.0 | % | | 18 | | — | | — | | — | | — | | 18 | | | | | | | | | | | | | | | | | | |
| South Korea Indirect Tax Charge | | — | | | (204) | | | 100.0 | % | 100.0 | % | | 204 | | — | | — | | — | | — | | 204 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income | | $ 7,016 | | $ 6,551 | | 7.1 | % | 17.0 | % | | $ 465 | $ (659) | $ 12 | $ 1,032 | $ 453 | $ (373) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Europe | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Reported Operating Income | | $ 3,116 | | $ 2,834 | | 10.0 | % | 11.0 | % | | $ 282 | $ (31) | $ — | $ 368 | $ 66 | $ (121) | | | | | | | | | | | | | | | | | |
| Asset Impairment & Exit Costs | | — | | | (47) | | | 100.0 | % | 100.0 | % | | 47 | | — | | — | | — | | — | | 47 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (80) | | | (56) | | | (43.3) | % | (43.3) | % | | (24) | | — | | — | | — | | — | | (24) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income | | $ 3,197 | | $ 2,937 | | 8.9 | % | 9.9 | % | | $ 260 | $ (31) | $ — | $ 368 | $ 66 | $ (143) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| SSEA, CIS & MEA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Reported Operating Income | | $ 1,663 | | $ 1,614 | | 3.0 | % | 31.5 | % | | $ 49 | $ (471) | $ 12 | $ 384 | $ 96 | $ 28 | | | | | | | | | | | | | | | | | |
| Asset Impairment & Exit Costs | | — | | | (32) | | | 100.0 | % | 100.0 | % | | 32 | | — | | — | | — | | — | | 32 | | | | | | | | | | | | | | | | | | |
| Termination of distribution arrangement in the Middle East | | — | | | (80) | | | 100.0 | % | 100.0 | % | | 80 | | — | | — | | — | | — | | 80 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (10) | | | (10) | | | 4.0 | % | 4.0 | % | | — | | — | | — | | — | | — | | — | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income | | $ 1,673 | | $ 1,736 | | (3.6) | % | 22.8 | % | | $ (63) | $ (471) | $ 12 | $ 384 | $ 96 | $ (84) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Note: Sum of special items might not foot due to roundings. Special items between -$0.5 million and +$0.5 million are not displayed by segment. | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Schedule 11 (2/2) | | | | | | | | | | | | | | | | | |
| PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | | | | | | | | | | | | | | | | | |
| Reconciliation of Non-GAAP Measures | | | | | | | | | | | | | | | | | |
| Reconciliation of Reported Operating Income to Adjusted Operating Income | | | | | | | | | | | | | | | | | |
| ($ in millions) / (Unaudited) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Six Months Ended June 30, | | Change Fav./(Unfav.) | | Variance Fav./(Unfav.) | | | | | | | | | | | | | | | | | |
| EA, AU & PMI DF | | 2024 | | 2023 | | Total | Excl. Curr. & Acquisitions | | Total | Currency | Acquisitions | Price | Vol/Mix | Cost/Other | | | | | | | | | | | | | | | | | |
| Reported Operating Income | | $ 1,516 | | $ 1,194 | | 27.0 | % | 45.1 | % | | $ 322 | $ (216) | $ — | $ 218 | $ 74 | $ 246 | | | | | | | | | | | | | | | | | |
| Asset Impairment & Exit Costs | | — | | | (19) | | | 100.0 | % | 100.0 | % | | 19 | | — | | — | | — | | — | | 19 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (1) | | | (2) | | | 28.8 | % | 28.8 | % | | 1 | | — | | — | | — | | — | | 1 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| South Korea Indirect Tax Charge | | — | | | (204) | | | — | % | — | % | | 204 | | — | | — | | — | | — | | 204 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income | | $ 1,517 | | $ 1,419 | | 6.9 | % | 22.1 | % | | $ 98 | $ (216) | $ — | $ 218 | $ 74 | $ 23 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Americas | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Reported Operating Income | | $ 282 | | $ 426 | | (33.8) | % | (47.2) | % | | $ (144) | $ 57 | $ — | $ 54 | $ 217 | $ (472) | | | | | | | | | | | | | | | | | |
| Asset Impairment & Exit Costs | | (168) | | | (11) | | | -(100)% | -(100)% | | (157) | | — | | — | | — | | — | | (157) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (212) | | | (66) | | | -(100)% | -(100)% | | (146) | | — | | — | | — | | — | | (146) | | | | | | | | | | | | | | | | | | |
| Swedish Match AB acquisition accounting related items | | — | | | (18) | | | 100.0 | % | 100.0 | % | | 18 | | — | | — | | — | | — | | 18 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income | | $ 661 | | $ 521 | | 26.9 | % | 15.9 | % | | $ 140 | $ 57 | $ — | $ 54 | $ 217 | $ (188) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Wellness & Healthcare | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Reported Operating Income / (Loss) | | $ (88) | | $ (771) | | 88.6 | % | 88.3 | % | | $ 683 | $ 2 | $ — | $ 8 | $ — | $ 673 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Impairment of goodwill and other intangibles | | (26) | | | (680) | | | 96.1 | % | 96.1 | % | | 654 | | — | | — | | — | | — | | 654 | | | | | | | | | | | | | | | | | | |
| Amortization of intangibles | | (29) | | | (29) | | | (1.2) | % | (1.2) | % | | — | | — | | — | | — | | — | | — | | | | | | | | | | | | | | | | | | |
| Adjusted Operating Income / (Loss) | | $ (32) | | $ (62) | | 48.4 | % | 45.2 | % | | $ 30 | $ 2 | $ — | $ 8 | $ — | $ 20 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Note: Sum of special items might not foot due to roundings. Special items between -$0.5 million and +$0.5 million are not displayed by segment. | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | Schedule 12 |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Reconciliation of Non-GAAP Measures |
Reconciliation of Adjusted Operating Income Margin, excluding Currency and Acquisitions |
($ in millions) / (Unaudited) |
| | | | | | | | | | | | | | | | | | | | |
Adjusted Operating Income (1) | Adjusted Net Revenues (2) | Adjusted Operating Income Margin | | Adjusted Operating Income excluding Currency (1) | Adjusted Net Revenues excluding Currency (2) | Adjusted Operating Income Margin excluding Currency | | Adjusted Operating Income excluding Currency & Acqui- sitions (1) | Adjusted Net Revenues excluding Currency & Acqui- sitions (2) | Adjusted Operating Income Margin excluding Currency & Acqui- sitions | | | | Adjusted Operating Income (1) | Adjusted Net Revenues (2) | Adjusted Operating Income Margin | | Adjusted Operating Income Margin | Adjusted Operating Income Margin excluding Currency | Adjusted Operating Income Margin excluding Currency & Acqui- sitions |
| | | | | | | | | | | | | | | | | | | | |
2024 | Quarters Ended June 30, | 2023 | | % Points Change |
$ 1,701 | $ 3,815 | 44.6 | % | | $ 1,746 | $ 3,824 | 45.7 | % | | $ 1,746 | $ 3,824 | 45.7 | % | | Europe | | $ 1,647 | $ 3,574 | 46.1 | % | | (1.5) | | (0.4) | | (0.4) | |
896 | 2,771 | 32.3 | % | | 1,126 | 3,022 | 37.3 | % | | 1,114 | 3,022 | 36.9 | % | | SSEA, CIS & MEA | | 885 | 2,668 | 33.2 | % | | (0.9) | | 4.1 | | 3.7 | |
753 | 1,673 | 45.0 | % | | 844 | 1,793 | 47.1 | % | | 844 | 1,793 | 47.1 | % | | EA, AU & PMI DF | | 762 | 1,680 | 45.4 | % | | (0.4) | | 1.7 | | 1.7 | |
335 | 1,129 | 29.7 | % | | 300 | 1,107 | 27.1 | % | | 300 | 1,107 | 27.1 | % | | Americas | | 276 | 969 | 28.5 | % | | 1.2 | | (1.4) | | (1.4) | |
| | | | | | | | | | | | | | | | | | | | |
(29) | 80 | (36.3) | % | | (29) | 80 | (36.3) | % | | (29) | 80 | (36.3) | % | | Wellness and Healthcare | | (38) | 76 | (50.0) | % | | 13.7 | | 13.7 | | 13.7 | |
$ 3,656 | $ 9,468 | 38.6 | % | | $ 3,987 | $ 9,826 | 40.6 | % | | $ 3,975 | $ 9,826 | 40.5 | % | | Total PMI | | $ 3,532 | $ 8,967 | 39.4 | % | | (0.8) | | 1.2 | | 1.1 | |
| | | | | | | | | | | | | | | | | | | | |
2024 | Six Months Ended June 30, | 2023 | | % Points Change |
$ 3,197 | $ 7,180 | 44.5 | % | | $ 3,228 | $ 7,111 | 45.4 | % | | $ 3,228 | $ 7,111 | 45.4 | % | | Europe | | $ 2,937 | $ 6,642 | 44.2 | % | | 0.3 | | 1.2 | | 1.2 | |
1,673 | 5,429 | 30.8 | % | | 2,144 | 5,874 | 36.5 | % | | 2,132 | 5,874 | 36.3 | % | | SSEA, CIS & MEA | | 1,736 | 5,225 | 33.2 | % | | (2.4) | | 3.3 | | 3.1 | |
1,517 | 3,357 | 45.2 | % | | 1,733 | 3,586 | 48.3 | % | | 1,733 | 3,586 | 48.3 | % | | EA, AU & PMI DF | | 1,419 | 3,200 | 44.3 | % | | 0.9 | | 4.0 | | 4.0 | |
661 | 2,125 | 31.1 | % | | 604 | 2,074 | 29.1 | % | | 604 | 2,074 | 29.1 | % | | Americas | | 521 | 1,837 | 28.4 | % | | 2.7 | | 0.7 | | 0.7 | |
(32) | 170 | (18.8) | % | | (34) | 168 | (20.2) | % | | (34) | 168 | (20.2) | % | | Wellness and Healthcare | | (62) | 162 | (38.3) | % | | 19.5 | | 18.1 | | 18.1 | |
$ 7,016 | $ 18,261 | 38.4 | % | | $ 7,675 | $ 18,813 | 40.8 | % | | $ 7,663 | $ 18,813 | 40.7 | % | | Total PMI | | $ 6,551 | $ 17,066 | 38.4 | % | | — | | 2.4 | | 2.3 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
(1) For the calculation of Adjusted Operating Income and Adjusted Operating Income excluding currency and acquisitions refer to Schedule 8 and 9 |
(2) For the calculation of Adjusted Net Revenues excluding currency and acquisitions refer to Schedule 5 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | Schedule 13 |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Condensed Statements of Earnings |
($ in millions, except per share data) / (Unaudited) |
| | | | | | | | | | | |
| | | Quarters Ended June 30, | | | | Six Months Ended June 30, |
| | | 2024 | 2023 | Change Fav./(Unfav.) | | | | 2024 | 2023 | Change Fav./(Unfav.) |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | $ 9,468 | $ 8,967 | 5.6 | % | | Net Revenues | | $ 18,261 | $ 16,986 | 7.5 | % |
| | | 3,345 | | 3,228 | | (3.6) | % | | Cost of sales | | 6,540 | | 6,266 | | (4.4) | % |
| | | 6,123 | | 5,739 | | 6.7 | % | | Gross profit | | 11,721 | | 10,720 | | 9.3 | % |
| | | 2,679 | | 2,508 | | (6.8) | % | | Marketing, administration and research costs | | 5,232 | | 4,758 | | (10.0) | % |
| | | — | | 665 | | 100.0 | | | Impairment of goodwill | | — | | 665 | | 100.0 | |
| | | 3,444 | | 2,566 | | 34.2 | % | | Operating Income | | 6,489 | | 5,297 | | 22.5 | % |
| | | 329 | | 297 | | (10.8) | % | | Interest expense, net | | 628 | | 527 | | (19.2) | % |
| | | 14 | | 6 | | -(100)% | | Pension and other employee benefit costs | | 29 | | 28 | | (3.6) | % |
| | | 3,101 | | 2,263 | | 37.0 | % | | Earnings before income taxes | | 5,832 | | 4,742 | | 23.0 | % |
| | | 734 | | 560 | | (31.1) | % | | Provision for income taxes | | 1,410 | | 988 | | (42.7) | % |
| | | (161) | | 21 | | +100% | | Equity investments and securities (income)/loss, net | | (352) | | (30) | | +100% |
| | | 2,528 | | 1,682 | | 50.3 | % | | Net Earnings | | 4,774 | | 3,784 | | 26.2 | % |
| | | 122 | | 114 | | 7.0 | % | | Net Earnings attributable to noncontrolling interests | | 220 | | 221 | | (0.5) | % |
| | | $ 2,406 | $ 1,568 | 53.4 | % | | Net Earnings attributable to PMI | | $ 4,554 | $ 3,563 | 27.8 | % |
| | | | | | | | | | | |
| | | | | | | Per share data: (1) | | | | |
| | | $ 1.54 | $ 1.01 | 52.5 | % | | Basic Earnings Per Share | | $ 2.92 | $ 2.29 | 27.5 | % |
| | | $ 1.54 | $ 1.01 | 52.5 | % | | Diluted Earnings Per Share | | $ 2.92 | $ 2.29 | 27.5 | % |
| | | | | | | | | | | |
| | | | | | | | | | | |
(1) Net Earnings and weighted-average shares used in the basic and diluted Earnings Per Share computations for the quarters and six months ended June 30, 2024 and 2023 are shown on Schedule 1, Footnote 1 |
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | Schedule 14 |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Condensed Balance Sheets |
($ in millions) / (Unaudited) |
| | | | | | |
| | June 30, | | December 31, |
| | 2024 | | 2023 |
Assets | | | | | | |
Cash and cash equivalents | | | $ | 4,807 | | | | $ | 3,060 | |
All other current assets | | | 16,221 | | | | 16,695 | |
Property, plant and equipment, net | | | 7,264 | | | | 7,516 | |
Goodwill | | | 16,819 | | | | 16,779 | |
Other intangible assets, net | | | 12,171 | | | | 9,864 | |
Equity investments | | | 4,961 | | | | 4,929 | |
Other assets | | | 3,539 | | | | 6,461 | |
Total assets | | | $ | 65,782 | | | | $ | 65,304 | |
| | | | | | |
Liabilities and Stockholders' (Deficit) Equity | | | | | | |
Short-term borrowings | | | $ | 139 | | | | $ | 1,968 | |
Current portion of long-term debt | | | 4,353 | | | | 4,698 | |
All other current liabilities | | | 17,924 | | | | 19,717 | |
Long-term debt | | | 44,647 | | | | 41,243 | |
Deferred income taxes | | | 2,651 | | | | 2,335 | |
Other long-term liabilities | | | 4,010 | | | | 4,789 | |
Total liabilities | | | 73,724 | | | | 74,750 | |
| | | | | | |
Total PMI stockholders' deficit | | | (9,744) | | | | (11,225) | |
Noncontrolling interests | | | 1,802 | | | | 1,779 | |
Total stockholders' (deficit) equity | | | (7,942) | | | | (9,446) | |
Total liabilities and stockholders' (deficit) equity | | | $ | 65,782 | | | | $ | 65,304 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | Schedule 15 |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries |
Reconciliation of Non-GAAP Measures |
Calculation of Total Debt to Adjusted EBITDA and Net Debt to Adjusted EBITDA Ratios |
($ in millions, except ratios) / (Unaudited) |
| | | | | | | | | | | | | | |
| | Year Ended June 30, 2024 | | | | | Year Ended December 31, 2023 |
| | July ~ December | January ~ June | 12 months | | | |
| | 2023 | 2024 | rolling | | | |
Net Earnings | | | $ | 4,484 | | | $ | 4,774 | | | $ | 9,258 | | | | | | | | $ | 8,268 | |
Equity investments and securities (income)/loss, net | | | (127) | | | (352) | | | (479) | | | | | | | | (157) | |
Provision for income taxes | | | 1,351 | | | 1,410 | | | 2,761 | | | | | | | | 2,339 | |
Interest expense, net | | | 534 | | | 628 | | | 1,162 | | | | | | | | 1,061 | |
Depreciation, amortization and impairment of goodwill and other intangibles | | | 798 | | | 839 | | | 1,637 | | | | | | | | 2,078 | |
Asset impairment and exit costs and Others (1) | | | 193 | | | 168 | | | 361 | | | | | | | | 604 | |
Adjusted EBITDA | | | $ | 7,233 | | | $ | 7,467 | | | $ | 14,700 | | | | | | | | $ | 14,193 | |
| | | | | | | | | | | | | | |
| | | | | | June 30, | | | | | December 31, |
| | | | | | 2024 | | | | | 2023 |
Short-term borrowings | | | | | | | $ | 139 | | | | | | | | $ | 1,968 | |
Current portion of long-term debt | | | | | | | 4,353 | | | | | | | | 4,698 | |
Long-term debt | | | | | | | 44,647 | | | | | | | | 41,243 | |
Total Debt | | | | | | | $ | 49,139 | | | | | | | | $ | 47,909 | |
Cash and cash equivalents | | | | | | | 4,807 | | | | | | | | 3,060 | |
Net Debt | | | | | | | $ | 44,332 | | | | | | | | $ | 44,849 | |
| | | | | | | | | | | | | | |
Ratios: | | | | | | | | | | | | | | |
Total Debt to Adjusted EBITDA | | | | | | | 3.34 | | | | | | | | 3.38 | |
Net Debt to Adjusted EBITDA | | | | | | | 3.02 | | | | | | | | 3.16 | |
| | | | | | | | | | | | | | |
(1) For the period July 2023 to December 2023 "Others" includes $140 million related to Termination of agreement with Foundation for a Smoke-Free World and $53 million of charges related to the war in Ukraine. For the period January 2024 to June 2024 the impact is fully from asset impairment and exit costs |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | Schedule 16 | |
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |
Reconciliation of Non-GAAP Measures | |
Reconciliation of Operating Cash Flow to Operating Cash Flow, excluding Currency | |
($ in millions) / (Unaudited) | |
| | | | | | | | | | | | |
| | | Quarters Ended June 30, | | | | Six Months Ended June 30, | |
| | | 2024 | 2023 | % Change | | | | 2024 | 2023 | % Change | |
| | | $ 4,632 | $ 3,442 | 34.6 | % | | Net cash provided by operating activities (1) | | $ 4,873 | $ 2,487 | 95.9 | % | |
| | | (305) | | | | | Less: Currency | | (669) | | | | |
| | | $ 4,937 | $ 3,442 | 43.4 | % | | Net cash provided by operating activities, excluding currency | | $ 5,542 | $ 2,487 | +100% | |
| | | | | | | | | | | | |
(1) Operating cash flow | |
v3.24.2
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A0.625Notesdue2024Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A3.250Notesdue2024Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A2.750Notesdue2025Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A3.375Notesdue2025Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A2.750Notesdue2026Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A2.875Notesdue2026Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A0.125Notesdue2026Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A3.125Notesdue2027Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A3.125Notesdue2028Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A2.875Notesdue2029Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A3.375Notesdue2029Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A0.800Notesdue2031Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A3.125Notesdue2033Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A2.000Notesdue2036Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A1.875Notesdue2037Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A6.375Notesdue2038Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A1.450Notesdue2039Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A4.375Notesdue2041Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A4.500Notesdue2042Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A3.875Notesdue2042Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A4.125Notesdue2043Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A4.875Notesdue2043Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A4.250Notesdue2044Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=pm_A3.750NotesDue2031Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
Philip Morris (NYSE:PM)
過去 株価チャート
から 11 2024 まで 12 2024
Philip Morris (NYSE:PM)
過去 株価チャート
から 12 2023 まで 12 2024