Philip Morris International Inc Financial Ratios — PMI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	460.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	24.36	24.06	22.62	20.43	19.88	19.68	15.12	19.12	17.38	18.37	21.16	17.57	12.31	11.11	17.33
Return on Capital (%)	42.76	44.35	42.85	41.14	42.71	42.39	30.18	36.32	34.16	38.2	44.86	32.58	22.7	21.37	31.64
Return on Invested Capital (%)	35.07	35.86	33.55	30.69	31.78	32.48	24.81	30.84	29.55	32.38	36.71	27.41	19.43	22.17	25.56
Gross Margin (%)	65.66	66.94	66.65	64.94	65.05	64.81	63.71	63.69	64.73	66.65	68.06	64.1	63.35	64.81	67.12
EBITDA Margin (%)	46.1	47.04	46.12	42.3	42.46	43.64	43.33	41.74	38.57	44.08	44.49	41.95	36.83	40.1	41.55
Operating Margin (%)	43.25	44.45	44.28	41.11	39.9	40.86	40.28	38.4	35.33	40.66	41.32	38.56	34.74	35.38	36.74
Incremental Operating Margin (%)	56.67	176.79	76.25	109.45	52	- -	32.86	- -	- -	- -	48.21	- -	- -	43.68	55.27
Pretax Margin (%)	40.33	41.44	40.18	35.78	35.88	37.19	36.83	36.02	33.12	38.17	38.95	36.63	29.71	32.21	34.15
Profit Margin (%)	27.63	28.05	27.47	25.17	25.65	26.11	20.99	26.7	24.11	28.08	29	28.49	22.21	18.63	27.92
Net Income to Common Margin (%)	27.63	28.05	27.47	25.17	25.65	26.11	20.99	26.7	24.11	28.08	29	28.49	22.21	18.63	27.92
Effective Tax Rate (%)	29.13	29.48	29.26	29.08	27.96	27.89	40.67	22.91	23.23	21.7	21.84	19.29	22.38	24.73	19.72
Dvd Payout Ratio (%)	52.23	56.84	62.69	77.14	86.91	84.67	98.09	79.49	86.58	80.67	73.51	78.07	91.3	79.85	69.84
Sustainable Growth Rate (%)	219.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	18,545	22,839	27,678	29,455	28,480	29,067	34,339	31,759	31,045	31,536	27,806	43,123	47,909	45,695	48,835
ST Debt	3,717	5,200	3,655	2,526	3,230	3,216	3,005	4,784	4,389	3,368	3,023	8,248	6,666	3,529	3,701
LT Debt	14,828	17,639	24,023	26,929	25,250	25,851	31,334	26,975	26,656	28,168	24,783	34,875	41,243	42,166	45,134
Total Debt/EBITDA	1.29	1.55	1.92	2.34	2.5	2.5	2.76	2.57	2.7	2.49	1.99	3.24	3.7	3.01	2.89
Net Debt/EBITDA	1.12	1.35	1.77	2.21	2.2	2.13	2.08	2.04	2.1	1.92	1.67	3	3.46	2.73	2.6
Total Debt/EBIT	1.39	1.65	2.05	2.52	2.68	2.67	2.97	2.79	2.95	2.7	2.14	3.52	4.15	3.41	3.28
Net Debt/EBIT	1.2	1.43	1.89	2.37	2.36	2.28	2.24	2.21	2.3	2.08	1.8	3.26	3.88	3.09	2.95
EBITDA to Interest Expense	15.35	14.66	13.04	10.76	10.05	10.89	11.36	14.46	14.44	17.38	18.96	17.35	8.49	8.62	10.64
EBITDA-CapEx/Interest Expense	15.35	14.66	13.04	10.76	10.05	10.89	11.36	14.46	14.44	17.38	18.96	17.35	8.49	8.62	10.64
EBIT to Interest Expense	14.4	13.85	12.52	10.46	9.44	10.2	10.57	13.31	13.23	16.03	17.61	15.95	8.01	7.6	9.41
Interest Expense	934	1,007	1,104	1,170	1,132	1,069	1,096	855	796	728	737	768	1,526	1,763	1,587
Common Equity/Total Assets	0.65	-9.23	-20.35	-35.89	-39	-34.43	-28.13	-31.3	-27	-28.04	-24.48	-14.52	-17.19	-19.02	-14.45
Long-Term Debt/Equity (%)	841.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	73.02	84.05	112.24	147.54	148.49	142.3	129.97	128.33	124.29	134.74	126.46	94.74	107.23	117.7	110.6
Long-Term Debt/Total Assets (%)	41.78	46.83	62.94	76.53	74.36	70.15	72.92	67.77	62.17	62.85	60.02	56.54	63.16	68.25	65.24
Total Debt/Equity (%)	1,051.9	-1,232.54	-441.15	-262.92	-248.17	-266.67	-335.67	-295.74	-323.42	-296.64	-338.77	-683.3	-507.19	-462.97	-608.31
Total Debt/Capital (%)	91.32	108.83	129.31	161.38	167.49	160	142.43	151.09	144.76	150.85	141.88	117.14	124.56	127.55	119.67
Total Debt/Total Assets (%)	52.26	60.63	72.52	83.71	83.87	78.88	79.92	79.79	72.41	70.37	67.34	69.91	73.36	73.96	70.59
Net Debt to Equity	907.26	-1,071.56	-406.82	-247.91	-218.39	-227.78	-253.1	-234.34	-251.94	-228.16	-283.99	-632.48	-474.79	-420.25	-547.62
Net Debt/Capital (%)	90.07	110.29	132.59	167.61	184.46	178.26	165.32	174.44	165.81	178.03	154.35	118.78	126.68	131.23	122.34
EBITDA	14,335	14,761	14,397	12,591	11,377	11,646	12,456	12,366	11,495	12,649	13,973	13,323	12,954	15,189	16,888
EBITDA-CapEx	14,335	14,761	14,397	12,591	11,377	11,646	12,456	12,366	11,495	12,649	13,973	13,323	12,954	15,189	16,888
Operating Income (Loss)	13,451	13,946	13,824	12,237	10,691	10,903	11,581	11,377	10,531	11,668	12,975	12,246	12,221	13,402	14,933

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.17	0.18	0.13	0.11	0.22	0.26	0.53	0.38	0.36	0.37	0.23	0.12	0.12	0.18	0.19
Current Ratio	1	0.97	0.99	1.02	1.03	1.07	1.35	1.13	1.09	1.1	0.92	0.72	0.75	0.88	0.96
Quick Ratio	0.39	0.39	0.35	0.38	0.4	0.47	0.76	0.59	0.56	0.56	0.44	0.29	0.28	0.39	0.42
CFO/Avg Current Liab	0.76	0.59	0.59	0.48	0.52	0.51	0.55	0.57	0.56	0.51	0.62	0.46	0.34	0.5	0.51
Common Equity/Total Assets	0.65	-9.23	-20.35	-35.89	-39	-34.43	-28.13	-31.3	-27	-28.04	-24.48	-14.52	-17.19	-19.02	-14.45
Long-Term Debt/Equity (%)	841.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	73.02	84.05	112.24	147.54	148.49	142.3	129.97	128.33	124.29	134.74	126.46	94.74	107.23	117.7	110.6
Long-Term Debt/Total Assets (%)	41.78	46.83	62.94	76.53	74.36	70.15	72.92	67.77	62.17	62.85	60.02	56.54	63.16	68.25	65.24
Total Debt/Equity (%)	1,051.9	-1,232.54	-441.15	-262.92	-248.17	-266.67	-335.67	-295.74	-323.42	-296.64	-338.77	-683.3	-507.19	-462.97	-608.31
Total Debt/Capital (%)	91.32	108.83	129.31	161.38	167.49	160	142.43	151.09	144.76	150.85	141.88	117.14	124.56	127.55	119.67
Total Debt/Total Assets (%)	52.26	60.63	72.52	83.71	83.87	78.88	79.92	79.79	72.41	70.37	67.34	69.91	73.36	73.96	70.59
CFO/Total Liabilities	31.22	23.84	22.81	16.68	17.31	16.91	16.75	18.75	19.23	17.7	24.18	15.89	12.31	17.05	15.84
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	7.25	6.74	6.27	6.34	6.18	5.73	5.35	4.95	4.71	4.61	5.52	4.51	4.16	5.38	5.18

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	9.93	9.24	8.39	7.58	7.9	8.5	8.59	9.64	9.89	9.59	10.42	9.11	9.62	10.45	9.72
Days Sales Outstanding	36.77	39.49	43.51	48.17	46.19	42.93	42.49	37.85	36.92	38.07	35.03	40.07	37.93	34.93	37.54
Inventory Turnover	1.3	1.22	1.11	1.13	1.1	1.07	1.17	1.22	1.17	1.02	1.1	1.23	1.25	1.32	1.28
Days Inventory Outstanding	280.93	300.31	329.5	322.44	332.55	339.89	311.8	298.74	313.15	359.05	333.18	297.81	292.44	276.95	285.79
Accounts Payable Turnover	11.23	10.5	9.51	7.3	7.31	6.72	5.23	4.99	5.01	3.91	3	3.39	3.35	2.97	3.68
Accounts Payable Turnover Days	32.49	34.77	38.37	50.01	49.96	54.28	69.78	73.13	72.82	93.39	121.77	107.56	108.84	123.03	99.12
Cash Conversion Cycle	285.21	305.03	334.64	320.6	328.79	328.54	284.51	263.46	277.25	303.72	246.44	230.32	221.53	188.85	224.21
Inventory to Cash Days	-244.15	-260.81	-285.99	-274.26	-286.36	-296.96	-269.31	-260.89	-276.22	-320.98	-298.15	-257.74	-254.51	-242.02	-248.25
Inventories	8,120	8,949	9,846	8,592	8,473	9,017	8,806	8,804	9,235	9,591	8,720	9,886	10,774	9,453	11,478
Raw Materials	4,648	5,158	5,305	4,831	4,253	4,067	4,169	3,723	3,648	3,775	3,294	3,702	4,235	4,341	4,648
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	3,472	3,791	4,541	3,761	4,220	4,950	4,637	5,081	5,587	5,816	5,426	6,184	6,539	5,112	6,830
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	134,808	138,703	136,335	128,312	137,430	142,122	162,702	102,314	136,440	140,920	147,684	154,447	147,080	201,819	232,898
- Cash & Cash Equivalents	2,550	2,983	2,154	1,682	3,417	4,239	8,447	6,593	6,861	7,280	4,496	3,207	3,060	4,216	4,872
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1,534	1,623	1,492	1,426	1,768	1,788	1,856	1,720	1,978	1,936	1,898	2,646	1,779	1,880	1,966
+ Total Debt	18,545	22,839	27,678	29,455	28,480	29,067	34,339	31,759	31,045	31,536	27,806	43,123	47,909	45,695	48,835
Enterprise Value	152,337	160,182	163,351	157,511	164,261	168,738	190,450	129,200	162,602	167,112	172,892	197,009	193,708	245,178	278,827
Total Capital	20,308	20,986	21,404	18,252	17,004	18,167	24,109	21,020	21,446	20,905	19,598	36,812	38,463	35,825	40,807
Total Debt/Capital (%)	91.32	108.83	129.31	161.38	167.49	160	142.43	151.09	144.76	150.85	141.88	117.14	124.56	127.55	119.67
Total Debt / EV	0.12	0.14	0.17	0.19	0.17	0.17	0.18	0.25	0.19	0.19	0.16	0.22	0.25	0.19	0.18
EV/Sales	4.9	5.11	5.23	5.29	6.13	6.32	6.62	4.36	5.46	5.82	5.51	6.2	5.51	6.47	6.86
EV/EBITDA	10.63	10.85	11.35	12.51	14.44	14.49	15.29	10.45	14.15	13.21	12.37	14.79	14.95	16.14	16.51
EV/EBIT	11.42	11.55	12.09	13.46	15.46	15.48	16.45	11.36	15.44	14.32	13.32	16.09	16.76	18.29	18.72
EV/Cash Flow to Firm	13.61	15.81	14.96	18.38	18.92	19.07	19.92	12.75	15.19	16.1	13.78	17.25	18.65	18.1	20.64
EV/Free Cash Flow to Firm	13.61	15.81	14.96	18.38	18.92	19.07	19.92	12.75	15.19	16.1	13.78	17.25	18.65	18.1	20.64
Diluted Market Cap	134,808	141,923	139,166	129,897	137,399	142,086	162,680	102,342	136,449	140,976	148,525	154,625	147,134	201,968	233,099
Diluted Enterprise Value	152,337	163,402	166,182	159,096	164,230	168,702	190,428	129,228	162,611	167,168	173,733	197,187	193,762	245,327	279,028
EV per Share	88.26	96.87	102.8	101.82	106.02	108.77	122.62	83.11	104.51	107.3	111.53	127.08	124.78	157.69	179.12
TTM Sales	31,097	31,377	31,217	29,767	26,794	26,685	28,748	29,625	29,805	28,694	31,405	31,762	35,174	37,878	40,648
TTM EBITDA	14,335	14,761	14,397	12,591	11,377	11,646	12,456	12,366	11,495	12,649	13,973	13,323	12,954	15,189	16,888
TTM Operating Income	13,451	13,946	13,824	12,237	10,691	10,903	11,581	11,377	10,531	11,668	12,975	12,246	12,221	13,402	14,933
TTM Cash Flow to Firm	11,191	10,131	10,916	8,569	8,681	8,848	9,562	10,137	10,701	10,382	12,543	11,423	10,388	13,544	13,507
TTM Free Cash Flow to Firm	11,191	10,131	10,916	8,569	8,681	8,848	9,562	10,137	10,701	10,382	12,543	11,423	10,388	13,544	13,507

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	12.8	15.06	13.73	16.78	17.47	17.59	18.25	10.8	13.52	14.37	12.41	14.31	15.99	16.53	19.05
EV/EBIT	11.42	11.55	12.09	13.46	15.46	15.48	16.45	11.36	15.44	14.32	13.32	16.09	16.76	18.29	18.72
Enterprise Value	152,337	160,182	163,351	157,511	164,261	168,738	190,450	129,200	162,602	167,112	172,892	197,009	193,708	245,178	278,827
Low Price	55.82	73.44	82.16	75.86	74.01	83.63	90.67	65.81	67.06	58.45	79.24	86.46	88.4	88.73	120.97
EV/Sales	4.9	5.11	5.23	5.29	6.13	6.32	6.62	4.36	5.46	5.82	5.51	6.2	5.51	6.47	6.86
EV/EBITDA	10.63	10.85	11.35	12.51	14.44	14.49	15.29	10.45	14.15	13.21	12.37	14.79	14.95	16.14	16.51
Price/Earnings	15.69	16.13	16.23	17.34	19.99	20.39	26.94	12.94	18.98	17.49	16.29	17.07	18.82	28.58	20.51
Price/Earnings Average	13.5	16.64	16.87	17.52	18.64	21.15	28.48	16.92	17.42	15	15.7	16.93	19.33	23.03	21.59
Price/Earnings High	15.88	18.06	18.37	18.68	20.48	23.35	32.05	21.73	19.85	17.49	17.35	18.7	21.68	29.35	25.99
Price/Earnings Low	11.21	14.12	15.54	15.85	16.68	18.62	23.32	12.94	14.51	11.3	13.55	14.81	17.56	19.54	16.59
Price/Book Value	588.68	-39.9	-17.56	-10.16	-10.38	-11.2	-13.46	-8.21	-11.79	-11.21	-14.61	-17.24	-13.1	-17.18	-23.3
Price/Book Value Average	506.58	-41.17	-18.25	-10.27	-9.68	-11.62	-14.23	-10.74	-10.82	-9.62	-14.08	-17.11	-13.46	-13.84	-24.53
Price/Book Value High	595.85	-44.68	-19.87	-10.95	-10.63	-12.83	-16.02	-13.8	-12.33	-11.21	-15.56	-18.9	-15.1	-17.64	-29.52
Price/Book Value Low	420.7	-34.93	-16.81	-9.29	-8.66	-10.23	-11.65	-8.21	-9.01	-7.24	-12.15	-14.96	-12.23	-11.74	-18.84
Price/Tangible Book Value	-10.06	-8.16	-6.87	-5.35	-5.9	-6.32	-7.33	-4.67	-6.98	-6.86	-7.53	-4.37	-3.88	-5.09	-6.11
Price/Tangible Book Value Average	-8.66	-8.42	-7.14	-5.4	-5.5	-6.56	-7.75	-6.1	-6.41	-5.88	-7.26	-4.34	-3.99	-4.1	-6.43
Price/Tangible Book Value High	-10.19	-9.14	-7.77	-5.76	-6.05	-7.24	-8.73	-7.84	-7.3	-6.86	-8.02	-4.79	-4.47	-5.22	-7.73
Price/Tangible Book Value Low	-7.19	-7.15	-6.58	-4.89	-4.93	-5.77	-6.35	-4.67	-5.34	-4.43	-6.27	-3.79	-3.62	-3.48	-4.94
Price/Sales	4.34	4.52	4.46	4.36	5.13	5.32	5.66	3.45	4.58	4.91	4.73	4.86	4.18	5.33	5.73
Price/Sales Average	3.73	4.67	4.63	4.41	4.78	5.52	5.98	4.52	4.2	4.21	4.55	4.82	4.29	4.29	6.03
Price/Sales High	4.39	5.06	5.05	4.7	5.25	6.1	6.73	5.8	4.78	4.91	5.03	5.33	4.82	5.47	7.25
Price/Sales Low	3.1	3.96	4.27	3.99	4.28	4.86	4.9	3.45	3.5	3.17	3.93	4.22	3.9	3.64	4.63
Price/Cash Flow	12.8	15.06	13.73	16.78	17.47	17.59	18.24	10.8	13.51	14.36	12.4	14.29	15.98	16.51	19.03
Price/Cash Flow Average	11.02	15.54	14.27	16.97	16.29	18.24	19.28	14.12	12.4	12.32	11.95	14.18	16.41	13.3	20.03
Price/Cash Flow High	12.96	16.87	15.54	18.08	17.9	20.14	21.71	18.14	14.13	14.36	13.2	15.67	18.4	16.95	24.11
Price/Cash Flow Low	9.15	13.19	13.15	15.35	14.58	16.06	15.79	10.8	10.33	9.27	10.32	12.41	14.91	11.29	15.39
Price/Free Cash Flow Average	11.02	15.54	14.27	16.97	16.29	18.24	19.3	14.12	12.41	12.32	11.96	14.2	16.42	13.32	20.05
Price/Free Cash Flow High	12.96	16.87	15.54	18.08	17.9	20.14	21.72	18.14	14.14	14.37	13.21	15.69	18.42	16.97	24.14
Price/Free Cash Flow Low	9.15	13.19	13.15	15.35	14.58	16.06	15.8	10.8	10.34	9.28	10.32	12.42	14.92	11.3	15.41
EV/Sales Average	4.29	5.25	5.41	5.34	5.78	6.52	6.95	5.42	5.08	5.13	5.33	6.16	5.62	5.44	7.16
EV/Sales High	4.95	5.63	5.81	5.62	6.26	7.1	7.7	6.71	5.67	5.82	5.81	6.67	6.14	6.62	8.39
EV/Sales Low	3.66	4.55	5.05	4.92	5.28	5.86	5.86	4.36	4.38	4.09	4.71	5.56	5.23	4.79	5.76
EV/EBITDA Average	9.32	11.15	11.72	12.62	13.62	14.94	16.04	12.99	13.17	11.63	11.99	14.7	15.26	13.56	17.23
EV/EBITDA High	10.74	11.98	12.6	13.3	14.74	16.26	17.77	16.07	14.69	13.21	13.06	15.9	16.68	16.5	20.19
EV/EBITDA Low	7.94	9.68	10.94	11.64	12.44	13.43	13.53	10.45	11.35	9.27	10.59	13.25	14.19	11.94	13.87
EV/EBIT Average	10.01	11.87	12.49	13.58	14.59	15.96	17.25	14.12	14.37	12.6	12.91	15.99	17.11	15.37	19.54
EV/EBIT High	11.54	12.75	13.42	14.31	15.78	17.37	19.11	17.47	16.03	14.32	14.06	17.3	18.7	18.7	22.89
EV/EBIT Low	8.53	10.31	11.66	12.52	13.32	14.34	14.56	11.36	12.39	10.05	11.41	14.42	15.91	13.53	15.73
Last Price	78.11	83.88	85.8	82.95	88.7	91.61	104.75	65.81	87.69	90.49	95.27	99.63	94.74	129.8	149.61
High Price	79.06	93.92	97.12	89.36	90.89	104.89	124.64	110.57	91.71	90.49	101.42	109.19	109.15	133.28	189.51
Enterprise Value Average	133,537	164,598	168,735	158,910	154,979	174,012	199,732	160,687	151,379	147,060	167,493	195,810	197,666	205,973	291,045
Enterprise Value High	153,979	176,789	181,344	167,430	167,645	189,347	221,348	198,774	168,859	167,112	182,431	211,825	216,073	250,588	340,934
Enterprise Value Low	113,869	142,913	157,563	146,540	141,502	156,364	168,583	129,200	130,500	117,219	148,040	176,594	183,856	181,320	234,235

Shares Outstanding	1,726	1,654	1,589	1,547	1,549	1,551	1,553	1,555	1,556	1,557	1,550	1,550	1,552	1,555	1,557
Diluted Weighted Avg Shares	1,726	1,692	1,622	1,566	1,549	1,551	1,553	1,555	1,556	1,558	1,559	1,552	1,553	1,556	1,558
Basic Weighted Avg Shares	1,726	1,692	1,622	1,566	1,549	1,551	1,552	1,555	1,555	1,557	1,558	1,550	1,552	1,554	1,556
Revenue per Share	18.02	18.54	19.25	19.01	17.3	17.21	18.52	19.05	19.17	18.43	20.16	20.49	22.66	24.37	26.12
EBITDA per Share	8.31	8.72	8.88	8.04	7.34	7.51	8.03	7.95	7.39	8.12	8.97	8.6	8.35	9.77	10.85
Operating Income per Share	7.79	8.24	8.52	7.81	6.9	7.03	7.46	7.32	6.77	7.49	8.33	7.9	7.87	8.62	9.6
Basic EPS, GAAP	4.98	5.2	5.29	4.78	4.44	4.49	3.89	5.09	4.62	5.17	5.85	5.84	5.03	4.54	7.29
Basic EPS from Cont Ops	5.14	5.41	5.46	4.89	4.54	4.67	4.09	5.33	4.97	5.52	6.23	6.15	5.33	6.32	7.61
Diluted EPS, GAAP	4.98	5.2	5.29	4.78	4.44	4.49	3.89	5.09	4.62	5.17	5.84	5.83	5.03	4.54	7.28
Diluted EPS from Cont Ops	5.14	5.41	5.46	4.89	4.54	4.67	4.08	5.33	4.97	5.51	6.23	6.14	5.32	6.31	7.6
Dividend per Share	2.77	3.19	3.53	3.85	4.03	4.11	4.2	4.43	4.61	4.73	4.87	5.04	5.13	5.27	5.54
Cash Flow per Share	6.1	5.57	6.25	4.94	5.08	5.21	5.74	6.1	6.49	6.3	7.68	6.97	5.93	7.86	7.86
Free Cash Flow per Basic Share	6.1	5.57	6.25	4.94	5.08	5.21	5.74	6.1	6.49	6.3	7.68	6.97	5.93	7.86	7.86
Cash & Equivalents per Share	1.48	1.8	1.36	1.09	2.21	2.73	5.44	4.24	4.41	4.67	2.9	2.07	1.97	2.71	3.13
Book Value per Share	0.13	-2.1	-4.89	-8.16	-8.55	-8.18	-7.78	-8.01	-7.44	-8.07	-6.52	-5.78	-7.23	-7.56	-6.42
Tangible Book Value per Share	-7.76	-10.28	-12.49	-15.52	-15.03	-14.49	-14.28	-14.1	-12.56	-13.2	-12.65	-22.8	-24.39	-25.52	-24.5

Philip Morris International Inc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)