cash flow reconciliationreview2025-12-31
Operating, investing and financing flows differ from the reported change in cash by 131000000, beyond tolerance 47090000.00.
Revenue
$11.19B
Fiscal year ended 2026-06-30Operating income
$4.53B
Fiscal year ended 2026-06-30Free cash flow
$5.11B
Fiscal year ended 2026-06-30Philip Morris International Inc. (PM) reported revenue of $11.19B and net income of $2.82B for the fiscal year ended 2026-06-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Philip Morris International Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Cigarettes.
Income
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $11.19B | $10.15B | $10.36B | $10.84B | $10.14B | $9.30B | $9.71B | $9.91B | $9.47B | $8.79B |
| Cost of revenue | $3.53B | $3.24B | $3.56B | $3.49B | $3.27B | $3.03B | $3.42B | $3.37B | $3.34B | $3.20B |
| Gross profit | $7.66B | $6.90B | $6.80B | $7.36B | $6.87B | $6.27B | $6.28B | $6.54B | $6.12B | $5.60B |
| Operating income | $4.53B | $3.89B | $3.37B | $4.26B | $3.71B | $3.54B | $3.26B | $3.65B | $3.44B | $3.04B |
| Net income | $2.82B | $2.44B | $2.14B | $3.48B | $3.04B | $2.69B | -$579.00M | $3.08B | $2.41B | $2.15B |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 1.56B | shares 1.56B | Unavailable | shares 1.56B | shares 1.56B | shares 1.56B | Unavailable | shares 1.56B | shares 1.56B | shares 1.56B |
| Pretax income | $4.29B | $3.66B | $3.15B | $4.02B | $3.42B | $3.29B | $2.92B | $3.45B | $3.10B | $2.73B |
| Income tax expense | $955.00M | $676.00M | $675.00M | $751.00M | $652.00M | $659.00M | $872.00M | $735.00M | $734.00M | $676.00M |
| Diluted EPS | $1.80 | $1.56 | Unavailable | $2.23 | $1.95 | $1.72 | Unavailable | $1.97 | $1.54 | $1.38 |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $6.00B | $5.45B | $4.87B | $4.04B | $4.14B | $4.44B | $4.22B | $4.26B | $4.81B | $3.97B |
| Total assets | $68.27B | $68.91B | $69.18B | $67.06B | $68.51B | $65.08B | $61.78B | $66.89B | $65.78B | $65.32B |
| Current assets | $26.01B | $25.60B | $24.36B | $22.66B | $23.36B | $22.20B | $20.17B | $20.80B | $21.03B | $20.87B |
| Total liabilities | $74.93B | $76.21B | $77.21B | $76.04B | $78.52B | $74.00B | $71.65B | $74.60B | $73.72B | $73.88B |
| Current liabilities | $26.54B | $26.22B | $25.43B | $26.72B | $28.15B | $28.09B | $22.92B | $23.37B | $22.42B | $22.17B |
| Total equity incl. NCI | -$6.66B | -$7.30B | -$8.03B | -$8.98B | -$10.01B | -$8.93B | -$9.87B | -$7.71B | -$7.94B | -$8.56B |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $11.44B | $11.39B | $11.48B | $10.27B | $10.73B | $10.13B | $9.45B | $9.36B | $9.38B | $9.97B |
| Accounts receivable | $5.18B | $5.12B | $4.57B | $4.80B | $4.99B | $4.88B | $3.79B | $4.24B | $4.24B | $4.19B |
| Goodwill | $16.92B | $17.07B | $17.26B | $17.18B | $17.22B | $16.86B | $16.60B | $17.14B | $16.82B | $16.46B |
| Long-term debt | $42.37B | $43.81B | $45.13B | $41.86B | $42.43B | $38.78B | $42.17B | $44.24B | $44.65B | $44.68B |
| Accounts payable | $3.92B | $3.93B | $4.41B | $3.98B | $3.87B | $3.75B | $3.95B | $3.51B | $3.59B | $3.65B |
Cash flow
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $5.49B | -$399.00M | $4.71B | $4.46B | $3.41B | -$350.00M | $4.00B | $3.34B | $4.63B | $241.00M |
| Capital expenditures | $380.00M | $353.00M | $444.00M | $365.00M | $356.00M | $404.00M | $278.00M | $379.00M | $370.00M | $417.00M |
| Investing cash flow | $26.00M | -$3.00M | -$428.00M | -$789.00M | -$2.32B | -$434.00M | $441.00M | -$1.00B | -$337.00M | -$193.00M |
| Financing cash flow | -$4.98B | $1.10B | -$3.58B | -$3.66B | -$1.56B | $671.00M | -$4.10B | -$2.98B | -$3.53B | $1.14B |
| Net change in cash | $554.00M | $578.00M | $831.00M | -$115.00M | -$300.00M | $222.00M | -$47.00M | -$575.00M | $777.00M | $953.00M |
| Stock-based compensation | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common dividends paid | $2.30B | $2.31B | $2.30B | $2.11B | $2.11B | $2.12B | $2.11B | $2.03B | $2.03B | $2.04B |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $513.00M | $510.00M | $521.00M | $505.00M | $490.00M | $480.00M | $477.00M | $498.00M | $445.00M | $367.00M |
Derived
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $5.11B | -$752.00M | $4.26B | $4.10B | $3.06B | -$754.00M | $3.72B | $2.96B | $4.26B | -$176.00M |
| Gross margin | 68.4% | 68.1% | 65.6% | 67.8% | 67.7% | 67.4% | 64.7% | 66.0% | 64.7% | 63.7% |
| Operating margin | 40.5% | 38.4% | 32.6% | 39.3% | 36.6% | 38.1% | 33.6% | 36.9% | 36.4% | 34.6% |
| FCF margin | 45.7% | -7.4% | 41.2% | 37.8% | 30.1% | -8.1% | 38.4% | 29.9% | 45.0% | -2.0% |
| SBC / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Current ratio | 0.98x | 0.98x | 0.96x | 0.85x | 0.83x | 0.79x | 0.88x | 0.89x | 0.94x | 0.94x |
| Revenue YoY growth | 10.4% | 9.1% | 6.8% | 9.4% | 7.1% | 5.8% | 7.3% | 8.4% | 5.6% | 9.7% |
| Net margin | 25.2% | 24.0% | 20.7% | 32.1% | 30.0% | 28.9% | -6.0% | 31.1% | 25.4% | 24.4% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 3.4% | 3.5% | 4.3% | 3.4% | 3.5% | 4.3% | 2.9% | 3.8% | 3.9% | 4.7% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 22.3% | 18.5% | 21.5% | 18.7% | 19.0% | 20.0% | 29.9% | 21.3% | 23.7% | 24.8% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open PM in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-07-24View SEC filing
10-Q · Filed 2026-04-24View SEC filing
10-K · Filed 2026-02-06View SEC filing
10-Q · Filed 2025-10-24View SEC filing
10-Q · Filed 2025-07-25View SEC filing
10-Q · Filed 2025-04-24View SEC filing
Reconciliation checks needing review
1 period on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.