Philip Morris International Inc. (PMI) Reports 2009 Third-Quarter Results

October 22, 2009 6:59 AM EDT

NEW YORK--(BUSINESS WIRE)--

Regulatory News:

    --  Reported diluted earnings per share of $0.93 versus $1.01 in 2008,
        principally due to a $0.08 tax benefit recorded in 2008, as detailed on
        Schedules 4 and 13

  • Excluding currency, reported diluted earnings per share up 8.9%
    --  Adjusted diluted earnings per share of $0.93 versus the same amount in
        2008, including the items detailed on Schedule 12

  • Excluding currency, adjusted diluted earnings per share up 18.3%
    --  Increases its forecast for 2009 full-year reported diluted earnings per
        share to a range of $3.20 to $3.25, from $3.10 to $3.20. Excluding
        currency, diluted earnings per share are projected to increase by
        approximately 12%-14%
    --  Increased its regular quarterly dividend during the quarter to $0.58 per
        common share, up by 7.4% from $0.54
    --  Spent a total of $1.5 billion to repurchase 31.5 million shares of its
        common stock in the quarter
    --  Completed the purchase of the South African affiliate of Swedish Match
        for ZAR 1.98 billion (approximately $262 million)

Philip Morris International Inc. (NYSE / Euronext Paris: PM) today announced reported diluted earnings per share of $0.93 in the third quarter of 2009, down by 7.9% from $1.01 in the third quarter of 2008, principally due to a $0.08 tax benefit recorded in 2008 as detailed on the attached Schedules 4 and 13. Excluding currency, reported diluted earnings per share were up by 8.9%. Adjusted diluted earnings per share in the third quarter of 2009 and 2008 were $0.93, including the items detailed on the attached Schedule 12. Excluding currency, adjusted diluted earnings per share were up by 18.3%.

"The third quarter underscored our proven ability to deliver excellent results and improve our operating margins, with net revenues, adjusted operating companies income and earnings per share up, on a constant currency basis, by a strong 6.9%, 13.7% and 18.3%, respectively," said Louis Camilleri, Chairman and Chief Executive Officer.

"While we experienced lower organic volume in the quarter, this was largely anticipated given our pricing actions and the on-going impact of the economic crisis on total consumption levels, notably in Spain and Ukraine. Our year-to-date volume decline of 2.1% better reflects our estimated full-year organic volume performance."

"Our strong operating cash flow of $6.4 billion year-to-date enabled us to reward shareholders with a 7.4% increase in the dividend and our robust share repurchase program has remained uninterrupted since its inception."

Conference Call

A conference call, hosted by Hermann Waldemer, Chief Financial Officer, with members of the investment community and news media will be webcast at 9:00 a.m. Eastern Time on October 22, 2009. Access is available at www.pmintl.com.

2009 Full-Year Forecast

PMI increases its forecast for 2009 full-year reported diluted earnings per share to a range of $3.20 to $3.25, from $3.10 to $3.20, which includes, at current exchange rates, an unfavorable currency impact of approximately $0.52 per share. Excluding currency, diluted earnings per share are projected to increase by approximately 12%-14%. This guidance includes a pre-tax charge of $135 million ($93 million after-tax), equivalent to $0.04 per share, relating to the Colombian Investment and Cooperation Agreement announced during the second quarter of 2009, and excludes the impact of any potential future acquisitions, asset impairment and exit cost charges, and any unusual events.

The factors described in the Forward-Looking and Cautionary Statements section of this release represent continuing risks to these projections.

Dividends and Share Repurchase Program

PMI increased its regular quarterly dividend during the quarter to $0.58, up 7.4% from $0.54, which represents an annualized rate of $2.32 per common share.

During the third quarter, PMI spent $1.5 billion to repurchase 31.5 million shares of its common stock. Since May 2008, when PMI began its previously-announced $13 billion, two-year share repurchase program, the company has spent a total of $9.6 billion to repurchase 209.6 million shares.

Acquisitions and Agreements

On September 14, 2009, PMI completed the purchase of Swedish Match South Africa (Proprietary) Limited (SMSA) for ZAR 1.98 billion (approximately $262 million), including acquired cash and working capital. While this acquisition did not impact third quarter results, it is anticipated to be immediately marginally accretive to PMI's earnings per share.

2009 THIRD-QUARTER CONSOLIDATED RESULTS

Management reviews operating companies income (OCI), which is defined as operating income before corporate expenses and amortization of intangibles, to evaluate segment performance and to allocate resources. In the following discussion, the term "net revenues" refers to net revenues, excluding excise taxes, unless otherwise stated. Management also reviews OCI, operating margins and EPS on an adjusted basis (which may exclude the impact of currency and other items such as acquisitions or asset impairment and exit charges), EBITDA and net debt. Management believes it is appropriate to disclose these measures to help investors analyze business performance and trends. For a reconciliation of operating companies income to operating income, see the Condensed Statements of Earnings contained in this release. Reconciliations of adjusted measures to corresponding GAAP measures are also provided in this release. References to total international cigarette market, total cigarette market, total market and market shares are PMI estimates based on a number of sources. Comparisons are to the same prior-year period unless otherwise stated.

NET REVENUES


PMI Net Revenues* ($ Millions)

                                      Third Quarter

                                                               Excl.

                                      2009    2008    Change   Currency

European Union                        $2,408  $2,671  (9.8)%   1.5%

Eastern Europe, Middle East & Africa  1,830   2,109   (13.2)%  6.9%

Asia                                  1,651   1,610   2.5%     3.0%

Latin America & Canada                698     563     24.0%    43.5%

Total PMI                             $6,587  $6,953  (5.3)%   6.9%



* Net revenues, excluding excise taxes.

Net revenues of $6.6 billion were down by 5.3% due to unfavorable currency of $846 million. Excluding currency, net revenues increased by 6.9%, primarily driven by favorable pricing of $590 million across all business segments, and the favorable impact of the 2008 Rothmans Inc., Canada acquisition, partly offset by unfavorable volume/mix, primarily in the EU and EEMA Regions. Excluding currency and acquisitions, net revenues increased by 4.1%.

OPERATING COMPANIES INCOME


PMI Operating Companies Income ($ Millions)

                                      Third Quarter

                                                               Excl.

                                      2009    2008    Change   Currency

European Union                        $1,267  $1,325  (4.4)%   6.7%

Eastern Europe, Middle East & Africa  761     946     (19.6)%  11.1%

Asia                                  653     558     17.0%    9.1%

Latin America & Canada                226     110     +100.0%  +100.0%

Total PMI                             $2,907  $2,939  (1.1)%   14.2%



Operating income declined 1.4% to $2.9 billion as shown on Schedule 1. Reported operating companies income declined 1.1% to $2.9 billion, due to unfavorable currency of $449 million. Excluding currency and the favorable impact of acquisitions of 3.1 percentage points of growth, operating companies income was up by 11.1%, driven by higher pricing, partly offset by unfavorable volume/mix.

Adjusted operating companies income declined 1.5% as shown in the table below and detailed on Schedule 11.


PMI Operating Companies Income ($ Millions)

                                     Third Quarter

                                     2009    2008    Change

Reported Operating Companies Income  $2,907  $2,939  (1.1)%

Asset impairment and exit costs      1       13

Adjusted Operating Companies Income  $2,908  $2,952  (1.5)%

Adjusted OCI Margin*                 44.1%   42.5%   1.6 p.p.



*Margins are calculated as adjusted operating companies income, divided by net revenues, excluding excise taxes.

Excluding the unfavorable impact of currency, adjusted operating companies income margin was up by 2.7 percentage points to 45.2% as detailed on Schedule 11.

SHIPMENT VOLUME & MARKET SHARE


PMI Cigarette Shipment Volume by Segment (Million Units)

                                      Third Quarter

                                      2009     2008     Change

European Union                        61,047   64,063   (4.7)%

Eastern Europe, Middle East & Africa  77,769   81,405   (4.5)%

Asia                                  54,484   55,946   (2.6)%

Latin America & Canada                25,978   24,500   6.0%

Total PMI                             219,278  225,914  (2.9)%



PMI's cigarette shipment volume of 219.3 billion units was down by 2.9%, reflecting: gains in Latin America & Canada, from the acquisition of Rothmans Inc., offset by declines in the EU and EEMA due to the impact of the economic crisis, primarily in Spain and Ukraine; unfavorable comparisons due to a strong third quarter in 2008, mainly in EEMA; and declines in Asia due to trade inventory movements in Pakistan subsequent to the excise tax increase of June 2009. On an organic basis, which excludes acquisitions, PMI's cigarette shipment volume was down by 4.0%. However, on a year-to-date basis through September 2009, organic volume was down by 2.1%, which is more in line with PMI's expectations for the full year 2009.

Despite strong growth in Asia, total cigarette shipments of Marlboro of 76.9 billion units were down by 4.3%, primarily due to market declines in the EU and EEMA, largely due to the effects of the economic crisis in Spain and a softening of the premium segment in Russia and Ukraine. Total cigarette shipments of L&M of 23.4 billion units were down by 2.8%, with double-digit growth in the EU, offset primarily by a decline in Russia. Driven by a decrease in shipments in Russia and Ukraine, total cigarette shipments of Chesterfield declined 15.1%. Total cigarette shipments of Parliament were down by 4.1%, driven by declines in EEMA, partly offset by double-digit growth in Asia. Total cigarette shipments of Virginia Slims declined 5.5%, reflecting a decline in EEMA, partly offset by growth in all other regions. Total cigarette shipments of Lark increased by 9.1%, driven by strong growth in Turkey, and Bond Street increased by 4.3%, primarily in Russia.

Total shipment volume of other tobacco products (OTP), in cigarette equivalent units, grew by 4.7%, primarily fueled by Canada and the Nordics. Excluding acquisitions, shipment volume of OTP was down by 9.8%, primarily due to lower volume in Poland, reflecting the impact of the excise tax alignment of pipe tobacco to roll-your-own in the first quarter of 2009. Total shipment volume for cigarettes and OTP was down by 2.8%, and down by 4.1% excluding acquisitions.

PMI's market share performance improved in a number of markets, including Algeria, Argentina, Belgium, Brazil, Bulgaria, Canada, the Dominican Republic, Egypt, Hungary, Korea, Mexico, Pakistan, the Philippines, Portugal, Russia, Slovakia, Switzerland, Turkey and Ukraine.

EUROPEAN UNION (EU)

2009 Third-Quarter Results

In the EU, net revenues declined by 9.8% to $2.4 billion, mainly due to unfavorable currency of $304 million. Excluding the impact of currency and acquisitions, net revenues increased by 1.1%, primarily reflecting higher pricing of $173 million across most markets, including a favorable comparison with 2008 in the Czech Republic, which more than offset unfavorable volume/mix of $144 million, largely due to total market declines and unfavorable distributor inventory movements.

Operating companies income declined by 4.4% to $1.3 billion, primarily due to unfavorable currency of $147 million. Excluding the impact of currency and acquisitions, operating companies income grew by 6.0%, primarily reflecting favorable pricing that more than offset unfavorable volume/mix.

Adjusted operating companies income declined by 5.0% as shown in the table below and detailed on Schedule 11.


EU Operating Companies Income ($ Millions)

                                     Third Quarter

                                     2009    2008    Change

Reported Operating Companies Income  $1,267  $1,325  (4.4)%

Asset impairment and exit costs      1       10

Adjusted Operating Companies Income  $1,268  $1,335  (5.0)%

Adjusted OCI Margin*                 52.7%   50.0%   2.7 p.p.



*Margins are calculated as adjusted operating companies income, divided by net revenues, excluding excise taxes.

Excluding the unfavorable impact of currency, adjusted operating companies income margin was up by 2.2 percentage points to 52.2% as detailed on Schedule 11.

The total cigarette market in the EU declined by 1.6%. Adjusted for the favorable impact of the trade inventory distortion in the Czech Republic in anticipation of the January 2008 excise tax increase, the total cigarette market declined by 2.3%. The decline primarily reflects the impact of worsening economic conditions in Spain that were compounded by tax-driven price increases in June 2009.

PMI's cigarette shipment volume in the EU declined by 4.7%, primarily reflecting a lower total market as described above, and unfavorable distributor inventory movements, mainly in Spain.

PMI's market share in the EU was down by 0.2 share points to 38.9%. Adjusted for the trade inventory movements in the Czech Republic, PMI's market share was flat, as gains, primarily in Austria, Belgium and the Czech Republic, were offset by share declines in France, Poland, Spain and the U.K. Marlboro's share in the EU was down by 0.4 share points, reflecting a lower share in France, Germany and Spain, partially offset by a higher share in Italy, Poland and Portugal. The continuing roll-out of brand initiatives included, during the quarter, the Marlboro Red pack upgrade in Austria, France and Italy, the nationwide launch of Marlboro Gold Original in Belgium and the Netherlands, Marlboro Gold Advance in Norway and Portugal and Marlboro Gold Touch in Hungary. L&M continued to perform well in the EU, with market share up by 0.9 points to 5.7%, primarily driven by gains in Germany, Slovakia and Spain.

In the Czech Republic, the total cigarette market was up 10.3%, reflecting a favorable comparison to 2008, which was adversely affected by trade inventory movements related to the January 2008 excise tax increase. Adjusted for this distortion, the total market is estimated to have declined by 10.8%, due mainly to tax-driven price increases in the third quarter of 2008 and industry price increases in 2009. PMI's shipments were flat and adjusted market share increased by an estimated 3.6 points to 50.5%.

In France, the total cigarette market was up by 4.7%, primarily due to reduced travel abroad as a result of the economic crisis. PMI's shipments were up by 2.9%. Market share decreased by 0.5 points to 40.1%, driven by a lower share for Marlboro, down by 0.9 points to 26.2%, reflecting an overall decline in the premium segment. However, PMI's share of the premium segment was stable due to a higher share for the Philip Morris brand, up by 0.5 market share points.

In Germany, the total cigarette market was down by 2.8%, primarily reflecting the impact of the June 2009 price increase. PMI's shipments were down by 3.1%, whilst market share was essentially flat at 35.3%, despite the extended availability of certain competitor products at old retail prices and in the 17 cigarettes per pack format. PMI's share performance reflected a higher share for L&M, up 1.4 share points, largely offset by a lower Marlboro share, down by 1.2 share points to 21.8%.

In Italy, the total cigarette market was down by 1.9%, mainly reflecting the impact of price increases in February 2009. Although PMI's shipments were down by 3.4%, mainly due to the total market decline and adverse distributor inventory movements, market share was flat at 54.5%, primarily reflecting a 0.5 share point growth by Marlboro to 23.1%, fueled by the recent successful launch of Marlboro Gold Touch, offset by a share decline for Diana.

In Poland, the total cigarette market was up by 8.3%, primarily reflecting the favorable impact of trade inventory movements following the depletion of old tax sticker inventories, during the second quarter of 2009, in compliance with anti-forestalling regulation. Although PMI's shipments were up by 5.5%, market share was down by 0.9 points to 36.1%, primarily reflecting lower share in the super low price segment, partly offset by higher Marlboro share, up by 1.7 share points to 9.5%.

In Spain, the total cigarette market was down by 10.2%, due primarily to the adverse economic environment, the price increases of January and June 2009 and a decline in tourism. PMI's shipments were down by 23.5%, reflecting the lower total market and the impact of unfavorable distributor inventory movements. Although PMI's market share was down by 0.2 points to 32.1%, share was up 0.3 points compared to the second quarter 2009. Marlboro share, whilst down by 1.5 points to 15.3%, was essentially flat compared to the second quarter 2009. Market share of L&M was up by 2.3 share points.

EASTERN EUROPE, MIDDLE EAST & AFRICA (EEMA)

2009 Third-Quarter Results

In EEMA, net revenues decreased by 13.2% to $1.8 billion, due to unfavorable currency of $425 million. Excluding the impact of currency and acquisitions, net revenues grew by 6.7%, driven by favorable pricing of $263 million, primarily in Russia, Turkey and Ukraine, which more than offset unfavorable volume/mix of $121 million.

Operating companies income decreased by 19.6% to $761 million, due to unfavorable currency of $290 million. Excluding the impact of currency and acquisitions, operating companies income was up by a robust 10.6%, driven by strong growth in profitability in Russia, Turkey and Ukraine, mainly due to higher pricing.


EEMA Operating Companies Income ($ Millions)

                                     Third Quarter

                                     2009   2008   Change

Reported Operating Companies Income  $761   $946   (19.6)%

Asset impairment and exit costs      0      0

Adjusted Operating Companies Income  $761   $946   (19.6)%

Adjusted OCI Margin*                 41.6%  44.9%  (3.3) p.p.



*Margins are calculated as adjusted operating companies income, divided by net revenues, excluding excise taxes.

Excluding the impact of unfavorable currency, adjusted operating companies income margin was up by 1.7 percentage points to 46.6% as detailed on Schedule 11.

PMI's cigarette shipment volume decreased by 4.5%, principally due to: Ukraine, which suffered from the unfavorable impact of a series of tax-driven price increases, the largest of which was implemented in May of this year that raised PMI's prices by 22% to 50%, and worsening economic conditions; Romania, reflecting a double-digit total cigarette market decline following tax-driven price increases in 2009; and Turkey, reflecting unfavorable trade inventory movements following price increases in 2009. This decline was partially offset by increased cigarette shipment volume in Algeria, Egypt and several markets in the Middle East.

In Russia, PMI's shipment volume decreased by 0.8%. Shipment volume of PMI's premium portfolio was down by 15.2%, primarily due to declines in Marlboro and Parliament of 20.8% and 8.0%, respectively, reflecting down-trading from the premium segment. In the mid-price segment, shipment volume of Chesterfield was down by 10.7%, partially offset by Muratti, up by 1.5%. In the low-price segment, shipment volume of Bond Street and Optima was up by 32.4% and 22.7%, respectively. According to a new retail audit panel implemented with AC Nielsen this year, which more accurately reflects the coverage of the market, PMI's market share of 25.6% was up by 0.6 points. Parliament, in the super-premium segment, was up by 0.1 share point and Marlboro, in the premium segment, was down 0.2 share points, but stable compared to the second quarter 2009.

In Turkey, PMI's shipment volume was down by 4.1%, driven by trade inventory movements following the price increase in early July 2009. Total PMI's market share of 43.2% grew by 1.6 points, driven by Parliament, up by 0.6 share points, and Lark Recess Blue, launched in the fourth-quarter of 2008, with a share of 4.2%.

In Ukraine, PMI's shipment volume declined 23.0%, broadly in line with the total market contraction, reflecting a worsening economy and the impact of significant tax-driven price increases. Total PMI's market share was up by 0.1 share point to 35.6%, with share gains for both premium Parliament and mid-price Chesterfield offset by lower Marlboro share.

ASIA

2009 Third-Quarter Results

In Asia, net revenues increased by 2.5% to $1.7 billion. Excluding the impact of unfavorable currency of $7 million, net revenues grew by 3.0%, driven by favorable pricing of $72 million, which more than offset unfavorable volume/mix of $24 million.

Operating companies income grew by 17.0% to reach $653 million, primarily fueled by higher pricing and favorable currency. Excluding the impact of currency, driven by the Japanese Yen, operating companies income grew by 9.1%.


Asia Operating Companies Income ($ Millions)

                                     Third Quarter

                                     2009   2008   Change

Reported Operating Companies Income  $653   $558   17.0%

Asset impairment and exit costs      0      0

Adjusted Operating Companies Income  $653   $558   17.0%

Adjusted OCI Margin*                 39.6%  34.7%  4.9 p.p.



*Margins are calculated as adjusted operating companies income, divided by net revenues, excluding excise taxes.

Excluding the impact of favorable currency, adjusted operating companies income margin was up by 2.0 percentage points to 36.7% as detailed on Schedule 11.

PMI's cigarette shipment volume decreased by 2.6%, mainly due to declines in Indonesia, reflecting the timing of the Ramadan holiday, Japan, reflecting a lower total market, and Pakistan, resulting from a trade inventory correction subsequent to the June 2009 excise tax increase, partially offset by growth in Korea. Shipment volume of Marlboro grew by 5.9%, reflecting a strong performance across the region, particularly in Indonesia, Japan, Korea and the Philippines.

In Indonesia, PMI's shipment volume declined by 1.1%, reflecting the timing of the Ramadan holiday, partly offset by growth from Marlboro, up by 2.9%, benefiting from the launch of Marlboro Black Menthol in March, and A Mild, which has established itself as Indonesia's leading cigarette brand franchise in terms of market share with shipment volume up by 9.4%.

In Japan, the total cigarette market declined by 3.0%. Adjusting for various factors, including the impact of the nationwide implementation of vending machine age verification in July 2008 and trade inventory movements, the total market is estimated to have declined by approximately 3.9%. PMI's shipments were down by 3.2%, broadly in line with the total market decline. PMI's market share of 24.0% was flat and share of Marlboro increased by 0.4 points to 10.6%, driven by the August 2008 launch of Marlboro Black Menthol, the November 2008 launch of Marlboro Filter Plus One and the June 2009 launch of Marlboro Black Menthol One. Market share of Lark was flat at 6.6%, but up versus the second quarter 2009, benefiting from the March 2009 national roll-out of Lark Classic Milds, and the introduction of Lark Mint Splash which was launched nationally in September 2009.

In Korea, the total cigarette market was up by 1.9%. PMI's shipment volume surged 21.4%, driven by market share increases. PMI's market share reached 14.6%, up by 2.4 points, driven by strong performances from Marlboro, Parliament and Virginia Slims, up by 1.2, 0.9 and 0.3 share points, respectively.

LATIN AMERICA & CANADA

2009 Third-Quarter Results

In Latin America & Canada, despite unfavorable currency of $110 million, net revenues increased by 24.0% to reach $698 million, primarily driven by the 2008 Rothmans Inc., Canada acquisition and higher pricing of $82 million, which more than offset unfavorable volume/mix of $17 million. Excluding the impact of currency and the Canadian acquisition, net revenues increased by 11.5%.

Operating companies income increased by more than 100.0% to $226 million, driven by the favorable impact of the Canadian acquisition of $77 million, and a favorable comparison to 2008 attributable to the one-time, pre-tax charge of $61 million, related to a previous distribution agreement in Canada, partially offset by unfavorable currency of $56 million.

Adjusted operating companies income increased by 100.0% as shown in the table below and detailed on Schedule 11.


Latin America & Canada Operating Companies Income ($ Millions)

                                     Third Quarter

                                     2009   2008   Change

Reported Operating Companies Income  $226   $110   +100.0%

Asset impairment and exit costs      0      3

Adjusted Operating Companies Income  $226   $113   100.0%

Adjusted OCI Margin*                 32.4%  20.1%  12.3 p.p.



*Margins are calculated as adjusted operating companies income, divided by net revenues, excluding excise taxes.

Excluding the impact of unfavorable currency, adjusted operating companies income margin was up by 14.8 percentage points to 34.9% as detailed on Schedule 11.

Cigarette shipment volume of 26.0 billion units increased by 6.0%, reflecting the Canadian acquisition. Excluding acquisition volume, shipments decreased by 3.8%.

In Argentina, PMI's cigarette shipment volume increased by 0.7% and July/August market share increased by 2.6 points to 73.4%, fueled by the Philip Morris brand, up by 2.5 share points. Marlboro's share was up by 0.1 share point.

In Canada, the total tax-paid cigarette market was up by 6.1%, primarily reflecting stronger government enforcement measures to reduce contraband sales. On a pro forma basis, PMI's cigarette shipment volume increased by 7.1% and market share grew by 0.3 points to 33.9%, led by premium price Belmont, up by 0.3 points, and value brands Next and Quebec Classique, up by 1.2 and 1.7 share points, respectively, partially offset by mid-price Number 7 and Canadian Classics, down by 1.3 and 0.9 share points, respectively.

In Mexico, the total cigarette market was down by 0.8%, primarily reflecting the impact of tax-driven price increases in January and December 2008. PMI's cigarette shipment volume increased by 0.5% and market share increased by 0.9 points to 69.4%, fueled by Delicados, up by 1.3 points, partially offset by Marlboro, down by 0.3 points.

Philip Morris International Inc. Profile

Philip Morris International Inc. (PMI) is the leading international tobacco company, with seven of the world's top 15 brands, including Marlboro, the number one cigarette brand worldwide. PMI has more than 75,000 employees and its products are sold in approximately 160 countries. In 2008, the company held an estimated 15.6% share of the total international cigarette market outside of the U.S. For more information, see www.pmintl.com.

Trademarks and service marks mentioned in this release are the property of, or licensed by, the subsidiaries of Philip Morris International Inc.

Forward-Looking and Cautionary Statements

This press release contains projections of future results and other forward-looking statements that involve a number of risks and uncertainties and are made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. The following important factors could cause actual results and outcomes to differ materially from those contained in such forward-looking statements.

Philip Morris International Inc. and its tobacco subsidiaries (PMI) are subject to intense price competition; changes in consumer preferences and demand for their products; fluctuations in levels of customer inventories; increases in raw material costs; the effects of foreign economies and local economic and market conditions; unfavorable currency movements and changes to income tax laws. Their results are dependent upon their continued ability to promote brand equity successfully; to anticipate and respond to new consumer trends; to develop new products and markets and to broaden brand portfolios in order to compete effectively; and to improve productivity.

PMI is also subject to legislation and governmental regulation, including actual and potential excise tax increases; discriminatory excise tax structures; increasing marketing and regulatory restrictions; the effects of price increases related to excise tax increases on consumption rates and consumer preferences within price segments; health concerns relating to the use of tobacco products and exposure to environmental tobacco smoke; privately imposed smoking restrictions; and governmental investigations.

PMI is subject to litigation, including risks associated with adverse jury and judicial determinations, and courts reaching conclusions at variance with the company's understanding of applicable law.

PMI is further subject to other risks detailed from time to time in its publicly filed documents, including the Form 10-K for the year ended December 31, 2008 and the Form 10-Q for the quarter ended June 30, 2009. PMI cautions that the foregoing list of important factors is not complete and does not undertake to update any forward-looking statements that it may make, except in the normal course of its public disclosure obligations.


                                                                      Schedule 1

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Condensed Statements of Earnings

For the Quarters Ended September 30,

(in millions, except per share data)

(Unaudited)

                                              2009        2008        % Change

Net revenues                                  $   16,573  $   17,365  (4.6)   %

Cost of sales                                     2,320       2,481   (6.5)   %

Excise taxes on products (1)                      9,986       10,412  (4.1)   %

Gross profit                                      4,267       4,472   (4.6)   %

Marketing, administration and research            1,359       1,520
costs

Asset impairment and exit costs                   1           13

Operating companies income                        2,907       2,939   (1.1)   %

Amortization of intangibles                       18          13

General corporate expenses                        39          36

Operating income                                  2,850       2,890   (1.4)   %

Interest expense, net                             221         69

Earnings before income taxes                      2,629       2,821   (6.8)   %

Provision for income taxes                        775         667     16.2    %

Net earnings                                      1,854       2,154   (13.9)  %

Net earnings attributable to noncontrolling       56          74
interests

Net earnings attributable to PMI              $   1,798   $   2,080   (13.6)  %

Per share data:(2)

Basic earnings per share                      $   0.93    $   1.01    (7.9)   %

Diluted earnings per share                    $   0.93    $   1.01    (7.9)   %




(1) The segment detail of excise taxes on products sold for the quarters ended
September 30, 2009 and 2008 is shown on Schedule 2.

(2) Net earnings and weighted-average shares used in the basic and diluted
earnings per share computations for the quarters ended September 30, 2009 and
2008 are shown on Schedule 4, Footnote 1.




                                                                                Schedule 2

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Selected Financial Data by Business Segment

For the Quarters Ended September 30,

(in millions)

(Unaudited)

                          Net Revenues Excluding Excise Taxes

                          European                                 Latin
                          Union         EEMA          Asia         America      Total
                                                                   & Canada

 2009      Net Revenues   $  7,783      $  3,722      $  3,170     $  1,898     $  16,573
           (1)

           Excise Taxes      (5,375 )      (1,892 )      (1,519 )     (1,200 )     (9,986  )
           on Products

           Net Revenues
           excluding         2,408         1,830         1,651        698          6,587
           Excise Taxes

 2008      Net Revenues   $  8,451      $  4,163      $  3,188     $  1,563     $  17,365

           Excise Taxes      (5,780 )      (2,054 )      (1,578 )     (1,000 )     (10,412 )
           on Products

           Net Revenues
           excluding         2,671         2,109         1,610        563          6,953
           Excise Taxes

 Variance  Currency          (304   )      (425   )      (7     )     (110   )     (846    )

           Acquisitions      12            4             -            180          196

           Operations        29            142           48           65           284

           Variance          (263   )      (279   )      41           135          (366    )
           Total

           Variance          (9.8   )%     (13.2  )%     2.5    %     24.0   %     (5.3    )%
           Total (%)

           Variance
           excluding         41            146           48           245          480
           Currency

           Variance
           excluding         1.5    %      6.9    %      3.0    %     43.5   %     6.9     %
           Currency (%)

           Variance
           excluding         29            142           48           65           284
           Currency &
           Acquisitions

           Variance
           excluding
           Currency &        1.1    %      6.7    %      3.0    %     11.5   %     4.1     %
           Acquisitions
           (%)

 (1) 2009 Currency
 decreased net revenues
 as follows:

           European       $  (1,100 )
           Union

           EEMA              (948   )

           Asia              (189   )

           Latin
           America &         (329   )
           Canada

                          $  (2,566 )




                                                                    Schedule 3

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Selected Financial Data by Business Segment

For the Quarters Ended September 30,

(in millions)

(Unaudited)

                    Operating Companies Income

                    European                             Latin
                    Union        EEMA         Asia       America &  Total
                                                         Canada

2009                $  1,267     $  761       $  653     $  226     $  2,907

2008                   1,325        946          558        110        2,939

% Change               (4.4  )%     (19.6 )%     17.0 %     100+ %     (1.1  )%

Reconciliation:

For the quarter
ended September     $  1,325     $  946       $  558     $  110     $  2,939
30, 2008

Asset impairment
and exit costs -       (1    )      -            -          -          (1    )
2009

Asset impairment
and exit costs -       10           -            -          3          13
2008

Acquired               9            5            -          77         91
businesses

Currency               (147  )      (290  )      44         (56  )     (449  )

Operations             71           100          51         92         314

For the quarter
ended September     $  1,267     $  761       $  653     $  226     $  2,907
30, 2009




                                                               Schedule 4

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Net Earnings Attributable to PMI and Diluted Earnings Per Share

For the Quarters Ended September 30,

(in millions, except per share data)

(Unaudited)

                                          Net Earnings

                                          Attributable to      Diluted

                                          PMI                  E.P.S.

2009 Net Earnings Attributable to PMI     $   1,798            $   0.93     (1)

2008 Net Earnings Attributable to PMI     $   2,080            $   1.01     (1)

% Change                                      (13.6 )      %       (7.9  )  %

Reconciliation:

2008 Net Earnings Attributable to PMI     $   2,080            $   1.01

Special Items:

2009 Asset impairment and exit costs          (1    )              -

2008 Asset impairment and exit costs          8                    -

2008 Tax items                                (169  )              (0.08 )

Currency                                      (351  )              (0.17 )

Interest                                      (110  )              (0.05 )

Change in tax rate                            6                    -

Impact of lower shares outstanding and                             0.06
share-based payments

Operations                                    335                  0.16

2009 Net Earnings Attributable to PMI     $   1,798            $   0.93     (1)

(1) Effective January 1, 2009, PMI adopted the provisions of amended FASB

authoritative guidance which requires that unvested share-based payment awards
that

contain nonforfeitable rights to dividends are participating securities and
therefore

shall be included in the earnings per share calculation pursuant to the
two-class method.

Basic and diluted EPS were calculated
using the following (in millions):

                                          Q3 2009              Q3 2008

Net earnings attributable to PMI          $   1,798            $   2,080

Less distributed and undistributed
earnings attributable

to share-based payment awards                 6                    5

Net earnings for basic and diluted EPS    $   1,792            $   2,075

Weighted average shares for basic EPS         1,927                2,051

Plus incremental shares from assumed
conversions:

Stock Options                                 7                    10

Weighted average shares for diluted EPS       1,934                2,061




                                                                  Schedule 5

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Condensed Statements of Earnings

For the Nine Months Ended September 30,

(in millions, except per share data)

(Unaudited)

                                          2009        2008(1)     % Change

Net revenues                              $   45,072  $   48,422  (6.9  )  %

Cost of sales                                 6,476       7,124   (9.1  )  %

Excise taxes on products (2)                  26,754      28,839  (7.2  )  %

Gross profit                                  11,842      12,459  (5.0  )  %

Marketing, administration and research        4,075       4,244
costs

Asset impairment and exit costs               3           84

Operating companies income                    7,764       8,131   (4.5  )  %

Amortization of intangibles                   54          29

General corporate expenses                    111         80

Operating income                              7,599       8,022   (5.3  )  %

Interest expense, net                         572         205

Earnings before income taxes                  7,027       7,817   (10.1 )  %

Provision for income taxes                    2,059       2,182   (5.6  )  %

Net earnings                                  4,968       5,635   (11.8 )  %

Net earnings attributable to                  148         190
noncontrolling interests

Net earnings attributable to PMI          $   4,820   $   5,445   (11.5 )  %

Per share data:(3)

Basic earnings per share                  $   2.45    $   2.61    (6.1  )  %

Diluted earnings per share                $   2.44    $   2.60    (6.2  )  %




(1) As discussed in Note 1. Background and Basis of Presentation of our 2008
consolidated financial statements which appears in our Annual Report on Form
10-K, prior to 2008, certain of our subsidiaries reported their results up to
ten days before the end of December, rather than on December 31. During 2008,
these subsidiaries moved to a December 31 closing date. As a result, certain
amounts in the first quarter of 2008 were revised to reflect this change.

(2) The segment detail of excise taxes on products sold for the nine months
ended September 30, 2009 and 2008 is shown on Schedule 6.

(3) Net earnings and weighted-average shares used in the basic and diluted
earnings per share computations for the nine months ended September 30, 2009
and 2008 are shown on Schedule 8, Footnote 2.




                                                                                 Schedule 6

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Selected Financial Data by Business Segment

For the Nine Months Ended September 30,

(in millions)

(Unaudited)

                          Net Revenues Excluding Excise Taxes

                          European                                  Latin
                          Union          EEMA          Asia         America      Total
                                                                    & Canada

 2009      Net Revenues   $  20,988      $  9,953      $  8,974     $  5,157     $  45,072
           (2)

           Excise Taxes      (14,313 )      (5,031 )      (4,160 )     (3,250 )     (26,754 )
           on Products

           Net Revenues
           excluding         6,675          4,922         4,814        1,907        18,318
           Excise Taxes

 2008(1)   Net Revenues   $  23,427      $  11,248     $  9,334     $  4,413     $  48,422

           Excise Taxes      (15,866 )      (5,544 )      (4,617 )     (2,812 )     (28,839 )
           on Products

           Net Revenues
           excluding         7,561          5,704         4,717        1,601        19,583
           Excise Taxes

 Variance  Currency          (1,008  )      (1,198 )      (195   )     (308   )     (2,709  )

           Acquisitions      50             7             -            462          519

           Operations        72             409           292          152          925

           Variance          (886    )      (782   )      97           306          (1,265  )
           Total

           Variance          (11.7   )%     (13.7  )%     2.1    %     19.1   %     (6.5    )%
           Total (%)

           Variance
           excluding         122            416           292          614          1,444
           Currency

           Variance
           excluding         1.6     %      7.3    %      6.2    %     38.4   %     7.4     %
           Currency (%)

           Variance
           excluding         72             409           292          152          925
           Currency &
           Acquisitions

           Variance
           excluding
           Currency &        1.0     %      7.2    %      6.2    %     9.5    %     4.7     %
           Acquisitions
           (%)

 (1) As discussed in Note 1. Background and Basis of Presentation of our 2008 consolidated

 financial statements which appears in our Annual Report on Form 10-K, prior to 2008, certain
 of

 our subsidiaries reported their results up to ten days before the end of December, rather
 than on

 December 31. During 2008, these subsidiaries moved to a December 31 closing date. As a
 result,

 certain amounts in the first quarter of 2008 were revised to reflect this change.

 (2) 2009 Currency decreased net revenues as follows:

           European       $  (3,403  )
           Union

           EEMA              (2,664  )

           Asia              (1,031  )

           Latin
           America &         (885    )
           Canada

                          $  (7,983  )




                                                                    Schedule 7

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Selected Financial Data by Business Segment

For the Nine Months Ended September 30,

(in millions)

(Unaudited)

                   Operating Companies Income

                   European                              Latin
                   Union        EEMA         Asia        America &  Total
                                                         Canada

2009               $  3,397     $  1,982     $  1,933    $  452     $  7,764

2008(1)               3,779        2,439        1,631       282        8,131

%                     (10.1 )%     (18.7 )%     18.5  %     60.3 %     (4.5   )%
Change

Reconciliation:

For the nine
months ended       $  3,779     $  2,439     $  1,631    $  282     $  8,131
September 30,
2008(1)

Colombian
investment and
cooperation           -            -            -           (135 )     (135   )
agreement charge
- 2009

Asset impairment
and exit costs -      (3    )      -            -           -          (3     )
2009

Asset impairment
and exit costs -      66           1            14          3          84
2008

Equity loss from
RBH legal             -            -            -           124        124
settlement -
2008

Acquired              36           7            -           202        245
businesses

Currency              (572  )      (758  )      67          (138 )     (1,401 )

Operations            91           293          221         114        719

For the nine
months ended       $  3,397     $  1,982     $  1,933    $  452     $  7,764
September 30,
2009




(1) As discussed in Note 1. Background and Basis of Presentation of our 2008
consolidated financial statements which appears in our Annual Report on Form
10-K, prior to 2008, certain of our subsidiaries reported their results up to
ten days before the end of December, rather than on December 31. During 2008,
these subsidiaries moved to a December 31 closing date. As a result, certain
amounts in the first quarter of 2008 were revised to reflect this change.




                                                               Schedule 8

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Net Earnings Attributable to PMI and Diluted Earnings Per Share

For the Nine Months Ended September 30,

(in millions, except per share data)

(Unaudited)

                                        Net Earnings

                                        Attributable to        Diluted

                                        PMI                    E.P.S.

2009 Net Earnings Attributable to PMI   $   4,820              $   2.44     (2)

2008 Net Earnings Attributable to PMI   $   5,445        (1)   $   2.60     (2)

% Change                                    (11.5  )     %         (6.2  )  %

Reconciliation:

2008 Net Earnings Attributable to PMI   $   5,445        (1)   $   2.60     (2)

Special Items:

2009 Colombian investment and               (93    )               (0.04 )
cooperation agreement charge

2009 Asset impairment and exit costs        (2     )               -

2008 Asset impairment and exit costs        54                     0.02

2008 Equity loss from RBH legal             124                    0.06
settlement

2008 Tax Items                              (169   )               (0.08 )

Currency                                    (1,081 )               (0.52 )

Interest                                    (267   )               (0.13 )

Change in tax rate                          28                     0.01

Impact of lower shares outstanding                                 0.15
and share-based payments

Operations                                  781                    0.37

2009 Net Earnings Attributable to PMI   $   4,820              $   2.44     (2)

(1)As discussed in Note 1. Background and Basis of Presentation of our 2008
consolidated

financial statements which appears in our Annual Report on Form 10-K, prior to
2008, certain

of our subsidiaries reported their results up to ten days before the end of
December, rather

than on December 31. During 2008, these subsidiaries moved to a December 31
closing date. As

a result, certain amounts in the first quarter of 2008 were revised to reflect
this change.

(2) Effective January 1, 2009, PMI adopted the provisions of amended FASB
authoritative

guidance which requires that unvested share-based payment awards that contain
nonforfeitable

rights to dividends are participating securities and therefore shall be included
in the

earnings per share calculation pursuant to the two-class method.

Basic and diluted EPS were calculated using the following (in millions):

                                        2009                   2008

Net earnings attributable to PMI        $   4,820              $   5,445

Less distributed and undistributed
earnings attributable

to share-based payment awards               17                     11

Net earnings for basic and diluted      $   4,803              $   5,434
EPS

Weighted average shares for basic EPS       1,958                  2,084

Plus incremental shares from assumed
conversions:

Stock Options                               7                      8

Weighted average shares for diluted         1,965                  2,092
EPS




                                                           Schedule 9

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Condensed Balance Sheets

(in millions, except ratios)

(Unaudited)

                                       September 30,       December 31,

                                       2009                2008

Assets

Cash and cash equivalents              $   1,602           $   1,531

All other current assets                   12,675              13,408

Property, plant and equipment, net         6,358               6,348

Goodwill                                   8,992               8,015

Other intangible assets, net               3,494               3,084

Other assets                               584                 586

Total assets                           $   33,705          $   32,972

Liabilities and Stockholders' Equity

Short-term borrowings                  $   313             $   375

Current portion of long-term debt          197                 209

All other current liabilities              9,328               9,560

Long-term debt                             13,741              11,377

Deferred income taxes                      1,513               1,401

Other long-term liabilities                1,899               2,146

Total liabilities                          26,991              25,068

Total PMI stockholders' equity             6,340               7,500

Noncontrolling interests                   374                 404

Total stockholders' equity                 6,714               7,904

Total liabilities and stockholders'    $   33,705          $   32,972
equity

Total debt                             $   14,251          $   11,961

Total debt to EBITDA                       1.34       (1)      1.08      (1)

Net debt to EBITDA                         1.19       (1)      0.94      (1)

(1) For the calculation of Total Debt to EBITDA and Net Debt to EBITDA
ratios, refer to Schedule 18.




                                                                                                                                          Schedule 10

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Reconciliation of Non-GAAP Measures

Adjustments for the Impact of Currency and Acquisitions

For the Quarters Ended September 30,

(in millions)

(Unaudited)

2009                                                                                  2008                           % Change in Reported Net Revenues
                                                                                                                     excluding Excise Taxes

                                         Reported             Reported Net

                    Reported             Net                  Revenues                                    Reported

                    Net                  Revenues             excluding                                   Net

                    Revenues             excluding            Excise                                      Revenues                        Reported

           Less     excluding            Excise     Less      Taxes,                  Reported  Less      excluding            Reported   excluding

Reported   Excise   Excise     Less      Taxes &    Acquisi-  Currency &              Net       Excise    Excise               excluding  Currency &
Net

Revenues   Taxes    Taxes      Currency  Currency   tions     Acquisitions            Revenues  Taxes     Taxes      Reported  Currency   Acquisitions

$ 7,783    $ 5,375  $ 2,408    $ (304 )  $ 2,712    $ 12      $ 2,700       European  $ 8,451   $ 5,780   $ 2,671    (9.8  )%  1.5  %     1.1  %
                                                                            Union

  3,722      1,892    1,830      (425 )    2,255      4         2,251       EEMA        4,163     2,054     2,109    (13.2 )%  6.9  %     6.7  %

  3,170      1,519    1,651      (7   )    1,658      -         1,658       Asia        3,188     1,578     1,610    2.5   %   3.0  %     3.0  %

                                                                            Latin
  1,898      1,200    698        (110 )    808        180       628         America     1,563     1,000     563      24.0  %   43.5 %     11.5 %
                                                                            & Canada

$ 16,573   $ 9,986  $ 6,587    $ (846 )  $ 7,433    $ 196     $ 7,237       PMI       $ 17,365  $ 10,412  $ 6,953    (5.3  )%  6.9  %     4.1  %
                                                                            Total

2009                                                                                 2008                            % Change in Reported Operating
                                                                                                                     Companies Income

                                                              Reported

                                         Reported             Operating

                                         Operating            Companies

Reported                                 Companies            Income                                      Reported                        Reported

Operating                                Income     Less      excluding                                   Operating            Reported   excluding

Companies                      Less      excluding  Acquisi-  Currency &                                  Companies            excluding  Currency &

Income                         Currency  Currency   tions     Acquisitions                                Income     Reported  Currency   Acquisitions

$ 1,267                        $ (147 )  $ 1,414    $ 9       $ 1,405       European                      $ 1,325    (4.4  )%  6.7  %     6.0  %
                                                                            Union

  761                            (290 )    1,051      5         1,046       EEMA                            946      (19.6 )%  11.1 %     10.6 %

  653                            44        609        -         609         Asia                            558      17.0  %   9.1  %     9.1  %

                                                                            Latin
  226                            (56  )    282        77        205         America                         110      100+  %   100+ %     86.4 %
                                                                            & Canada

$ 2,907                        $ (449 )  $ 3,356    $ 91      $ 3,265       PMI                           $ 2,939    (1.1  )%  14.2 %     11.1 %
                                                                            Total




                                                                                                                                                 Schedule 11

PHILIP MORRIS INTERNATIONAL INC.

and Subsidiaries

Reconciliation of Non-GAAP Measures

Reconciliation of Reported Operating Companies Income to Adjusted Operating Companies Income &

Reconciliation of Adjusted Operating Companies Income Margin Excluding Currency

For the Quarters Ended September 30,

(in millions)

(Unaudited)

2009                                                                                      2008                              % Change in Adjusted Operating
                                                                                                                            Companies Income

                                                                  Adjusted

                                            Adjusted              Operating

           Less                             Operating             Companies                          Less

Reported   Asset       Adjusted             Companies             Income                  Reported   Asset       Adjusted                        Adjusted

Operating  Impairment  Operating            Income     Less       excluding               Operating  Impairment  Operating            Adjusted   excluding

Companies  & Exit      Companies  Less      excluding  Acquisi-   Currency &              Companies  & Exit      Companies            excluding  Currency &

Income     Costs       Income     Currency  Currency   tions      Acquisitions            Income     Costs       Income     Adjusted  Currency   Acquisitions

$ 1,267    $ (1 )      $ 1,268    $ (147 )  $ 1,415    $ 9        $ 1,406       European  $ 1,325    $ (10   )   $ 1,335    (5.0  )%  6.0  %     5.3  %
                                                                                Union

  761        -           761        (290 )    1,051      5          1,046       EEMA        946        -           946      (19.6 )%  11.1 %     10.6 %

  653        -           653        44        609        -          609         Asia        558        -           558      17.0  %   9.1  %     9.1  %

                                                                                Latin
  226        -           226        (56  )    282        77         205         America     110        (3    )     113      100.0 %   100+ %     81.4 %
                                                                                & Canada

$ 2,907    $ (1 )      $ 2,908    $ (449 )  $ 3,357    $ 91       $ 3,266       PMI       $ 2,939    $ (13   )   $ 2,952    (1.5  )%  13.7 %     10.6 %
                                                                                Total

                                            2009                                          2008                              % Points Change

                                                                                                                                      Adjusted

                                            Adjusted              Adjusted                                                            Operating

                                            Operating  Net        Operating                          Net         Adjusted             Companies
                                                       Revenues

                                            Companies  excluding  Companies               Adjusted   Revenues    Operating            Income

                                            Income     Excise     Income                  Operating  excluding   Companies            Margin
                                                       Taxes      Margin

                                            exc


Related Categories

Press Releases

Stocks Mentioned

PM 50.31

-0.01 -0.02%
Volume: 5,797,268
Track PM

PM 50.31

-0.01 -0.02%
Volume: 5,797,268
Track PM

PMI 2.01

-0.04 -1.95%
Volume: 1,710,615
Track PMI


Related Entities


Add Your Comment