Upgrade to SI Premium - Free Trial

Philip Morris International Inc. (PMI) Reports 2018 First-Quarter Results; Increases, Primarily to Reflect a Lower Effective Tax Rate, 2018 Full-Year Reported Diluted EPS

April 19, 2018 6:59 AM

Reflecting Currency-Neutral Growth of Approximately 8% to 11% vs. 2017 Adjusted Diluted EPS of $4.72

NEW YORK--(BUSINESS WIRE)-- Regulatory News:

2018 First-Quarter

2018 Full-Year Forecast

2018 FIRST-QUARTER CONSOLIDATED RESULTS

Philip Morris International Inc. (NYSE: PM) today announced its 2018 first-quarter results.

"We began the year with strong, currency-neutral net revenue growth of more than 8% in the quarter, driven by higher volume for heated tobacco units and IQOS devices coupled with higher pricing from our combustible product portfolio," said André Calantzopoulos, Chief Executive Officer.

"Our increased full-year EPS guidance reflects the benefit of a lower effective tax rate and incorporates, at this early stage in the year, some caution regarding: on-going volume challenges in the GCC; the pricing environment in Russia; and less-rapid-than-initially-projected growth in sales of devices to consumers in Japan in the first quarter, as we are now reaching more conservative adult smoker segments that may require, at least at first, slightly more time for adoption. Even if this temporary dynamic in Japan persists, we remain on track to double our worldwide in-market sales of heated tobacco units compared to 2017."

"We are confident in our ability to deliver strong results this year and remain steadfast in our commitment to generously reward our shareholders."

Conference Call

A conference call, hosted by Martin King, Chief Financial Officer, will be webcast at 9:00 a.m., Eastern Time, on April 19, 2018. Access is at www.pmi.com/2018Q1earnings. The audio webcast may also be accessed on iOS or Android devices by downloading PMI’s free Investor Relations Mobile Application at www.pmi.com/irapp.

Impact of U.S. Tax Reform

PMI's 2018 full-year diluted earnings per share forecast assumes a full-year effective tax rate of approximately 26%. The reduction in this rate compared to the full-year effective tax rate of 28% communicated in February 2018 mainly reflects two factors:

The Act has significant complexity, and our final full-year effective tax rate may differ from this assumption, due to, among other things, additional guidance that may be issued by the U.S. Treasury Department and the Internal Revenue Service, related interpretations and clarifications of tax law, and earnings mix by taxing jurisdiction.

Dividends

During the quarter, PMI declared a regular quarterly dividend of $1.07, representing an annualized rate of $4.28 per common share.

Key Terms, Definitions and Explanatory Notes

General

Financial

Reduced-Risk Products

SHIPMENT VOLUME

PMI Shipment Volume by Region First-Quarter
(million units) 2018 2017 Change
Cigarettes
European Union 39,671 42,540 (6.7 )%
Eastern Europe 22,039 24,596 (10.4 )%
Middle East & Africa 29,248 31,978 (8.5 )%
South & Southeast Asia 40,218 37,899 6.1 %
East Asia & Australia 14,091 17,243 (18.3 )%
Latin America & Canada 19,013 19,296 (1.5 )%
Total PMI 164,280 173,552 (5.3 )%
Heated Tobacco Units
European Union 928 184 +100%
Eastern Europe 564 54 +100%
Middle East & Africa 709 51 +100%
South & Southeast Asia %
East Asia & Australia 7,342 4,145 77.1 %
Latin America & Canada 23 1 +100%
Total PMI 9,566 4,435 +100%
Cigarettes and Heated Tobacco Units
European Union 40,599 42,724 (5.0 )%
Eastern Europe 22,603 24,650 (8.3 )%
Middle East & Africa 29,957 32,029 (6.5 )%
South & Southeast Asia 40,218 37,899 6.1 %
East Asia & Australia 21,433 21,388 0.2 %
Latin America & Canada 19,036 19,297 (1.4 )%
Total PMI 173,846 177,987 (2.3 )%

PMI's total shipment volume decreased by 2.3%, principally due to:

partly offset by

Excluding the net unfavorable impact of total estimated distributor inventory movements of approximately 2.1 billion units, driven mainly by Japan and Saudi Arabia, PMI's total shipment volume decreased by 1.1%.

PMI shipment volume by brand is shown in the table below.

PMI Shipment Volume by Brand First-Quarter
(million units) 2018 2017 Change
Cigarettes
Marlboro 57,973 62,399 (7.1 )%
L&M 19,225 21,913 (12.3 )%
Chesterfield 13,875 11,544 20.2 %
Philip Morris 10,659 10,608 0.5 %
Sampoerna A 8,624 9,913 (13.0 )%
Parliament 8,460 9,199 (8.0 )%
Bond Street 6,975 8,485 (17.8 )%
Dji Sam Soe 6,696 4,459 50.2 %
Lark 5,517 6,526 (15.5 )%
Fortune 3,583 2,882 24.3 %
Others 22,693 25,624 (11.4 )%
Total Cigarettes 164,280 173,552 (5.3 )%
Heated Tobacco Units 9,566 4,435 +100.0%
Total PMI 173,846 177,987 (2.3 )%

Note: Sampoerna A includes Sampoerna.

PMI's cigarette shipment volume of the following brands decreased:

PMI's cigarette shipment volume of the following brands increased:

The increase in PMI's heated tobacco unit shipment volume was driven by East Asia & Australia, primarily Japan and Korea.

FINANCIAL SUMMARY

Financial Summary -Quarters Ended March 31,

ChangeFav./(Unfav.) VarianceFav./(Unfav.)
2018 2017 Total Excl.Curr. Total Cur-rency Price Vol/Mix Cost/Other
(in millions)
Net Revenues $ 6,896 $ 6,064 13.7% 8.3% 832 327 342 163
Cost of Sales (2,615) (2,177) (20.1)% (13.9)% (438) (136) (335) 33

Marketing, Administration andResearch Costs

(1,833) (1,449) (26.5)% (18.6)% (384) (115) (269)
Amortization of Intangibles (22) (22) —% —%
Operating Income $ 2,426 $ 2,416 0.4% (2.7)% 10 76 342 (172) (236)
Asset Impairment & Exit Costs —% —%
Adjusted Operating Income $ 2,426 $ 2,416 0.4% (2.7)% 10 76 342 (172) (236)

Adjusted Operating IncomeMargin

35.2 % 39.8 % (4.6)pp (4.0)pp

NET REVENUES BY PRODUCT CATEGORY

PMI Net Revenues First-Quarter
(in millions) Excl.
2018 2017 Change Curr.
Combustible Products
European Union $ 1,836 $ 1,709 7.4 % (5.8 )%
Eastern Europe 527 513 2.8 % (2.6 )%
Middle East & Africa 884 957 (7.7 )% (9.0 )%
South & Southeast Asia 1,081 1,031 4.8 % 5.6 %
East Asia & Australia 737 813 (9.4 )% (12.2 )%
Latin America & Canada 704 605 16.3 % 16.5 %
Total PMI $ 5,769 $ 5,629 2.5 % (2.5 )%
RRPs
European Union $ 152 $ 31 +100% +100%
Eastern Europe 40 3 +100% +100%
Middle East & Africa 77 4 +100% +100%
South & Southeast Asia

% %
East Asia & Australia 854 396 +100% +100%
Latin America & Canada 4 % %
Total PMI $ 1,127 $ 435 +100% +100%

Combustible Productsand RRPs

European Union $ 1,988 $ 1,740 14.3 % 0.2 %
Eastern Europe 567 516 9.9 % 4.3 %
Middle East & Africa 961 961 % (1.5 )%
South & Southeast Asia 1,081 1,031 4.8 % 5.6 %
East Asia & Australia 1,591 1,210 31.5 % 27.5 %
Latin America & Canada 708 606 16.8 % 17.0 %
Total PMI $ 6,896 $ 6,064 13.7 % 8.3 %

Note: Sum of product categories or Regions might not foot to total PMI due to rounding.

During the quarter, net revenues, excluding favorable currency, increased by 8.3%, driven by a favorable pricing variance from across all Regions, notably S&SA and LA&C, including higher IQOS device sales, mainly in EA&A, as well as favorable volume/mix, driven primarily by EA&A, despite the impact of the tax-driven cigarette industry volume decline and related down-trading in the GCC, principally Saudi Arabia.

Operating income, excluding favorable currency, decreased by 2.7%, mainly due to: unfavorable volume/mix, largely due to the GCC, principally Saudi Arabia; higher marketing, administration and research costs, primarily reflecting increased investment behind reduced-risk products, predominantly in the EU; and the full-year contribution of $80 million to the Foundation for a Smoke-Free World; partly offset by a favorable pricing variance across all Regions and favorable manufacturing costs, notably in S&SA and EA&A.

Adjusted operating income margin, excluding currency, decreased by 4.0 points to 35.8%, reflecting the factors mentioned above, as detailed in the attached Schedule 6.

EUROPEAN UNION REGION

Financial Summary -Quarters Ended March 31, ChangeFav./(Unfav.) VarianceFav./(Unfav.)
2018 2017 Total Excl.Curr. Total Cur-rency Price Vol/Mix Cost/Other
(in millions)
Net Revenues $ 1,988 $ 1,740 14.3 % 0.2 % 248 245 46 (43 )
Operating Income $ 740 $ 748 (1.1 )% (15.8 )% (8 ) 110 46 (67 ) (97 )
Asset Impairment & Exit Costs % %
Adjusted Operating Income $ 740 $ 748 (1.1 )% (15.8 )% (8 ) 110 46 (67 ) (97 )

Adjusted Operating IncomeMargin

37.2 % 43.0 % (5.8)pp (6.9)pp

During the quarter, net revenues, excluding favorable currency, increased by 0.2%, mainly reflecting: a favorable pricing variance, driven principally by Germany, Poland and the United Kingdom, partly offset by France; and unfavorable volume/mix, notably in France and Germany, partly offset by Italy.

Operating income, excluding favorable currency, decreased by 15.8%, mainly due to: unfavorable volume/mix, notably in France and Germany, and higher marketing, administration and research costs, primarily reflecting increased investment behind reduced-risk products across the Region, partly offset by a favorable pricing variance.

Adjusted operating income margin, excluding currency, decreased by 6.9 points to 36.1%, reflecting the factors mentioned above, as detailed on Schedule 6.

Total Market, PMI Shipment & Market Share Commentaries

European Union Key Data First-Quarter
Change
2018 2017 % / pp
Total Market (billion units) 107.7 112.3 (4.1 )%
PMI Shipment Volume (million units)
Cigarettes 39,671 42,540 (6.7 )%
Heated Tobacco Units 928 184 +100.0%
Total EU 40,599 42,724 (5.0 )%
PMI Market Share
Marlboro 18.3 % 18.8 % (0.5 )
L&M 6.7 % 7.0 % (0.3 )
Chesterfield 5.9 % 6.1 % (0.2 )
Philip Morris 3.1 % 3.2 % (0.1 )
HEETS 0.8 % 0.1 % 0.7
Others 3.4 % 3.2 % 0.2
Total EU 38.2 % 38.4 % (0.2 )

In the quarter, the estimated total market in the EU decreased by 4.1% to 107.7 billion units, or by 3.4% excluding the net impact of unfavorable estimated trade inventory movements, notably due to:

PMI's total shipment volume decreased by 5.0% to 40.6 billion units, notably due to:

partly offset by

PMI's total market share decreased by 0.2 points to 38.2%, with declines in Germany, mainly reflecting the unfavorable impact of the estimated trade inventory movements, and Poland, partly offset by gains in France, Italy, Romania and Spain.

EASTERN EUROPE REGION

Financial Summary -Quarters Ended March 31, ChangeFav./(Unfav.) VarianceFav./(Unfav.)
2018 2017 Total Excl.Curr. Total Cur-rency Price Vol/Mix Cost/Other
(in millions)
Net Revenues $ 567 $ 516 9.9 % 4.3 % 51 29 60 (38 )
Operating Income $ 151 $ 159 (5.0 )% (10.1 )% (8 ) 8 60 (47 ) (29 )
Asset Impairment & Exit Costs % %
Adjusted Operating Income $ 151 $ 159 (5.0 )% (10.1 )% (8 ) 8 60 (47 ) (29 )

Adjusted Operating IncomeMargin

26.6 % 30.8 % (4.2)pp (4.2)pp

During the quarter, net revenues, excluding favorable currency, increased by 4.3%, principally driven by a favorable pricing variance, notably in Russia and Ukraine, partly offset by unfavorable volume/mix, primarily due to Russia.

Operating income, excluding favorable currency, decreased by 10.1%, principally due to: unfavorable volume/mix; higher manufacturing costs; and higher marketing, administration and research costs primarily reflecting increased investments behind IQOS in Russia; partly offset by a favorable pricing variance.

Adjusted operating income margin, excluding currency, decreased by 4.2 points to 26.6%, reflecting the factors mentioned above, as detailed on Schedule 6.

Total Market, PMI Shipment & Market Share Commentaries

In the quarter, the estimated total market in Eastern Europe decreased, notably due to:

PMI Shipment Volume First-Quarter
(million units) 2018 2017 Change
Cigarettes 22,039 24,596 (10.4 )%
Heated Tobacco Units 564 54 +100.0%
Total Eastern Europe 22,603 24,650 (8.3 )%

PMI's total shipment volume decreased by 8.3% to 22.6 billion units, notably in:

partly offset by

MIDDLE EAST & AFRICA REGION

Financial Summary -Quarters Ended March 31, ChangeFav./(Unfav.) VarianceFav./(Unfav.)
2018 2017 Total Excl.Curr. Total Cur-rency Price Vol/Mix Cost/Other
(in millions)
Net Revenues $ 961 $ 961 % (1.5 )% 14 19 (33 )
Operating Income $ 374 $ 491 (23.8 )% (17.3 )% (117 ) (32 ) 19 (50 ) (54 )
Asset Impairment & Exit Costs % %
Adjusted Operating Income $ 374 $ 491 (23.8 )% (17.3 )% (117 ) (32 ) 19 (50 ) (54 )

Adjusted Operating IncomeMargin

38.9 % 51.1 % (12.2)pp (8.2)pp

During the quarter, net revenues, excluding favorable currency decreased by 1.5%, principally due to unfavorable volume/mix, primarily due to Saudi Arabia, partly offset by Turkey. The unfavorable volume/mix was partly offset by a favorable pricing variance, driven mainly by Saudi Arabia, partly offset by Turkey.

Operating income, excluding unfavorable currency, decreased by 17.3%, predominantly due to unfavorable volume/mix and higher marketing, administration and research costs primarily related to Saudi Arabia, partly offset by a favorable pricing variance.

Adjusted operating income margin, excluding currency, decreased by 8.2 points to 42.9%, reflecting the factors mentioned above, as detailed on Schedule 6.

Total Market, PMI Shipment & Market Share Commentaries

In the quarter, the estimated total market in the Middle East & Africa decreased, notably due to:

partly offset by

PMI Shipment Volume First-Quarter
(million units) 2018 2017 Change
Cigarettes 29,248 31,978 (8.5)%
Heated Tobacco Units 709 51 +100.0%
Total Middle East & Africa 29,957 32,029 (6.5)%

PMI's total shipment volume decreased by 6.5% to 30.0 billion units, notably in:

partly offset by

SOUTH & SOUTHEAST ASIA REGION

Financial Summary -Quarters Ended March 31, ChangeFav./(Unfav.) VarianceFav./(Unfav.)
2018 2017 Total Excl.Curr. Total Cur-rency Price Vol/Mix Cost/Other
(in millions)
Net Revenues $ 1,081 $ 1,031 4.8 % 5.6 % 50 (8 ) 102 (44 )
Operating Income $ 429 $ 370 15.9 % 19.2 % 59 (12 ) 102 (54 ) 23
Asset Impairment & Exit Costs % %
Adjusted Operating Income $ 429 $ 370 15.9 % 19.2 % 59 (12 ) 102 (54 ) 23

Adjusted Operating IncomeMargin

39.7 % 35.9 % 3.8pp 4.6pp

During the quarter, net revenues, excluding unfavorable currency, increased by 5.6%, reflecting: a favorable pricing variance, driven principally by Indonesia and the Philippines, partly offset by Thailand. The favorable pricing variance was partly offset by unfavorable volume/mix, largely due to Indonesia, partly offset by Pakistan and Thailand.

Operating income, excluding unfavorable currency, increased by 19.2%, mainly driven by a favorable pricing variance, as well as a favorable manufacturing and marketing, administration and research cost comparison, notably in Indonesia and the Philippines. The favorable pricing variance and cost comparison were partly offset by unfavorable volume/mix, mainly in Indonesia, partly offset by Pakistan and Thailand.

Adjusted operating income margin, excluding currency, increased by 4.6 points to 40.5%, reflecting the factors mentioned above, as detailed on Schedule 6.

Total Market, PMI Shipment & Market Share Commentaries

In the quarter, the estimated total market in South & Southeast Asia increased, notably driven by:

partly offset by

PMI Shipment Volume First-Quarter
(million units) 2018 2017 Change
Cigarettes 40,218 37,899 6.1%
Heated Tobacco Units —%
Total South & Southeast Asia 40,218 37,899 6.1%

PMI's total shipment volume increased by 6.1% to 40.2 billion units, mainly driven by:

partly offset by

EAST ASIA & AUSTRALIA REGION

Financial Summary -Quarters Ended March 31, ChangeFav./(Unfav.) VarianceFav./(Unfav.)
2018 2017 Total Excl.Curr. Total Cur-rency Price Vol/Mix Cost/Other
(in millions)
Net Revenues $ 1,591 $ 1,210 31.5 % 27.5 % 381 48 15 318
Operating Income $ 515 $ 472 9.1 % 5.7 % 43 16 15 46 (34 )
Asset Impairment & Exit Costs % %
Adjusted Operating Income $ 515 $ 472 9.1 % 5.7 % 43 16 15 46 (34 )

Adjusted Operating IncomeMargin

32.4 % 39.0 % (6.6)pp (6.7)pp

During the quarter, net revenues, excluding favorable currency, increased by 27.5%, reflecting a favorable pricing variance, driven principally by Australia and Japan, as well as a favorable volume/mix, driven by heated tobacco unit volume in Japan and Korea.

Operating income, excluding favorable currency, increased by 5.7%, mainly driven by a favorable pricing variance, favorable volume/mix, mainly in Korea, and a favorable manufacturing cost comparison driven by Japan, partly offset by higher marketing, administration and research costs, principally related to increased investment behind reduced-risk products in Japan and Korea and affiliate reorganization costs in Australia.

Adjusted operating income margin, excluding currency, decreased by 6.7 points to 32.3%, reflecting the factors mentioned above, as detailed on Schedule 6.

Total Market, PMI Shipment & Market Share Commentaries

In the quarter, the estimated total market in East Asia & Australia decreased, notably due to:

PMI Shipment Volume First-Quarter
(million units) 2018 2017 Change
Cigarettes 14,091 17,243 (18.3)%
Heated Tobacco Units 7,342 4,145 77.1%
Total East Asia & Australia 21,433 21,388 0.2%

PMI's total shipment volume increased by 0.2% to 21.4 billion units, or by 11.2% excluding the unfavorable impact of an estimated 1.0 billion cigarette units and 1.4 billion heated tobacco units of distributor inventory movements in Japan compared to the first quarter of 2017, driven by:

largely offset by

LATIN AMERICA & CANADA REGION

Financial Summary -Quarters Ended March 31, ChangeFav./(Unfav.) VarianceFav./(Unfav.)
2018 2017 Total Excl.Curr. Total Cur-rency Price Vol/Mix Cost/Other
(in millions)
Net Revenues $ 708 $ 606 16.8 % 17.0 % 102 (1 ) 100 3
Operating Income $ 217 $ 176 23.3 % 31.3 % 41 (14 ) 100 (45 )
Asset Impairment & Exit Costs % %
Adjusted Operating Income $ 217 $ 176 23.3 % 31.3 % 41 (14 ) 100 (45 )

Adjusted Operating IncomeMargin

30.6 % 29.0 % 1.6pp 3.6pp

During the quarter, net revenues, excluding unfavorable currency, increased by 17.0%, reflecting a favorable pricing variance across the Region, notably Argentina, Canada and Mexico.

Operating income, excluding unfavorable currency, increased by 31.3%, largely reflecting a favorable pricing variance, partly offset by higher manufacturing costs, mainly in Argentina, and higher marketing, administration and research costs, partly related to increased investment behind reduced-risk products in the Region.

Adjusted operating income margin, excluding currency, increased by 3.6 points to 32.6%, principally driven by the factors mentioned above, as detailed on Schedule 6.

Total Market, PMI Shipment & Market Share Commentaries

In the quarter, the estimated total market in Latin America & Canada decreased, notably due to:

PMI Shipment Volume First-Quarter
(million units) 2018 2017 Change
Cigarettes 19,013 19,296 (1.5)%
Heated Tobacco Units 23 1 +100.0%
Total Latin America & Canada 19,036 19,297 (1.4)%

PMI's total shipment volume decreased by 1.4% to 19.0 billion units, notably in:

Philip Morris International: Who We Are

We are a leading international tobacco company engaged in the manufacture and sale of cigarettes and other nicotine-containing products in markets outside the United States of America. We’re building our future on smoke-free products that are a much better consumer choice than continuing to smoke cigarettes. Through multidisciplinary capabilities in product development, state-of-the-art facilities and scientific substantiation, we aim to ensure that our smoke-free products meet adult consumer preferences and rigorous regulatory requirements. Our vision is that these products ultimately replace cigarettes to the benefit of adult smokers, society, our company and our shareholders. For more information, see www.pmi.com and www.pmiscience.com.

Forward-Looking and Cautionary Statements

This press release contains projections of future results and other forward-looking statements. 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; health concerns relating to the use of tobacco products and exposure to environmental tobacco smoke; litigation related to tobacco use; intense competition; the effects of global and individual country economic, regulatory and political developments, natural disasters and conflicts; changes in adult smoker behavior; 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 and quality of tobacco and other agricultural products and raw materials; and the integrity of its information systems. PMI's future profitability may also be adversely affected should it be unsuccessful in its attempts to produce and commercialize reduced-risk 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; or if it is unable to attract and retain the best global talent.

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, 2017. 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.

Appendix 1
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Key Market Data
Quarters Ended March 31,
Market Total Market,bio units PMI Shipments, bio units PMI Market Share, %
Total Cigarette HTU Total HTU
2018 2017

%Change

2018 2017

%Change

2018 2017

%Change

2018 2017

%Change

2018 2017

ppChange

2018 2017

ppChange

European Union
France 9.8 10.8 (9.4 ) 4.3 4.7 (8.9 ) 4.3 4.7 (8.8 ) 44.4 42.8 1.6 0.1 0.1
Germany 16.1 17.5 (7.9 ) 5.8 6.7 (12.4 ) 5.8 6.7 (13.2 ) 0.1 36.3 38.2 (1.9 ) 0.4 0.4
Italy 16.1 16.2 (0.9 ) 8.0 7.8 2.1 7.7 7.7 (0.4 ) 0.3 0.1

+100.0

52.1 51.7 0.4 1.5 0.5 1.0
Poland 9.8 10.2 (3.7 ) 3.9 4.3 (9.2 ) 3.9 4.3 (10.3 ) 39.7 42.1 (2.4 ) 0.5 0.5
Spain 9.9 9.9 0.3 3.2 3.2 1.9 3.2 3.2 2.2 32.3 32.1 0.2 0.3 0.1 0.2
Eastern Europe
Russia (1) 51.2 55.8 (8.3 ) 12.8 14.8 (13.9 ) 12.5 14.8 (15.5 ) 0.3 26.3 27.4 (1.1 )
Middle East & Africa
Saudi Arabia 4.9 8.2 (40.8 ) 1.1 4.2 (74.5 ) 1.1 4.2 (74.5 ) 41.6 54.1 (12.5 )
Turkey (1) 24.7 22.0 12.4 11.5 9.8 16.8 11.5 9.8 16.8 43.1 42.9 0.2
South & Southeast Asia
Indonesia 69.3 71.0 (2.3 ) 23.0 23.4 (1.8 ) 23.0 23.4 (1.8 ) 33.2 33.0 0.2
Philippines 15.3 16.6 (7.8 ) 10.8 11.0 (1.4 ) 10.8 11.0 (1.4 ) 70.5 65.9 4.6
East Asia & Australia
Australia 2.9 3.2 (8.4 ) 0.8 0.9 (5.6 ) 0.8 0.9 (5.6 ) 28.7 27.8 0.9
Japan 39.7 40.6 (2.3 ) 14.1 14.8 (4.9 ) 7.9 10.7 (25.8 ) 6.2 4.1 49.3 34.7 30.0 4.7 15.8 7.1 8.7
Korea 15.8 16.1 (2.2 ) 4.0 3.0 31.7 2.9 3.0 (6.1 ) 1.2 25.5 19.1 6.4 7.3 7.3
Latin America & Canada
Argentina 9.2 9.3 (1.0 ) 6.8 6.9 (1.7 ) 6.8 6.9 (1.7 ) 74.2 74.8 (0.6 )
Canada 4.7 4.8 (3.6 ) 1.8 1.8 2.5 1.8 1.8 2.2 39.0 35.2 3.8 0.1 0.1
Mexico 7.6 7.9 (2.7 ) 4.9 5.1 (4.0 ) 4.9 5.1 (4.0 ) 63.5 64.4 (0.9 )
(1) PMI Cigarette Market Share February QTD as measured by Nielsen
Note: % change for Total Market and PMI shipments is computed based on million units
Schedule 1
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Diluted Earnings Per Share (EPS)
($ in millions, except per share data) / (Unaudited)

Diluted EPS

Quarters Ended
March 31,
2018 Diluted Earnings Per Share (1) $ 1.00
2017 Diluted Earnings Per Share (1) $ 1.02
Change $ (0.02 )
% Change (2.0 )%

Reconciliation:

2017 Diluted Earnings Per Share (1) $ 1.02
2017 Asset impairment and exit costs
2017 Tax items (0.04 )
2018 Asset impairment and exit costs
2018 Tax items
Currency 0.03
Interest
Change in tax rate 0.03
Operations (2)

(0.04)

2018 Diluted Earnings Per Share (1) $ 1.00
(1) Basic and diluted EPS were calculated using the following (in millions):
Quarters Ended
March 31,
2018 2017
Net Earnings attributable to PMI $ 1,556 $ 1,590
Less distributed and undistributed earnings attributableto share-based payment awards 3 3
Net Earnings for basic and diluted EPS $ 1,553 $ 1,587
Weighted-average shares for basic EPS 1,553 1,552
Plus Contingently Issuable Performance Stock Units 1 1
Weighted-average shares for diluted EPS 1,554 1,553
(2) Includes the impact of shares outstanding and share-based payments
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 March 31,
2018 2017 % Change
Reported Diluted EPS $ 1.00 $ 1.02 (2.0)%
Currency 0.03
Reported Diluted EPS, excluding Currency $ 0.97 $ 1.02 (4.9)%
Quarters Ended March 31, Year Ended
2018 2017 % Change 2017
Reported Diluted EPS $ 1.00 $ 1.02 (2.0)% $ 3.88
Asset impairment and exit costs
Tax items (0.04) 0.84
Adjusted Diluted EPS $ 1.00 $ 0.98 2.0% $ 4.72
Currency 0.03
Adjusted Diluted EPS, excluding Currency $ 0.97 $ 0.98 (1.0)%
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)
NetRevenues Currency

NetRevenues excludingCurrency

Acquisitions

NetRevenuesexcludingCurrency &Acquisitions

Quarters EndedMarch 31,

NetRevenues

Total

ExcludingCurrency

ExcludingCurrency &Acquisitions

2018 Combustible Products 2017 % Change
$ 1,836 $ 226 $ 1,610 $ — $ 1,610 European Union $ 1,709 7.4% (5.8)% (5.8)%
527 27 500 500 Eastern Europe 513 2.8% (2.6)% (2.6)%
884 12 871 871 Middle East & Africa 957 (7.7)% (9.0)% (9.0)%
1,081 (8) 1,089 1,089 South & Southeast Asia 1,031 4.8% 5.6% 5.6%
737 22 715 715 East Asia & Australia 813 (9.4)% (12.2)% (12.2)%
704 (1) 705 705 Latin America & Canada 605 16.3% 16.5% 16.5%
$ 5,769 $ 279 $ 5,490 $ — $ 5,490 Total Combustible $ 5,629 2.5% (2.5)% (2.5)%
2018 Reduced-Risk Products 2017 % Change
$ 152 $ 19 $ 133 $ — $ 133 European Union $ 31 +100% +100% +100%
40 2 38 38 Eastern Europe 3 +100% +100% +100%
77 2 76 76 Middle East & Africa 4 +100% +100% +100%
South & Southeast Asia —% —% —%
854 26 828 828 East Asia & Australia 396 +100% +100% +100%
4 4 4 Latin America & Canada —% —% —%
$ 1,127 $ 48 $ 1,079 $ — $ 1,079 Total RRPs $ 435 +100% +100% +100%
2018 PMI 2017 % Change
$ 1,988 $ 245 $ 1,743 $ — $ 1,743 European Union $ 1,740 14.3% 0.2% 0.2%
567 29 538 538 Eastern Europe 516 9.9% 4.3% 4.3%
961 14 947 947 Middle East & Africa 961 —% (1.5)% (1.5)%
1,081 (8) 1,089 1,089 South & Southeast Asia 1,031 4.8% 5.6% 5.6%
1,591 48 1,543 1,543 East Asia & Australia 1,210 31.5% 27.5% 27.5%
708 (1) 709 709 Latin America & Canada 606 16.8% 17.0% 17.0%
$ 6,896 $ 327 $ 6,569 $ — $ 6,569 Total PMI $ 6,064 13.7% 8.3% 8.3%
Note: Sum of product categories or Regions might not foot to total PMI due to roundings. “-“ indicates amounts between -$0.5 million and +$0.5 million.
Schedule 4
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Reconciliation of Non-GAAP Measures
Adjustments of Operating Income for the Impact of Currency and Acquisitions
($ in millions) / (Unaudited)

OperatingIncome

Currency

OperatingIncomeexcludingCurrency

Acquisitions

OperatingIncomeexcludingCurrency &Acquisitions

OperatingIncome

Total

ExcludingCurrency

ExcludingCurrency &Acquisitions

2018 Quarters EndedMarch 31, 2017 % Change
$ 740 $ 110 $ 630 $ — $ 630 European Union $ 748 (1.1)% (15.8)% (15.8)%
151 8 143 143 Eastern Europe 159 (5.0)% (10.1)% (10.1)%
374 (32) 406 406 Middle East & Africa 491 (23.8)% (17.3)% (17.3)%
429 (12) 441 441 South & Southeast Asia 370 15.9% 19.2% 19.2%
515 16 499 499 East Asia & Australia 472 9.1% 5.7% 5.7%
217 (14) 231 231 Latin America & Canada 176 23.3% 31.3% 31.3%
$ 2,426 $ 76 $ 2,350 $ — $ 2,350 Total PMI $ 2,416 0.4% (2.7)% (2.7)%
Schedule 5
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)

OperatingIncome

AssetImpairment& ExitCosts

AdjustedOperatingIncome

Currency

AdjustedOperatingIncomeexcludingCurrency

Acqui-sitions

AdjustedOperatingIncomeexcludingCurrency& Acqui-sitions

OperatingIncome

AssetImpairment& ExitCosts

AdjustedOperatingIncome

Total

ExcludingCurrency

ExcludingCurrency& Acqui-sitions

2018 Quarters EndedMarch 31, 2017 % Change
$ 740 $ — $ 740 $ 110 $ 630 $ — $ 630 European Union $ 748 $ — $ 748 (1.1)% (15.8)% (15.8)%
151 151 8 143 143 Eastern Europe 159 159 (5.0)% (10.1)% (10.1)%
374 374 (32) 406 406 Middle East & Africa 491 491 (23.8)% (17.3)% (17.3)%
429 429 (12) 441 441 South & Southeast Asia 370 370 15.9% 19.2% 19.2%
515 515 16 499 499 East Asia & Australia 472 472 9.1% 5.7% 5.7%
217 217 (14) 231 231 Latin America & Canada 176 176 23.3% 31.3% 31.3%
$ 2,426 $ — $ 2,426 $ 76 $ 2,350 $ — $ 2,350 Total PMI $ 2,416 $ — $ 2,416 0.4% (2.7)% (2.7)%
Schedule 6
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Adjusted Operating Income Margin, excluding Currency and Acquisitions
($ in millions) / (Unaudited)

AdjustedOperatingIncome(1)

NetRevenues

AdjustedOperatingIncomeMargin

AdjustedOperatingIncomeexcludingCurrency (1)

NetRevenuesexcludingCurrency(2)

AdjustedOperatingIncomeMarginexcludingCurrency

AdjustedOperatingIncomeexcludingCurrency& Acqui-sitions (1)

NetRevenuesexcludingCurrency& Acqui-sitions (2)

AdjustedOperatingIncomeMarginexcludingCurrency& Acqui-sitions

AdjustedOperatingIncome (1)

NetRevenues

AdjustedOperatingIncomeMargin

AdjustedOperatingIncomeMargin

AdjustedOperatingIncomeMarginexcludingCurrency

AdjustedOperatingIncomeMarginexcludingCurrency& Acqui-sitions

2018 Quarters EndedMarch 31, 2017 % Points Change
$ 740 $ 1,988 37.2% $ 630 $ 1,743 36.1% $ 630 $ 1,743 36.1% European Union $ 748 $ 1,740 43.0% (5.8) (6.9) (6.9)
151 567 26.6% 143 538 26.6% 143 538 26.6% Eastern Europe 159 516 30.8% (4.2) (4.2) (4.2)
374 961 38.9% 406 947 42.9% 406 947 42.9% Middle East & Africa 491 961 51.1% (12.2) (8.2) (8.2)
429 1,081 39.7% 441 1,089 40.5% 441 1,089 40.5% South & Southeast Asia 370 1,031 35.9% 3.8 4.6 4.6
515 1,591 32.4% 499 1,543 32.3% 499 1,543 32.3% East Asia & Australia 472 1,210 39.0% (6.6) (6.7) (6.7)
217 708 30.6% 231 709 32.6% 231 709 32.6% Latin America & Canada 176 606 29.0% 1.6 3.6 3.6
$ 2,426 $ 6,896 35.2% $ 2,350 $ 6,569 35.8% $ 2,350 $ 6,569 35.8% Total PMI $ 2,416 $ 6,064 39.8% (4.6) (4.0) (4.0)
(1) For the calculation of Adjusted Operating Income and Adjusted Operating Income excluding currency and acquisitions refer to Schedule 5
(2) For the calculation of Net Revenues excluding currency and acquisitions refer to Schedule 3
Schedule 7
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Condensed Statements of Earnings
($ in millions, except per share data) / (Unaudited)
Quarters Ended March 31,
2018 2017 ChangeFav./(Unfav.)
Revenues including Excise Taxes $ 18,426 $ 16,556 11.3%
Excise Taxes on products 11,530 10,492 (9.9)%
Net Revenues 6,896 6,064 13.7%
Cost of sales 2,615 2,177 (20.1)%
Gross profit 4,281 3,887 10.1%
Marketing, administration and research costs 1,833 1,449 (26.5)%
Asset impairment and exit costs
Amortization of intangibles 22 22
Operating Income 2,426 2,416 0.4%
Interest expense, net 227 219 (3.7)%
Pension and other employee benefit costs 6 20 70.0%
Earnings before income taxes 2,193 2,177 0.7%
Provision for income taxes 559 541 (3.3)%
Equity investments and securities (income)/loss, net (13) (22)
Net Earnings 1,647 1,658 (0.7)%
Net Earnings attributable to noncontrolling interests 91 68
Net Earnings attributable to PMI $ 1,556 $ 1,590 (2.1)%
Per share data (1):
Basic Earnings Per Share $ 1.00 $ 1.02 (2.0)%
Diluted Earnings Per Share $ 1.00 $ 1.02 (2.0)%

(1) Net Earnings and weighted-average shares used in the basic and diluted Earnings Per Share computations for the quarters endedMarch 31, 2018 and 2017 are shown on Schedule 1, Footnote 1.

Schedule 8
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Condensed Balance Sheets
($ in millions, except ratios) / (Unaudited)
March 31, December 31,
2018 2017
Assets
Cash and cash equivalents $ 7,200 $ 8,447
All other current assets

13,393

13,147
Property, plant and equipment, net

7,459

7,271
Goodwill

7,667

7,666
Other intangible assets, net

2,455

2,432
Investments in unconsolidated subsidiaries and equity securities

1,395

1,074
Other assets

3,501

2,931
Total assets $ 43,070 $ 42,968
Liabilities and Stockholders' (Deficit) Equity
Short-term borrowings $ 608 $ 499
Current portion of long-term debt

4,662

2,506
All other current liabilities

12,418

12,957
Long-term debt

29,578

31,334
Deferred income taxes

822

799
Other long-term liabilities

5,464

5,103
Total liabilities

53,552

53,198
Total PMI stockholders' deficit

(12,350)

(12,086)
Noncontrolling interests

1,868

1,856
Total stockholders' (deficit) equity

(10,482)

(10,230)
Total liabilities and stockholders' (deficit) equity

$

43,070

$

42,968
Schedule 9
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 March 31, 2018

Year EndedDecember 31,2017

April ~ December January ~ March 12 months
2017 2018 rolling
Net Earnings $ 4,683 $ 1,647 $ 6,330 $ 6,341
Equity (income)/loss in unconsolidated subsidiaries, net

(37)

(11)

(48)

(59)

Provision for income taxes

3,766

559

4,325

4,307
Interest expense, net

695

227

922

914
Depreciation and amortization

678

242

920

875
Asset impairment and exit costs

Adjusted EBITDA $ 9,785 $ 2,664 $ 12,449 $ 12,378
March 31, December 31,
2018 2017
Short-term borrowings $ 608 $ 499
Current portion of long-term debt

4,662

2,506
Long-term debt

29,578

31,334
Total Debt $ 34,848 $ 34,339
Cash and cash equivalents

7,200

8,447
Net Debt $ 27,648 $ 25,892
Ratios:
Total Debt to Adjusted EBITDA

2.80

2.77
Net Debt to Adjusted EBITDA

2.22

2.09
Schedule 10
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 March 31,
2018 2017 % Change
Net cash provided by operating activities (1) $ 1,380 $ 843 63.7%
Currency 137
Net cash provided by operating activities, excluding currency $ 1,243 $ 843 47.4%
(1) Operating cash flow

Philip Morris International Inc.

Investor Relations:

New York: +1 (917) 663 2233

Lausanne: +41 (0)58 242 4666

[email protected]

or

Media:

Lausanne: +41 (0)58 242 4500

[email protected]

Source: Philip Morris International Inc.

Categories

Press Releases

Next Articles