Upgrade to SI Premium - Free Trial

Philip Morris International Inc. (PMI) Reports 2022 Third-Quarter and September Year-to-Date Results

October 20, 2022 6:59 AM

Delivered 2022 Third-Quarter Reported Diluted EPS of $1.34, Adjusted Diluted EPS of $1.53 and Pro Forma (Excluding Russia and Ukraine) Adjusted Diluted EPS of $1.33, Representing Currency-Neutral Growth of 8.3%; Targets 2022 Full-Year Reported Diluted EPS of $5.47 to $5.62, Adjusted Diluted EPS of $5.81 to $5.96 and Pro Forma Adjusted Diluted EPS of $5.22 to $5.33, Representing Currency-Neutral Growth of 10% to 12%

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

Philip Morris International Inc. (NYSE: PM) today announces its 2022 third-quarter and September year-to-date results. Growth rates presented in this press release on an organic basis reflect adjusted results, excluding currency, acquisitions and disposals. Given the uncertainty and volatility regarding the company’s operations in Russia and Ukraine, PMI is also providing figures and comparisons on a pro forma basis, which exclude the company’s operations in these two markets for all periods. A glossary of key terms, definitions and explanatory notes is included at the end of this press release. Adjustments, other calculations and reconciliations to the most directly comparable U.S. GAAP measures are included in the schedules to this press release.

2022 THIRD-QUARTER & YEAR-TO-DATE HIGHLIGHTS

Third-Quarter

Nine Months Year-to-Date

Reported

Pro Forma
Adjusted

Reported

Pro Forma
Adjusted

Total Shipment Volume Growth

0.6%

2.3%

1.7%

3.4%

HTU Shipment Volume (units billion)

27.5

22.4

77.1

62.6

- Growth

17.1%

21.9%

10.9%

15.8%

Net Revenue Growth (Decline)

(1.1)%

6.9%

(a)

1.3%

7.7%

(a)

Operating Income Growth (Decline)

(14.1)%

4.4%

(a)

(7.0)%

5.0%

(a)

OI Margin Increase (Decrease)

(5.5)pp

(1.0)pp

(a)

(3.5)pp

(1.1)pp

(a)

Diluted Earnings per Share

$1.34

$1.33

$4.27

$4.11

- Growth (Decline)

(13.5)%

8.3%

(b)

(4.7)%

9.7%

(b)

(a) On an organic basis

(b) Excluding currency

Third-Quarter

Nine Months Year-to-Date

"We delivered very strong performance in the third quarter, driving quarterly adjusted diluted EPS of $1.53 per share despite pressures related to currency, the supply chain and inflation," said Jacek Olczak, Chief Executive Officer.

"IQOS's excellent momentum continued in the quarter, with heated tobacco unit volume and share growth across all key geographies, driven in part by ILUMA's strong performance in initial launch markets. This was complemented by the robust performance of our combustible tobacco portfolio, reflecting essentially stable shipment volume, encouraging international market share growth and accelerated pricing."

"As a result of our strong year-to-date performance, we are raising the low end of our full-year pro forma growth outlook for adjusted net revenues, resulting in a range of 6.5% to 8% on an organic basis, and continue to expect full-year pro forma adjusted diluted EPS growth of 10% to 12%, excluding currency."

"Importantly, our smoke-free transformation continues at a rapid pace, reinforcing our aim to become a majority smoke-free company by net revenues in 2025. Today's exciting announcement regarding IQOS in the U.S. furthers this ambition, giving PMI full rights to commercialize IQOS in the largest smoke-free market globally as of April 30, 2024."

"Furthermore, we believe the best and final price in our revised offer for Swedish Match, announced earlier today, provides very compelling value for both sets of shareholders. Should the offer fail, we are well prepared to proceed autonomously to develop IQOS and the rest of our smoke-free portfolio in the U.S."

2022 THIRD-QUARTER SUMMARY

On a pro forma basis, adjusted net revenues increased by 6.9% in organic terms, primarily driven by total shipment volume growth of 2.3%, the continued favorable mix shift from cigarettes to smoke-free products, and a favorable total pricing variance.

Smoke-free product pro forma net revenues increased by 14.2 on an organic basis, mainly driven by HTU shipment volume growth of 21.9% (to reach 22.4 billion units), partly offset by lower device revenues and the impact of HTU pricing comparisons.

Combustible product pro forma adjusted net revenues increased by 4.1% on an organic basis, driven by a favorable pricing variance of 4.9%. Pro forma cigarette shipment volume declined slightly (-0.2%), while international cigarette share increased by 0.2 points to 25.3% on the same basis, including a 0.1 point increase for Marlboro.

Pro forma adjusted operating income margin declined by 1.0 point on an organic basis, primarily reflecting: (i) investment to further expand ILUMA and match underlying demand, (ii) the higher initial cost of ILUMA devices and related HTUs; (iii) the impact of supply chain disruptions, notably due to the war in Ukraine; and (iv) global cost inflation.

Despite these margin pressures, the company’s strong adjusted net revenue growth, coupled with the positive effects from higher pricing and operating cost efficiencies, drove pro forma adjusted diluted EPS of $1.33, reflecting currency-neutral growth of 8.3%. Adjusted diluted EPS of $1.53 increased by 8.2%, excluding currency, as shown in the table below.

Quarters Ended September 30,

2022

2021

Currency

Var. excl.
Currency

Reported Diluted EPS

$ 1.34

$ 1.55

$ (0.19)

(1.3)%

Asset impairment and exit costs

0.02

Amortization and impairment of intangibles (a)

0.08

0.01

Equity investee ownership dilution

(0.02)

Asset acquisition cost

0.03

Costs associated with Swedish Match AB offer

0.11

Adjusted Diluted EPS

$ 1.53

$ 1.59

$ (0.19)

8.2%

Less: Net earnings attributable to Russia and Ukraine

0.20

0.15

0.04

Pro Forma Adjusted Diluted EPS

$ 1.33

$ 1.44

$ (0.23)

8.3%

(a) Includes a non-cash impairment charge of $0.06 per share. See "Impairment of Acquired Intangibles" section on page 7 for more information.

2022 FULL-YEAR FORECAST

Full-Year

2022
Forecast

2021

Growth

Reported Diluted EPS

$5.47

-

$5.62

$ 5.83

Adjustments:

Asset impairment and exit costs

0.12

Equity investee ownership dilution

(0.04)

Amortization and impairment of intangibles

0.14

0.05

Saudi Arabia customs assessments

0.14

Charges related to the war in Ukraine

0.07

Fair value adj. for equity security investments (1)

0.03

Asset acquisition cost

0.03

Costs associated with Swedish Match AB offer

0.13

Tax items

(0.03)

Total Adjustments

0.34

0.30

Adjusted Diluted EPS

$5.81

-

$5.96

$ 6.13

Less: Net earnings attributable to Russia and Ukraine (2)

0.59

-

0.63

0.60

Pro Forma Adjusted Diluted EPS

$5.22

-

$5.33

$ 5.53

Less: Pro Forma Currency

(0.87)

Pro Forma Adjusted Diluted EPS, ex-currency

$6.09

-

$6.20

$ 5.53

10%

-

12%

1) Reflects the adjustment resulting from share price movements in PMI's investments in India and Sri Lanka, which are publicly traded entities that are not controlled or influenced by PMI

2) Includes a favorable currency variance of $0.07 per share for full-year 2022

Reported diluted EPS is forecast to be in a range of $5.47 to $5.62, at prevailing exchange rates, versus reported diluted EPS of $5.83 in 2021. Excluding (i) 2022 adjustments of $0.34 per share, (ii) net earnings attributable to Russia and Ukraine of $0.59 to $0.63 per share assumed for full-year 2022, and (iii) an adverse pro forma currency impact, at prevailing exchange rates, of $0.87 per share, this forecast represents a projected increase of 10% to 12% versus pro forma adjusted diluted EPS of $5.53 in 2021, as outlined in the above table.

2022 Full-Year Forecast Assumptions

This forecast assumes:

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

IQOS in the U.S.

As announced in a separate press release today, PMI has reached an agreement with Altria Group, Inc. to end the companies’ commercial relationship covering IQOS in the U.S. as of April 30, 2024. Thereafter, PMI will have the full rights to commercialize IQOS in the U.S. As part of the agreement, PMI will pay a total cash consideration of $2.7 billion, of which $1.0 billion was paid at the inception of the agreement using available cash. The remaining $1.7 billion, plus interest, will be paid by July 2023 at the latest.

PMI is currently evaluating the impact of this agreement on its consolidated financial statements.

For more information, please refer to the aforementioned press release, available at www.pmi.com.

Swedish Match AB: Revised Offer with Best and Final Price

Earlier today, Philip Morris Holland Holdings B.V. (PMHH), an affiliate of PMI, announced an increase in the price in its recommended public offer to the shareholders of Swedish Match AB (Swedish Match) to SEK 116 in cash per share (compared to SEK 106 in cash per share previously).

The price in the revised offer represents a premium of 52.5% compared to the undisturbed Swedish Match closing share price of SEK 76.06 on May 9, 2022, and the offer price will not be further increased by PMHH. By this statement, PMHH cannot, in accordance with the Takeover Rules for Nasdaq Stockholm, increase the price in the revised offer any further. The revised offer remains subject to the 90% acceptance condition, which is critical to capture the full potential of the combination.

The price in the revised offer primarily reflects the higher net value to PMI related to the portion of Swedish Match’s cash flows generated in U.S. dollars, given currency movements since the initial offer was announced in May. PMI believes that the deterioration in the global economic outlook, equity markets and the interest rate environment since the time of the initial offer strengthens yet further the attractiveness of the revised offer to Swedish Match shareholders.

PMI expects the transaction to close in the fourth quarter of this year, subject to the terms and conditions of the offer being fulfilled or waived as further set out in the offer document. Public information regarding the offer is available on the offer website (www.smokefree-offer.com).

Should the offer fail, PMI will continue with its strategic alternatives to the Swedish Match combination, including its well-advanced plans for the U.S. commercialization of IQOS -- upon regaining full control after April 30, 2024 -- as well as its broader smoke-free portfolio.

War in Ukraine

Since the onset of the war in Ukraine, PMI's main priority has been the safety and security of its more than 1,300 employees and their families in the country. The company has helped to evacuate more than 1,000 people from Ukraine and relocate over 2,700 others from conflict zones to locations in the country away from the heaviest fighting; provided critical aid to employees who cannot leave or who decide to remain in Ukraine; and provided those who have left the country with a range of support in neighboring countries. The company is continuing to pay salaries to all its Ukrainian employees and is also providing substantial in-kind support to them and their families. In addition, PMI has contributed approximately $10 million in funds and donated essential items across the country.

On February 25th, PMI announced the temporary suspension of its operations in Ukraine, including at its factory, in Kharkiv. The company subsequently resumed some retail activities where safety allowed, in order to provide product availability and service to adult consumers, and began to supply the market from production centers outside Ukraine, as well as through contract manufacturing by a third party. PMI is applying increased security and safety measures for personnel. Production at the company's factory in Kharkiv remains suspended.

As of September 30, 2022, PMI's Ukrainian operations have approximately $0.5 billion in total assets, excluding intercompany balances.

PMI employs more than 3,200 people in Russia and will continue to support its employees there, including paying their salaries, while continuing to fulfil its legal obligations. The company will continue to make decisions with employee safety and security as a priority.

On March 24th, PMI announced the concrete steps it had taken to suspend planned investments and scale down its manufacturing operations in Russia, including: the discontinuation of a number of cigarette products; the suspension of its marketing activities; the cancellation of all product launches planned for 2022, including ILUMA; and the cancellation of its plans to manufacture HTUs for ILUMA in Russia.

As previously announced, PMI intends to exit the Russian market in an orderly manner, as the complexities of continuing to operate in Russia increase, such as supply chain challenges and financial and banking sector restrictions. The company's Board of Directors and senior executives continue to actively work on options for doing so, in the context of an increasingly complex and rapidly changing regulatory and operating environment, including the requirement to obtain certain governmental approvals for any transaction.

As of September 30, 2022, PMI's Russian operations have approximately $2.6 billion in total assets, excluding intercompany balances.

PMI recorded pre-tax charges related to the war in Ukraine of approximately $6 million in the third quarter of 2022 and approximately $128 million in the September year-to-date period. This includes charges in Russia related to the cancellation of the planned launch of ILUMA and the planned production of related HTUs.

Impairment of Acquired Intangibles

PMI recorded a pre-tax impairment charge of $112 million as of September 30, 2022, reflecting the impact of general economic and market conditions resulting in a reduction in future estimated cash flows on certain products within the Wellness and Healthcare segment. The charge was recorded within cost of sales in the condensed consolidated statements of earnings and is excluded from adjusted results.

Conference Call

A conference call, hosted by Jacek Olczak, Chief Executive Officer, and Emmanuel Babeau, Chief Financial Officer, will be webcast at 9:00 a.m., Eastern Time, on October 20, 2022. Access the call at www.pmi.com/2022Q3earnings.

CONSOLIDATED SHIPMENT VOLUME & MARKET SHARE

PMI Shipment Volume by Region

Third-Quarter

Nine Months Year-to-Date

(million units)

2022

2021

Change

2022

2021

Change

Cigarettes

European Union

40,745

41,965

(2.9)%

118,465

120,238

(1.5)%

Eastern Europe

22,547

25,020

(9.9)%

61,694

67,771

(9.0)%

Middle East & Africa

34,336

35,166

(2.4)%

98,351

93,155

5.6%

South & Southeast Asia

37,176

35,578

4.5%

109,391

105,787

3.4%

East Asia & Australia

10,496

11,120

(5.6)%

32,440

33,450

(3.0)%

Americas

16,666

15,994

4.2%

47,541

46,092

3.1%

Total PMI

161,966

164,843

(1.7)%

467,882

466,493

0.3%

Heated Tobacco Units

European Union

10,211

7,058

44.7%

28,130

20,405

37.9%

Eastern Europe

6,487

6,119

6.0%

18,275

18,594

(1.7)%

Middle East & Africa

1,018

577

76.4%

3,073

1,485

+100%

South & Southeast Asia

125

79

58.2%

315

151

+100%

East Asia & Australia

9,542

9,435

1.1%

27,016

28,478

(5.1)%

Americas

125

221

(43.4)%

339

466

(27.3)%

Total PMI

27,508

23,489

17.1%

77,148

69,579

10.9%

Cigarettes and Heated Tobacco Units

European Union

50,956

49,023

3.9%

146,595

140,643

4.2%

Eastern Europe

29,034

31,139

(6.8)%

79,969

86,365

(7.4)%

Middle East & Africa

35,354

35,743

(1.1)%

101,424

94,640

7.2%

South & Southeast Asia

37,301

35,657

4.6%

109,706

105,938

3.6%

East Asia & Australia

20,038

20,555

(2.5)%

59,456

61,928

(4.0)%

Americas

16,791

16,215

3.6%

47,880

46,558

2.8%

Total PMI

189,474

188,332

0.6%

545,030

536,072

1.7%

Third-Quarter

PMI's total shipment volume increased by 0.6%, driven by a 17.1% increase in HTU shipments, partly offset by a 1.7% decline in cigarette shipments.

On a pro forma basis, PMI's total shipment volume increased by 2.3%, as detailed in Appendix 3, reflecting a 21.9% increase for HTUs, partly offset by a 0.2% decrease for cigarettes. PMI's total shipment volume in the Eastern Europe Region increased by 6.8%, on the same basis, as shown in Appendix 4.

For additional detail on PMI's shipment volume performance by Region, please refer to the "Total Market, PMI Shipment & Market Share Commentaries" sections for PMI's regional operating segments.

Impact of Inventory Movements

The net unfavorable impact of estimated distributor inventory movements was immaterial in the quarter, with PMI’s total in-market sales increasing by 0.8%, or by 2.5% on a pro forma basis -- both essentially in-line with the respective shipment volumes.

PMI's total HTU in-market sales volume in the quarter was 27.9 billion units, or 22.7 billion units on a pro forma basis, representing growth of 13.5% and 18.2%, respectively.

Nine Months Year-to-Date

PMI's total shipment volume increased by 1.7%, driven by increases of 10.9% and 0.3% for HTUs and cigarettes, respectively.

On a pro forma basis, PMI's total shipment volume increased by 3.4%, as detailed in Appendix 3, reflecting increases of 15.8% and 1.8% for HTUs and cigarettes, respectively. PMI's total shipment volume in the Eastern Europe Region increased by 2.5%, on the same basis, as shown in Appendix 4.

For additional detail on PMI's shipment volume performance by Region, please refer to the "Total Market, PMI Shipment & Market Share Commentaries" sections for PMI's regional operating segments.

Impact of Inventory Movements

The net unfavorable impact of estimated distributor inventory movements was immaterial in the period, with PMI’s total in-market sales increasing by 1.8%, or by 3.4% on a pro forma basis -- both essentially in-line with the respective shipment volumes.

PMI's total HTU in-market sales volume in the nine months year-to-date was 78.5 billion units, or 63.3 billion units on a pro forma basis, representing growth of 14.0% and 19.2%, respectively.

PMI Shipment Volume by Brand

PMI Shipment Volume by Brand

Third-Quarter

Nine Months Year-to-Date

(million units)

2022

2021

Change

2022

2021

Change

Cigarettes

Marlboro

64,041

65,139

(1.7)%

183,977

177,287

3.8%

L&M

21,037

21,564

(2.4)%

62,257

64,028

(2.8)%

Chesterfield

17,369

15,994

8.6%

50,060

43,021

16.4%

Parliament

11,890

11,556

2.9%

32,001

30,535

4.8%

Philip Morris

10,255

11,107

(7.7)%

30,325

31,881

(4.9)%

Others

37,374

39,483

(5.3)%

109,262

119,741

(8.8)%

Total Cigarettes

161,966

164,843

(1.7)%

467,882

466,493

0.3%

Heated Tobacco Units

27,508

23,489

17.1%

77,148

69,579

10.9%

Total PMI

189,474

188,332

0.6%

545,030

536,072

1.7%

Note: Philip Morris includes Philip Morris/Dubliss.

Third-Quarter

Shipment volume for PMI's HTU brands increased, primarily driven by the EU, Eastern Europe and Middle East & Africa Regions.

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

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

The cigarette shipment volume decline for "Others" was mainly due to: Bond Street (primarily Eastern Europe) and Lark (mainly Japan and Turkey), partly offset by Dji Sam Soe (Indonesia).

On a pro forma basis, PMI's cigarette shipment volume increased by 1.5% for Chesterfield, 7.9% for Parliament and 6.1% for Philip Morris, and decreased by 0.4% for Marlboro and 0.5% for L&M.

Nine Months Year-to-Date

Shipment volume for PMI's HTU brands increased, primarily driven by the EU and Middle East & Africa Regions, partly offset by the East Asia & Australia Region.

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

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

The cigarette shipment volume decline for "Others" was mainly due to: Bond Street (primarily Eastern Europe) and Lark (mainly Japan and Turkey), partly offset by Dji Sam Soe (Indonesia) and Sampoerna A (Indonesia).

On a pro forma basis, PMI's cigarette shipment volume increased by 3.3% for Marlboro, 6.8% for Chesterfield, 9.4% for Parliament and 12.3% for Philip Morris, and decreased by 1.1% for L&M.

Pro Forma International Share of Market

Pro Forma

Third-Quarter

Nine Months Year-to-Date

2022

2021

Change
(pp)

2022

2021

Change
(pp)

Total International Market Share (1)

27.7%

27.2%

0.5

27.2%

26.6%

0.6

Cigarettes

24.1%

24.1%

23.7%

23.6%

0.1

HTU

3.7%

3.1%

0.6

3.6%

3.0%

0.6

Cigarette over Cigarette Market Share (2)

25.3%

25.1%

0.2

24.8%

24.6%

0.2

Note: Excludes Russia and Ukraine

(1) Defined as PMI's cigarette and heated tobacco unit in-market sales volume as a percentage of total industry cigarette and heated tobacco unit sales volume, excluding China and the U.S., including cigarillos in Japan

(2) Defined as PMI's cigarette in-market sales volume as a percentage of total industry cigarette sales volume, excluding China and the U.S., including cigarillos in Japan

CONSOLIDATED FINANCIAL SUMMARY

Third-Quarter

Financial Summary -

Quarters Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/

Mix

Cost/
Other

(in millions)

Net Revenues

$

8,032

$

8,122

(1.1

)%

6.7

%

(90

)

(687

)

50

216

316

15

Cost of Sales

(2,935

)

(2,596

)

(13.1

)%

(17.8

)%

(339

)

198

(74

)

(188

)

(275

)

Marketing, Administration and Research Costs

(2,129

)

(2,071

)

(2.8

)%

(8.2

)%

(58

)

111

(169

)

Operating Income

$

2,968

$

3,455

(14.1

)%

(2.5

)%

(487

)

(378

)

(24

)

216

128

(429

)

Asset Impairment & Exit Costs (1)

(43

)

+100

%

+100

%

43

43

Amortization and Impairment of Intangibles (2)

(139

)

(18

)

-(100

)%

-(100

)%

(121

)

(7

)

(114

)

Charges related to the war in Ukraine (3)

(6

)

%

%

(6

)

(6

)

Costs associated with Swedish Match AB offer (1)

(217

)

%

%

(217

)

(217

)

Asset Acquisition Cost (1)

(51

)

+100

%

+100

%

51

51

Adjusted Operating Income

$

3,330

$

3,567

(6.6

)%

4.4

%

(237

)

(378

)

(17

)

216

128

(186

)

Adjusted Operating Income Margin

41.5

%

43.9

%

(2.4

)pp

(0.9

)pp

(1) Included in Marketing, Administration and Research Costs above.

(2) Q3 2022 amount includes an impairment charge of $112 million, which is included in cost of sales above.

(3) Included in Marketing, Administration and Research Costs ($6 million) above.

Net revenues increased by 6.7% on an organic basis, mainly reflecting: favorable volume/mix, primarily driven by higher HTU volume, partly offset by lower cigarette volume and unfavorable device mix; and a favorable pricing variance, driven by higher combustible tobacco pricing, partly offset by lower device pricing and lower HTU (net) pricing.

During the quarter, Russia and Ukraine accounted for nearly 10% of PMI's total net revenues. Pro forma adjusted net revenues increased by 6.9% on an organic basis, as detailed in Schedule 11.

Operating income decreased by 2.5%, excluding currency and acquisitions, primarily reflecting: the impact of 2022 costs associated with the Swedish Match AB offer, as well as higher amortization and impairment of intangibles, partly offset by favorable comparisons versus the prior year period related to asset acquisition cost and asset impairment and exit costs.

Adjusted operating income increased by 4.4% on an organic basis, mainly reflecting: a favorable pricing variance; and favorable volume/mix, primarily driven by higher HTU volume, partly offset by lower cigarette volume, unfavorable HTU mix and unfavorable cigarette mix; partly offset by higher manufacturing costs (mainly due to higher logistics costs and other inflationary impacts, partially offset by productivity); and higher marketing, administration and research costs. Adjusted operating income margin decreased by 0.9 points on an organic basis.

Pro forma adjusted operating income increased by 4.4% on an organic basis, while pro forma adjusted operating income margin decreased by 1.0 point, on the same basis, as detailed in Schedule 11.

Nine Months Year-to-Date

Financial Summary -

Nine Months Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

23,610

$

23,301

1.3

%

8.1

%

309

(1,778

)

199

466

1,143

279

Saudi Arabia Customs Assessments

(246

)

+100

%

+100

%

246

246

Adjusted Net Revenues

$

23,610

$

23,547

0.3

%

7.0

%

63

(1,778

)

199

466

1,143

33

Net Revenues (1)

$

23,610

$

23,301

1.3

%

8.1

%

309

(1,778

)

199

466

1,143

279

Cost of Sales

(8,191

)

(7,223

)

(13.4

)%

(17.2

)%

(968

)

439

(167

)

(768

)

(472

)

Marketing, Administration and Research Costs

(6,097

)

(6,050

)

(0.8

)%

(3.1

)%

(47

)

247

(106

)

(188

)

Operating Income

$

9,322

$

10,028

(7.0

)%

4.6

%

(706

)

(1,092

)

(74

)

466

375

(381

)

Asset Impairment & Exit Costs (2)

(170

)

+100

%

+100

%

170

170

Amortization and Impairment of Intangibles (3)

(213

)

(55

)

-(100

)%

-(100

)%

(158

)

(44

)

(114

)

Charges related to the war in Ukraine (4)

(128

)

%

%

(128

)

(128

)

Costs associated with Swedish Match AB offer (2)

(269

)

%

%

(269

)

(269

)

Saudi Arabia Customs Assessments (5)

(246

)

+100

%

+100

%

246

246

Asset Acquisition Cost (2)

(51

)

+100

%

+100

%

51

51

Adjusted Operating Income

$

9,932

$

10,550

(5.9

)%

4.8

%

(618

)

(1,092

)

(30

)

466

375

(337

)

Adjusted Operating Income Margin

42.1

%

44.8

%

(2.7

)pp

(0.9

)pp

(1) Favorable Cost/Other variance includes a reduction in net revenues of $246 million in 2021 related to the Saudi Arabia customs assessments.

(2) Included in Marketing, Administration and Research Costs above.

(3) 2022 amount includes an impairment charge of $112 million, which is included in cost of sales above.

(4) Included in Cost of Sales ($46 million) and Marketing, Administration and Research Costs ($82 million) above.

(5) Included in Net Revenues above.

Net revenues increased by 8.1%, excluding currency and acquisitions, mainly reflecting: favorable volume/mix, primarily driven by higher HTU volume and device volume, partly offset by unfavorable device mix, cigarette mix and HTU mix; a favorable pricing variance, driven by higher combustible tobacco pricing, partly offset by lower device pricing and lower HTU (net) pricing; and a favorable comparison related to the Saudi Arabia customs assessments of $246 million in 2021, shown in "Cost/Other". Adjusted net revenues increased by 7.0% on an organic basis.

During the September year-to-date period, Russia and Ukraine accounted for around 8% of PMI's total net revenues. Pro forma adjusted net revenues increased by 7.7% on an organic basis, as detailed in Schedule 11.

Operating income increased by 4.6%, excluding currency and acquisitions, which included: favorable comparisons versus the prior year period related to the Saudi Arabia customs assessments (as noted above for net revenues), asset impairment and exit costs, and asset acquisition cost, partly offset by the impact of 2022 costs associated with the Swedish Match AB offer, higher amortization and impairment of intangibles, and 2022 charges related to the war in Ukraine.

Adjusted operating income increased by 4.8% on an organic basis, mainly reflecting: a favorable pricing variance; and favorable volume/mix, primarily driven by higher HTU volume, partly offset by unfavorable cigarette mix, HTU mix and device mix, the unfavorable impact on profitability of higher device volume, as well as lower cigarette volume; partially offset by higher manufacturing costs (primarily due to higher logistics costs and other inflationary impacts, partly offset by productivity); and higher marketing, administration and research costs. Adjusted operating income margin decreased by 0.9 points on an organic basis.

Pro forma adjusted operating income increased by 5.0% on an organic basis, while pro forma adjusted operating income margin decreased by 1.1 points, on the same basis, as detailed in Schedule 11.

EUROPEAN UNION REGION

Third-Quarter

Financial Summary -

Quarters Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

3,074

$

3,192

(3.7

)%

10.8

%

(118

)

(465

)

3

(8

)

352

Operating Income

$

1,395

$

1,680

(17.0

)%

2.0

%

(285

)

(318

)

(8

)

246

(205

)

Asset Impairment & Exit Costs

(12

)

+100

%

+100

%

12

12

Amortization and Impairment of Intangibles

(9

)

(8

)

(12.5

)%

(12.5

)%

(1

)

(1

)

Costs associated with Swedish Match AB offer

(96

)

%

%

(96

)

(96

)

Adjusted Operating Income

$

1,500

$

1,700

(11.8

)%

6.9

%

(200

)

(318

)

(8

)

246

(120

)

Adjusted Operating Income Margin

48.8

%

53.3

%

(4.5

)pp

(1.9

)pp

Net revenues increased by 10.8% on an organic basis, reflecting: favorable volume/mix, mainly driven by higher HTU volume and device volume, partly offset by lower cigarette volume, unfavorable HTU mix and unfavorable cigarette mix. Pricing variance was slightly unfavorable, primarily reflecting lower device pricing and lower HTU (net) pricing, partly offset by higher combustible pricing.

Operating income increased by 2.0%, excluding currency and acquisitions, which included the impact of 2022 costs associated with the Swedish Match AB offer.

Adjusted operating income increased by 6.9% on an organic basis, primarily reflecting: favorable volume/mix, mainly driven by higher HTU volume, partly offset by lower cigarette volume, unfavorable HTU mix, unfavorable cigarette mix and the unfavorable impact on profitability of higher device volume; partially offset by higher marketing, administration and research costs; and higher manufacturing costs.

Adjusted operating income margin decreased by 1.9 points on the same basis.

Nine Months Year-to-Date

Financial Summary -

Nine Months Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

9,229

$

9,250

(0.2

)%

10.5

%

(21

)

(998

)

10

(38

)

1,005

Operating Income

$

4,441

$

4,811

(7.7

)%

7.1

%

(370

)

(708

)

(2

)

(38

)

675

(297

)

Asset Impairment & Exit Costs

(56

)

+100

%

+100

%

56

56

Amortization and Impairment of Intangibles

(27

)

(26

)

(3.8

)%

(3.8

)%

(1

)

(1

)

Costs associated with Swedish Match AB offer

(119

)

%

%

(119

)

(119

)

Adjusted Operating Income

$

4,587

$

4,893

(6.3

)%

8.3

%

(306

)

(708

)

(2

)

(38

)

675

(233

)

Adjusted Operating Income Margin

49.7

%

52.9

%

(3.2

)pp

(1.1

)pp

Net revenues increased by 10.5% on an organic basis, reflecting: favorable volume/mix, mainly driven by higher HTU volume and device volume, partly offset by lower cigarette volume, unfavorable cigarette mix, and unfavorable HTU mix; partially offset by an unfavorable pricing variance, mainly due to lower device pricing and lower HTU (net) pricing, partly offset by higher combustible pricing.

Operating income increased by 7.1%, excluding currency and acquisitions, which included: the impact of 2022 costs associated with the Swedish Match AB offer, partly offset by a favorable comparison versus the prior year period related to asset impairment and exit costs.

Adjusted operating income increased by 8.3% on an organic basis, primarily reflecting: favorable volume/mix, mainly driven by higher HTU volume, partly offset by lower cigarette volume, unfavorable cigarette mix, unfavorable HTU mix and the unfavorable impact on profitability of higher device volume; partially offset by higher marketing, administration and research costs; higher manufacturing costs; and an unfavorable pricing variance.

Adjusted operating income margin decreased by 1.1 points on the same basis.

Total Market, PMI Shipment & Market Share Commentaries

European Union Key Data

Third-Quarter

Nine Months Year-to-Date

Change

Change

2022

2021

% / pp

2022

2021

% / pp

Total Market (billion units)

133.0

132.2

0.6

%

369.0

361.0

2.2

%

PMI Shipment Volume (million units)

Cigarettes

40,745

41,965

(2.9

)%

118,465

120,238

(1.5

)%

Heated Tobacco Units

10,211

7,058

44.7

%

28,130

20,405

37.9

%

Total EU

50,956

49,023

3.9

%

146,595

140,643

4.2

%

PMI Market Share

Marlboro

15.7

%

16.6

%

(0.9

)

15.9

%

16.7

%

(0.8

)

L&M

5.3

%

5.6

%

(0.3

)

5.4

%

5.6

%

(0.2

)

Chesterfield

5.5

%

5.5

%

5.5

%

5.5

%

Philip Morris

2.0

%

2.2

%

(0.2

)

2.1

%

2.2

%

(0.1

)

Heated Tobacco Units

7.3

%

5.3

%

2.0

7.3

%

5.5

%

1.8

Others

2.9

%

3.0

%

(0.1

)

3.0

%

3.1

%

(0.1

)

Total EU

38.8

%

38.3

%

0.5

39.3

%

38.6

%

0.7

Note: Sum may not foot due to roundings.

Third-Quarter

The estimated total market in the EU increased by 0.6% to 133.0 billion units, primarily driven by:

partly offset by

PMI's total shipment volume increased by 3.9% to 51.0 billion units, mainly driven by:

Nine Months Year-to-Date

The estimated total market in the EU increased by 2.2% to 369.0 billion units, primarily driven by:

partly offset by

PMI's total shipment volume increased by 4.2% to 146.6 billion units, mainly driven by:

EASTERN EUROPE REGION

Third-Quarter

Financial Summary -

Quarters Ended September 30,

Change

Fav./(Unfav.)

Variance

Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

1,109

$

941

17.9

%

9.5

%

168

79

119

(30

)

Operating Income

$

425

$

338

25.7

%

3.8

%

87

74

119

(52

)

(54

)

Asset Impairment & Exit Costs

(2

)

+100

%

+100

%

2

2

Charges related to the war in Ukraine

(6

)

%

%

(6

)

(6

)

Costs associated with Swedish Match AB offer

(23

)

%

%

(23

)

(23

)

Adjusted Operating Income

$

454

$

340

33.5

%

11.8

%

114

74

119

(52

)

(27

)

Adjusted Operating Income Margin

40.9

%

36.1

%

4.8

pp

0.8

pp

Net revenues increased by 9.5% on an organic basis, reflecting: a favorable pricing variance, primarily driven by higher combustible pricing; partly offset by unfavorable volume/mix, mainly due to lower cigarette volume, partially offset by higher HTU volume.

During the quarter, Russia and Ukraine accounted for around 71% of PMI's total net revenues in the Region. Pro forma net revenues increased by 20.5% on an organic basis, as detailed in Schedule 11.

Operating income increased by 3.8%, excluding currency and acquisitions, which included the impact of 2022 costs associated with the Swedish Match AB offer.

Adjusted operating income increased by 11.8% on an organic basis, mainly reflecting: a favorable pricing variance; and lower marketing, administration and research costs; partly offset by unfavorable volume/mix, primarily due to the same factors as for net revenues; and higher manufacturing costs. Adjusted operating income margin increased by 0.8 points on an organic basis.

On an organic basis, pro forma adjusted operating income and pro forma adjusted operating income margin increased by 33.6% and 4.2 points, respectively, as detailed in Schedule 11.

Nine Months Year-to-Date

Financial Summary -

Nine Months Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

2,733

$

2,632

3.8

%

2.9

%

101

25

244

(168

)

Operating Income

$

860

$

913

(5.8

)%

(13.5

)%

(53

)

70

244

(147

)

(220

)

Asset Impairment & Exit Costs

(11

)

+100

%

+100

%

11

11

Amortization and Impairment of Intangibles

(1

)

(1

)

%

%

Charges related to the war in Ukraine

(128

)

%

%

(128

)

(128

)

Costs associated with Swedish Match AB offer

(29

)

%

%

(29

)

(29

)

Adjusted Operating Income

$

1,018

$

925

10.1

%

2.5

%

93

70

244

(147

)

(74

)

Adjusted Operating Income Margin

37.2

%

35.1

%

2.1

pp

(0.1

)pp

Net revenues increased by 2.9% on an organic basis, reflecting: a favorable pricing variance, primarily driven by higher combustible pricing; partly offset by unfavorable volume/mix, mainly due to lower cigarette volume and unfavorable cigarette mix.

During the September year-to-date period, Russia and Ukraine accounted for around 69% of PMI's total net revenues in the Region. Pro forma net revenues increased by 12.5% on an organic basis, as detailed in Schedule 11.

Operating income decreased by 13.5%, excluding currency and acquisitions, which included the impact of 2022 charges related to the war in Ukraine and costs associated with the Swedish Match AB offer.

Adjusted operating income increased by 2.5% on an organic basis, primarily reflecting: a favorable pricing variance; partly offset by unfavorable volume/mix, mainly due to the same factors as for net revenues; and higher manufacturing costs. Adjusted operating income margin decreased by 0.1 point on an organic basis.

On an organic basis, pro forma adjusted operating income and pro forma adjusted operating income margin increased by 15.7% and 1.1 points, respectively, as detailed in Schedule 11.

Total Market, PMI Shipment & Market Share Commentaries

Given the company's intention to exit the Russian market and the impact of the war in Ukraine on business operations in the country, PMI's references to the total market estimate for the Eastern Europe Region exclude Russia and Ukraine.

The company's reported shipment volume, presented in the table below, includes Russia and Ukraine.

PMI Shipment Volume

Third-Quarter

Nine Months Year-to-Date

(million units)

2022

2021

Change

2022

2021

Change

Cigarettes

22,547

25,020

(9.9)%

61,694

67,771

(9.0)%

Heated Tobacco Units

6,487

6,119

6.0%

18,275

18,594

(1.7)%

Total Eastern Europe

29,034

31,139

(6.8)%

79,969

86,365

(7.4)%

Third-Quarter

The pro forma estimated total market in Eastern Europe increased, mainly driven by:

PMI's total shipment volume decreased by 6.8% to 29.0 billion units, primarily due to:

partly offset by

During the quarter, Russia and Ukraine accounted for around 70% of PMI's total shipment volume in the Region. Pro forma total shipment volume, excluding Russia and Ukraine, increased by 6.8%, as detailed in Appendix 4.

Nine Months Year-to-Date

The pro forma estimated total market in Eastern Europe increased, mainly driven by:

partly offset by

PMI's total shipment volume decreased by 7.4% to 80.0 billion units, primarily due to:

During the first nine months of 2022, Russia and Ukraine accounted for around 71% of PMI's total shipment volume in the Region. Pro forma total shipment volume, excluding Russia and Ukraine, increased by 2.5%, as detailed in Appendix 4.

MIDDLE EAST & AFRICA REGION

Third-Quarter

Financial Summary -

Quarters Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

980

$

945

3.7

%

9.7

%

35

(57

)

22

54

16

Operating Income

$

432

$

388

11.3

%

11.9

%

44

(2

)

22

46

(22

)

Asset Impairment & Exit Costs

(3

)

+100

%

+100

%

3

3

Amortization and Impairment of Intangibles

(2

)

(2

)

%

%

Costs associated with Swedish Match AB offer

(24

)

%

%

(24

)

(24

)

Adjusted Operating Income

$

458

$

393

16.5

%

17.0

%

65

(2

)

22

46

(1

)

Adjusted Operating Income Margin

46.7

%

41.6

%

5.1

pp

2.8

pp

Net revenues increased by 9.7% on an organic basis, primarily reflecting: favorable volume/mix, mainly driven by higher HTU volume and favorable cigarette volume/mix; and a favorable pricing variance, driven by combustible pricing.

Operating income increased by 11.9%, excluding currency and acquisitions, which included the impact of 2022 costs associated with the Swedish Match AB offer.

Adjusted operating income increased by 17.0% on an organic basis, primarily reflecting: favorable volume/mix, mainly driven by the same factors as for net revenues; and a favorable pricing variance. Adjusted operating income margin increased by 2.8 points on an organic basis.

Nine Months Year-to-Date

Financial Summary -

Nine Months Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

2,977

$

2,306

29.1

%

40.0

%

671

(251

)

205

440

277

Saudi Arabia Customs Assessments

(246

)

+100

%

+100

%

246

246

Adjusted Net Revenues

$

2,977

$

2,552

16.7

%

26.5

%

425

(251

)

205

440

31

Net Revenues

$

2,977

$

2,306

29.1

%

40.0

%

671

(251

)

205

440

277

Operating Income

$

1,451

$

739

96.3

%

+100

%

712

(121

)

205

353

275

Asset Impairment & Exit Costs

(13

)

+100

%

+100

%

13

13

Amortization and Impairment of Intangibles

(6

)

(6

)

%

%

Saudi Arabia Customs Assessments

(246

)

+100

%

+100

%

246

246

Costs associated with Swedish Match AB offer

(30

)

%

%

(30

)

(30

)

Adjusted Operating Income

$

1,487

$

1,004

48.1

%

60.2

%

483

(121

)

205

353

46

Adjusted Operating Income Margin

49.9

%

39.3

%

10.6

pp

10.5

pp

Net revenues increased by 40.0%, excluding currency and acquisitions, notably reflecting a favorable comparison related to the Saudi Arabia customs assessments of $246 million in 2021, shown in "Cost/Other".

Adjusted net revenues increased by 26.5% on an organic basis, as detailed above, reflecting: favorable volume/mix, primarily driven by higher cigarette volume, higher HTU volume and favorable cigarette mix; and a favorable pricing variance, mainly driven by combustible pricing.

Operating income increased by +100%, excluding currency and acquisitions, which included a favorable comparison related to the Saudi Arabia customs assessments in 2021 (as noted above for net revenues), partly offset by the impact of 2022 costs associated with the Swedish Match AB offer.

Adjusted operating income increased by 60.2% on an organic basis, mainly reflecting: favorable volume/mix, primarily driven by the same factors as for net revenues; a favorable pricing variance; and lower marketing, administration and research costs; partly offset by higher manufacturing costs. Adjusted operating income margin increased by 10.5 points on an organic basis.

Total Market, PMI Shipment & Market Share Commentaries

PMI Shipment Volume

Third-Quarter

Nine Months Year-to-Date

(million units)

2022

2021

Change

2022

2021

Change

Cigarettes

34,336

35,166

(2.4)%

98,351

93,155

5.6%

Heated Tobacco Units

1,018

577

76.4%

3,073

1,485

+100%

Total Middle East & Africa

35,354

35,743

(1.1)%

101,424

94,640

7.2%

Third-Quarter

The estimated total market in the Middle East & Africa decreased, mainly due to:

partly offset by

PMI's total shipment volume decreased by 1.1% to 35.4 billion units, mainly due to:

partly offset by

Excluding the net unfavorable impact of estimated distributor inventory movements, PMI's total in-market sales volume increased by 3.5%.

Nine Months Year-to-Date

The estimated total market in the Middle East & Africa decreased, mainly due to:

partly offset by

PMI's total shipment volume increased by 7.2% to 101.4 billion units, mainly driven by:

SOUTH & SOUTHEAST ASIA REGION

Third-Quarter

Financial Summary -

Quarters Ended September 30,

Change
Fav./(Unfav.)

Variance
F
av./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

1,138

$

1,065

6.9

%

13.9

%

73

(75

)

68

80

Operating Income

$

384

$

348

10.3

%

19.3

%

36

(31

)

68

(5

)

4

Asset Impairment & Exit Costs

(4

)

+100

%

+100

%

4

4

Amortization and Impairment of Intangibles

(4

)

(5

)

20.0

%

20.0

%

1

1

Costs associated with Swedish Match AB offer

(24

)

%

%

(24

)

(24

)

Adjusted Operating Income

$

412

$

357

15.4

%

24.1

%

55

(31

)

68

(5

)

23

Adjusted Operating Income Margin

36.2

%

33.5

%

2.7

pp

3.0

pp

Net revenues increased by 13.9% on an organic basis, reflecting: favorable volume/mix, primarily driven by favorable cigarette mix and higher cigarette volume; and a favorable pricing variance, driven by combustible pricing.

Operating income increased by 19.3%, excluding currency and acquisitions, which included the impact of 2022 costs associated with the Swedish Match AB offer.

Adjusted operating income increased by 24.1% on an organic basis, primarily reflecting: a favorable pricing variance and lower marketing, administration and research costs.

Adjusted operating income margin increased by 3.0 points on the same basis.

Nine Months Year-to-Date

Financial Summary -

Nine Months Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

3,295

$

3,284

0.3

%

5.1

%

11

(158

)

(60

)

229

Operating Income

$

1,135

$

1,208

(6.0

)%

0.4

%

(73

)

(78

)

(60

)

46

19

Asset Impairment & Exit Costs

(17

)

+100

%

+100

%

17

17

Amortization and Impairment of Intangibles

(13

)

(13

)

%

%

Costs associated with Swedish Match AB offer

(29

)

%

%

(29

)

(29

)

Adjusted Operating Income

$

1,177

$

1,238

(4.9

)%

1.4

%

(61

)

(78

)

(60

)

46

31

Adjusted Operating Income Margin

35.7

%

37.7

%

(2.0

)pp

(1.4

)pp

Net revenues increased by 5.1% on an organic basis, reflecting: favorable volume/mix, primarily driven by higher cigarette volume and favorable cigarette mix; partly offset by an unfavorable pricing variance, mainly due to combustible pricing.

Operating income increased by 0.4%, excluding currency and acquisitions, which included the impact of 2022 costs associated with the Swedish Match AB offer, partly offset by a favorable comparison versus the prior year period related to asset impairment and exit costs.

Adjusted operating income increased by 1.4% on an organic basis, primarily reflecting: favorable volume/mix, mainly driven by higher cigarette volume, partly offset by lower cigarette mix; and lower marketing, administration and research costs; partly offset by an unfavorable pricing variance.

Adjusted operating income margin decreased by 1.4 points on the same basis.

Total Market, PMI Shipment & Market Share Commentaries

PMI Shipment Volume

Third-Quarter

Nine Months Year-to-Date

(million units)

2022

2021

Change

2022

2021

Change

Cigarettes

37,176

35,578

4.5%

109,391

105,787

3.4%

Heated Tobacco Units

125

79

58.2%

315

151

+100%

Total South & Southeast Asia

37,301

35,657

4.6%

109,706

105,938

3.6%

Third-Quarter

The estimated total market in South & Southeast Asia increased, mainly driven by:

partly offset by

PMI's total shipment volume increased by 4.6% to 37.3 billion units, mainly driven by:

partly offset by

Nine Months Year-to-Date

The estimated total market in South & Southeast Asia increased, mainly driven by:

partly offset by

PMI's total shipment volume increased by 3.6% to 109.7 billion units, mainly driven by:

partly offset by

EAST ASIA & AUSTRALIA REGION

Third-Quarter

Financial Summary -

Quarters Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

1,200

$

1,523

(21.2

)%

(10.6

)%

(323

)

(161

)

(26

)

(136

)

Operating Income

$

398

$

631

(36.9

)%

(20.3

)%

(233

)

(105

)

(26

)

(110

)

8

Asset Impairment & Exit Costs

(21

)

+100

%

+100

%

21

21

Amortization and Impairment of Intangibles

(1

)

(1

)

%

%

Costs associated with Swedish Match AB offer

(39

)

%

%

(39

)

(39

)

Adjusted Operating Income

$

438

$

653

(32.9

)%

(16.8

)%

(215

)

(105

)

(26

)

(110

)

26

Adjusted Operating Income Margin

36.5

%

42.9

%

(6.4

)pp

(3.0

)pp

Net revenues decreased by 10.6% on an organic basis, reflecting: unfavorable volume/mix, mainly due to unfavorable device mix (primarily due to ILUMA ONE), lower cigarette volume (largely due to an unfavorable comparison versus Q3 2021 related to the October 2021 excise tax-driven price increases) and lower device volume (mainly due to an unfavorable comparison versus Q3 2021 associated with the initial launch of ILUMA); and an unfavorable pricing variance.

Operating income decreased by 20.3%, excluding currency and acquisitions, which included the impact of 2022 costs associated with the Swedish Match AB offer, partly offset by a favorable comparison versus the prior year period related to asset impairment and exit costs.

Adjusted operating income decreased by 16.8% on an organic basis, mainly reflecting: unfavorable volume/mix, primarily due to lower cigarette volume and unfavorable HTU mix; higher manufacturing costs (mainly due to higher logistics costs); and an unfavorable pricing variance; partly offset by lower marketing, administration and research costs.

Adjusted operating income margin decreased by 3.0 points on an organic basis.

Nine Months Year-to-Date

Financial Summary -

Nine Months Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

3,810

$

4,509

(15.5

)%

(7.1

)%

(699

)

(379

)

31

(351

)

Operating Income

$

1,315

$

2,041

(35.6

)%

(22.8

)%

(726

)

(261

)

31

(547

)

51

Asset Impairment & Exit Costs

(67

)

+100

%

+100

%

67

67

Amortization and Impairment of Intangibles

(2

)

(2

)

%

%

Costs associated with Swedish Match AB offer

(49

)

%

%

(49

)

(49

)

Adjusted Operating Income

$

1,366

$

2,110

(35.3

)%

(22.9

)%

(744

)

(261

)

31

(547

)

33

Adjusted Operating Income Margin

35.9

%

46.8

%

(10.9

)pp

(8.0

)pp

Net revenues decreased by 7.1% on an organic basis, reflecting: unfavorable volume/mix, mainly due to lower HTU volume (primarily in Japan, as the company manages temporary production and supply chain impacts), unfavorable device mix, unfavorable cigarette mix and lower cigarette volume, partly offset by higher device volume. Pricing variance in the period was favorable.

Operating income decreased by 22.8%, excluding currency and acquisitions, which included the impact of 2022 costs associated with the Swedish Match AB offer, more than offset by a favorable comparison versus the prior year period related to asset impairment and exit costs.

Adjusted operating income decreased by 22.9% on an organic basis, mainly reflecting: unfavorable volume/mix, primarily due to lower HTU volume, unfavorable mix for cigarettes, devices and HTUs, and lower cigarette volume; and higher manufacturing costs; partly offset by lower marketing, administration and research costs; and a favorable pricing variance.

Adjusted operating income margin decreased by 8.0 points on an organic basis. The margin decline was primarily due to the impact of higher device sales; the growth of ILUMA within the Region's smoke-free product portfolio mix, with its higher initial unit cost of devices and consumables; the timing of HTU shipments to Japan; and higher logistics costs, including costs related to the use of air freight to Japan.

Total Market, PMI Shipment & Market Share Commentaries

PMI Shipment Volume

Third-Quarter

Nine Months Year-to-Date

(million units)

2022

2021

Change

2022

2021

Change

Cigarettes

10,496

11,120

(5.6)%

32,440

33,450

(3.0)%

Heated Tobacco Units

9,542

9,435

1.1%

27,016

28,478

(5.1)%

Total East Asia & Australia

20,038

20,555

(2.5)%

59,456

61,928

(4.0)%

Third-Quarter

The estimated total market in East Asia & Australia, excluding China, decreased, mainly due to:

PMI's total shipment volume decreased by 2.5% to 20.0 billion units, mainly due to:

Nine Months Year-to-Date

The estimated total market in East Asia & Australia, excluding China, decreased, mainly due to:

partly offset by

PMI's total shipment volume decreased by 4.0% to 59.5 billion units, mainly due to:

Excluding the net unfavorable impact of estimated distributor inventory movements, PMI's total in-market sales volume decreased by 0.7%.

AMERICAS REGION

Third-Quarter

Financial Summary -

Quarters Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

474

$

456

3.9

%

5.5

%

18

(7

)

30

(4

)

(1

)

Operating Income

$

85

$

121

(29.8

)%

(31.4

)%

(36

)

2

30

3

(71

)

Asset Impairment & Exit Costs

(1

)

+100

%

+100

%

1

1

Amortization and Impairment of Intangibles

(2

)

(2

)

%

%

Costs associated with Swedish Match AB offer

(11

)

%

%

(11

)

(11

)

Adjusted Operating Income

$

98

$

124

(21.0

)%

(22.6

)%

(26

)

2

30

3

(61

)

Adjusted Operating Income Margin

20.7

%

27.2

%

(6.5

)pp

(7.2

)pp

Net revenues increased by 5.5% on an organic basis, primarily reflecting: a favorable pricing variance, driven by combustible pricing. Volume/mix was slightly unfavorable, mainly reflecting unfavorable cigarette mix and lower device volume, largely offset by higher cigarette volume.

Operating income decreased by 31.4%, excluding currency and acquisitions, which included the impact of 2022 costs associated with the Swedish Match AB offer.

Adjusted operating income decreased by 22.6% on an organic basis, mainly reflecting: higher marketing, administration and research costs; and higher manufacturing costs; partly offset by a favorable pricing variance. Volume/mix was slightly favorable, reflecting higher cigarette volume, largely offset by unfavorable cigarette mix.

Adjusted operating income margin decreased by 7.2 points on the same basis. The margin decline was primarily due to incremental investments in the U.S. market, including expenses related to domestic manufacturing.

Nine Months Year-to-Date

Financial Summary -

Nine Months Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

1,367

$

1,320

3.6

%

4.8

%

47

(16

)

73

(12

)

2

Operating Income

$

336

$

367

(8.4

)%

(9.5

)%

(31

)

4

73

(5

)

(103

)

Asset Impairment & Exit Costs

(6

)

+100

%

+100

%

6

6

Amortization and Impairment of Intangibles

(6

)

(7

)

14.3

%

14.3

%

1

1

Costs associated with Swedish Match AB offer

(13

)

%

%

(13

)

(13

)

Adjusted Operating Income

$

355

$

380

(6.6

)%

(7.6

)%

(25

)

4

73

(5

)

(97

)

Adjusted Operating Income Margin

26.0

%

28.8

%

(2.8

)pp

(3.4

)pp

Net revenues increased by 4.8% on an organic basis, primarily reflecting: a favorable pricing variance, driven by combustible pricing; partly offset by unfavorable volume/mix, mainly due to unfavorable cigarette mix and lower device volume, partially offset by higher cigarette volume.

Operating income decreased by 9.5%, excluding currency and acquisitions, which included the impact of 2022 costs associated with the Swedish Match AB offer, partly offset by a favorable comparison versus the prior year period related to asset impairment and exit costs.

Adjusted operating income decreased by 7.6% on an organic basis, mainly reflecting: higher manufacturing costs; and higher marketing, administration and research costs; partly offset by a favorable pricing variance. Volume/mix was slightly unfavorable, mainly due to unfavorable cigarette mix, largely offset by higher cigarette volume.

Adjusted operating income margin decreased by 3.4 points on the same basis.

Total Market, PMI Shipment & Market Share Commentaries

PMI Shipment Volume

Third-Quarter

Nine Months Year-to-Date

(million units)

2022

2021

Change

2022

2021

Change

Cigarettes

16,666

15,994

4.2%

47,541

46,092

3.1%

Heated Tobacco Units

125

221

(43.4)%

339

466

(27.3)%

Total Americas

16,791

16,215

3.6%

47,880

46,558

2.8%

Third-Quarter

The estimated total market in Americas, excluding the U.S., increased, primarily driven by:

partly offset by

PMI's total shipment volume increased by 3.6% to 16.8 billion units, mainly driven by:

Nine Months Year-to-Date

The estimated total market in Americas, excluding the U.S., increased, primarily driven by:

partly offset by

PMI's total shipment volume increased by 2.8% to 47.9 billion units, mainly driven by:

partly offset by

WELLNESS AND HEALTHCARE

In the third quarter of 2021, PMI acquired Fertin Pharma A/S, Vectura Group plc. and OtiTopic, Inc. On March 31, 2022, PMI launched a new Wellness and Healthcare business -- Vectura Fertin Pharma -- consolidating these entities. The operating results of this business are reported in the Wellness and Healthcare segment (formerly the Other category).

Third-Quarter

Financial Summary -

Quarters Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

57

$

%

%

57

(1

)

47

11

Operating Income / (Loss)

$

(151

)

$

(51

)

-(100

)%

-(100

)%

(100

)

2

(24

)

11

(89

)

Asset Acquisition Cost

(51

)

+100

%

+100

%

51

51

Amortization and Impairment of Intangibles

(121

)

%

%

(121

)

(7

)

(114

)

Adjusted Operating Income / (Loss)

$

(30

)

$

%

%

(30

)

2

(17

)

11

(26

)

Adjusted Operating Income / (Loss) Margin

(52.6

)%

n/a

pp

pp

PMI recorded net revenues of $57 million in the Wellness and Healthcare segment, with an operating loss of $151 million, primarily reflecting a $112 million impairment on acquired intangibles (see "Impairment of Acquired Intangibles" section on page 7 for additional information), partly offset by a favorable comparison versus the prior year period related to asset acquisition cost. PMI recorded an adjusted operating loss of $30 million in the segment, partly reflecting investments in research and development, with an adjusted operating loss margin of 52.6%.

Nine Months Year-to-Date

Financial Summary -

Nine Months Ended September 30,

Change
Fav./(Unfav.)

Variance
Fav./(Unfav.)

2022

2021

Total

Excl.
Curr. &
Acquis.

Total

Cur-
rency

Acqui-
sitions

Price

Vol/
Mix

Cost/
Other

(in millions)

Net Revenues

$

199

$

%

%

199

(1

)

189

11

Operating Income / (Loss)

$

(216

)

$

(51

)

-(100

)%

-(100

)%

(165

)

2

(72

)

11

(106

)

Asset Acquisition Cost

(51

)

+100

%

+100

%

51

51

Amortization and Impairment of Intangibles

(158

)

%

%

(158

)

(44

)

(114

)

Adjusted Operating Income / (Loss)

$

(58

)

$

%

%

(58

)

2

(28

)

11

(43

)

Adjusted Operating Income / (Loss) Margin

(29.1

)%

n/a

pp

pp

PMI recorded net revenues of $199 million in the Wellness and Healthcare segment, with an operating loss of $216 million, primarily reflecting a $112 million impairment on acquired intangibles (as noted above for the quarter), partly offset by a favorable comparison versus the prior year period related to asset acquisition cost. PMI recorded an adjusted operating loss of $58 million in the segment, partly reflecting investments in research and development, as well as expenses related to employee retention programs, with an adjusted operating loss margin of 29.1%.

Philip Morris International: Delivering a Smoke-Free Future

Philip Morris International (PMI) is a leading international tobacco company working to deliver a smoke-free future and evolving its portfolio for the long term to include products outside of the tobacco and nicotine sector. The company’s current product portfolio primarily consists of cigarettes and smoke-free products, including heat-not-burn, vapor and oral nicotine products, which are sold in markets outside the U.S. Since 2008, PMI has invested more than USD 9 billion to develop, scientifically substantiate and commercialize innovative smoke-free products for adults who would otherwise continue to smoke, with the goal of completely ending the sale of cigarettes. This includes the building of world-class scientific assessment capabilities, notably in the areas of pre-clinical systems toxicology, clinical and behavioral research, as well as post-market studies. The U.S. Food and Drug Administration (FDA) has authorized the marketing of versions of PMI’s IQOS Platform 1 devices and consumables as Modified Risk Tobacco Products (MRTPs), finding that exposure modification orders for these products are appropriate to promote the public health. As of September 30, 2022, excluding Russia and Ukraine, PMI's smoke-free products were available for sale in 70 markets, and PMI estimates that approximately 13.5 million adults around the world had already switched to IQOS and stopped smoking. With a strong foundation and significant expertise in life sciences, in February 2021 PMI announced its ambition to expand into wellness and healthcare areas and deliver innovative products and solutions that aim to address unmet consumer and patient needs. For more information, please visit www.pmi.com and www.pmiscience.com.

Forward-Looking and Cautionary Statements

This press release contains projections of future results and other forward-looking statements, including statements regarding business plans and strategies. Achievement of future results is subject to risks, uncertainties and inaccurate assumptions. In the event that risks or uncertainties materialize, or underlying assumptions prove inaccurate, actual results could vary materially from those contained in such forward-looking statements. Pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, PMI is identifying important factors that, individually or in the aggregate, could cause actual results and outcomes to differ materially from those contained in any forward-looking statements made by PMI.

PMI's business risks include: excise tax increases and discriminatory tax structures; increasing marketing and regulatory restrictions that could reduce our competitiveness, eliminate our ability to communicate with adult consumers, or ban certain of our products in certain markets or countries; health concerns relating to the use of tobacco and other nicotine-containing products and exposure to environmental tobacco smoke; litigation related to tobacco use and intellectual property; intense competition; the effects of global and individual country economic, regulatory and political developments, natural disasters and conflicts; the impact and consequences of Russia's invasion of Ukraine; changes in adult smoker behavior; the impact of COVID-19 on PMI's business; lost revenues as a result of counterfeiting, contraband and cross-border purchases; governmental investigations; unfavorable currency exchange rates and currency devaluations, and limitations on the ability to repatriate funds; adverse changes in applicable corporate tax laws; adverse changes in the cost, availability, and quality of tobacco and other agricultural products and raw materials, as well as components and materials for our electronic devices; and the integrity of its information systems and effectiveness of its data privacy policies. PMI's future profitability may also be adversely affected should it be unsuccessful in its attempts to 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, including women or diverse candidates. Future results are also subject to the lower predictability of our reduced-risk product category's performance.

In addition, important factors that could cause actual results to differ materially from those indicated by forward-looking statements include risks and uncertainties related to: the agreement with Altria and the benefits of the transaction; the possibility that expected benefits related to recent or pending acquisitions, including the proposed transaction with Swedish Match, may not materialize as expected; the proposed transaction with Swedish Match not being timely completed, if completed at all; regulatory approvals required for the Swedish Match transaction not being timely obtained, if obtained at all, or being obtained subject to conditions; prior to the completion of the transaction, Swedish Match’s business experiencing disruptions due to transaction-related uncertainty or other factors making it more difficult to maintain relationships with employees, customers, licensees, other business partners or governmental entities; difficulty retaining key Swedish Match employees; the outcome of any legal proceedings related to the proposed transaction with Swedish Match; and the parties being unable to successfully implement integration strategies or to achieve expected synergies and operating efficiencies within the expected time-frames or at all.

Important information for U.S. Swedish Match shareholders: The offer described in this release is made for the issued and outstanding shares of Swedish Match, a company incorporated under Swedish law, and is subject to Swedish disclosure and procedural requirements, which may be different from those of the United States. The offer is made in the United States pursuant to Section 14(e) of the U.S. Securities Exchange Act of 1934, as amended, and Regulation 14E thereunder, to the extent applicable, and otherwise in compliance with the disclosure and procedural requirements of Swedish law, including with respect to withdrawal rights, the offer timetable, notices of extensions, announcements of results, settlement procedures (including as regards to the time when payment of the consideration is rendered) and waivers of conditions, which may be different from requirements or customary practices in relation to U.S. domestic tender offers. Swedish Match’s financial statements, including any included in any documents relating to the offer, have been or will be prepared in accordance with IFRS and may not be comparable to the financial statements or financial information of companies in the United States or other companies whose financial statements are prepared in accordance with U.S. GAAP. To the extent permissible under applicable law or regulations, PMI and its affiliates or its brokers and its brokers' affiliates (acting as agents for PMI or its affiliates, as applicable) may from time to time and during the pendency of the offer, and other than pursuant to the offer, directly or indirectly purchase or arrange to purchase shares of Swedish Match outside the United States, or any securities that are convertible into, exchangeable for or exercisable for such shares. These purchases may occur either in the open market at prevailing prices or in private transactions at negotiated prices, and information about such purchases will be disclosed by means of a press release or other means reasonably calculated to inform shareholders of Swedish Match domiciled in the U.S. (“U.S. Holders”) of such information, to the extent required by applicable laws and regulations. The receipt of cash pursuant to the offer by a U.S. Holder may be a taxable transaction for U.S. federal income tax purposes and under applicable U.S. state and local, as well as foreign and other, tax laws. Each shareholder is urged to consult an independent professional adviser regarding the tax consequences of accepting the offer.

PMI is further subject to other risks detailed from time to time in its publicly filed documents, including PMI's Annual Report on Form 10-K for the fourth quarter and year ended December 31, 2021, the Form 10-Q for the quarter ended June 30, 2022, and the Form 10-Q for the quarter ended September 30, 2022, which will be filed in the coming days. PMI cautions that the foregoing list of important factors is not a complete discussion of all potential risks and uncertainties. PMI does not undertake to update any forward-looking statement that it may make from time to time, except in the normal course of its public disclosure obligations.

Key Terms, Definitions and Explanatory Notes

General

Financial

Reduced-Risk Products

Note: The above IQOS user metrics reflect PMI estimates, which are based on consumer claims and sample-based statistical assessments with an average margin of error of +/-5% at a 95% Confidence Interval in key volume markets. The accuracy and reliability of IQOS user metrics may vary based on individual market maturity and availability of information.

As of December 2020, PMI heat-not-burn products and HTUs include licensed KT&G heat-not-burn products and HTUs, respectively.

Appendix 1

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Key Market Data

Quarters Ended September 30,

Market

Total Market,

bio units

PMI Shipments, bio units

PMI Market Share, %(2)

Total

Cigarette

HTU

Total

HTU

2022

2021

%
Change

2022

2021

%
Change

2022

2021

%
Change

2022

2021

%
Change

2022

2021

pp
Change

2022

2021

pp
Change

Total (1) (3)

616.8

612.2

0.8

189.5

188.3

0.6

162.0

164.8

(1.7)

27.5

23.5

17.1

27.7

27.2

0.5

3.7

3.1

0.6

European Union

France

8.5

9.0

(5.7)

3.5

3.7

(7.1)

3.4

3.6

(6.7)

0.1

0.1

(27.7)

43.3

44.0

(0.7)

0.7

0.6

0.1

Germany

20.2

20.5

(1.5)

7.3

7.3

(0.1)

6.6

6.8

(2.8)

0.7

0.6

31.9

36.3

35.8

0.5

3.7

2.8

0.9

Italy

19.4

19.2

1.2

10.0

9.4

6.7

7.2

7.3

(0.8)

2.8

2.1

32.7

53.9

52.9

1.0

13.7

10.8

2.9

Poland

15.4

14.0

10.0

6.2

5.3

17.1

4.7

4.5

5.9

1.5

0.8

76.8

40.4

38.0

2.4

9.7

6.0

3.7

Spain

12.4

12.1

2.8

3.6

3.4

5.8

3.3

3.2

2.0

0.3

0.1

+100

30.5

32.1

(1.6)

1.7

1.1

0.6

Eastern Europe

Russia

n/a

59.5

17.7

18.8

(5.6)

13.7

15.0

(8.5)

4.0

3.8

5.8

n/a

31.9

n/a

6.8

Middle East & Africa

Egypt

22.9

24.0

(4.5)

5.0

4.8

4.7

4.8

4.7

2.3

0.2

0.1

+100

21.8

19.7

2.1

0.9

0.2

0.7

Turkey

30.6

35.2

(13.1)

14.9

16.0

(6.9)

14.9

16.0

(6.9)

48.4

45.3

3.1

South & Southeast Asia

Indonesia

82.9

74.3

11.5

23.3

20.8

12.1

23.3

20.8

12.1

28.2

28.0

0.2

Philippines

13.0

14.4

(9.7)

7.8

8.9

(12.8)

7.7

8.9

(13.0)

0.1

59.9

62.0

(2.1)

0.5

0.3

0.2

East Asia & Australia

Australia

2.1

2.3

(8.5)

0.7

0.8

(4.5)

0.7

0.8

(4.5)

35.1

33.7

1.4

Japan (3)

38.6

43.1

(10.4)

13.2

13.6

(3.2)

4.9

5.4

(9.6)

8.3

8.2

1.0

37.9

35.4

2.5

24.1

21.1

3.0

South Korea

19.4

19.2

1.3

3.7

3.7

0.9

2.6

2.5

1.6

1.2

1.2

(0.8)

19.0

19.2

(0.2)

5.9

6.1

(0.2)

Americas

Argentina

7.7

7.3

5.4

4.8

4.8

0.2

4.8

4.8

0.2

62.5

65.7

(3.2)

Mexico

8.1

7.8

4.3

5.3

5.0

4.8

5.2

5.0

4.7

65.1

64.8

0.3

0.4

0.3

0.1

(1) Total market and market share estimates exclude Russia & Ukraine

(2) Market share estimates are calculated using IMS data

(3) Total market and market share estimates include cigarillos in Japan

Appendix 2

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Key Market Data

Nine Months Ended September 30,

Market

Total Market,

bio units

PMI Shipments, bio units

PMI Market Share, % (2)

Total

Cigarette

HTU

Total

HTU

2022

2021

%
Change

2022

2021

%
Change

2022

2021

%
Change

2022

2021

%
Change

2022

2021

pp
Change

2022

2021

pp
Change

Total (1) (3)

1,778.6

1,755.7

1.3

545.0

536.1

1.7

467.9

466.5

0.3

77.1

69.6

10.9

27.2

26.6

0.6

3.6

3.0

0.6

European Union

France

24.8

26.3

(5.6)

10.8

11.6

(7.4)

10.6

11.4

(7.3)

0.2

0.2

(10.9)

43.7

43.7

0.7

0.6

0.1

Germany

54.2

56.5

(4.0)

21.1

21.6

(2.5)

19.0

20.0

(5.0)

2.1

1.7

27.2

38.9

38.3

0.6

4.0

3.0

1.0

Italy

55.0

53.0

3.9

30.7

28.9

6.1

22.2

22.4

(1.1)

8.5

6.5

31.1

54.0

52.9

1.1

14.3

11.1

3.2

Poland

42.9

37.2

15.3

16.6

13.9

19.1

13.0

11.7

11.1

3.6

2.2

61.7

38.7

37.4

1.3

8.3

5.9

2.4

Spain

34.0

32.2

5.7

10.6

10.2

3.8

9.9

9.8

0.9

0.7

0.4

81.4

30.3

31.5

(1.2)

1.6

1.2

0.4

Eastern Europe

Russia

n/a

163.9

48.6

52.0

(6.5)

37.3

40.4

(7.5)

11.3

11.7

(3.2)

n/a

31.5

n/a

7.2

Middle East & Africa

Egypt

68.9

70.2

(1.8)

15.2

14.7

3.2

14.6

14.6

0.2

0.5

0.1

+100

22.3

20.7

1.6

0.8

0.1

0.7

Turkey

86.1

91.2

(5.7)

40.4

40.4

(0.1)

40.4

40.4

(0.1)

46.9

44.3

2.6

South & Southeast Asia

Indonesia

234.8

217.4

8.0

65.6

60.8

7.9

65.6

60.8

7.9

28.0

28.0

Philippines

40.0

41.2

(3.0)

24.5

25.6

(4.5)

24.3

25.5

(4.7)

0.2

0.1

37.4

61.3

62.2

(0.9)

0.4

0.3

0.1

East Asia & Australia

Australia

6.6

7.1

(7.0)

2.2

2.3

(3.5)

2.2

2.3

(3.5)

33.6

32.4

1.2

Japan (3)

110.4

116.7

(5.4)

39.5

41.6

(5.1)

16.1

16.8

(4.3)

23.3

24.7

(5.7)

37.5

35.6

1.9

23.4

21.1

2.3

South Korea

55.0

54.1

1.7

10.6

10.7

(1.2)

7.2

7.2

0.1

3.4

3.5

(4.0)

19.2

19.7

(0.5)

6.1

6.4

(0.3)

Americas

Argentina

22.8

21.8

4.9

14.4

14.6

(1.2)

14.4

14.6

(1.2)

63.1

66.9

(3.8)

Mexico

22.6

22.5

0.2

14.5

14.1

2.7

14.4

14.1

2.6

0.1

0.1

32.5

64.3

62.8

1.5

0.4

0.3

0.1

(1) Total market and market share estimates excludes Russia & Ukraine

(2) Market share estimates are calculated using IMS data

(3) Total market and market share estimates include cigarillos in Japan

Appendix 3

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

PMI Shipment Volume Adjusted for the Impact of Russia and Ukraine

(in million units) / (Unaudited)

Quarters Ended September 30,

Nine Months Ended September 30,

2022

2021

% Change

2022

2021

% Change

Cigarettes

161,966

164,843

(1.7)%

Shipment Volume

467,882

466,493

0.3%

13,691

14,959

Russia

37,334

40,354

1,628

3,009

Ukraine

5,170

8,167

146,647

146,874

(0.2)%

Pro Forma Shipment Volume

425,378

417,972

1.8%

Heated Tobacco Units

27,508

23,489

17.1%

Shipment Volume

77,148

69,579

10.9%

4,016

3,797

Russia

11,283

11,661

1,101

1,320

Ukraine

3,298

3,866

22,391

18,373

21.9%

Pro Forma Shipment Volume

62,567

54,053

15.8%

Cigarettes & HTU

189,474

188,332

0.6%

Shipment Volume

545,030

536,072

1.7%

17,707

18,756

Russia

48,616

52,015

2,729

4,329

Ukraine

8,468

12,032

169,038

165,247

2.3%

Pro Forma Shipment Volume

487,945

472,025

3.4%

Note: Sum of product categories might not foot to total due to roundings.

Appendix 4

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

Eastern Europe Shipment Volume Adjusted for the Impact of Russia and Ukraine

(in million units) / (Unaudited)

Quarters Ended September 30,

Nine Months Ended September 30,

2022

2021

% Change

2022

2021

% Change

Cigarettes

22,547

25,020

(9.9)%

Shipment Volume

61,694

67,771

(9.0)%

13,691

14,959

Russia

37,334

40,354

1,628

3,009

Ukraine

5,170

8,167

7,228

7,051

2.5%

Pro Forma Shipment Volume

19,190

19,250

(0.3)%

Heated Tobacco Units

6,487

6,119

6.0%

Shipment Volume

18,275

18,594

(1.7)%

4,016

3,797

Russia

11,283

11,661

1,101

1,320

Ukraine

3,298

3,866

1,370

1,003

36.6%

Pro Forma Shipment Volume

3,694

3,068

20.4%

Cigarettes & HTU

29,034

31,139

(6.8)%

Shipment Volume

79,969

86,365

(7.4)%

17,707

18,756

Russia

48,616

52,015

2,729

4,329

Ukraine

8,468

12,032

8,598

8,054

6.8%

Pro Forma Shipment Volume

22,884

22,318

2.5%

Note: Sum of product categories might not foot to total due to roundings.

Schedule 1

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Diluted Earnings Per Share (EPS)

($ in millions, except per share data) / (Unaudited)

Quarters Ended

Diluted EPS

Nine Months Ended

September 30,

September 30,

$

1.34

2022 Diluted Earnings Per Share (1)

$

4.27

$

1.55

2021 Diluted Earnings Per Share (1)

$

4.48

$

(0.21

)

Change

$

(0.21

)

(13.5

)%

% Change

(4.7

)%

Reconciliation:

$

1.55

2021 Diluted Earnings Per Share (1)

$

4.48

0.02

2021 Asset impairment and exit costs

0.09

0.01

2021 Amortization and impairment of intangibles

0.03

0.03

2021 Asset acquisition cost

0.03

(0.02

)

2021 Equity investee ownership dilution

(0.02

)

2021 Saudi Arabia customs assessments

0.14

(0.08

)

2022 Amortization and impairment of intangibles

(0.12

)

(0.11

)

2022 Costs associated with Swedish Match AB offer

(0.13

)

2022 Charges related to the war in Ukraine

(0.07

)

2022 Fair value adjustment for equity security investments

(0.03

)

2022 Tax Items

0.03

(0.19

)

Currency

(0.58

)

0.01

Interest

0.03

Change in tax rate

0.03

0.12

Operations (2)

0.36

$

1.34

2022 Diluted Earnings Per Share (1)

$

4.27

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

Quarters Ended

Nine Months Ended

September 30,

September 30,

2022

2021

2022

2021

$

2,087

$

2,426

Net Earnings attributable to PMI

$

6,651

$

7,016

5

7

Less: Distributed and undistributed earnings

attributable to share-based payment awards

18

21

$

2,082

$

2,419

Net Earnings for basic and diluted EPS

$

6,633

$

6,995

1,550

1,558

Weighted-average shares for basic EPS

1,550

1,558

2

2

Plus Contingently Issuable Performance Stock Units

2

2

1,552

1,560

Weighted-average shares for diluted EPS

1,552

1,560

(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 September 30,

Nine Months Ended September 30,

2022

2021

% Change

2022

2021

% Change

$

1.34

$

1.55

(13.5)%

Reported Diluted EPS

$

4.27

$

4.48

(4.7)%

(0.19

)

Less: Currency

(0.58

)

$

1.53

$

1.55

(1.3)%

Reported Diluted EPS, excluding Currency

$

4.85

$

4.48

8.3%

Quarters Ended September 30,

Nine Months Ended September 30,

Year Ended

2022

2021

% Change

2022

2021

% Change

2021

$

1.34

$

1.55

(13.5)%

Reported Diluted EPS

$

4.27

$

4.48

(4.7)%

$

5.83

0.02

Asset impairment and exit costs

0.09

0.12

0.08

0.01

Amortization and impairment of intangibles

0.12

0.03

0.05

Saudi Arabia customs assessments

0.14

0.14

(0.02

)

Equity investee ownership dilution

(0.02

)

(0.04

)

0.03

Asset acquisition cost

0.03

0.03

0.11

Costs associated with Swedish Match AB offer

0.13

Charges related to the war in Ukraine

0.07

Fair value adjustment for equity security investments

0.03

Tax items

(0.03

)

$

1.53

$

1.59

(3.8)%

Adjusted Diluted EPS

$

4.59

$

4.75

(3.4)%

$

6.13

(0.19

)

Less: Currency

(0.58

)

$

1.72

$

1.59

8.2%

Adjusted Diluted EPS, excluding Currency

$

5.17

$

4.75

8.8%

Schedule 3

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

Net Revenues by Product Category and Adjustments of Net Revenues for the Impact of Currency and Acquisitions

($ in millions) / (Unaudited)

Net
Revenues

Currency

Net
Revenues
excluding
Currency

Acqui-
sitions

Net
Revenues
excluding
Currency &
Acquisitions

Quarters Ended
September 30,

Net
Revenues

Total

Excluding
Currency

Excluding
Currency &
Acquisitions

2022

Combustible Products

2021

% Change

$ 1,862

$ (276)

$ 2,139

$ 1

$ 2,138

European Union

$ 2,170

(14.2)%

(1.5)%

(1.5)%

732

46

686

686

Eastern Europe

635

15.4%

8.1%

8.1%

909

(51)

960

960

Middle East & Africa

901

0.9%

6.6%

6.6%

1,132

(75)

1,206

1,206

South & Southeast Asia

1,061

6.6%

13.7%

13.7%

515

(57)

572

572

East Asia & Australia

591

(13.0)%

(3.3)%

(3.3)%

463

(7)

470

470

Americas

438

5.8%

7.3%

7.3%

$ 5,613

$ (419)

$ 6,032

$ 1

$ 6,032

Total Combustible

$ 5,796

(3.2)%

4.1%

4.1%

2022

Reduced-Risk Products

2021

% Change

$ 1,212

$ (189)

$ 1,400

$ 2

$ 1,398

European Union

$ 1,022

18.6%

37.1%

36.8%

377

33

344

344

Eastern Europe

306

23.0%

12.4%

12.4%

71

(6)

77

77

Middle East & Africa

44

60.2%

73.1%

73.1%

6

7

7

South & Southeast Asia

4

63.0%

71.8%

71.8%

685

(104)

789

789

East Asia & Australia

932

(26.4)%

(15.3)%

(15.3)%

11

11

11

Americas

18

(39.9)%

(37.5)%

(37.5)%

$ 2,362

$ (267)

$ 2,629

$ 2

$ 2,626

Total RRPs

$ 2,326

1.6%

13.0%

12.9%

2022

Wellness and Healthcare

2021

% Change

$ 57

$ (1)

$58

$47

$ 11

Wellness and Healthcare

$ —

—%

—%

—%

2022

PMI

2021

% Change

$ 3,074

$ (465)

$ 3,539

$ 3

$ 3,536

European Union

$ 3,192

(3.7)%

10.9%

10.8%

1,109

79

1,030

1,030

Eastern Europe

941

17.9%

9.5%

9.5%

980

(57)

1,037

1,037

Middle East & Africa

945

3.7%

9.7%

9.7%

1,138

(75)

1,213

1,213

South & Southeast Asia

1,065

6.9%

13.9%

13.9%

1,200

(161)

1,361

1,361

East Asia & Australia

1,523

(21.2)%

(10.6)%

(10.6)%

474

(7)

481

481

Americas

456

3.9%

5.5%

5.5%

57

(1)

58

47

11

Wellness and Healthcare

—%

—%

—%

$ 8,032

$ (687)

$ 8,719

$50

$ 8,669

Total PMI

$ 8,122

(1.1)%

7.4%

6.7%

Note: Sum of product categories or Regions might not foot to Total PMI due to roundings. "-" indicates amounts between -$0.5 million and +$0.5 million

Schedule 4

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

Net Revenues by Product Category and Adjustments of Net Revenues for the Impact of Currency and Acquisitions

($ in millions) / (Unaudited)

Net
Revenues

Currency

Net
Revenues
excluding
Currency

Acquisitions

Net
Revenues
excluding
Currency &
Acquisitions

Nine Months Ended
September 30,

Net
Revenues

Total

Excluding
Currency

Excluding
Currency &
Acquisitions

2022

Combustible Products

2021

% Change

$ 5,625

$ (600)

$ 6,226

$ —

$ 6,226

European Union

$ 6,283

(10.5)%

(0.9)%

(0.9)%

1,774

15

1,759

1,759

Eastern Europe

1,681

5.5%

4.6%

4.6%

2,771

(241)

3,011

3,011

Middle East & Africa

2,208

(1)

25.5%

36.4%

36.4%

3,279

(157)

3,436

3,436

South & Southeast Asia

3,277

0.1%

4.9%

4.9%

1,644

(138)

1,782

1,782

East Asia & Australia

1,850

(11.2)%

(3.7)%

(3.7)%

1,339

(15)

1,354

1,354

Americas

1,278

4.8%

6.0%

6.0%

$ 16,432

$ (1,137)

$ 17,569

$ —

$ 17,569

Total Combustible

$ 16,577

(0.9)%

6.0%

6.0%

2022

Reduced-Risk Products

2021

% Change

$ 3,604

$ (398)

$ 4,001

$ 10

$ 3,991

European Union

$ 2,967

21.4%

34.9%

34.5%

959

10

949

949

Eastern Europe

951

0.9%

(0.2)%

(0.2)%

206

(10)

217

217

Middle East & Africa

98

+100%

+100%

+100%

16

(1)

17

17

South & Southeast Asia

7

+100%

+100%

+100%

2,166

(241)

2,407

2,407

East Asia & Australia

2,659

(18.5)%

(9.5)%

(9.5)%

28

(1)

29

29

Americas

42

(34.2)%

(31.9)%

(31.9)%

$ 6,979

$ (640)

$ 7,619

$ 10

$ 7,609

Total RRPs

$ 6,724

3.8%

13.3%

13.2%

2022

Wellness and Healthcare

2021

% Change

$ 199

$ (1)

$200

$189

$ 11

Wellness and Healthcare

$ —

—%

—%

—%

2022

PMI

2021

% Change

$ 9,229

$ (998)

$ 10,227

$ 10

$ 10,217

European Union

$ 9,250

(0.2)%

10.6%

10.5%

2,733

25

2,708

2,708

Eastern Europe

2,632

3.8%

2.9%

2.9%

2,977

(251)

3,228

3,228

Middle East & Africa

2,306

(1)

29.1%

40.0%

40.0%

3,295

(158)

3,453

3,453

South & Southeast Asia

3,284

0.3%

5.1%

5.1%

3,810

(379)

4,189

4,189

East Asia & Australia

4,509

(15.5)%

(7.1)%

(7.1)%

1,367

(16)

1,383

1,383

Americas

1,320

3.6%

4.8%

4.8%

199

(1)

200

189

11

Wellness and Healthcare

—%

—%

—%

$ 23,610

$ (1,778)

$ 25,388

$199

$ 25,189

Total PMI

$ 23,301

1.3%

9.0%

8.1%

(1) Includes a reduction in net revenues of $246 million related to the Saudi Arabia customs assessments

Note: Sum of product categories or Regions might not foot to Total PMI due to roundings. "-" indicates amounts between -$0.5 million and +$0.5 million

Schedule 5

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

Reconciliation of Net Revenues to Adjusted Net Revenues, excluding Currency and Acquisitions

($ in millions) / (Unaudited)

Net
Revenues

Special
Items

Adjusted
Net
Revenues

Currency

Adjusted
Net
Revenues
excluding
Currency

Acqui-
sitions

Adjusted
Net
Revenues
excluding
Currency
& Acqui-
sitions

Net
Revenues

Special
Items

Adjusted
Net
Revenues

Total

Excluding
Currency

Excluding
Currency
& Acqui-
sitions

2022

Quarters Ended
September 30,

2021

% Change

$ 3,074

$ —

$ 3,074

$ (465)

$ 3,539

$ 3

$ 3,536

European Union

$ 3,192

$ —

$ 3,192

(3.7)%

10.9%

10.8%

1,109

1,109

79

1,030

1,030

Eastern Europe

941

941

17.9%

9.5%

9.5%

980

980

(57)

1,037

1,037

Middle East & Africa

945

945

3.7%

9.7%

9.7%

1,138

1,138

(75)

1,213

1,213

South & Southeast Asia

1,065

1,065

6.9%

13.9%

13.9%

1,200

1,200

(161)

1,361

1,361

East Asia & Australia

1,523

1,523

(21.2)%

(10.6)%

(10.6)%

474

474

(7)

481

481

Americas

456

456

3.9%

5.5%

5.5%

57

57

(1)

58

47

11

Wellness and Healthcare

—%

—%

—%

$ 8,032

$ —

$ 8,032

$ (687)

$ 8,719

$ 50

$ 8,669

Total PMI

$ 8,122

$ —

$ 8,122

(1.1)%

7.4%

6.7%

2022

Nine Months Ended
September 30,

2021

% Change

$ 9,229

$ —

$ 9,229

$ (998)

$ 10,227

$ 10

$ 10,217

European Union

$ 9,250

$ —

$ 9,250

(0.2)%

10.6%

10.5%

2,733

2,733

25

2,708

2,708

Eastern Europe

2,632

2,632

3.8%

2.9%

2.9%

2,977

2,977

(251)

3,228

3,228

Middle East & Africa

2,306

(246)

(1)

2,552

16.7%

26.5%

26.5%

3,295

3,295

(158)

3,453

3,453

South & Southeast Asia

3,284

3,284

0.3%

5.1%

5.1%

3,810

3,810

(379)

4,189

4,189

East Asia & Australia

4,509

4,509

(15.5)%

(7.1)%

(7.1)%

1,367

1,367

(16)

1,383

1,383

Americas

1,320

1,320

3.6%

4.8%

4.8%

199

199

(1)

200

189

11

Wellness and Healthcare

—%

—%

—%

$ 23,610

$ —

$ 23,610

$ (1,778)

$ 25,388

$ 199

$ 25,189

Total PMI

$ 23,301

$ (246)

$ 23,547

0.3%

7.8%

7.0%

(1) Represents the Saudi Arabia customs assessments

Schedule 6

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

Adjustments of Operating Income for the Impact of Currency and Acquisitions

($ in millions) / (Unaudited)

Operating
Income

Currency

Operating
Income
excluding
Currency

Acqui-
sitions

Operating
Income
excluding
Currency &
Acquisitions

Operating
Income

Total

Excluding
Currency

Excluding
Currency &
Acquisitions

2022

Quarters Ended
September 30,

2021

% Change

$ 1,395

$ (318)

$ 1,713

$ —

$ 1,713

European Union

$ 1,680

(17.0)%

2.0%

2.0%

425

74

351

351

Eastern Europe

338

25.7%

3.8%

3.8%

432

(2)

434

434

Middle East & Africa

388

11.3%

11.9%

11.9%

384

(31)

415

415

South & Southeast Asia

348

10.3%

19.3%

19.3%

398

(105)

503

503

East Asia & Australia

631

(36.9)%

(20.3)%

(20.3)%

85

2

83

83

Americas

121

(29.8)%

(31.4)%

(31.4)%

(151)

2

(153)

(24)

(129)

Wellness and Healthcare

(51)

-(100)%

-(100)%

-(100)%

$ 2,968

$ (378)

$ 3,346

$ (24)

$ 3,370

Total PMI

$ 3,455

(14.1)%

(3.2)%

(2.5)%

2022

Nine Months Ended
September 30,

2021

% Change

$ 4,441

$ (708)

$ 5,149

$ (2)

$ 5,151

European Union

$ 4,811

(7.7)%

7.0%

7.1%

860

70

790

790

Eastern Europe

913

(5.8)%

(13.5)%

(13.5)%

1,451

(121)

1,572

1,572

Middle East & Africa

739

96.3%

+100%

+100%

1,135

(78)

1,213

1,213

South & Southeast Asia

1,208

(6.0)%

0.4%

0.4%

1,315

(261)

1,576

1,576

East Asia & Australia

2,041

(35.6)%

(22.8)%

(22.8)%

336

4

332

332

Americas

367

(8.4)%

(9.5)%

(9.5)%

(216)

2

(218)

(72)

(146)

Wellness and Healthcare

(51)

-(100)%

-(100)%

-(100)%

$ 9,322

$ (1,092)

$ 10,414

$ (74)

$ 10,488

Total PMI

$ 10,028

(7.0)%

3.8%

4.6%

Schedule 7

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

Reconciliation of Operating Income to Adjusted Operating Income, excluding Currency and Acquisitions

($ in millions) / (Unaudited)

Operating
Income

Asset
Impairment
& Exit Costs
and Others
(1)

Adjusted
Operating
Income

Currency

Adjusted
Operating
Income
excluding
Currency

Acqui-
sitions

Adjusted
Operating
Income
excluding
Currency
& Acqui-
sitions

Operating
Income

Asset
Impairment
& Exit Costs
and Others
(2)

Adjusted
Operating
Income

Total

Excluding
Currency

Excluding
Currency
& Acqui-
sitions

2022

Quarters Ended
September 30,

2021

% Change

$ 1,395

$ (105)

$ 1,500

$ (318)

$ 1,818

$ —

$ 1,818

European Union

$ 1,680

$ (20)

$ 1,700

(11.8)%

6.9%

6.9%

425

(29)

454

74

380

380

Eastern Europe

338

(2)

340

33.5%

11.8%

11.8%

432

(26)

458

(2)

460

460

Middle East & Africa

388

(5)

393

16.5%

17.0%

17.0%

384

(28)

412

(31)

443

443

South & Southeast Asia

348

(9)

357

15.4%

24.1%

24.1%

398

(40)

438

(105)

543

543

East Asia & Australia

631

(22)

653

(32.9)%

(16.8)%

(16.8)%

85

(13)

98

2

96

96

Americas

121

(3)

124

(21.0)%

(22.6)%

(22.6)%

(151)

(121)

(30)

2

(32)

(17)

(15)

Wellness and Healthcare

(51)

(51)

—%

—%

—%

$ 2,968

$ (362)

$ 3,330

$ (378)

$ 3,708

$ (17)

$ 3,725

Total PMI

$ 3,455

$ (112)

$ 3,567

(6.6)%

4.0%

4.4%

2022

Nine Months Ended
September 30,

2021

% Change

$ 4,441

$ (146)

$ 4,587

$ (708)

$ 5,295

$ (2)

$ 5,297

European Union

$ 4,811

$ (82)

$ 4,893

(6.3)%

8.2%

8.3%

860

(158)

1,018

70

948

948

Eastern Europe

913

(12)

925

10.1%

2.5%

2.5%

1,451

(36)

1,487

(121)

1,608

1,608

Middle East & Africa

739

(265)

1,004

48.1%

60.2%

60.2%

1,135

(42)

1,177

(78)

1,255

1,255

South & Southeast Asia

1,208

(30)

1,238

(4.9)%

1.4%

1.4%

1,315

(51)

1,366

(261)

1,627

1,627

East Asia & Australia

2,041

(69)

2,110

(35.3)%

(22.9)%

(22.9)%

336

(19)

355

4

351

351

Americas

367

(13)

380

(6.6)%

(7.6)%

(7.6)%

(216)

(158)

(58)

2

(60)

(28)

(32)

Wellness and Healthcare

(51)

(51)

—%

—%

—%

$ 9,322

$ (610)

$ 9,932

$ (1,092)

$ 11,024

$ (30)

$ 11,054

Total PMI

$ 10,028

$ (522)

$ 10,550

(5.9)%

4.5%

4.8%

(1) Third-Quarter 2022: charges related to the war in Ukraine ($6 million), amortization and impairment of intangibles ($139 million) and cost associated with Swedish Match AB offer ($217 million). Nine Months Year-to-Date 2022: charges related to the war in Ukraine ($128 million), amortization and impairment of intangibles ($213 million) and cost associated with Swedish Match AB offer ($269 million).

(2) Third-Quarter 2021: asset impairment and exit costs ($43 million), amortization and impairment of intangibles ($18 million) and asset acquisition cost ($51 million). Nine Months Year-to-Date 2021: asset impairment and exit costs ($170 million), amortization and impairment of intangibles ($55 million), asset acquisition cost ($51 million) and Saudi Arabia customs assessment ($246 million).

Schedule 8

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

Reconciliation of Adjusted Operating Income Margin, excluding Currency and Acquisitions

($ in millions) / (Unaudited)

Adjusted
Operating
Income
(1)

Adjusted
Net
Revenues
(2)

Adjusted
Operating
Income
Margin

Adjusted
Operating
Income
excluding
Currency
(1)

Adjusted
Net
Revenues
excluding
Currency
(2)

Adjusted
Operating
Income
Margin
excluding
Currency

Adjusted
Operating
Income
excluding
Currency
& Acqui-
sitions
(1)

Adjusted
Net
Revenues
excluding
Currency
& Acqui-
sitions
(2)

Adjusted
Operating
Income
Margin
excluding
Currency
& Acqui-
sitions

Adjusted
Operating
Income
(1)

Adjusted
Net
Revenues
(2)

Adjusted
Operating
Income
Margin

Adjusted
Operating
Income
Margin

Adjusted
Operating
Income
Margin
excluding
Currency

Adjusted
Operating
Income
Margin
excluding
Currency
& Acqui-
sitions

2022

Quarters Ended
September 30,

2021

% Points Change

$ 1,500

$ 3,074

48.8%

$ 1,818

$ 3,539

51.4%

$ 1,818

$ 3,536

51.4%

European Union

$ 1,700

$ 3,192

53.3%

(4.5)

(1.9)

(1.9)

454

1,109

40.9%

380

1,030

36.9%

380

1,030

36.9%

Eastern Europe

340

941

36.1%

4.8

0.8

0.8

458

980

46.7%

460

1,037

44.4%

460

1,037

44.4%

Middle East & Africa

393

945

41.6%

5.1

2.8

2.8

412

1,138

36.2%

443

1,213

36.5%

443

1,213

36.5%

South & Southeast Asia

357

1,065

33.5%

2.7

3.0

3.0

438

1,200

36.5%

543

1,361

39.9%

543

1,361

39.9%

East Asia & Australia

653

1,523

42.9%

(6.4)

(3.0)

(3.0)

98

474

20.7%

96

481

20.0%

96

481

20.0%

Americas

124

456

27.2%

(6.5)

(7.2)

(7.2)

(30)

57

(52.6)%

(32)

58

(55.2)%

(15)

11

-(100)%

Wellness and Healthcare

—%

$ 3,330

$ 8,032

41.5%

$ 3,708

$ 8,719

42.5%

$ 3,725

$ 8,669

43.0%

Total PMI

$ 3,567

$ 8,122

43.9%

(2.4)

(1.4)

(0.9)

2022

Nine Months Ended
September 30,

2021

% Points Change

$ 4,587

$ 9,229

49.7%

$ 5,295

$ 10,227

51.8%

$ 5,297

$ 10,217

51.8%

European Union

$ 4,893

$ 9,250

52.9%

(3.2)

(1.1)

(1.1)

1,018

2,733

37.2%

948

2,708

35.0%

948

2,708

35.0%

Eastern Europe

925

2,632

35.1%

2.1

(0.1)

(0.1)

1,487

2,977

49.9%

1,608

3,228

49.8%

1,608

3,228

49.8%

Middle East & Africa

1,004

2,552

39.3%

10.6

10.5

10.5

1,177

3,295

35.7%

1,255

3,453

36.3%

1,255

3,453

36.3%

South & Southeast Asia

1,238

3,284

37.7%

(2.0)

(1.4)

(1.4)

1,366

3,810

35.9%

1,627

4,189

38.8%

1,627

4,189

38.8%

East Asia & Australia

2,110

4,509

46.8%

(10.9)

(8.0)

(8.0)

355

1,367

26.0%

351

1,383

25.4%

351

1,383

25.4%

Americas

380

1,320

28.8%

(2.8)

(3.4)

(3.4)

(58)

199

(29.1)%

(60)

200

(30.0)%

(32)

11

-(100)%

Wellness and Healthcare

—%

$ 9,932

$ 23,610

42.1%

$ 11,024

$ 25,388

43.4%

$ 11,054

$ 25,189

43.9%

Total PMI

$ 10,550

$ 23,547

44.8%

(2.7)

(1.4)

(0.9)

(1) For the calculation of Adjusted Operating Income and Adjusted Operating Income excluding currency and acquisitions refer to Schedule 7

(2) For the calculation of Adjusted Net Revenues excluding currency and acquisitions refer to Schedule 5

Schedule 9

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Condensed Statements of Earnings

($ in millions, except per share data) / (Unaudited)

Quarters Ended September 30,

Nine Months Ended September 30,

2022

2021

Change
Fav./(Unfav.)

2022

2021

Change
Fav./(Unfav.)

$

20,888

$

21,617

(3.4

)%

Revenues including Excise Taxes

$

60,638

$

61,393

(1.2

)%

12,856

13,495

4.7

%

Excise Taxes on products

37,028

38,092

2.8

%

8,032

8,122

(1.1

)%

Net Revenues

23,610

23,301

1.3

%

2,935

2,596

(13.1

)%

Cost of sales

8,191

7,223

(13.4

)%

5,097

5,526

(7.8

)%

Gross profit

15,419

16,078

(4.1

)%

2,129

2,071

(2.8

)%

Marketing, administration and research costs

6,097

6,050

(0.8

)%

2,968

3,455

(14.1

)%

Operating Income

9,322

10,028

(7.0

)%

138

154

10.4

%

Interest expense, net

418

482

13.3

%

7

27

74.1

%

Pension and other employee benefit costs

16

82

80.5

%

2,823

3,274

(13.8

)%

Earnings before income taxes

8,888

9,464

(6.1

)%

622

735

15.4

%

Provision for income taxes

1,835

2,078

11.7

%

(21

)

(49

)

57.1

%

Equity investments and securities (income)/loss, net

20

(95

)

+100

%

2,222

2,588

(14.1

)%

Net Earnings

7,033

7,481

(6.0

)%

135

162

(16.7

)%

Net Earnings attributable to noncontrolling interests

382

465

(17.8

)%

$

2,087

$

2,426

(14.0

)%

Net Earnings attributable to PMI

$

6,651

$

7,016

(5.2

)%

Per share data: (1)

$

1.34

$

1.55

(13.5

)%

Basic Earnings Per Share

$

4.28

$

4.49

(4.7

)%

$

1.34

$

1.55

(13.5

)%

Diluted Earnings Per Share

$

4.27

$

4.48

(4.7

)%

(1) Net Earnings and weighted-average shares used in the basic and diluted Earnings Per Share computations for the quarters and for the nine months ended September 30, 2022 and 2021 are shown on Schedule 1, Footnote 1

Schedule 10

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

Adjustments for the Impact of Russia and Ukraine, excluding Currency

(Unaudited)

Quarters Ended September 30,

Nine Months Ended September 30,

2022

2021

Currency

Variance
excluding
Currency

2022

2021

Currency

Variance
excluding
Currency

$

1.53

$

1.59

$

(0.19

)

8.2

%

Adjusted Diluted EPS (1)

$

4.59

$

4.75

$

(0.58

)

8.8

%

0.20

0.15

0.04

Net Earnings attributable to Russia and Ukraine

0.48

0.43

0.05

$

1.33

$

1.44

$

(0.23

)

8.3

%

Pro Forma Adjusted Diluted EPS

$

4.11

$

4.32

$

(0.63

)

9.7

%

(1) For the calculation of Adjusted Diluted EPS, see Schedule 2

Schedule 11

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

PMI & EE Region - Adjustments for the Impact of Russia and Ukraine, excluding Currency and Acquisitions

($ in millions) / (Unaudited)

Quarters Ended September 30,

Nine Months Ended September 30,

2022

2021

Currency

Acqui-
sitions

Variance
excluding
Curr. &
Acquis.

2022

2021

Currency

Acqui-
sitions

Variance
excluding
Currency

& Acqui-
sitions

PMI

$ 8,032

$ 8,122

$ (687)

$ 50

6.7%

Adjusted Net Revenues (1)

$ 23,610

$ 23,547

$ (1,778)

$ 199

7.0%

786

653

103

Net Revenues attributable to Russia and Ukraine

1,874

1,826

73

$ 7,246

$ 7,469

$ (790)

$ 50

6.9%

Pro Forma Adjusted Net Revenues

$ 21,736

$ 21,721

$ (1,851)

$ 199

7.7%

$ 3,330

$ 3,567

$ (378)

$ (17)

4.4%

Adjusted Operating Income (2)

$ 9,932

$ 10,550

$ (1,092)

$ (30)

4.8%

376

288

75

Operating Income attributable to Russia and Ukraine

870

772

87

$ 2,954

$ 3,279

$ (453)

$ (17)

4.4%

Pro Forma Adjusted Operating Income

$ 9,062

$ 9,778

$ (1,179)

$ (30)

5.0%

41.5%

43.9%

(1.0)pp

(0.5)pp

(0.9)pp

Adjusted Operating Income Margin

42.1%

44.8%

(1.3)pp

(0.5)pp

(0.9)pp

0.7pp

—pp

Adjusted OI margin attributable to Russia and Ukraine

0.4pp

(0.2)pp

40.8%

43.9%

(1.6)pp

(0.5)pp

(1.0)pp

Pro Forma Adjusted Operating Income Margin

41.7%

45.0%

(1.7)pp

(0.5)pp

(1.1)pp

Eastern Europe

$ 1,109

$ 941

$ 79

$ —

9.5%

Adjusted Net Revenues (1)

$ 2,733

$ 2,632

$ 25

$ —

2.9%

786

653

103

Net Revenues attributable to Russia and Ukraine

1,874

1,826

73

$ 323

$ 288

$ (24)

$ —

20.5%

Pro Forma Adjusted Net Revenues

$ 859

$ 806

$ (48)

$ —

12.5%

$ 454

$ 340

$ 74

$ —

11.8%

Adjusted Operating Income (2)

$ 1,018

$ 925

$ 70

$ —

2.5%

376

288

75

Operating Income attributable to Russia and Ukraine

870

772

87

(63)

(58)

5

Corporate expenses apportioned to Russia and Ukraine

(195)

(166)

9

$ 141

$ 110

$ (6)

$ —

33.6%

Pro Forma Adjusted Operating Income

$ 343

$ 319

$ (26)

$ —

15.7%

40.9%

36.1%

4.0pp

—pp

0.8pp

Adjusted Operating Income Margin

37.2%

35.1%

2.2pp

—pp

(0.1)pp

(2.8)pp

(2.1)pp

Adjusted OI margin attributable to Russia and Ukraine (3)

(2.7)pp

(4.5)pp

43.7%

38.2%

1.3pp

—pp

4.2pp

Pro Forma Adjusted Operating Income Margin

39.9%

39.6%

(0.8)pp

—pp

1.1pp

(1) For the calculation of Adjusted Net Revenues, see Schedule 5

(2) For the calculation of Adjusted Operating Income, see Schedule 7

(3) Includes also impact of corporate expenses apportioned to Russia and Ukraine

Note: Sum might not foot to Total due to roundings, which could impact variance %

Schedule 12

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Reconciliation of Non-GAAP Measures

Net Revenues by Product Category and Adjustments for the Impact of Russia and Ukraine

($ in millions) / (Unaudited)

Quarters Ended September 30,

Nine Months Ended September 30,

2022

2021

Currency

Acqui-
sitions

Variance
excluding
Currency

& Acqui-
sitions

2022

2021

Currency

Acqui-
sitions

Variance
excluding
Currency

& Acqui-
sitions

Combustible Products

$ 5,613

$ 5,796

$ (419)

$ 1

4.1%

Adjusted Net Revenues

$ 16,432

$ 16,823

$ (1,137)

$ —

4.4%

482

403

65

Net Revenues attributable to Russia and Ukraine

1,119

1,047

50

$ 5,131

$ 5,393

$ (484)

$ 1

4.1%

Pro Forma Adjusted Net Revenues

$ 15,313

$ 15,776

$ (1,186)

$ —

4.6%

Reduced-Risk Products

$ 2,362

$ 2,326

$ (267)

$ 2

12.9%

Adjusted Net Revenues

$ 6,979

$ 6,724

$ (640)

$ 10

13.2%

304

250

38

Net Revenues attributable to Russia and Ukraine

755

779

23

$ 2,058

$ 2,076

$ (305)

$ 2

13.7%

Pro Forma Adjusted Net Revenues

$ 6,224

$ 5,945

$ (664)

$ 10

15.7%

Wellness and Healthcare

$ 57

$ —

$ (1)

$ 47

—%

Adjusted Net Revenues

$ 199

$ —

$ (1)

$ 189

—%

Net Revenues attributable to Russia and Ukraine

$ 57

$ —

$ (1)

$ 47

—%

Pro Forma Adjusted Net Revenues

$ 199

$ —

$ (1)

$ 189

—%

PMI

$ 8,032

$ 8,122

$ (687)

$ 50

6.7%

Adjusted Net Revenues (1)

$ 23,610

$ 23,547

$ (1,778)

$ 199

7.0%

786

653

103

Net Revenues attributable to Russia and Ukraine

1,874

1,826

73

$ 7,246

$ 7,469

$ (790)

$ 50

6.9%

Pro Forma Adjusted Net Revenues

$ 21,736

$ 21,721

$ (1,851)

$ 199

7.7%

(1) For the calculation of Adjusted Net Revenues, see Schedule 5

Note: Sum of product categories might not foot to Total PMI due to roundings. "-" indicates amounts between -$0.5 million and +$0.5 million

Schedule 13

PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

Condensed Balance Sheets

($ in millions) / (Unaudited)

September 30,

December 31,

2022

2021

Assets

Cash and cash equivalents

$

5,368

$

4,496

All other current assets

13,667

13,221

Property, plant and equipment, net

5,610

6,168

Goodwill

6,127

6,680

Other intangible assets, net

2,224

2,818

Equity investments

4,087

4,463

Other assets

3,634

3,444

Total assets

$

40,717

$

41,290

Liabilities and Stockholders' (Deficit) Equity

Short-term borrowings

$

2,818

$

225

Current portion of long-term debt

2,641

2,798

All other current liabilities

15,313

16,232

Long-term debt

21,762

24,783

Deferred income taxes

923

726

Other long-term liabilities

4,663

4,734

Total liabilities

48,120

49,498

Total PMI stockholders' deficit

(9,137

)

(10,106

)

Noncontrolling interests

1,734

1,898

Total stockholders' (deficit) equity

(7,403

)

(8,208

)

Total liabilities and stockholders' (deficit) equity

$

40,717

$

41,290

Schedule 14

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 September 30, 2022

Year Ended
December 31,
2021

October ~
December

January ~
September

12 months

2021

2022

rolling

Net Earnings

$

2,229

$

7,033

$

9,262

$

9,710

Equity investments and securities (income)/loss, net

(54

)

20

(34

)

(149

)

Provision for income taxes

593

1,835

2,428

2,671

Interest expense, net

146

418

564

628

Depreciation, amortization and impairment of intangibles

279

898

1,177

998

Asset impairment and exit costs and Others (1)

46

397

443

513

Adjusted EBITDA

$

3,239

$

10,601

$

13,840

$

14,371

September 30,

December 31,

2022

2021

Short-term borrowings

$

2,818

$

225

Current portion of long-term debt

2,641

2,798

Long-term debt

21,762

24,783

Total Debt

$

27,221

$

27,806

Cash and cash equivalents

5,368

4,496

Net Debt

$

21,853

$

23,310

Ratios:

Total Debt to Adjusted EBITDA

1.97

1.93

Net Debt to Adjusted EBITDA

1.58

1.62

(1) For the period January 2022 to September 2022 "Others" includes $128 million of charges related to the war in Ukraine and $269 million of costs associated with Swedish Match AB offer. For the year ended December 31, 2021 "Others" includes a reduction in net revenues of $246 million related to the Saudi Arabia customs assessments and $51 million related to asset acquisition cost.

Schedule 15

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 September 30,

Nine Months Ended September 30,

2022

2021

% Change

2022

2021

% Change

$

3,068

$

3,870

(20.7)%

Net cash provided by operating activities (1)

$

7,710

$

7,935

(2.8)%

(250

)

Less: Currency

(737

)

$

3,318

$

3,870

(14.3)%

Net cash provided by operating activities,
excluding currency

$

8,447

$

7,935

6.5%

(1) Operating cash flow

Philip Morris International

Investor Relations:

New York: +1 (917) 663 2233

Lausanne: +41 (0)58 242 4666

[email protected]

Media:

Lausanne: +41 (0)58 242 4500

[email protected]

Source: Philip Morris International

Categories

Business Wire Press Releases

Next Articles