Philip Morris International Inc. logo

Philip Morris International Inc.

PM | NYSE
Chart Builder DCF Calculator
$187.48
-$1.14 (-0.60%)
At close: Sep 21, 2026, 4:00 PM ET
$187.67
+$0.19 (+0.10%)
Pre-market: Sep 22, 2026, 5:57 AM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
11.43B 11.45B 11.85B 9.11B 8.71B 8.09B 7.5B 10.19B 9.02B 8.06B 7.92B 8.22B 8.39B 9.16B 9.39B 8.99B 9.2B 9.02B 9.11B 9.14B 9.02B 8.89B
Depreciation & Amortization
2.05B 2.03B 2B 1.95B 1.95B 1.9B 1.79B 1.68B 1.61B 1.47B 1.4B 1.32B 1.25B 1.24B 1.19B 1.18B 1.05B 1.01B 998M 991M 995M 985M
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a 37M 37M 91M 168M 161M 209M 200M 183M 199M 196M 218M 158M 151M 134M 105M
Other Working Capital
2.41B -617M -169M -1.59B -1.35B -15M 566M -130M 995M 797M -120M 1.24B 1.11B -264M 1.73B 1.26B 635M 1.8B 387M -192M -454M -1.55B
Other Non-Cash Items
-1.02B 1.2B 796M 3.2B 2.6B 2.47B 2.25B -162M 116M 837M 1B 722M 685M 75M -18M 197M 276M 233M 328M 333M 284M 188M
Deferred Income Tax
-583M -847M -847M -453M -333M -143M n/a -344M -60M -158M -330M -54M -357M -329M -234M -145M -107M -51M -17M 26M -47M -86M
Change in Working Capital
2.02B -1.64B -1.56B -2.28B -2.52B -694M 677M 122M 863M 100M -956M -1.37B -1.52B -1.62B 290M 1.32B 1.93B 2.22B 1.39B 461M 459M -949M
Operating Cash Flow
13.9B 12.18B 12.23B 11.53B 10.41B 11.63B 12.22B 11.52B 11.59B 10.4B 9.2B 9B 8.65B 8.73B 10.8B 11.74B 12.54B 12.65B 11.97B 11.1B 10.84B 9.14B
Capital Expenditures
-1.54B -1.52B -1.57B -1.4B -1.42B -1.43B -1.44B -1.48B -1.47B -1.46B -1.32B -1.36B -1.24B -1.13B -1.08B -1.02B -919M -798M -748M -599M -599M -611M
Cash Acquisitions
-30M -58M -33M 64M 66M 10M n/a 1.7B -89M -123M -111M -15.86B -14.19B -14.38B -14.39B -668M -2.42B -2.17B -2.15B -1.94B -71M -45M
Purchase of Investments
-5M -5M -58M -58M -58M -58M n/a 111M 91M 8M n/a -111M -91M -8M -20M -28M -54M -54M -34M -26M n/a n/a
Sales Maturities Of Investments
n/a 95M 24M 24M 24M 24M n/a -111M -91M -8M n/a 111M 91M 8M n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
383M -2.05B -2.33B -1.73B -1.93B 122M 352M -2.32B -1.5B -1.62B -2.17B -1.34B -1.27B -565M -188M 1.22B 1.1B 408M 569M -40M -478M -957M
Investing Cash Flow
-1.19B -3.54B -3.97B -3.1B -3.31B -1.33B -1.09B -2.1B -3.05B -3.2B -3.6B -18.56B -16.7B -16.07B -15.68B -491M -2.29B -2.61B -2.36B -2.6B -1.15B -1.61B
Debt Repayment
-2.07B 1.61B 1.71B 362M 1.22B -1.14B -1.62B 324M 1.21B 3.03B 3.7B 17.94B 17.4B 16.12B 14.18B -405M -107M 364M -3.04B -425M -1B 482M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -209M -890M -984M -984M -775M -94M n/a n/a
Dividend Paid
-9.01B -8.82B -8.62B -8.44B -8.36B -8.28B -8.2B -8.11B -8.06B -8.01B -7.96B -7.91B -7.88B -7.85B -7.81B -7.79B -7.73B -7.65B -7.58B -7.51B -7.46B -7.42B
Other Financial Acitivies
1.11B -500M -1.21B -581M -834M -525M 339M -485M -207M -327M -1.32B -2.84B -2.84B -2.91B -2.35B -786M -838M -756M -580M -615M -656M -663M
Financial Cash Flow
-4.94B -7.71B -8.13B -8.65B -7.97B -9.95B -9.48B -8.28B -7.06B -5.31B -5.58B 7.19B 6.69B 5.37B 3.81B -9.87B -9.65B -9.03B -11.98B -8.64B -9.12B -7.6B
Net Cash Flow
7.78B 994M 638M -240M -700M 377M 1.11B 1.27B 1.36B 1.65B -71M -2.34B -1.53B -2.18B -1.28B 574M 123M 720M -2.79B -27M 713M 156M
Free Cash Flow
12.36B 10.67B 10.66B 10.12B 8.99B 10.2B 10.77B 10.04B 10.12B 8.94B 7.88B 7.64B 7.41B 7.6B 9.73B 10.72B 11.63B 11.85B 11.22B 10.5B 10.24B 8.53B
Adj. Free Cash Flow
12.36B 10.67B 10.66B 10.12B 8.99B 10.2B 10.77B 10B 10.08B 8.85B 7.72B 7.48B 7.2B 7.4B 9.54B 10.52B 11.43B 11.63B 11.06B 10.35B 10.11B 8.42B
Maintenance CapEx
-1.21B -1.05B -991.18M -821.31M -865.73M -912.94M -866.64M -841.31M -751.09M -595.65M -562.21M -786.47M -914.1M -1B -976.65M -780.84M -528.84M -333.27M -222.16M -221.74M -373.74M -513.74M
Growth CapEx
-331.67M -471.85M -577.82M -581.69M -551.27M -518.06M -577.36M -635.69M -717.91M -863.35M -758.79M -570.53M -323.9M -124.92M -100.35M -238.16M -390.16M -464.73M -525.84M -377.26M -225.26M -97.26M
Owner Earnings
12.69B 11.14B 11.24B 10.7B 9.54B 10.71B 11.35B 10.68B 10.84B 9.8B 8.64B 8.21B 7.73B 7.73B 9.83B 10.96B 12.02B 12.32B 11.74B 10.88B 10.47B 8.62B

© 2026 bestshares.com. All rights reserved.