Philip Morris International Inc. (PM) Annual Margin Report - Discounting Cash Flows
PM
Philip Morris International Inc.
PM (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 16
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 34,142 39,940 37,878 35,174 31,762 31,405 28,694
Revenue Growth Rate 5.12% 5.44% 7.69% 10.74% 1.14% 9.45% -3.73%
Cost of Revenue 11,782 13,470 13,329 12,893 11,402 10,030 9,569
Gross Profit 22,360 26,470 24,549 22,281 20,360 21,375 19,125
Gross Margin 65.54% 66.27% 64.81% 63.35% 64.1% 68.06% 66.65%
Operating Income 12,824 15,050 13,402 11,556 12,246 12,972 11,720
Operating Margin 37.77% 37.68% 35.38% 32.85% 38.56% 41.31% 40.84%
Net Income 8,275 8,612 7,034 7,791 9,048 9,109 8,056
Net Margin 24.64% 21.56% 18.57% 22.15% 28.49% 29% 28.08%

Monetary values in USD

amounts except #

Average LTM
Jan 16
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 34,142 39,940 37,878 35,174 31,762 31,405 28,694
Cash From Operating Activities Margin 32.27% 28.86% 32.25% 26.17% 34.01% 38.11% 34.2%
Cash From Operating Activities 10,922 11,526 12,217 9,204 10,803 11,967 9,812
Free Cash Flow Margin 29.11% 25.35% 28.44% 22.41% 30.62% 35.72% 32.1%
Free Cash Flow 9,822 10,123 10,773 7,883 9,726 11,219 9,210
Depreciation and Amortization Margin 3.93% 4.89% 4.72% 3.98% 3.39% 3.18% 3.42%
Depreciation and Amortization 1,366 1,952 1,787 1,398 1,077 998 981
Capital Expenditure Margin -3.16% -3.51% -3.81% -3.76% -3.39% -2.38% -2.1%
Capital Expenditure -1,099 -1,403 -1,444 -1,321 -1,077 -748 -602
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program