Philip Morris International Inc. (PMI) Reports 2012 Third-Quarter Results;
Narrows 2012 Reported Diluted EPS Guidance to a Range of $5.12 to $5.18

NEW YORK--()--Regulatory News:

Third-Quarter 2012

  • Reported diluted earnings per share of $1.32, down by 2.2% versus $1.35 in 2011
    • Excluding currency, reported diluted earnings per share of $1.39 up by 3.0%
  • Adjusted diluted earnings per share of $1.38, up by 0.7% versus $1.37 in 2011, as detailed in the attached Schedule 12
    • Excluding currency, adjusted diluted earnings per share of $1.45, up by 5.8%
  • Cigarette shipment volume down by 1.3%
  • Reported net revenues, excluding excise taxes, down by 5.3% to $7.9 billion
    • Excluding currency and acquisitions, reported net revenues, excluding excise taxes, up by 3.4%
  • Reported operating companies income down by 1.5% to $3.7 billion
    • Excluding currency and acquisitions, reported operating companies income up by 4.8%
  • Adjusted operating companies income, which reflects the items detailed in the attached Schedule 11, down by 1.7% to $3.7 billion
    • Excluding currency and acquisitions, adjusted operating companies income up by 4.5%
  • Operating income down by 1.5% to $3.6 billion
  • Increased its regular quarterly dividend by 10.4% to an annualized rate of $3.40 per common share
  • Repurchased 16.7 million shares of its common stock for $1.5 billion
  • Commenced a new three-year share repurchase program of $18 billion

Year-To-Date September 2012

  • Reported diluted earnings per share of $3.92, up by 4.3% versus $3.76 in 2011
    • Excluding currency, reported diluted earnings per share of $4.11, up by 9.3%
  • Adjusted diluted earnings per share of $3.99, up by 5.8% versus $3.77 in 2011, as detailed in the attached Schedule 16
    • Excluding currency, adjusted diluted earnings per share of $4.18, up by 10.9%
  • Cigarette shipment volume up by 0.7%, excluding acquisitions
  • Reported net revenues, excluding excise taxes, up by 0.3% to $23.5 billion
    • Excluding currency and acquisitions, reported net revenues, excluding excise taxes, up by 5.4%
  • Reported operating companies income up by 2.4% to $10.9 billion
    • Excluding currency and acquisitions, reported operating companies income up by 7.1%
  • Adjusted operating companies income, which reflects the items detailed in the attached Schedule 15, up by 2.3% to $10.9 billion
    • Excluding currency and acquisitions, adjusted operating companies income up by 6.9%
  • Operating income up by 2.3% to $10.6 billion

Full-Year 2012

  • PMI narrows, at prevailing exchange rates, its 2012 full-year reported diluted earnings per share forecast to a range of $5.12 to $5.18 versus $4.85 in 2011
    • Excluding incremental adjustments since the previously announced forecast of July 19, 2012, of $0.05 per share for a net tax expense of $79 million related to the completion of the U.S. Federal Income Tax audit for the years 2004 through 2006, and $0.01 per share for asset impairment and exit costs, the range is forecast to be $5.18 to $5.24
  • Excluding a forecasted total unfavorable currency impact of approximately $0.23 for the full-year 2012, which compares favorably by $0.04 per share to the unfavorable full-year currency forecast of $0.27 per share previously announced on July 19, 2012, the reported diluted earnings forecast range of $5.12 to $5.18 per share represents a projected increase of approximately 10.5% to 11.5% versus $4.85 in 2011
  • Excluding the unfavorable impact of currency, the aforementioned net tax expense of $0.05 per share and year-to-date asset impairment and exit costs of $0.02 per share, the full-year reported diluted earnings forecast range of $5.12 to $5.18 per share represents a growth rate of approximately 11% to 12% versus adjusted diluted earnings per share of $4.88 in 2011, as detailed in the attached Schedule 20

Philip Morris International Inc. (NYSE / Euronext Paris: PM) today announced its 2012 third-quarter results.

“Despite the difficult comparisons in the third-quarter, we remain confident that the fundamentals of our business are solid as a whole, which is testament to our progress, especially in our Asia and EEMA Regions,” said Louis C. Camilleri, Chairman of the Board and Chief Executive Officer.

“We expect to achieve our annual organic volume growth target of 1% in 2012 and our adjusted diluted EPS growth to be in line with our mid-to-long term constant currency annual growth target.

“We were pleased to announce an increase to our regular quarterly dividend of 10.4% during the quarter. Since the spin-off, we have increased the dividend by 84.8% to an annualized rate of $3.40 per common share.”

Conference Call

A conference call, hosted by Jacek Olczak, Chief Financial Officer, with members of the investment community and news media, will be webcast at 9:00 a.m., Eastern Time, on October 18, 2012. Access is available at www.pmi.com.

Dividends and Share Repurchase Program

PMI increased its regular quarterly dividend during the quarter to $0.85, up by 10.4% from $0.77, which represents an annualized rate of $3.40 per common share. Since its spin-off in March 2008, PMI has increased its regular quarterly dividend by 84.8% from the initial annualized rate of $1.84 per common share.

In July 2012, PMI completed ahead of schedule its three-year share repurchase program of $12 billion that began in May 2010, and, in August 2012, initiated a new three-year share repurchase program of $18 billion. During the quarter, PMI spent $1.5 billion to repurchase 16.7 million shares. On a September year-to-date basis, PMI spent $4.5 billion to repurchase 52.5 million shares, as shown in the table below.

 

2012 PMI Share Repurchases

         

Value

     

Shares

($ Mio.)

000

$12 billion, three-year program

January - March 1,500 18,057
April - June 1,535 17,774
July 612 6,861

$18 billion, three-year program

August - September

893

9,825

Total 4,540 52,517
 

Since May 2008, when PMI began its first share repurchase program of $13 billion, which was completed in April 2010, the company has spent an aggregate of $25.9 billion to repurchase 466.6 million shares at an average price of $55.49 per share, or 22.1% of the shares outstanding at the time of the spin-off in March 2008. PMI has a share repurchase target for the full-year 2012 of $6 billion.

2012 Full-Year Forecast

PMI narrows, at prevailing exchange rates, its 2012 full-year reported diluted earnings per share forecast to a range of $5.12 to $5.18 versus $4.85 in 2011. Excluding incremental adjustments since the previously announced forecast of July 19, 2012, of $0.05 per share for a net tax expense of $79 million related to the completion of the U.S. Federal Income Tax audit for the years 2004 through 2006, and $0.01 per share for asset impairment and exit costs, the range is forecast to be $5.18 to $5.24.

Excluding a forecasted total unfavorable currency impact of approximately $0.23 for the full-year 2012, which compares favorably by $0.04 per share to the unfavorable full-year currency forecast of $0.27 per share previously announced on July 19, 2012, the reported diluted earnings forecast range of $5.12 to $5.18 per share represents a projected increase of approximately 10.5% to 11.5% versus $4.85 in 2011.

Excluding the unfavorable impact of currency, the aforementioned net tax expense of $0.05 per share and year-to-date asset impairment and exit costs of $0.02 per share, the full-year reported diluted earnings forecast range of $5.12 to $5.18 per share represents a growth rate of approximately 11% to 12% versus adjusted diluted earnings per share of $4.88 in 2011, as detailed in the attached Schedule 20.

This guidance excludes the impact of any potential future acquisitions, unanticipated asset impairment and exit cost charges, and any unusual events.

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

2012 THIRD-QUARTER CONSOLIDATED RESULTS

In this press release, “PMI” refers to Philip Morris International Inc. and its subsidiaries. References to total international cigarette market, defined as worldwide cigarette volume excluding the United States, total cigarette market, total market and market shares are PMI estimates based on the latest available data from a number of internal and external sources and may, in defined instances, exclude the People’s Republic of China and/or PMI’s duty-free business. The term “net revenues” refers to operating revenues from the sale of our products, excluding excise taxes and net of sales and promotion incentives. Operating companies income, or “OCI”, is defined as operating income before general corporate expenses and the amortization of intangibles. PMI’s management evaluates business segment performance and allocates resources based on OCI. Management also reviews OCI, OCI margins and earnings per share, or “EPS”, on an adjusted basis (which may exclude the impact of currency and other items such as acquisitions, asset impairment and exit costs, discrete tax items and unusual items), earnings before interest, taxes, depreciation, and amortization, or “EBITDA”, free cash flow, defined as net cash provided by operating activities less capital expenditures, and net debt. PMI believes it is appropriate to disclose these measures as they improve comparability and help investors analyze business performance and trends. Non-GAAP measures used in this release should be considered neither in isolation nor as a substitute for the financial measures prepared in accordance with U.S. GAAP. Comparisons are to the same prior-year period unless otherwise stated. For a reconciliation of non-GAAP measures to corresponding GAAP measures, see the relevant schedules provided with this release.

 

NET REVENUES

 

PMI Net Revenues ($ Millions)

     

Third-Quarter

   

Nine Months Year-To-Date

            Excl.             Excl.

2012

2011

Change

Curr.

2012

2011

Change

Curr.

European Union $2,125 $2,506 (15.2)% (1.9)% $6,463 $7,004 (7.7)% 0.6%
Eastern Europe, Middle East & Africa 2,207 2,210 (0.1)% 9.4% 6,193 5,909 4.8% 11.8%
Asia 2,761 2,799 (1.4)% 2.4% 8,393 8,058 4.2% 4.9%
Latin America & Canada

827

847

(2.4)% 7.3%

2,439

2,455

(0.7)% 6.4%
Total PMI $7,920 $8,362 (5.3)% 3.5% $23,488 $23,426 0.3% 5.5%
 

Net revenues of $7.9 billion were down by 5.3% in the quarter, including unfavorable currency of $731 million. Excluding currency and acquisitions, net revenues increased by 3.4%, driven by favorable pricing of $505 million, partly offset by unfavorable volume/mix of $223 million.

 

OPERATING COMPANIES INCOME

 

PMI Operating Companies Income ($ Millions)

     

Third-Quarter

   

Nine Months Year-To-Date

            Excl.             Excl.

2012

2011

Change

Curr.

2012

2011

Change

Curr.

European Union $1,085 $1,262 (14.0)% (2.1)% $3,232 $3,548 (8.9)% (0.3)%
Eastern Europe, Middle East & Africa 1,047 925 13.2% 19.6% 2,805 2,482 13.0% 20.4%
Asia 1,297 1,309 (0.9)% (0.2)% 4,068 3,800 7.1% 5.8%
Latin America & Canada

267

255

4.7% 11.4%

753

774

(2.7)% 4.9%
Total PMI $3,696 $3,751 (1.5)% 4.8% $10,858 $10,604 2.4% 7.1%
 

Reported operating companies income was down by 1.5% to $3.7 billion in the quarter, including unfavorable currency of $236 million. Excluding currency, operating companies income was up by 4.8%, driven by higher pricing, partly offset by unfavorable volume/mix of $200 million, higher manufacturing costs and increased marketing, sales and distribution investments, notably in Brazil, Colombia, Germany, Indonesia, the Philippines and Russia. Adjusted operating companies income declined by 1.7% as shown in the table below and detailed on Schedule 11. Adjusted operating companies income, excluding currency and acquisitions, increased by 4.5%.

 

PMI Operating Companies Income ($ Millions)

                             

Third-Quarter

Nine Months Year-To-Date

2012

2011

Change

2012

2011

Change

Reported OCI $3,696 $3,751 (1.5)% $10,858 $10,604 2.4%
Asset impairment & exit costs

(34

)

(43

)

(50

)

(60

)

Adjusted OCI $3,730 $3,794 (1.7)% $10,908 $10,664 2.3%
Adjusted OCI Margin* 47.1 % 45.4 % 1.7 p.p. 46.4 % 45.5 % 0.9 p.p.

*Margins are calculated as adjusted OCI, divided by net revenues, excluding excise taxes.

Adjusted operating companies income margin, excluding the impact of currency and acquisitions, was up by 0.5 percentage points to 45.9% during the quarter, as detailed on Schedule 11.

SHIPMENT VOLUME & MARKET SHARE

 

PMI Cigarette Shipment Volume by Segment (Million Units)

                             

Third-Quarter

Nine Months Year-To-Date

2012

2011

Change

2012

2011

Change

European Union 51,629 56,198 (8.1 )% 151,222 161,913 (6.6 )%
Eastern Europe, Middle East & Africa 81,388 79,053 3.0 % 226,472 218,032 3.9 %
Asia 79,507 79,053 0.6 % 244,009 235,187 3.8 %
Latin America & Canada 24,007 25,243 (4.9 )% 72,214 73,512 (1.8 )%
Total PMI 236,531 239,547 (1.3 )% 693,917 688,644 0.8 %
 

PMI’s cigarette shipment volume was down in the quarter by 1.3%. PMI’s September year-to-date cigarette shipment volume was up by 0.7%, excluding acquisitions. Excluding acquisitions and the Japan hurdle of 6.3 billion units related to additional volume shipped in the second quarter of 2011 following the disruption of PMI’s principal competitor’s supply chain, PMI’s September year-to-date cigarette shipment volume was up by a strong 1.7%.

In the EU, PMI’s total cigarette shipment volume decreased by 8.1% in the quarter, predominantly due to a lower total market, particularly in southern Europe. PMI’s September year-to-date cigarette shipment volume was down by 6.6%.

In EEMA, PMI’s total cigarette shipment volume grew by 3.0% in the quarter, driven mainly by improved market conditions in Egypt and favorable distributor inventory movements and higher share in Russia. PMI’s September year-to-date cigarette shipment volume was up by 3.9%.

In Asia, PMI’s total cigarette shipment volume increased by 0.6% in the quarter, driven mainly by Indonesia, Thailand and Vietnam, largely offset by Japan, due to: an unfavorable comparison with the prior year period in which depleted PMI distributor inventories and trade inventories of competitive product were rebuilt; and Korea. PMI’s September year-to-date cigarette shipment volume was up by 3.8%. Excluding the Japan hurdle of 6.3 billion units, PMI’s September year-to-date cigarette shipment volume in Asia was up by 6.6%.

In Latin America & Canada, PMI’s total cigarette shipment volume decreased by 4.9% in the quarter, mainly due to a lower total market in Argentina, Brazil, Colombia and Mexico. PMI’s September year-to-date cigarette shipment volume decreased by 1.8%.

Total cigarette shipment volume of Marlboro of 77.1 billion units was down by 2.3% in the quarter, reflecting a decline in the EU of 5.8%, notably in France, Italy and Spain, partly offset by Germany and Poland, a marginal decline in EEMA of 0.5% and a decline in Latin America & Canada of 2.6%. Cigarette shipment volume of Marlboro grew slightly in Asia by 0.6%, driven by gains in Indonesia and the Philippines, partly offset by declines in Japan and Korea. Total September year-to-date cigarette shipment volume of Marlboro was up by 0.3%, or by 1.1% excluding the Japan hurdle.

Total cigarette shipment volume of L&M of 24.6 billion units was up by 3.4% in the quarter, reflecting growth of 12.6% in EEMA, notably in Egypt and Russia, 9.0% in Asia, mainly Thailand, and 1.7% in Latin America & Canada. Cigarette shipment volume of L&M declined by 8.4% in the EU, notably in Greece, Poland and Spain. Total September year-to-date cigarette shipment volume of L&M was up by 2.2%.

Total cigarette shipment volume of Bond Street of 12.8 billion units increased by 3.4% in the quarter, led mainly by growth in Kazakhstan, Russia and Ukraine, partly offset by a decline in Hungary. Total September year-to-date cigarette shipment volume of Bond Street was up by 4.8%.

Total cigarette shipment volume of Parliament of 11.7 billion units was up by a robust 10.7%, fueled by strong growth of 13.8% in EEMA, driven notably by Kazakhstan, Russia and Turkey, and growth of 3.5% in Asia, led by Japan. Total September year-to-date cigarette shipment volume of Parliament was up by 9.4%. Excluding the Japan hurdle, total cigarette shipment volume of Parliament increased by 10.6% September year-to-date.

Total cigarette shipment volume of Philip Morris of 9.4 billion units decreased by 4.0% in the quarter, mainly reflecting a decline in Japan and the Philippines, partly offset by growth in Italy. Total September year-to-date cigarette shipment volume of Philip Morris was down by 3.6%. Excluding the Japan hurdle, total cigarette shipment volume of Philip Morris declined by 1.3% September year-to-date.

Total cigarette shipment volume of Chesterfield of 9.4 billion units was down by 6.0% in the quarter, due mainly to a decline in Spain and Ukraine. Total September year-to-date cigarette shipment volume of Chesterfield was down by 2.3%.

Total cigarette shipment volume of Lark of 8.1 billion units decreased by 16.0% in the quarter, due to a decline in Japan, and by 8.1% September year-to-date. Excluding the Japan hurdle, total shipment volume of Lark increased by 2.1% September year-to-date.

Excluding acquisitions, total shipment volume of other tobacco products (OTP), in cigarette equivalent units, grew by 6.8% in the quarter, notably in Belgium, Italy and Spain, and by 11.0% September year-to-date.

Excluding acquisitions, total shipment volume for cigarettes and OTP combined was down by 1.0% for the quarter and up by 1.0% September year-to-date. Excluding acquisitions and the Japan hurdle, total shipment volume for cigarettes and OTP combined was up by 1.9% September year-to-date. OTP, which is primarily sold within the EU Region, is not significant to PMI’s net revenues.

PMI’s September year-to-date market share performance was stable, or registered growth, in a number of key markets, including Algeria, Argentina, Austria, Belgium, Brazil, Egypt, Germany, Indonesia, Kazakhstan, Mexico, Poland, Russia, Thailand, Turkey and Ukraine.

EUROPEAN UNION REGION (EU)

In the EU, net revenues decreased by 15.2% to $2.1 billion in the quarter, including unfavorable currency of $334 million. Excluding currency, net revenues decreased by 1.9%, mainly reflecting unfavorable volume/mix of $154 million, predominantly due to a lower total market in Italy and a lower total market and share in France, Portugal and Spain. The decrease was partly offset by favorable pricing of $107 million, driven by France, Germany, the Netherlands, Poland, Spain and Switzerland. September year-to-date, net revenues, excluding currency, were up by 0.6%, driven by higher pricing of $382 million, partially offset by unfavorable volume/mix of $340 million.

Operating companies income decreased by 14.0% to $1.1 billion in the quarter, including unfavorable currency of $151 million. Excluding the unfavorable impact of currency, operating companies income decreased by 2.1%, as higher pricing was more than offset by: an unfavorable volume/mix of $124 million; higher manufacturing costs, mainly related to the mandated implementation of reduced cigarette ignition propensity standards which began in the fourth quarter of 2011; and higher marketing costs, principally reflecting marketing investment behind new brand launches in Germany, Italy, Spain and Switzerland. September year-to-date operating companies income, excluding currency, was down by 0.3%.

Adjusted operating companies income decreased by 14.8% in the quarter, as shown in the table below and detailed on Schedule 11. Adjusted operating companies income, excluding currency, decreased by 2.9% in the quarter and by 0.9% September year-to-date.

 

EU Operating Companies Income ($ Millions)

                             

Third-Quarter

Nine Months Year-To-Date

2012

2011

Change

2012

2011

Change

Reported OCI $ 1,085 $ 1,262 (14.0)% $ 3,232 $ 3,548 (8.9)%
Asset impairment & exit costs

0

(11

)

0

(23

)

Adjusted OCI $ 1,085 $ 1,273 (14.8)% $ 3,232 $ 3,571 (9.5)%
Adjusted OCI Margin* 51.1 % 50.8 % 0.3 p.p. 50.0 % 51.0 % (1.0) p.p.

*Margins are calculated as adjusted OCI, divided by net revenues, excluding excise taxes.

Excluding the impact of currency, adjusted operating companies income margin was down by 0.5 percentage points to 50.3% in the quarter, as detailed on Schedule 11, or down by 0.8 points to 50.2% September year-to-date, as detailed on Schedule 15, primarily as a result of the aforementioned higher manufacturing and marketing costs.

The total cigarette market in the EU declined by 7.5% to 137.8 billion units in the quarter, due primarily to tax-driven price increases, the unfavorable economic environment, particularly in southern Europe, and the impact of related austerity measures, the growth of the OTP segment, and the prevalence of illicit trade. September year-to-date, the total cigarette market in the EU declined by 6.5% to 395.7 billion units.

PMI’s cigarette shipment volume in the EU declined by 8.1% in the quarter, due principally to a lower total market across the Region. PMI’s September year-to-date cigarette shipment volume in the EU declined by 6.6%, mainly due to a lower total market. Shipment volume of Marlboro in the quarter decreased by 5.8%, mainly due to a lower total market, partially offset by higher share. Shipment volume of Marlboro September year-to-date was down by 5.0%. Shipment volume of L&M was down by 8.4% in the quarter, mainly reflecting lower share, and down by 4.3% September year-to-date. Shipment volume of Chesterfield was essentially flat in the quarter and up by 4.6% September year-to-date.

PMI’s market share in the EU in the quarter was essentially flat at 38.1% as gains, notably in Belgium, Hungary, Italy, the Netherlands and Poland were more than offset by declines, primarily in the Czech Republic, France and Portugal. Marlboro’s share was up by 0.4 points to 18.4%, reflecting a higher share mainly in Belgium, Germany, Greece, Hungary, Italy and Poland, which more than offset lower share mainly in France, Portugal and Spain. L&M’s market share was down by 0.2 points to 6.5%, due to declines primarily in France, Greece, Poland and Portugal, partly offset by gains in the Czech Republic, the Netherlands and the Slovak Republic. Chesterfield’s market share was up by 0.3 points to 3.5%, driven notably by gains in the Czech Republic, Hungary, Poland, Portugal and Spain. Philip Morris’ market share was up marginally by 0.1 point to 2.1%, with gains, notably in the Czech Republic, Italy and Portugal, partly offset by a decline in Spain.

PMI’s shipments of OTP, in cigarette equivalent units, grew by 10.9% in the quarter, or by 18.8% September year-to-date, reflecting a higher total market and share mainly in France, Germany, Italy and Spain. PMI’s OTP total market share was 12.1%, up by 0.5 points, driven by fine cut gains notably in Belgium, up by 1.8 points to 16.3%, Greece, up by 6.0 points to 13.2%, Italy, up by 13.7 points to 27.2% and Spain, up by 2.1 points to 11.9%. PMI’s OTP total market share September year-to-date was 12.4%, up by 1.2 points.

EU Key Market Commentaries

In the Czech Republic, the total cigarette market was down by 3.5% to 5.3 billion units, mainly reflecting the impact of excise tax-driven price increases in the first and second quarters of 2012 and growth of the fine cut category. September year-to-date, the total cigarette market was down by 3.6% to 15.2 billion units. PMI’s shipments were down by 7.9% in the quarter and by 8.0% September year-to-date. Market share in the quarter was down by 2.0 points to 42.5%, principally reflecting continued share declines for lower-margin local brands, such as Petra and Sparta, down by a combined 1.1 points to 6.0%, and Red & White, down by 1.9 points to 11.5%. This decline was partly offset by a higher share for Marlboro, L&M, Chesterfield and Philip Morris, up by 0.1, 0.4, 1.1 and 0.6 points to 7.3%, 7.4%, 1.4% and 2.9%, respectively. PMI’s September year-to-date market share was down by 2.1 points to 42.9%.

In France, the total cigarette market was down by 4.6% to 13.6 billion units, mainly reflecting the impact of price increases in the fourth quarter of 2011 and lower tourism. September year-to-date, the total cigarette market was down by 4.2% to 39.9 billion units. PMI’s shipments were down by 9.2% in the quarter and by 6.5% September year-to-date. PMI’s market share was down in the quarter by 1.5 points to 38.9%, mainly due to Marlboro, down by 1.4 points to 24.5%, reflecting its crossing of the €6.00 per pack price threshold ahead of competitive brands, and to L&M, down by 0.4 points to 2.5%. Market share of premium Philip Morris was flat at 8.2% and share of Chesterfield was up by 0.3 points to 3.3%. PMI’s September year-to-date market share was down by 1.1 points to 39.5%. PMI’s market share of the fine cut category was up by 0.1 point to 25.3% in the quarter and up by 1.1 points to 25.5% September year-to-date.

In Germany, the total cigarette market was down by 2.0% to 21.8 billion units, mainly reflecting the unfavorable impact of price increases in June 2011 and March 2012. September year-to-date, the total cigarette market was down by 1.5% to 63.0 billion units. PMI’s shipments were down by 2.0% in the quarter and by 1.1% September year-to-date. PMI’s market share in the quarter was flat at 35.2%, with Marlboro up by 0.2 points to 21.0%, L&M down slightly by 0.1 point to 10.2% and Chesterfield flat at 0.8%. PMI’s September year-to-date market share was up slightly by 0.1 point to 35.8%. PMI’s market share of the fine cut category was flat at 14.7% in the quarter and up by 0.7 points to 15.5% September year-to-date.

In Italy, the total cigarette market was down by 10.1% to 21.0 billion units, reflecting the impact of price increases in July and September 2011, and March 2012, an unfavorable economic environment, strong growth in the fine cut category, and an increase in illicit trade. September year-to-date, the total cigarette market was down by 9.0% to 59.8 billion units. PMI’s shipments were down by 6.9% in the quarter and by 8.1% September year-to-date. PMI’s market share increased in the quarter by 0.2 points to 53.2%, driven largely by Marlboro, up by 0.8 points to 23.5%, fueled by the March 2012 and June 2012 launches of Marlboro Silver and Marlboro Pocket Pack. Market share of low-price Diana, down by 0.9 points to 12.2%, was partially offset by the Philip Morris brand, up by 0.4 points to 3.7%, benefiting from the first-quarter 2012 launch of Philip Morris Selection in the low-price segment. PMI’s September year-to-date market share was down by 0.3 points to 53.0%. PMI’s market share of the fine cut category was up by 13.5 points to 27.2% and up by 21.3 points to 28.9% September year-to-date.

In Poland, the total cigarette market was down by 7.5% to 13.8 billion units, mainly reflecting the impact of price increases in the first quarter of 2012 and the timing of trade inventory movements in the quarter. September year-to-date, the total cigarette market was down by 5.0% to 40.7 billion units. While PMI’s shipments were down by 2.3% in the quarter, and by 2.7% September year-to-date, market share was up by 2.0 points to 37.1% in the quarter, benefiting from the launch of two new super slims variants in the second quarter, Marlboro Gold Prime Edge and Marlboro Mint Stream. Market shares of Marlboro, Chesterfield and Red & White were up by 1.9, 0.7 and 0.3 points to 11.6%, 1.9% and 5.4%, respectively. While share of L&M was down by 0.3 points in the quarter to 16.6%, it was up by 0.3 points compared to the second quarter 2012. PMI’s September year-to-date market share was up by 0.9 points to 35.7%. PMI’s market share of the fine cut category was down by 2.3 points to 18.7% in the quarter and up by 0.3 points to 18.9% September year-to-date.

In Spain, the total cigarette market was down by 12.8% to 14.8 billion units, mainly reflecting the impact of price increases in the second half of 2011 and second quarter of 2012, the unfavorable economic environment, the growth of the OTP category and illicit trade. September year-to-date, the total cigarette market was down by 11.0% to 41.4 billion units. PMI’s shipments were down by 18.7% in the quarter and by 13.0% September year-to-date. Market share was down by 0.1 point to 31.2%, with higher share of Chesterfield, revamped in the first quarter of 2012, up by 0.5 points to 9.0%, offset by Marlboro, down by 0.3 points to 14.9% and Philip Morris, down by 0.2 points to 0.9%. Market share of L&M was flat at 6.3%. PMI’s September year-to-date market share was down by 0.6 points to 30.4%. PMI’s market share of the fine cut category was up by 2.1 points to 11.9% in the quarter and up by 0.4 points to 11.4% September year-to-date.

EASTERN EUROPE, MIDDLE EAST & AFRICA REGION (EEMA)

In EEMA, net revenues were essentially flat at $2.2 billion, including unfavorable currency of $211 million. Excluding the impact of currency and acquisitions, net revenues increased by 9.1%, primarily due to favorable pricing of $149 million and favorable volume/mix of $52 million, the fifth consecutive quarter of favorable volume/mix. September year-to-date, net revenues, excluding currency and acquisitions, were up by 11.3%, driven by higher pricing and favorable volume/mix of $365 million and $303 million, respectively.

Operating companies income increased by 13.2% to $1.0 billion, despite unfavorable currency of $59 million. Excluding the impact of currency and acquisitions, operating companies income increased by 19.4%, due primarily to higher pricing and favorable volume/mix of $55 million, partly offset by higher costs, principally related to investments in marketing and business infrastructure, mainly in Russia. September year-to-date, operating companies income, excluding currency and acquisitions, was up by 20.2%.

Adjusted operating companies income increased by 11.3%, as shown in the table below and detailed on Schedule 11. Adjusted operating companies income, excluding currency and acquisitions, increased by 17.3% in the quarter and was up by 19.4% September year-to-date.

 

EEMA Operating Companies Income ($ Millions)

                             

Third-Quarter

Nine Months Year-To-Date

2012

2011

Change

2012

2011

Change

Reported OCI $1,047 $925 13.2% $2,805 $2,482 13.0%
Asset impairment & exit costs

0

(16

)

0

(18

)

Adjusted OCI $1,047 $941 11.3% $2,805 $2,500 12.2%
Adjusted OCI Margin* 47.4 % 42.6 % 4.8 p.p. 45.3 % 42.3 % 3.0 p.p.

*Margins are calculated as adjusted OCI, divided by net revenues, excluding excise taxes.

Excluding the impact of currency and acquisitions, adjusted operating companies income margin was up by 3.2 percentage points to 45.8%, as detailed on Schedule 11, or by 3.1 points to 45.4% September year-to-date, as detailed on Schedule 15.

PMI’s cigarette shipment volume in EEMA increased by 3.0%, predominantly due to improved market conditions in Egypt and the favorable timing of distributor inventory movements and higher market share in Russia.

PMI’s cigarette shipment volume of premium brands grew by 3.7%, driven by Parliament, up by 13.8%, mainly reflecting growth in Kazakhstan, Russia and Turkey.

EEMA Key Market Commentaries

In Russia, PMI’s shipment volume increased by 4.5% in the quarter, mainly reflecting favorable distributor inventory movements and a higher market share, and by 4.8% September year-to-date. Shipment volume of PMI’s premium portfolio in the quarter was up by 7.3%, driven primarily by Parliament, up by 16.7%. In the mid-price segment, shipment volume was up by 6.9%, mainly due to L&M, up by 23.5%, the fourth consecutive quarter of growth. In the low-price segment, shipment volume was up by 2.6%, driven by Apollo Soyuz, Bond Street and Next, up by 5.3%, 2.2% and 6.7%, respectively. PMI’s August quarter-to-date market share of 26.5%, as measured by Nielsen, was up by 0.7 points. Market share of Parliament was up by 0.1 point to 3.1%; Marlboro was down slightly by 0.1 point to 1.9%; L&M was up by 0.2 points to 2.6% and Chesterfield was essentially flat at 3.4%; Bond Street was up by 0.2 points to 6.5%; Next was up by 0.3 points to 2.9%; and Apollo Soyuz and Optima were essentially flat at 1.5% and 3.2%, respectively. PMI’s August year-to-date market share of 26.2%, as measured by Nielsen, was up by 0.6 points.

In Turkey, the total cigarette market increased by an estimated 1.2% to 25.9 billion units in the quarter, reflecting recovery after the October 2011 excise tax-driven price increase and a decline in illicit trade. September year-to-date, the total cigarette market increased by an estimated 3.4% to 72.2 billion units. PMI’s shipment volume increased by 1.8% in the quarter, notably premium and mid-price volume, up by 6.1% and 2.6%, respectively, and by 6.4% September year-to-date. PMI’s August quarter-to-date market share, as measured by Nielsen, grew by 0.4 points to 46.0%, driven by premium Parliament, mid-price Muratti and low-price Lark, up by 0.7, 0.3 and 0.3 share points to 9.1%, 6.6% and 12.2%, respectively, partly offset by a decline in low-price L&M, down by 0.3 points to 8.5%. Market share of Marlboro was down slightly by 0.1 point to 9.3%. PMI’s August year-to-date market share, as measured by Nielsen, grew by 0.6 points to 45.3%.

In Ukraine, the total cigarette market declined by 10.0% to 23.3 billion units, mainly due to the timing of trade inventory movements of competitive product in the third quarter of 2011. September year-to-date, the total cigarette market was down by 3.5% to 64.8 billion units. PMI’s shipment volume decreased by 4.8% and 2.0% in the quarter and September year-to-date, respectively. August quarter-to-date market share, as measured by Nielsen, was up by 0.2 points to 32.4%. Share for premium Parliament was up by 0.4 points to 3.2%. Share of Marlboro was flat at 5.7%, Chesterfield was down by 0.7 points to 6.9% and Bond Street was up by 1.4 points to 8.9%. August year-to-date market share, as measured by Nielsen, was up slightly by 0.1 point to 32.2%.

ASIA REGION

In Asia, net revenues decreased by 1.4% to $2.8 billion, including unfavorable currency of $104 million. Excluding the impact of currency, net revenues increased by 2.4%, reflecting the favorable impact of pricing of $149 million, principally in Australia, Indonesia, Korea and the Philippines, partially offset by an unfavorable volume/mix of $83 million, primarily due to: an unfavorable comparison in Japan with the third quarter of 2011 in which depleted PMI distributor inventories and trade inventories of competitive product were rebuilt; and, in Korea, lower market share reflecting the impact of PMI’s price increases in the first quarter of 2012. September year-to-date, net revenues, excluding currency and acquisitions, were up by 4.9%, driven by higher pricing of $393 million.

Operating companies income decreased by 0.9% to $1.3 billion. Excluding the unfavorable impact of currency of $9 million, operating companies income decreased by 0.2%, reflecting an unfavorable volume/mix of $96 million and higher costs, primarily related to marketing, notably in Indonesia and Japan, and restructuring charges in Malaysia and the Philippines, partly offset by higher pricing. September year-to-date, operating companies income, excluding currency, was up by 5.8%, benefiting from higher pricing, partly offset by unfavorable volume/mix due primarily to the Japan hurdle. Excluding Japan, volume/mix was favorable, driven by growth in Indonesia.

Adjusted operating companies income increased by 0.5% in the quarter as shown in the table below and detailed on Schedule 11. Adjusted operating companies income, excluding currency, increased by 1.2% in the quarter and was up by 6.3% September year-to-date.

Asia Operating Companies Income ($ Millions)

                             

Third-Quarter

Nine Months Year-To-Date

2012

2011

Change

2012

2011

Change

Reported OCI $1,297 $1,309 (0.9)% $4,068 $3,800 7.1 %
Asset impairment & exit costs

(24

)

(5

)

(24

)

(7)

Adjusted OCI $1,321 $1,314 0.5% $4,092 $3,807 7.5 %
Adjusted OCI Margin* 47.8 % 46.9 % 0.9 p.p. 48.8 % 47.2% 1.6 p.p.

*Margins are calculated as adjusted OCI, divided by net revenues, excluding excise taxes.

Excluding the impact of currency, adjusted operating companies income margin was down by 0.5 percentage points to 46.4% in the quarter, as detailed on Schedule 11, or up by 0.7 points to 47.9% September year-to-date, as detailed on Schedule 15.

PMI’s cigarette shipment volume in Asia increased by 0.6% in the quarter, driven by growth in Indonesia, Thailand and Vietnam, largely offset by a decline in Japan. PMI’s cigarette shipment volume in Asia increased by 3.8% September year-to-date, or by 6.6% excluding the 6.3 billion units associated with the 2011 Japan hurdle.

Shipment volume of Marlboro was up by 0.6% in the quarter, driven by Indonesia, the Philippines and Vietnam, largely offset by Japan and Korea. Shipment volume of Marlboro was up by 3.0% September year-to-date, or by 6.2% excluding the related Japan hurdle volume.

Asia Key Market Commentaries

In Indonesia, the total cigarette market was up by 2.4% to 76.5 billion units, driven by growth in the premium and mid-price segments, and up by 6.7% September year-to-date. PMI’s shipment volume grew by 13.0% in the quarter and by 18.3% September year-to-date. PMI’s market share was up by 3.3 points to 34.9%, driven by all main brand families, notably by Sampoerna A in the premium segment, up by 1.5 points to 13.7%, and mid-price U Mild, up by 1.2 points to 3.3%. Marlboro’s market share was up by 0.4 points to 4.7% and its share of the “white” cigarettes segment increased by 6.1 points to 71.9%. Market share of Dji Sam Soe was flat at 7.8%. PMI’s September year-to-date market share was up by 3.3 points to 34.0%.

In Japan, the total cigarette market decreased by 7.7% to 50.6 billion units in the quarter. September year-to-date, the total cigarette market increased by 1.6% to 146.6 billion units. PMI’s shipment volume was down by 13.4% in the quarter, reflecting an unfavorable comparison with the third quarter of 2011 in which depleted PMI distributor inventories and trade inventories of competitive product were rebuilt. PMI’s September year-to-date shipment volume decreased by 10.5%, or increased by 3.0% excluding the additional hurdle volume of 6.3 billion units associated with 2011. PMI’s market share was down by 0.4 points to 27.5% in the quarter. Share of Marlboro was up by 0.5 points to 12.5%, and up slightly by 0.1 point compared to its 2011 exit share of 12.4%, supported by the introduction of Marlboro Black Menthol Edge 1 and Marlboro Black Menthol Edge 8 in May and Marlboro Ice Blast 1 and Marlboro Ice Blast 5 in July. Share of Lark was down by 0.5 points to 8.2%, down by 0.4 points compared to its 2011 exit share of 8.6%. Share of Philip Morris was down by 0.2 points to 2.3%, and by 0.2 points compared to its 2011 exit share of 2.5%. PMI’s market share was down by 3.8 points to 27.8% September year-to-date or by 0.4 points compared to its 2011 exit share.

In Korea, the total cigarette market was up by 0.5% to 24.3 billion units. September year-to-date, the total cigarette market increased by 0.4% to 67.5 billion units. PMI’s shipment volume decreased by 8.9% in the quarter and by 1.5% September year-to-date, reflecting the impact of PMI’s price increases in February 2012. While PMI’s market share in the quarter of 19.0% was down by 2.1 points, it was up by 0.2 points versus the second quarter of 2012. Market share of Marlboro and Parliament in the quarter was down by 1.9 and 0.7 points to 7.5% and 6.4%, respectively, partly offset by Virginia Slims, up by 0.9 points to 4.4%, reflecting the positive impact of its price repositioning in April 2012. PMI’s market share of 19.3% September year-to-date was down by 0.4 points.

In the Philippines, the total cigarette market increased by 2.3% to 24.7 billion units. September year-to-date, the total cigarette market increased by 2.6% to 74.8 billion units. PMI’s shipment volume decreased by 0.2% in the quarter and was essentially flat September year-to-date, mainly reflecting the impact of PMI’s price increases in January 2012. PMI’s market share was down by 2.2 points to 90.8%, due primarily to share declines of Champion and Hope. Marlboro’s market share was up by 0.2 points to 21.2%. Market share of Fortune was up by 3.1 points to 50.1%. PMI’s market share of 92.0% September year-to-date was down by 2.3 points.

LATIN AMERICA & CANADA REGION

In Latin America & Canada, net revenues decreased by 2.4% to $827 million, including unfavorable currency of $82 million. Excluding the impact of currency, net revenues increased by 7.3%, reflecting favorable pricing of $100 million, principally in Argentina, Brazil, Canada and Mexico, partially offset by unfavorable volume/mix of $38 million. September year-to-date, net revenues, excluding currency, were up by 6.4%, driven by higher pricing of $197 million, marginally offset by unfavorable volume/mix of $41 million.

Operating companies income increased by 4.7% to $267 million. Excluding the unfavorable impact of currency of $17 million, operating companies income increased by 11.4%, primarily reflecting favorable pricing, partially offset by unfavorable volume/mix and higher costs, primarily related to manufacturing restructuring costs and investments in distribution infrastructure, notably in Brazil and Colombia. Adjusted operating companies income increased by 4.1% as shown in the table below and detailed on Schedule 11. Adjusted operating companies income, excluding currency, increased by 10.5% in the quarter and by 6.6% September year-to-date.

Latin America & Canada Operating Companies Income ($ Millions)

                             

Third-Quarter

Nine Months Year-To-Date

2012

2011

Change

2012

2011

Change

Reported OCI $267 $255 4.7% $753 $774 (2.7)%
Asset impairment & exit costs

(10

)

(11

)

(26

)

(12

)

Adjusted OCI $277 $266 4.1% $779 $786 (0.9)%
Adjusted OCI Margin* 33.5 % 31.4 % 2.1 p.p. 31.9 % 32.0 % (0.1) p.p.

*Margins are calculated as adjusted OCI, divided by net revenues, excluding excise taxes.

Excluding the impact of currency, adjusted operating companies income margin increased by 0.9 percentage points to 32.3%, as detailed on Schedule 11 or up by 0.1 point to 32.1% September year-to-date, as detailed on Schedule 15.

PMI’s cigarette shipment volume in Latin America & Canada decreased by 4.9% in the quarter, mainly due to a lower total market in Argentina, Brazil, Colombia and Mexico, or by 1.8% September year-to-date. Shipment volume of Marlboro decreased by 2.6% in the quarter, principally due to declines in Argentina and Mexico, and increased by 1.3% September year-to-date.

Latin America & Canada Key Market Commentaries

In Argentina, the total cigarette market declined by 4.8% to 10.2 billion units in the quarter, mainly reflecting the timing of trade inventory movements and a deceleration in the economy, and by 0.8% to 32.1 billion units September year-to-date. PMI’s cigarette shipment volume in the quarter decreased by 3.8% and by 0.1% September year-to-date. PMI’s market share was up in the quarter by 1.1 points to 75.0%, reflecting growth of mid-price Philip Morris, up by 2.0 share points to 39.8%, partly offset by low-price Next, down by 0.4 points to 3.1%. Market share of Marlboro was down by 0.2 to 24.0%. PMI’s market share was up September year-to-date by 0.9 points to 74.9%.

In Canada, the total tax-paid cigarette market increased in the quarter by 1.4% to 8.7 billion units, reflecting favorable seasonality and improved economic conditions in the mid-west region. The total tax-paid cigarette market was up by 0.5% to 24.1 billion units September year-to-date. PMI’s cigarette shipment volume in the quarter declined by 1.2% and by 1.9% September year-to-date. PMI’s market share was down in the quarter by 1.0 point to 33.3%, primarily reflecting share losses in the mid-price segment. Market share of premium brands Benson & Hedges and Belmont combined were essentially flat, and low-price brand Next was up by 0.7 points to 7.7%, offset by mid-price Number 7 and Canadian Classics, and low-price Accord and Quebec Classique, down by 0.3, 0.4, 0.4 and 0.2 share points, to 3.8%, 8.4%, 3.1% and 2.4%, respectively. PMI’s market share September year-to-date was down by 0.6 points to 33.5%.

In Mexico, the total cigarette market was down in the quarter by 4.1% to 8.4 billion units. The total cigarette market was down by 1.3% to 24.6 billion units September year-to-date. PMI’s cigarette shipment volume decreased by 3.5% in the quarter and increased by 0.9% September year-to-date. PMI’s market share grew in the quarter by 0.4 points to 73.6%, led by Marlboro, up by 0.8 share points to 53.6%. Market share of premium Benson & Hedges was flat at 6.1% while share of low-price Delicados decreased by 0.6 points to 10.5%. PMI’s market share grew September year-to-date by 1.6 points to 73.6%.

Philip Morris International Inc. Profile

Philip Morris International Inc. (PMI) is the leading international tobacco company, with seven of the world’s top 15 international brands, including Marlboro, the number one cigarette brand worldwide. PMI’s products are sold in approximately 180 countries. In 2011, the company held an estimated 16.0% share of the total international cigarette market outside of the U.S., or 28.1% excluding the People’s Republic of China and the U.S. For more information, see www.pmi.com.

Forward-Looking and Cautionary Statements

This press release contains projections of future results and other forward-looking statements. Achievement of projected 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: significant increases in cigarette-related taxes; the imposition of discriminatory excise tax structures; fluctuations in customer inventory levels due to increases in product taxes and prices; increasing marketing and regulatory restrictions, often with the goal of preventing the use of tobacco products; health concerns relating to the use of tobacco products and exposure to environmental tobacco smoke; litigation related to tobacco use; intense competition; the effects of global and individual country economic, regulatory and political developments; changes in adult smoker behavior; lost revenues as a result of counterfeiting, contraband and cross-border purchases; governmental investigations; unfavorable currency exchange rates and currency devaluations; adverse changes in applicable corporate tax laws; adverse changes in the cost and quality of tobacco and other agricultural products and raw materials; and the integrity of its information systems. PMI’s future profitability may also be adversely affected should it be unsuccessful in its attempts to produce products with the potential to reduce the risk of smoking-related diseases; if it is unable to successfully introduce new products, promote brand equity, enter new markets or improve its margins through increased prices and productivity gains; if it is unable to expand its brand portfolio internally or through acquisitions and the development of strategic business relationships; or if it is unable to attract and retain the best global talent.

PMI is further subject to other risks detailed from time to time in its publicly filed documents, including the Form 10-Q for the quarter ended June 30, 2012. 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.

 
 
Schedule 1
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Condensed Statements of Earnings
For the Quarters Ended September 30,
($ in millions, except per share data)
(Unaudited)
                       
 

    2012    

      2011       % Change  
Net revenues $   19,592 $     20,706 (5.4) %
Cost of sales 2,584 2,847 (9.2) %
Excise taxes on products (1)       11,672             12,344   (5.4) %
Gross profit 5,336 5,515 (3.2) %
Marketing, administration and research costs 1,606 1,721
Asset impairment and exit costs       34             43  
Operating companies income 3,696 3,751 (1.5) %
Amortization of intangibles 24 25
General corporate expenses       49             49  
Operating income 3,623 3,677 (1.5) %
Interest expense, net       211             192  
Earnings before income taxes 3,412 3,485 (2.1) %
Provision for income taxes       1,088             1,024   6.3 %
Net earnings 2,324 2,461 (5.6) %
Net earnings attributable to noncontrolling interests       97             84  
Net earnings attributable to PMI   $   2,227       $     2,377   (6.3) %
 
Per share data:(2)
Basic earnings per share   $   1.32       $     1.35   (2.2) %
Diluted earnings per share   $   1.32       $     1.35   (2.2) %
 
(1) The segment detail of excise taxes on products sold for the quarters ended September 30, 2012 and 2011 is shown on Schedule 2.
 
(2) Net earnings and weighted-average shares used in the basic and diluted earnings per share computations for the quarters ended September 30, 2012 and 2011 are shown on Schedule 4, Footnote 1.
 
 
Schedule 2
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Selected Financial Data by Business Segment
For the Quarters Ended September 30,
($ in millions)
(Unaudited)
                           
Net Revenues excluding Excise Taxes

  European  
  Union  

    EEMA     Asia    


Latin
America &
Canada

    Total
 
2012 Net Revenues (1) $ 6,904 $     5,125 $     5,174 $   2,389 $ 19,592
Excise Taxes on Products   (4,779 )           (2,918 )           (2,413 )         (1,562 )       (11,672 )
Net Revenues excluding Excise Taxes 2,125 2,207 2,761 827 7,920
 
2011 Net Revenues $ 8,155 $ 4,921 $ 5,143 $ 2,487 $ 20,706
Excise Taxes on Products   (5,649 )           (2,711 )           (2,344 )         (1,640 )       (12,344 )
Net Revenues excluding Excise Taxes 2,506 2,210 2,799 847 8,362
 
Variance Currency (334 ) (211 ) (104 ) (82 ) (731 )
Acquisitions - 7 - - 7
Operations   (47 )           201             66           62         282  
Variance Total (381 ) (3 ) (38 ) (20 ) (442 )
Variance Total (%)

(15.2)%

 

(0.1)%

 

(1.4)%

 

(2.4)%

 

(5.3)%

 

 
Variance excluding Currency (47 ) 208 66 62 289
Variance excluding Currency (%)

(1.9)%

 

9.4%

 

2.4%

 

7.3%

 

3.5%

 

 
Variance excluding Currency & Acquisitions (47 ) 201 66 62 282
Variance excluding Currency & Acquisitions (%)

(1.9)%

 

9.1%

 

2.4%

 

7.3%

 

3.4%

 

 
(1) 2012 Currency decreased net revenues as follows:
European Union $ (1,135 )
EEMA (559 )
Asia (273 )
Latin America & Canada   (265 )
$ (2,232 )
 
 
Schedule 3
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Selected Financial Data by Business Segment
For the Quarters Ended September 30,
($ in millions)
(Unaudited)
                       
  Operating Companies Income  

  European  
  Union  

    EEMA     Asia    


Latin
America &
Canada

    Total
2012 $ 1,085 $     1,047 $     1,297 $   267 $   3,696
2011 1,262 925 1,309 255 3,751
% Change

(14.0)%

 

13.2%

 

(0.9)%

 

4.7%

 

(1.5)%

 

 

Reconciliation:

For the quarter ended September 30, 2011 $ 1,262 $ 925 $ 1,309 $ 255 $ 3,751
 
2011 Asset impairment and exit costs 11 16 5 11 43
2012 Asset impairment and exit costs - - (24 ) (10 ) (34 )
 
Acquired businesses - 2 - - 2
Currency (151 ) (59 ) (9 ) (17 ) (236 )
Operations   (37 )           163             16           28           170  
For the quarter ended September 30, 2012 $ 1,085       $     1,047       $     1,297       $   267       $   3,696  
 
 
Schedule 4
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Diluted Earnings Per Share
For the Quarters Ended September 30,
($ in millions, except per share data)
(Unaudited)
           

     Diluted     

     E.P.S.     

 
2012 Diluted Earnings Per Share $     1.32

(1)

2011 Diluted Earnings Per Share $ 1.35

(1)

Change $ (0.03 )
% Change (2.2 ) %
 

Reconciliation:

2011 Diluted Earnings Per Share $ 1.35

(1)

 

Special Items:

2012 Asset impairment and exit costs (0.01 )
2012 Tax items (0.05 )
2011 Asset impairment and exit costs 0.02
2011 Tax items

-  

 
 
Currency (0.07 )
Interest (0.01 )
Change in tax rate

-  

Impact of lower shares outstanding and share-based payments 0.05
Operations       0.04  
2012 Diluted Earnings Per Share $     1.32  

(1)

 
(1) Basic and diluted EPS were calculated using the following (in millions):
 
Q3

2012

Q3

2011

 
Net earnings attributable to PMI $       2,227 $ 2,377
Less distributed and undistributed earnings attributable
to share-based payment awards         12       14  
Net earnings for basic and diluted EPS $       2,215 $     2,363  
 
Weighted-average shares for basic EPS 1,683 1,749
Plus incremental shares from assumed conversions:
Stock Options         -       -  
Weighted-average shares for diluted EPS         1,683       1,749  
     
 
Schedule 5
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Condensed Statements of Earnings
For the Nine Months Ended September 30,
($ in millions, except per share data)
(Unaudited)
           

     2012     

 

     2011     

 

% Change

 
Net revenues $   57,651 $     57,470 0.3 %
Cost of sales 7,692 7,986

(3.7

)

%
Excise taxes on products (1)       34,163           34,044   0.3 %
Gross profit 15,796 15,440 2.3 %
Marketing, administration and research costs 4,888 4,776
Asset impairment and exit costs       50           60  
Operating companies income 10,858 10,604 2.4 %
Amortization of intangibles 73 73
General corporate expenses       155           135  
Operating income 10,630 10,396 2.3 %
Interest expense, net       633           613  
Earnings before income taxes 9,997 9,783 2.2 %
Provision for income taxes       3,034           2,850   6.5 %
Net earnings 6,963 6,933 0.4 %
Net earnings attributable to noncontrolling interests       258           228  
Net earnings attributable to PMI   $   6,705     $     6,705  

-  

%
 
Per share data:(2)
Basic earnings per share   $   3.92     $     3.76   4.3 %
Diluted earnings per share   $   3.92     $     3.76   4.3 %
 
(1) The segment detail of excise taxes on products sold for the nine months ended September 30, 2012 and 2011 is shown on Schedule 6.
 
(2) Net earnings and weighted-average shares used in the basic and diluted earnings per share computations for the nine months ended September 30, 2012 and 2011 are shown on Schedule 8, Footnote 1.
                             
 
Schedule 6
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Selected Financial Data by Business Segment
For the Nine Months Ended September 30,
($ in millions)
(Unaudited)
 
Net Revenues excluding Excise Taxes

  European  
  Union  

    EEMA     Asia    


Latin
America &
Canada

    Total
 
2012 Net Revenues (1) $ 20,654 $     14,256 $     15,668 $ 7,073 $   57,651
Excise Taxes on Products   (14,191 )           (8,063 )           (7,275 )       (4,634 )         (34,163 )
Net Revenues excluding Excise Taxes 6,463 6,193 8,393 2,439 23,488
 
2011 Net Revenues $ 22,650 $ 13,195 $ 14,577 $ 7,048 $ 57,470
Excise Taxes on Products   (15,646 )           (7,286 )           (6,519 )       (4,593 )         (34,044 )
Net Revenues excluding Excise Taxes 7,004 5,909 8,058 2,455 23,426
 
Variance Currency (583 ) (411 ) (59 ) (172 ) (1,225 )
Acquisitions - 27 1 - 28
Operations   42             668             393         156           1,259  
Variance Total (541 ) 284 335 (16 ) 62
Variance Total (%)

(7.7)%

 

4.8%

 

4.2%

 

(0.7)%

 

0.3%

 

 
Variance excluding Currency 42 695 394 156 1,287
Variance excluding Currency (%)

0.6%

 

11.8%

 

4.9%

 

6.4%

 

5.5%

 

 
Variance excluding Currency & Acquisitions 42 668 393 156 1,259
Variance excluding Currency & Acquisitions (%)

0.6%

 

11.3%

 

4.9%

 

6.4%

 

5.4%

 

 
(1) 2012 Currency decreased net revenues as follows:
European Union $ (2,002 )
EEMA (1,337 )
Asia (300 )
Latin America & Canada   (574 )
$ (4,213 )
 
 
Schedule 7
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Selected Financial Data by Business Segment
For the Nine Months Ended September 30,
($ in millions)
(Unaudited)
                       
  Operating Companies Income  

  European  
  Union

    EEMA     Asia    


Latin
America &
Canada

    Total
2012 $ 3,232 $     2,805 $     4,068 $ 753 $   10,858
2011 3,548 2,482 3,800 774 10,604
% Change

(8.9)%

 

13.0%

 

7.1%

 

(2.7)%

 

2.4%

 

 

Reconciliation:

For the nine months ended September 30, 2011 $ 3,548 $ 2,482 $ 3,800 $ 774 $ 10,604
 
2011 Asset impairment and exit costs 23 18 7 12 60
2012 Asset impairment and exit costs - - (24 ) (26 ) (50 )
 
Acquired businesses - 4 - - 4
Currency (306 ) (183 ) 47 (59 ) (501 )
Operations   (33 )           484             238         52           741  
For the nine months ended September 30, 2012 $ 3,232       $     2,805       $     4,068       $ 753       $   10,858  
 
 
Schedule 8
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Diluted Earnings Per Share
For the Nine Months Ended September 30,
($ in millions, except per share data)
(Unaudited)
         

 Diluted

 E.P.S.

 
2012 Diluted Earnings Per Share $   3.92

(1)

2011 Diluted Earnings Per Share $ 3.76

(1)

Change $ 0.16
% Change 4.3 %
 

Reconciliation:

2011 Diluted Earnings Per Share $ 3.76

(1)

 
 

Special Items:

2012 Asset impairment and exit costs (0.02 )
2012 Tax items (0.05 )
2011 Asset impairment and exit costs 0.03
2011 Tax items (0.02 )
 
 
Currency (0.19 )
Interest (0.01 )
Change in tax rate

-  

Impact of lower shares outstanding and share-based payments 0.17
Operations     0.25  
2012 Diluted Earnings per Share $   3.92  

(1)

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

  YTD September  

  2012  

 YTD September 

 2011 

 
Net earnings attributable to PMI $     6,705 $ 6,705
Less distributed and undistributed earnings attributable
to share-based payment awards       36     38  
Net earnings for basic and diluted EPS $     6,669 $   6,667  
 
Weighted-average shares for basic EPS 1,701 1,771
Plus incremental shares from assumed conversions:
Stock Options       -     -  
Weighted-average shares for diluted EPS       1,701     1,771  
 
 
Schedule 9
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Condensed Balance Sheets
($ in millions, except ratios)
(Unaudited)
                 

  September 30,  

  December 31,  

  2012  

  2011  

Assets

Cash and cash equivalents $ 4,817 $ 2,550
All other current assets 12,783 12,309
Property, plant and equipment, net 6,364 6,250
Goodwill 9,903 9,928
Other intangible assets, net 3,651 3,697
Other assets   791     754
Total assets $ 38,309   $ 35,488
 

Liabilities and Stockholders' (Deficit) Equity

Short-term borrowings $ 2,141 $ 1,511
Current portion of long-term debt 2,775 2,206
All other current liabilities 11,810 11,077
Long-term debt 17,520 14,828
Deferred income taxes 1,902 1,976
Other long-term liabilities   2,045     2,127
Total liabilities 38,193 33,725
 
Redeemable noncontrolling interest 1,276 1,212
 
Total PMI stockholders' (deficit) equity (1,481 ) 229
Noncontrolling interests   321     322
Total stockholders' (deficit) equity   (1,160 )   551
Total liabilities and stockholders' (deficit) equity $ 38,309   $ 35,488
 
Total debt $ 22,436 $ 18,545
Total debt to EBITDA 1.55

(1)

1.29

(1)

Net debt to EBITDA 1.22

(1)

1.12

(1)

 
(1) For the calculation of Total Debt to EBITDA and Net Debt to EBITDA ratios, refer to Schedule 18.
                             
 
Schedule 10
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Adjustments for the Impact of Currency and Acquisitions
For the Quarters Ended September 30,
($ in millions)
(Unaudited)
 
2012 2011

% Change in Reported Net Revenues

excluding Excise Taxes

Reported Net

Revenues

Less

Excise

Taxes

Reported Net

Revenues

excluding

Excise Taxes

Less

Currency

Reported Net

Revenues

excluding

Excise Taxes

& Currency

Less

Acquisi-

tions


Reported Net

Revenues

excluding

Excise Taxes,

Currency &

Acquisitions

Reported

Net

Revenues

Less

Excise

Taxes

Reported Net

Revenues

excluding

Excise Taxes

Reported

 

Reported

excluding

Currency

 

Reported

excluding

Currency &

Acquisitions

 
$ 6,904 $ 4,779 $ 2,125 $ (334 ) $ 2,459 $ - $ 2,459 European Union $ 8,155 $ 5,649 $ 2,506 (15.2 )% (1.9 )% (1.9 )%
5,125 2,918 2,207 (211 ) 2,418 7 2,411 EEMA 4,921 2,711 2,210 (0.1 )% 9.4 % 9.1 %
5,174 2,413 2,761 (104 ) 2,865 - 2,865 Asia 5,143 2,344 2,799 (1.4 )% 2.4 % 2.4 %
2,389 1,562 827 (82 ) 909 - 909

Latin America
& Canada

2,487 1,640 847 (2.4 )% 7.3 % 7.3 %
                     
$ 19,592 $ 11,672 $ 7,920 $ (731 ) $ 8,651 $ 7 $ 8,644 PMI Total $ 20,706 $ 12,344 $ 8,362 (5.3 )% 3.5 % 3.4 %
 
2012 2011

% Change in Reported Operating

Companies Income

Reported

Operating

Companies

Income

Less

Currency

Reported

Operating

Companies

Income

excluding

Currency

Less

Acquisi-

tions


Reported

Operating

Companies

Income

excluding

Currency &

Acquisitions

Reported

Operating

Companies

Income

Reported

 

Reported

excluding

Currency

 

Reported

excluding

Currency &

Acquisitions

 
$ 1,085 $ (151 ) $ 1,236 $ - $ 1,236 European Union $ 1,262 (14.0 )% (2.1 )% (2.1 )%
1,047 (59 ) 1,106 2 1,104 EEMA 925 13.2 % 19.6 % 19.4 %
1,297 (9 ) 1,306 - 1,306 Asia 1,309 (0.9 )% (0.2 )% (0.2 )%
267 (17 ) 284 - 284

Latin America
& Canada

255 4.7 % 11.4 % 11.4 %
             
$ 3,696 $ (236 ) $ 3,932 $ 2 $ 3,930 PMI Total $ 3,751 (1.5 )% 4.8 % 4.8 %
                         
 
Schedule 11
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Operating Companies Income to Adjusted Operating Companies Income &
Reconciliation of Adjusted Operating Companies Income Margin, excluding Currency and Acquisitions
For the Quarters Ended September 30,
($ in millions)
(Unaudited)
 
2012 2011

% Change in Adjusted Operating

Companies Income

Reported

Operating

Companies

Income

Less

Asset

Impairment

& Exit Costs

Adjusted

Operating

Companies

Income

Less

Currency

Adjusted

Operating

Companies

Income

excluding

Currency

Less

Acquisi-

tions


Adjusted

Operating

Companies

Income

excluding

Currency &

Acquisitions

Reported

Operating

Companies

Income

Less

Asset

Impairment

& Exit Costs

Adjusted

Operating

Companies

Income

Adjusted

 

Adjusted

excluding

Currency

 

Adjusted

excluding

Currency &

Acquisitions

 
$ 1,085 $ - $ 1,085 $ (151 ) $ 1,236 $ - $ 1,236 European Union $ 1,262 $ (11 ) $ 1,273 (14.8 )% (2.9 )% (2.9 )%
1,047 - 1,047 (59 ) 1,106 2 1,104 EEMA 925 (16 ) 941 11.3 % 17.5 % 17.3 %
1,297 (24 ) 1,321 (9 ) 1,330 - 1,330 Asia 1,309 (5 ) 1,314 0.5 % 1.2 % 1.2 %
267 (10 ) 277 (17 ) 294 - 294

Latin America

& Canada

255 (11 ) 266 4.1 % 10.5 % 10.5 %
                     
$ 3,696 $ (34 ) $ 3,730   $ (236 ) $ 3,966 $ 2 $ 3,964   PMI Total $ 3,751 $ (43 ) $ 3,794   (1.7 )% 4.5 % 4.5 %
 
2012 2011 % Points Change

Adjusted

Operating

Companies

Income

excluding

Currency

Net Revenues

excluding

Excise Taxes

& Currency(1)

Adjusted

Operating

Companies

Income

Margin

excluding

Currency

Adjusted

Operating

Companies

Income

excluding

Currency &

Acquisitions

Net
Revenues

excluding

Excise
Taxes,

Currency &

Acquisitions(1)

Adjusted

Operating

Companies

Income

Margin

excluding

Currency &

Acquisitions

Adjusted

Operating

Companies

Income

Net Revenues

excluding

Excise

Taxes(1)

Adjusted

Operating

Companies

Income

Margin

Adjusted

Operating

Companies

Income

Margin

excluding

Currency

 


Adjusted

Operating

Companies

Income

Margin

excluding

Currency &

Acquisitions

 
$ 1,236 $ 2,459 50.3 % $ 1,236 $ 2,459 50.3 % European Union $ 1,273 $ 2,506 50.8 % (0.5 ) (0.5 )
1,106 2,418 45.7 % 1,104 2,411 45.8 % EEMA 941 2,210 42.6 % 3.1 3.2
1,330 2,865 46.4 % 1,330 2,865 46.4 % Asia 1,314 2,799 46.9 % (0.5 ) (0.5 )
294 909 32.3 % 294 909 32.3 %

Latin America

& Canada

266 847 31.4 % 0.9 0.9
             
$ 3,966 $ 8,651   45.8 % $ 3,964 $ 8,644 45.9 % PMI Total $ 3,794 $ 8,362   45.4 % 0.4 0.5
 
(1) For the calculation of net revenues excluding excise taxes, currency and acquisitions, refer to Schedule 10.
                           
 
Schedule 12
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Diluted EPS to Adjusted Diluted EPS and Adjusted Diluted EPS, excluding Currency
For the Quarters Ended September 30,
(Unaudited)
 
  2012    

   2011   

 

     % Change     

 
Reported Diluted EPS $     1.32 $       1.35 (2.2 )%
 
Adjustments:
Asset impairment and exit costs 0.01 0.02
Tax items         0.05              

-  

 
 
Adjusted Diluted EPS $ 1.38 $ 1.37 0.7 %
 
Less:
Currency impact         (0.07 )        
 
Adjusted Diluted EPS, excluding Currency   $     1.45       $       1.37   5.8 %
                         
 
Schedule 13
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Diluted EPS to Reported Diluted EPS, excluding Currency
For the Quarters Ended September 30,
(Unaudited)
 
 

    2012    

   

     2011     

  % Change
 
Reported Diluted EPS $   1.32 $       1.35 (2.2 )%
 
Less:
Currency impact       (0.07 )        
 
Reported Diluted EPS, excluding Currency   $   1.39       $       1.35   3.0 %
                             
 
Schedule 14
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Adjustments for the Impact of Currency and Acquisitions
For the Nine Months Ended September 30,
($ in millions)
(Unaudited)
 
2012 2011

% Change in Reported Net Revenues

excluding Excise Taxes

Reported Net

Revenues

Less

Excise

Taxes

Reported Net

Revenues

excluding

Excise Taxes

Less

Currency


Reported Net

Revenues

excluding

Excise Taxes

& Currency

Less

Acquisi-

tions


Reported Net

Revenues

excluding

Excise Taxes,

Currency &

Acquisitions

Reported

Net

Revenues

Less

Excise

Taxes

Reported Net

Revenues

excluding

Excise Taxes

Reported

 

Reported

excluding

Currency

 

Reported

excluding

Currency &

Acquisitions

 
$ 20,654 $ 14,191 $ 6,463 $ (583 ) $ 7,046 $ - $ 7,046 European Union $ 22,650 $ 15,646 $ 7,004 (7.7 )% 0.6 % 0.6 %
14,256 8,063 6,193 (411 ) 6,604 27 6,577 EEMA 13,195 7,286 5,909 4.8 % 11.8 % 11.3 %
15,668 7,275 8,393 (59 ) 8,452 1 8,451 Asia 14,577 6,519 8,058 4.2 % 4.9 % 4.9 %
7,073 4,634 2,439 (172 ) 2,611 - 2,611

Latin America

& Canada

7,048 4,593 2,455 (0.7 )% 6.4 % 6.4 %
                     
$ 57,651 $ 34,163 $ 23,488 $ (1,225 ) $ 24,713 $ 28 $ 24,685 PMI Total $ 57,470 $ 34,044 $ 23,426 0.3 % 5.5 % 5.4 %
 
2012 2011

% Change in Reported Operating

Companies Income

Reported

Operating

Companies

Income

Less

Currency

Reported

Operating

Companies

Income

excluding

Currency

Less

Acquisi-

tions


Reported

Operating

Companies

Income

excluding

Currency &

Acquisitions

Reported

Operating

Companies

Income

Reported

 

Reported

excluding

Currency

 

Reported

excluding

Currency &

Acquisitions

 
$ 3,232 $ (306 ) $ 3,538 $ - $ 3,538 European Union $ 3,548 (8.9 )% (0.3 )% (0.3 )%
2,805 (183 ) 2,988 4 2,984 EEMA 2,482 13.0 % 20.4 % 20.2 %
4,068 47 4,021 - 4,021 Asia 3,800 7.1 % 5.8 % 5.8 %
753 (59 ) 812 - 812

Latin America

& Canada

774 (2.7 )% 4.9 % 4.9 %
             
$ 10,858 $ (501 ) $ 11,359 $ 4 $ 11,355 PMI Total $ 10,604 2.4 % 7.1 % 7.1 %
                           
 
Schedule 15
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Operating Companies Income to Adjusted Operating Companies Income &
Reconciliation of Adjusted Operating Companies Income Margin, excluding Currency and Acquisitions
For the Nine Months Ended September 30,
($ in millions)
(Unaudited)
 
2012 2011 % Change in Adjusted Operating Companies Income

Reported

Operating

Companies

Income

Less

Asset

Impairment

& Exit Costs

Adjusted

Operating

Companies

Income

Less

Currency

Adjusted

Operating

Companies

Income

excluding

Currency

Less

Acquisi-

tions


Adjusted

Operating

Companies

Income

excluding

Currency &

Acquisitions

Reported

Operating

Companies

Income

Less

Asset

Impairment

& Exit Costs

Adjusted

Operating

Companies

Income

Adjusted

 

Adjusted

excluding

Currency

 

Adjusted

excluding

Currency &

Acquisitions

 
$ 3,232 $ - $ 3,232 $ (306 ) $ 3,538 $ - $ 3,538 European Union $ 3,548 $ (23 ) $ 3,571 (9.5 )% (0.9 )% (0.9 )%
2,805 - 2,805 (183 ) 2,988 4 2,984 EEMA 2,482 (18 ) 2,500 12.2 % 19.5 % 19.4 %
4,068 (24 ) 4,092 47 4,045 - 4,045 Asia 3,800 (7 ) 3,807 7.5 % 6.3 % 6.3 %
753 (26 ) 779 (59 ) 838 - 838

Latin America

& Canada

774 (12 ) 786 (0.9 )% 6.6 % 6.6 %
                     
$ 10,858 $ (50 ) $ 10,908   $ (501 ) $ 11,409 $ 4 $ 11,405   PMI Total $ 10,604 $ (60 ) $ 10,664   2.3 % 7.0 % 6.9 %
 
2012 2011 % Points Change

Adjusted

Operating

Companies

Income

excluding

Currency

Net Revenues

excluding

Excise Taxes

& Currency(1)

Adjusted

Operating

Companies

Income

Margin

excluding

Currency

Adjusted

Operating

Companies

Income

excluding

Currency &

Acquisitions

Net
Revenues

excluding

Excise
Taxes,

Currency &

Acquisitions(1)

Adjusted

Operating

Companies

Income

Margin

excluding

Currency &

Acquisitions

Adjusted

Operating

Companies

Income

Net Revenues

excluding

Excise

Taxes(1)

Adjusted

Operating

Companies

Income

Margin

Adjusted

Operating

Companies

Income

Margin

excluding

Currency

 


Adjusted

Operating

Companies

Income

Margin

excluding

Currency &

Acquisitions

 
$ 3,538 $ 7,046 50.2 % $ 3,538 $ 7,046 50.2 % European Union $ 3,571 $ 7,004 51.0 % (0.8 ) (0.8 )
2,988 6,604 45.2 % 2,984 6,577 45.4 % EEMA 2,500 5,909 42.3 % 2.9 3.1
4,045 8,452 47.9 % 4,045 8,451 47.9 % Asia 3,807 8,058 47.2 % 0.7 0.7
838 2,611 32.1 % 838 2,611 32.1 % Latin America & Canada 786 2,455 32.0 % 0.1 0.1
             
$ 11,409 $ 24,713   46.2 % $ 11,405 $ 24,685 46.2 % PMI Total $ 10,664 $ 23,426   45.5 % 0.7 0.7
 
(1) For the calculation of net revenues excluding excise taxes, currency and acquisitions, refer to Schedule 14.
                         
 
Schedule 16
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Diluted EPS to Adjusted Diluted EPS and Adjusted Diluted EPS, excluding Currency
For the Nine Months Ended September 30,
(Unaudited)
 
 

    2012    

    2011   % Change
 
Reported Diluted EPS $       3.92 $         3.76 4.3 %
 
Adjustments:
Asset impairment and exit costs 0.02 0.03
Tax items           0.05               (0.02 )  
 
Adjusted Diluted EPS $ 3.99 $ 3.77 5.8 %
 
Less:
Currency impact           (0.19 )      
 
Adjusted Diluted EPS, excluding Currency   $       4.18     $         3.77     10.9 %
                           
 
Schedule 17
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Diluted EPS to Reported Diluted EPS, excluding Currency
For the Nine Months Ended September 30,
(Unaudited)
 
  2012    

  2011  

 

   % Change   

 
Reported Diluted EPS $       3.92 $         3.76 4.3 %
 
Less:
Currency impact           (0.19 )        
 
Reported Diluted EPS, excluding Currency   $       4.11       $         3.76   9.3 %
                       
 
Schedule 18
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Calculation of Total Debt to EBITDA and Net Debt to EBITDA Ratios
($ in millions, except ratios)
(Unaudited)
 
For the Year Ended For the Year Ended
September 30, December 31,
2012 2011
October ~ December January ~ September 12 months
2011     2012 rolling
 
Earnings before income taxes $ 2,749 $ 9,997 $     12,746 $ 12,532
Interest expense, net 187 633 820 800
Depreciation and amortization   250   665       915   993
EBITDA $ 3,186 $ 11,295 $ 14,481 $ 14,325
 

   September 30,   

December 31,

   2012   

2011
 
Short-term borrowings $ 2,141 $ 1,511
Current portion of long-term debt 2,775 2,206
Long-term debt       17,520   14,828
Total Debt $ 22,436 $ 18,545
Less: Cash and cash equivalents       4,817   2,550
Net Debt $ 17,619 $ 15,995
 

Ratios

Total Debt to EBITDA       1.55   1.29
Net Debt to EBITDA       1.22   1.12
                               
 
Schedule 19
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Operating Cash Flow to Free Cash Flow and Free Cash Flow, excluding Currency
Reconciliation of Operating Cash Flow to Operating Cash Flow, excluding Currency
For the Quarters and Nine Months Ended September 30,
($ in millions)
(Unaudited)
 
For the Quarters Ended For the Nine Months Ended
September 30, September 30,
2012

   2011   

  % Change  

2012

   2011   

% Change
 
Net cash provided by operating activities(a) $ 2,393 $   3,053 (21.6 )% $ 7,771 $   9,568 (18.8 )%
 
Less:
Capital expenditures   243     223   719       568
 
Free cash flow $ 2,150 $ 2,830 (24.0 )% $ 7,052 $ 9,000 (21.6 )%
 
Less:
Currency impact   169     (270 )  
 
Free cash flow, excluding currency $ 1,981 $   2,830 (30.0 )% $ 7,322   $   9,000 (18.6 )%
 
 
 
For the Quarters Ended For the Nine Months Ended
September 30, September 30,
2012

   2011   

  % Change  

2012

   2011   

% Change
 
Net cash provided by operating activities(a) $ 2,393 $ 3,053 (21.6 )% $ 7,771 $ 9,568 (18.8 )%
 
Less:
Currency impact   139     (316 )  
 
Net cash provided by operating activities,

excluding currency

$ 2,254 $   3,053 (26.2 )% $ 8,087   $   9,568 (15.5 )%
 
(a) Operating cash flow.
             
 
Schedule 20
 
PHILIP MORRIS INTERNATIONAL INC.
and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Diluted EPS to Adjusted Diluted EPS
For the Year Ended December 31,
(Unaudited)
 
 
  2011  
 
Reported Diluted EPS $       4.85
 
Adjustments:
Asset impairment and exit costs 0.05
Tax items           (0.02 )  
 
Adjusted Diluted EPS   $       4.88    
 

Contacts

Philip Morris International Inc.
Investor Relations:
New York: +1 917-663-2233
Lausanne: +41 (0)58 242 4666
or
Media:
Lausanne: +41 (0)58 242 4500

Sharing

Contacts

Philip Morris International Inc.
Investor Relations:
New York: +1 917-663-2233
Lausanne: +41 (0)58 242 4666
or
Media:
Lausanne: +41 (0)58 242 4500