Philip Morris International Inc. (TSX:ZYNS)
Canada · Delayed Price · Currency is CAD 28.65
+0.37 (1.31%)
Oct 30, 2026, 2:00 PM EDT
TSX:ZYNS Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 43,138 | 40,648 | 37,878 | 35,174 | 31,762 | 31,405 | |
Revenue Growth | 7.87% | 7.31% | 7.69% | 10.74% | 1.14% | 9.45% |
Cost of Revenue | 13,935 | 13,366 | 13,329 | 12,893 | 11,103 | 10,030 |
Gross Profit | 29,203 | 27,282 | 24,549 | 22,281 | 20,659 | 21,375 |
Selling, General & Admin | 11,140 | 10,556 | 11,334 | 9,051 | 7,851 | 8,299 |
Operating Expenses | 11,140 | 10,556 | 11,334 | 9,051 | 7,851 | 8,299 |
Operating Income | 18,063 | 16,726 | 13,215 | 13,230 | 12,808 | 13,076 |
Interest Expense | -1,482 | -1,587 | -1,763 | -1,526 | -768 | -737 |
Interest & Investment Income | 621 | 621 | 620 | 465 | 180 | 109 |
Earnings From Equity Investments | -551 | 705 | 637 | 157 | 137 | 149 |
Currency Exchange Gain (Loss) | -1,593 | -1,557 | 578 | -548 | -139 | - |
EBT Excluding Unusual Items | 15,058 | 14,908 | 13,287 | 11,778 | 12,218 | 12,597 |
Merger & Restructuring Charges | -32 | -241 | -180 | -109 | -184 | -216 |
Impairment of Goodwill | - | -41 | - | -665 | - | - |
Gain (Loss) on Sale of Investments | -511 | - | -2,316 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | -1 | - | - | - |
Asset Writedown | -41 | -41 | -225 | -15 | -112 | - |
Legal Settlements | 157 | - | -45 | -204 | - | - |
Other Unusual Items | - | - | - | -178 | -151 | - |
Pretax Income | 14,631 | 14,585 | 10,520 | 10,607 | 11,771 | 12,381 |
Income Tax Expense | 3,292 | 2,737 | 3,017 | 2,339 | 2,244 | 2,671 |
Earnings From Continuing Operations | 11,339 | 11,848 | 7,503 | 8,268 | 9,527 | 9,710 |
Minority Interest in Earnings | -630 | -500 | -446 | -455 | -479 | -601 |
Net Income | 10,709 | 11,348 | 7,057 | 7,813 | 9,048 | 9,109 |
Preferred Dividends & Other Adjustments | 28 | 32 | 23 | 22 | 24 | 26 |
Net Income to Common | 10,681 | 11,316 | 7,034 | 7,791 | 9,024 | 9,083 |
Net Income Growth | 24.18% | 60.88% | -9.72% | -13.66% | -0.65% | 13.03% |
Shares Outstanding (Basic) | 1,558 | 1,556 | 1,554 | 1,552 | 1,550 | 1,558 |
Shares Outstanding (Diluted) | 1,560 | 1,558 | 1,556 | 1,553 | 1,552 | 1,559 |
Shares Change | 0.13% | 0.13% | 0.19% | 0.06% | -0.45% | 0.06% |
EPS (Basic) | 6.86 | 7.27 | 4.53 | 5.02 | 5.82 | 5.83 |
EPS (Diluted) | 6.85 | 7.26 | 4.52 | 5.02 | 5.81 | 5.83 |
EPS Growth | 24.05% | 60.62% | -9.96% | -13.60% | -0.34% | 12.98% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 13,595 | 10,664 | 10,773 | 7,883 | 9,726 | 11,219 |
Free Cash Flow Per Share | 8.72 | 6.84 | 6.92 | 5.08 | 6.27 | 7.20 |
Dividend Per Share | 6.010 | 5.640 | 5.300 | 5.140 | 5.040 | 4.900 |
Dividend Growth | 8.88% | 6.42% | 3.11% | 1.98% | 2.86% | 3.38% |
Gross Margin | 67.70% | 67.12% | 64.81% | 63.34% | 65.04% | 68.06% |
Operating Margin | 41.87% | 41.15% | 34.89% | 37.61% | 40.33% | 41.64% |
Profit Margin | 24.76% | 27.84% | 18.57% | 22.15% | 28.41% | 28.92% |
Free Cash Flow Margin | 31.51% | 26.24% | 28.44% | 22.41% | 30.62% | 35.72% |
EBITDA | 20,118 | 18,722 | 15,002 | 14,628 | 13,885 | 14,074 |
EBITDA Margin | 46.64% | 46.06% | 39.61% | 41.59% | 43.72% | 44.81% |
D&A For EBITDA | 2,055 | 1,996 | 1,787 | 1,398 | 1,077 | 998 |
EBIT | 18,063 | 16,726 | 13,215 | 13,230 | 12,808 | 13,076 |
EBIT Margin | 41.87% | 41.15% | 34.89% | 37.61% | 40.33% | 41.64% |
Effective Tax Rate | 22.50% | 18.77% | 28.68% | 22.05% | 19.06% | 21.57% |
Advertising Expenses | - | 1,355 | 1,069 | 965 | 777 | 807 |