(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). |
Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ |
Item 2.02. | Results of Operations and Financial Condition. |
Item 7.01. | Regulation FD Disclosure. |
Item 9.01. | Financial Statements and Exhibits. |
(d) | Exhibits |
104 | Cover Page Interactive Data File (the cover page XBRL tags are embedded within the Inline XBRL document and contained in Exhibit 101). |
PHILIP MORRIS INTERNATIONAL INC. | ||
By: | /s/ JERRY WHITSON | |
Name: | Jerry Whitson | |
Title: | Deputy General Counsel and Corporate Secretary |
PRESS RELEASE | ![]() | |||
Investor Relations: | Media: | |||
New York: +1 (917) 663 2233 | Lausanne: +41 (0)58 242 4500 | |||
Lausanne: +41 (0)58 242 4666 | Email: Iro.Antoniadou@pmi.com | |||
Email: InvestorRelations@pmi.com |
• | Reported diluted EPS of $1.22, down by 15.3%; also down by 15.3%, excluding currency |
• | Adjusted diluted EPS of $1.43, down by 0.7%; up by 5.9% on a like-for-like basis, excluding currency |
• | Cigarette and heated tobacco unit shipment volume down by 2.1%, reflecting cigarette shipment volume down by 5.9% and heated tobacco unit shipment volume up by 84.8%; on a like-for-like basis, cigarette and heated tobacco unit shipment volume down by 1.4% |
• | Market share of heated tobacco units in IQOS markets, excluding the U.S., up by 1.3 points to 5.1% |
• | A charge of approximately $0.20 per share related to an excise tax and Value Added Tax (VAT) audit in Russia |
• | Net revenues up by 1.8%; up by 7.0% on a like-for-like basis, excluding currency |
• | Operating income down by 11.7%; down by 11.3%, excluding currency |
• | Adjusted operating income up by 8.0% on a like-for-like basis, excluding currency |
• | Adjusted operating income margin up by 0.4 points to 41.2% on a like-for-like basis, excluding currency |
• | Increased the regular quarterly dividend by 2.6% to an annualized rate of $4.68 per common share |
• | IQOS introduced for sale in the U.S. following its marketing order authorization by the U.S. Food and Drug Administration |
• | New IQOS 3 DUO device introduced for sale in Japan as part of a planned introduction in most IQOS markets by year-end 2019 |
• | Reported diluted EPS of $3.57, down by 7.3%; down by 3.9%, excluding currency |
• | Adjusted diluted EPS of $3.97, up by 3.1%; up by 11.7% on a like-for-like basis, excluding currency |
• | Cigarette and heated tobacco unit shipment volume down by 0.9%, reflecting cigarette shipment volume down by 3.4% and heated tobacco unit shipment volume up by 45.7%; on a like-for-like basis, cigarette and heated tobacco shipment volume down by 0.4% |
• | Market share of heated tobacco units in IQOS markets, excluding the U.S., up by 1.3 points to 4.9% |
• | Net revenues down by 0.2%; up by 6.5% on a like-for-like basis, excluding currency |
• | Operating income down by 7.5%; down by 3.8%, excluding currency |
• | Adjusted operating income up by 11.0% on a like-for-like basis, excluding currency |
• | Adjusted operating income margin up by 1.6 points to 40.0% on a like-for-like basis, excluding currency |
Full-Year | |||||||||
2019 EPS Forecast | 2019 Forecast | 2018 | Adjusted Growth | ||||||
Reported Diluted EPS | ≥ | $4.73 | (a) | $5.08 | |||||
2018 Tax items | — | 0.02 | |||||||
2019 Tax items | (0.04 | ) | — | ||||||
2019 Asset impairment and exit costs | 0.04 | — | |||||||
2019 Canadian tobacco litigation-related expense | 0.09 | — | |||||||
2019 Loss on deconsolidation of RBH | 0.12 | — | |||||||
2019 Russia excise and VAT audit charge | 0.20 | — | |||||||
Adjusted Diluted EPS | $5.14 | $5.10 | |||||||
Net earnings attributable to RBH | (0.26 | ) | (b) | ||||||
Adjusted Diluted EPS | $5.14 | $4.84 | (c) | ||||||
Currency | (0.14 | ) | |||||||
Adjusted Diluted EPS, excluding currency | ≥ | $5.28 | $4.84 | (c) | ≥ | 9% | |||
(a) Reflects the exclusion of previously anticipated net EPS of approximately $0.28 attributable to RBH from March 22, 2019 through December 31, 2019. The impact relating to the eight-day stub period was not material. | |||||||||
(b) Net reported diluted EPS attributable to RBH from March 22, 2018 through December 31, 2018. | |||||||||
(c) Pro forma. |
• | A favorable tax item of $0.04 per share related to a reduction in estimated U.S. federal income tax on dividend repatriation for the years 2015-2018 recorded in the second quarter of 2019; |
• | Asset impairment and exit costs of approximately $0.04 per share resulting from plant closures as part of global manufacturing infrastructure optimization, reflecting: $0.01 per share related to Pakistan recorded in the first quarter of 2019; $0.02 per share related to Colombia ($0.01 per share recorded in the second quarter of 2019 and $0.01 per share in the third quarter of 2019); and $0.01 per share anticipated in the fourth quarter of 2019; |
• | A Canadian tobacco litigation-related expense of approximately $0.09 per share, announced on March 4, 2019, as well as the net impact of the loss on deconsolidation of PMI's Canadian subsidiary Rothmans, Benson & Hedges Inc. (RBH) under U.S. GAAP of approximately $0.12 per share, recorded in the first quarter of 2019, which is a non-cash item; |
• | A charge of approximately $0.20 per share related to an excise and VAT tax audit in Russia (see below for a full description); |
• | An unfavorable currency impact, at prevailing exchange rates, of approximately $0.14; |
• | The exclusion, announced on March 22, 2019, of RBH’s previously anticipated net earnings from PMI’s consolidated financial statements, from March 22, 2019 (the date of deconsolidation) to December 31, 2019, of approximately $0.28 per share; |
• | A full-year effective tax rate of approximately 23%, excluding discrete tax items and Loss on Deconsolidation of RBH; and |
• | A projected increase of at least 9%, excluding currency, versus pro forma adjusted diluted earnings per share of $4.84 in 2018, as detailed in the attached Schedule 3 and as shown in the 2019 EPS Forecast table above. |
• | An estimated total international industry volume decline, excluding China and the U.S., of approximately 2.5%; |
• | A total cigarette and heated tobacco unit shipment volume decline for PMI of approximately 1.0% to 1.5% on a like-for-like basis, compared to the previously communicated decline rate of approximately 1.0%, primarily reflecting the impact of earlier-than-initially-anticipated price increases in select markets; |
• | Heated tobacco unit shipment volume in line with PMI's in-market heated tobacco unit sales volume, with 2019 inventory movements in individual markets expected to offset on an aggregate basis; |
• | Currency-neutral net revenue growth, on a like-for-like basis, of at least 6%; |
• | Currency-neutral net incremental investment behind RRPs of approximately $400 million for the full year 2019; |
• | An increase in full-year currency-neutral, like-for-like adjusted operating income margin of approximately 150 basis points versus 2018, compared to the previously communicated increase of at least 100 basis points; |
• | Operating cash flow of approximately $9.2 billion, compared to the previously communicated assumption of $9.5 billion, primarily reflecting the impact of the Russia excise and VAT audit charge described above, subject to year-end working capital requirements; |
• | Capital expenditures of approximately $1.0 billion, compared to the previously communicated assumption of $1.1 billion; |
• | An effective tax rate of approximately 23%; and |
• | No share repurchases. |
PMI Shipment Volume by Region | Third-Quarter | Nine Months Year-to-Date | ||||||||||||
(million units) | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||
Cigarettes | ||||||||||||||
European Union | 47,238 | 48,223 | (2.0 | )% | 133,093 | 135,878 | (2.0 | )% | ||||||
Eastern Europe | 27,379 | 29,801 | (8.1 | )% | 74,779 | 80,294 | (6.9 | )% | ||||||
Middle East & Africa | 36,994 | 37,406 | (1.1 | )% | 101,957 | 100,831 | 1.1 | % | ||||||
South & Southeast Asia | 42,362 | 45,840 | (7.6 | )% | 130,230 | 130,846 | (0.5 | )% | ||||||
East Asia & Australia | 12,692 | 14,186 | (10.5 | )% | 38,650 | 43,391 | (10.9 | )% | ||||||
Latin America & Canada | 16,854 | 19,612 | (14.1 | )% | 52,906 | 58,829 | (10.1 | )% | ||||||
Total PMI | 183,519 | 195,068 | (5.9 | )% | 531,615 | 550,069 | (3.4 | )% | ||||||
Heated Tobacco Units | ||||||||||||||
European Union | 3,474 | 1,730 | +100% | 8,810 | 3,853 | +100% | ||||||||
Eastern Europe | 3,858 | 1,152 | +100% | 8,213 | 2,667 | +100% | ||||||||
Middle East & Africa | 588 | 1,152 | (49.0 | )% | 2,061 | 2,832 | (27.2 | )% | ||||||
South & Southeast Asia | — | — | — | % | — | — | — | % | ||||||
East Asia & Australia | 7,976 | 4,575 | 74.3 | % | 23,253 | 19,755 | 17.7 | % | ||||||
Latin America & Canada (1) | 89 | 43 | +100% | 202 | 98 | +100% | ||||||||
Total PMI | 15,985 | 8,652 | 84.8 | % | 42,539 | 29,205 | 45.7 | % | ||||||
Cigarettes and Heated Tobacco Units | ||||||||||||||
European Union | 50,712 | 49,953 | 1.5 | % | 141,903 | 139,731 | 1.6 | % | ||||||
Eastern Europe | 31,237 | 30,953 | 0.9 | % | 82,992 | 82,961 | — | % | ||||||
Middle East & Africa | 37,582 | 38,558 | (2.5 | )% | 104,018 | 103,663 | 0.3 | % | ||||||
South & Southeast Asia | 42,362 | 45,840 | (7.6 | )% | 130,230 | 130,846 | (0.5 | )% | ||||||
East Asia & Australia | 20,668 | 18,761 | 10.2 | % | 61,903 | 63,146 | (2.0 | )% | ||||||
Latin America & Canada | 16,943 | 19,655 | (13.8 | )% | 53,108 | 58,927 | (9.9 | )% | ||||||
Total PMI | 199,504 | 203,720 | (2.1 | )% | 574,154 | 579,274 | (0.9 | )% | ||||||
(1) Includes shipments to Altria Group, Inc., commencing in the third quarter of 2019, for sale in the United States under license. |
• | Middle East & Africa, reflecting lower heated tobacco unit shipment volume in PMI Duty Free and cigarette shipment volume, notably in Saudi Arabia and Turkey, partly offset by Egypt; |
• | South & Southeast Asia, reflecting lower cigarette shipment volume, primarily in Indonesia, Pakistan and the Philippines, partly offset by Thailand; and |
• | Latin America & Canada, due to lower cigarette shipment volume, primarily in Canada (reflecting the impact of the deconsolidation of RBH) and Mexico, partly offset by Brazil. On a like-for-like basis, PMI's total shipment volume in the Region decreased by 6.9%; |
• | the EU, reflecting higher heated tobacco unit shipment volume across the Region, notably in Italy, partly offset by lower cigarette shipment volume, primarily in France and Italy; |
• | Eastern Europe, reflecting higher heated tobacco unit shipment volume across the Region, notably in Kazakhstan, Russia and Ukraine, partly offset by lower cigarette shipment volume, mainly in Russia and Ukraine; and |
• | East Asia & Australia, driven by higher heated tobacco unit shipment volume in Japan (mainly reflecting a favorable comparison with the third quarter of 2018 in which IQOS consumable inventories were reduced), partly offset by lower cigarette shipment volume across the Region, notably in Japan and Korea, as well as lower heated tobacco unit shipment volume in Korea. |
• | South & Southeast Asia, reflecting lower cigarette shipment volume, primarily in Indonesia and Pakistan, partly offset by the Philippines and Thailand; |
• | East Asia & Australia, primarily reflecting lower cigarette shipment volume in Japan and lower cigarette and heated tobacco unit shipment volume in Korea, partly offset by higher heated tobacco unit shipment volume in Japan; and |
• | Latin America & Canada, reflecting lower cigarette shipment volume, principally in Argentina, Canada (primarily reflecting the impact of the deconsolidation of RBH), Mexico and Venezuela, partly offset by Brazil. On a like-for-like basis, PMI's total shipment volume in the Region decreased by 5.2%; |
• | the EU, reflecting higher heated tobacco unit shipment volume across the Region, notably in Italy, and higher cigarette shipment volume in Poland, partly offset by lower cigarette shipment volume in France and Italy; and |
• | Middle East & Africa, primarily reflecting higher cigarette shipment volume, notably in Egypt and Saudi Arabia, partly offset by lower cigarette and heated tobacco unit shipment volume in PMI Duty Free. |
PMI Shipment Volume by Brand | Third-Quarter | Nine Months Year-to-Date | ||||||||||||
(million units) | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||
Cigarettes | ||||||||||||||
Marlboro | 68,859 | 69,121 | (0.4 | )% | 196,883 | 195,987 | 0.5 | % | ||||||
L&M | 24,428 | 24,329 | 0.4 | % | 69,765 | 66,751 | 4.5 | % | ||||||
Chesterfield | 15,001 | 15,821 | (5.2 | )% | 43,502 | 44,622 | (2.5 | )% | ||||||
Philip Morris | 13,275 | 13,505 | (1.7 | )% | 36,949 | 36,687 | 0.7 | % | ||||||
Parliament | 10,407 | 11,588 | (10.2 | )% | 29,085 | 31,041 | (6.3 | )% | ||||||
Sampoerna A | 8,756 | 10,333 | (15.3 | )% | 26,012 | 29,131 | (10.7 | )% | ||||||
Dji Sam Soe | 8,599 | 7,578 | 13.5 | % | 23,089 | 21,151 | 9.2 | % | ||||||
Bond Street | 7,687 | 8,595 | (10.6 | )% | 21,099 | 23,960 | (11.9 | )% | ||||||
Lark | 4,955 | 6,058 | (18.2 | )% | 15,575 | 17,604 | (11.5 | )% | ||||||
Fortune | 3,215 | 4,052 | (20.7 | )% | 9,702 | 11,791 | (17.7 | )% | ||||||
Others | 18,337 | 24,088 | (23.9 | )% | 59,954 | 71,344 | (16.0 | )% | ||||||
Total Cigarettes | 183,519 | 195,068 | (5.9 | )% | 531,615 | 550,069 | (3.4 | )% | ||||||
Heated Tobacco Units (1) | 15,985 | 8,652 | 84.8 | % | 42,539 | 29,205 | 45.7 | % | ||||||
Total PMI | 199,504 | 203,720 | (2.1 | )% | 574,154 | 579,274 | (0.9 | )% | ||||||
(1) Includes shipments to Altria Group, Inc., commencing in the third quarter of 2019, for sale in the United States under license. | ||||||||||||||
Note: Sampoerna A includes Sampoerna; Philip Morris includes Philip Morris/Dubliss; and Lark includes Lark Harmony. |
• | Marlboro, mainly due to the GCC, Japan, partly reflecting the impact of out-switching to heated tobacco units, and Mexico, partly offset by the Philippines and Turkey; |
• | Chesterfield, mainly due to Argentina, Mexico, Russia and Saudi Arabia, partly offset by Brazil; |
• | Philip Morris, mainly due to Ukraine, partly offset by Indonesia; |
• | Parliament, mainly due to Japan, Korea, Russia and Turkey; |
• | Sampoerna A in Indonesia, mainly reflecting the impact of retail price increases resulting in widened price gaps with competitors' products; |
• | Bond Street, mainly due to Russia and Ukraine; |
• | Lark, mainly due to Japan and Turkey; |
• | Fortune in the Philippines, mainly reflecting up-trading to Marlboro resulting from narrowed price gaps with the below premium price segment; and |
• | "Others," notably due to: the impact of the deconsolidation of RBH in Canada; mid-price Sampoerna U in Indonesia, partly reflecting the impact of above-inflation retail price increases; and low-price brands, notably Morven in Pakistan, partly offset by Jackpot in the Philippines. |
• | L&M, mainly driven by Egypt and Thailand, partly offset by Russia and Turkey; and |
• | Dji Sam Soe in Indonesia, driven by the strong performance of the DSS Magnum Mild 16 variant and the introduction of 20s and 50s variants. |
• | Total international cigarette market share of 26.5%, down by 0.6 points; and |
• | Total international heated tobacco unit market share of 2.3%, up by 0.6 points. |
• | Chesterfield, mainly due to Argentina, Italy, Russia and Venezuela, partly offset by Brazil, Mexico and Poland; |
• | Parliament, mainly due to Korea and Russia, partly offset by Turkey; |
• | Sampoerna A in Indonesia, reflecting the same factor as in the quarter; |
• | Bond Street, mainly due to Russia and Ukraine; |
• | Lark, mainly due to Japan and Turkey; |
• | Fortune in the Philippines, mainly reflecting the same factor as in the quarter; and |
• | "Others," notably due to: the impact of the deconsolidation of RBH in Canada; mid-price Sampoerna U in Indonesia, partly reflecting the impact of above-inflation retail price increases; and low-price brands, notably in Mexico, mainly reflecting the morphing of Delicados into Chesterfield, and Russia, partly offset by Jackpot in the Philippines. |
• | Marlboro, mainly driven by Indonesia, reflecting the growth of the Filter Black 12s and 20s variants, the Philippines, reflecting up-trading resulting from narrowed price gaps with the below premium price segment, Saudi Arabia and Turkey, partially offset by Italy and Japan, partly reflecting the impact of out-switching to heated tobacco units, as well as France and PMI Duty Free; |
• | L&M, mainly driven by Egypt, Saudi Arabia and Thailand, partly offset by Russia and Turkey; |
• | Philip Morris, mainly driven by Indonesia and Russia, partly offset by Argentina; and |
• | Dji Sam Soe in Indonesia, driven by the same factors as in the quarter. |
• | Total international cigarette market share of 26.2%, down by 0.3 points; and |
• | Total international heated tobacco unit market share of 2.1%, up by 0.5 points. |
Financial Summary - Quarters Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other(1) | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 7,642 | $ 7,504 | 1.8 | % | 3.4 | % | 138 | (115 | ) | 266 | 263 | (276 | ) | ||||||||
Cost of Sales | (2,605) | (2,618) | 0.5 | % | (0.6 | )% | 13 | 30 | — | (181 | ) | 164 | |||||||||
Marketing, Administration and Research Costs (2) | (2,234) | (1,710) | (30.6 | )% | (34.8 | )% | (524 | ) | 71 | — | — | (595 | ) | ||||||||
Amortization of Intangibles | (15) | (20) | 25.0 | % | 15.0 | % | 5 | 2 | — | — | 3 | ||||||||||
Operating Income | $ 2,788 | $ 3,156 | (11.7 | )% | (11.3 | )% | (368 | ) | (12 | ) | 266 | 82 | (704 | ) | |||||||
Asset Impairment & Exit Costs (3) | (22 | ) | — | — | % | — | % | (22 | ) | — | — | — | (22 | ) | |||||||
Russia Excise and VAT Audit Charge (3) | (374 | ) | — | — | % | — | % | (374 | ) | — | — | — | (374 | ) | |||||||
Adjusted Operating Income | $ 3,184 | $ 3,156 | 0.9 | % | 1.3 | % | 28 | (12 | ) | 266 | 82 | (308 | ) | ||||||||
Adjusted Operating Income Margin | 41.7 | % | 42.1 | % | (0.4)pp | (0.9)pp | |||||||||||||||
(1) Cost/Other variance includes the impact of the RBH deconsolidation. | |||||||||||||||||||||
(2) Unfavorable Cost/Other variance includes 2019 asset impairment and exit costs and the Russia excise and VAT audit charge. | |||||||||||||||||||||
(3) Included in Marketing, Administration and Research Costs above. | |||||||||||||||||||||
Note: Net Revenues include revenues from shipments of the IQOS heated tobacco device, heated tobacco units and accessories to Altria Group, Inc., commencing in the third quarter of 2019, for sale under license in the United States. |
Financial Summary - Nine Months Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other(1) | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 22,092 | $ 22,126 | (0.2 | )% | 4.1 | % | (34 | ) | (931 | ) | 953 | 457 | (513 | ) | |||||||
Cost of Sales | (7,735 | ) | (7,977 | ) | 3.0 | % | (0.4 | )% | 242 | 274 | — | (255 | ) | 223 | |||||||
Marketing, Administration and Research Costs (2) | (6,282 | ) | (5,411 | ) | (16.1 | )% | (22.3 | )% | (871 | ) | 333 | — | — | (1,204 | ) | ||||||
Amortization of Intangibles | (50 | ) | (63 | ) | 20.6 | % | 15.9 | % | 13 | 3 | — | — | 10 | ||||||||
Operating Income | $ 8,025 | $ 8,675 | (7.5 | )% | (3.8 | )% | (650 | ) | (321 | ) | 953 | 202 | (1,484 | ) | |||||||
Asset Impairment & Exit Costs (3) | (65 | ) | — | — | % | — | % | (65 | ) | — | — | — | (65 | ) | |||||||
Canadian Tobacco Litigation-Related Expense (3) | (194 | ) | — | — | % | — | % | (194 | ) | — | — | — | (194 | ) | |||||||
Loss on Deconsolidation of RBH (3) | (239 | ) | — | — | % | — | % | (239 | ) | — | — | — | (239 | ) | |||||||
Russia Excise and VAT Audit Charge (3) | (374 | ) | — | — | % | — | % | (374 | ) | — | — | — | (374 | ) | |||||||
Adjusted Operating Income | $ 8,897 | $ 8,675 | 2.6 | % | 6.3 | % | 222 | (321 | ) | 953 | 202 | (612 | ) | ||||||||
Adjusted Operating Income Margin | 40.3 | % | 39.2 | % | 1.1pp | 0.8pp | |||||||||||||||
(1) Cost/Other variance includes the impact of the RBH deconsolidation. | |||||||||||||||||||||
(2) Unfavorable Cost/Other variance includes the 2019 Canadian tobacco litigation-related expense, the loss on deconsolidation of RBH, asset impairment and exit costs, the impact of the RBH deconsolidation and the Russia excise and VAT audit charge. | |||||||||||||||||||||
(3) Included in Marketing, Administration and Research Costs above. | |||||||||||||||||||||
Note: Net Revenues include revenues from shipments of the IQOS heated tobacco device, heated tobacco units and accessories to Altria Group, Inc., commencing in the third quarter of 2019, for sale under license in the United States. |
Financial Summary - Quarters Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 2,645 | $ 2,467 | 7.2 | % | 11.2 | % | 178 | (98 | ) | 54 | 222 | — | |||||||||
Operating Income | $ 1,255 | $ 1,179 | 6.4 | % | 12.0 | % | 76 | (66 | ) | 54 | 153 | (65 | ) | ||||||||
Asset Impairment & Exit Costs | — | — | — | % | — | % | — | — | — | — | — | ||||||||||
Adjusted Operating Income | $ 1,255 | $ 1,179 | 6.4 | % | 12.0 | % | 76 | (66 | ) | 54 | 153 | (65 | ) | ||||||||
Adjusted Operating Income Margin | 47.4 | % | 47.8 | % | (0.4)pp | 0.4pp |
Financial Summary - Nine Months Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 7,381 | $ 6,958 | 6.1 | % | 12.6 | % | 423 | (457 | ) | 206 | 674 | — | |||||||||
Operating Income | $ 3,346 | $ 3,096 | 8.1 | % | 16.5 | % | 250 | (261 | ) | 206 | 518 | (213 | ) | ||||||||
Asset Impairment & Exit Costs | — | — | — | % | — | % | — | — | — | — | — | ||||||||||
Adjusted Operating Income | $ 3,346 | $ 3,096 | 8.1 | % | 16.5 | % | 250 | (261 | ) | 206 | 518 | (213 | ) | ||||||||
Adjusted Operating Income Margin | 45.3 | % | 44.5 | % | 0.8pp | 1.5pp |
European Union Key Data | Third-Quarter | Nine Months Year-to-Date | ||||||||||||
Change | Change | |||||||||||||
2019 | 2018 | % / pp | 2019 | 2018 | % / pp | |||||||||
Total Market (billion units) | 132.1 | 131.4 | 0.5 | % | 363.8 | 365.2 | (0.4 | )% | ||||||
PMI Shipment Volume (million units) | ||||||||||||||
Cigarettes | 47,238 | 48,223 | (2.0 | )% | 133,093 | 135,878 | (2.0 | )% | ||||||
Heated Tobacco Units | 3,474 | 1,730 | +100.0% | 8,810 | 3,853 | +100.0% | ||||||||
Total EU | 50,712 | 49,953 | 1.5 | % | 141,903 | 139,731 | 1.6 | % | ||||||
PMI Market Share | ||||||||||||||
Marlboro | 18.0 | % | 18.5 | % | (0.5 | ) | 18.1 | % | 18.4 | % | (0.3 | ) | ||
L&M | 6.7 | % | 7.0 | % | (0.3 | ) | 6.7 | % | 6.9 | % | (0.2 | ) | ||
Chesterfield | 5.8 | % | 5.9 | % | (0.1 | ) | 5.8 | % | 5.9 | % | (0.1 | ) | ||
Philip Morris | 2.7 | % | 2.9 | % | (0.2 | ) | 2.7 | % | 3.0 | % | (0.3 | ) | ||
HEETS | 2.5 | % | 1.2 | % | 1.3 | 2.3 | % | 1.0 | % | 1.3 | ||||
Others | 3.0 | % | 3.0 | % | — | 3.2 | % | 3.2 | % | — | ||||
Total EU | 38.7 | % | 38.5 | % | 0.2 | 38.8 | % | 38.4 | % | 0.4 |
• | Germany, up by 1.3%, primarily reflecting the impact of estimated trade inventory movements of competitors' products, partly offset by the impact of price increases in March 2019; and |
• | Poland, up by 4.3%, primarily reflecting a lower prevalence of illicit trade; |
• | France, down by 4.8%, mainly due to the impact of significant excise-tax driven price increases, and an increase in the prevalence of illicit trade. |
• | higher heated tobacco unit shipment volume across the Region, notably Italy, driven by higher market share; |
• | lower cigarette shipment volume, mainly in France, due to the lower total market and lower cigarette market share, and Italy, partly reflecting out-switching to heated tobacco units. |
• | France, down by 6.4%, primarily reflecting the impact of price increases in 2018 and the first quarter of 2019; |
• | Germany, down by 1.9%, primarily reflecting the impact of price increases in 2018 and March 2019; and |
• | Italy, down by 1.8%, primarily reflecting the impact of price increases in 2018 and the first quarter of 2019; |
• | Poland, up by 6.7%, reflecting the same factor as in the quarter; and |
• | Spain, up by 0.9%, partly reflecting a lower prevalence of illicit trade. |
• | higher heated tobacco unit shipment volume across the Region, notably Italy, driven by higher market share; |
• | lower cigarette shipment volume, mainly in France and Italy, reflecting the same factors as in the quarter, partly offset by Poland, mainly driven by the higher total market. |
Financial Summary - Quarters Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 899 | $ 778 | 15.6 | % | 16.5 | % | 121 | (7 | ) | (3 | ) | 131 | — | ||||||||
Operating Income (Loss) | $ (101) | $ 270 | -(100)% | -(100)% | (371 | ) | 25 | (3 | ) | 32 | (425 | ) | |||||||||
Asset Impairment & Exit Costs | — | — | — | % | — | % | — | — | — | — | — | ||||||||||
Russia Excise and VAT Audit Charge (1) | (374 | ) | — | — | % | — | % | (374 | ) | — | — | — | (374 | ) | |||||||
Adjusted Operating Income | $ 273 | $ 270 | 1.1 | % | (8.1 | )% | 3 | 25 | (3 | ) | 32 | (51 | ) | ||||||||
Adjusted Operating Income Margin | 30.4 | % | 34.7 | % | (4.3)pp | (7.3)pp | |||||||||||||||
(1) Included in marketing, administration and research costs at the consolidated operating income level. |
Financial Summary - Nine Months Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 2,300 | $ 2,105 | 9.3 | % | 15.8 | % | 195 | (137 | ) | 50 | 282 | — | |||||||||
Operating Income | $ 284 | $ 682 | (58.4 | )% | (56.9 | )% | (398 | ) | (10 | ) | 50 | 73 | (511 | ) | |||||||
Asset Impairment & Exit Costs | — | — | — | % | — | % | — | — | — | — | — | ||||||||||
Russia Excise and VAT Audit Charge (1) | (374 | ) | — | — | % | — | % | (374 | ) | — | — | — | (374 | ) | |||||||
Adjusted Operating Income | $ 658 | $ 682 | (3.5 | )% | (2.1 | )% | (24 | ) | (10 | ) | 50 | 73 | (137 | ) | |||||||
Adjusted Operating Income Margin | 28.6 | % | 32.4 | % | (3.8)pp | (5.0)pp | |||||||||||||||
(1) Included in marketing, administration and research costs at the consolidated operating income level. |
PMI Shipment Volume | Third-Quarter | Nine Months Year-to-Date | ||||||||||||
(million units) | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||
Cigarettes | 27,379 | 29,801 | (8.1 | )% | 74,779 | 80,294 | (6.9 | )% | ||||||
Heated Tobacco Units | 3,858 | 1,152 | +100.0% | 8,213 | 2,667 | +100.0% | ||||||||
Total Eastern Europe | 31,237 | 30,953 | 0.9 | % | 82,992 | 82,961 | — | % |
• | Russia, down by 5.9%, primarily reflecting the impact of price increases, as well as an increase in the prevalence of illicit trade; and |
• | Ukraine, down by 14.5%, primarily reflecting the impact of excise tax-driven price increases, as well as an increase in the prevalence of illicit trade; |
• | Kazakhstan, up by 4.6%, partly reflecting a lower prevalence of illicit trade. |
• | Kazakhstan, up by 7.9%, mainly reflecting a higher total market and a higher market share of heated tobacco units; and |
• | Russia, up by 2.8%, mainly reflecting a higher market share of heated tobacco units, partially offset by the lower total market; |
• | Ukraine, down by 6.3%, reflecting a lower total market, partly offset by higher market share of heated tobacco units. |
• | Russia, down by 5.3%, reflecting the same factors as in the quarter; and |
• | Ukraine, down by 13.4%, reflecting the same factors as in the quarter; |
• | Kazakhstan, up by 5.2%, reflecting the same factor as in the quarter. |
• | Kazakhstan, up by 10.5%, reflecting a higher total market and a higher market share of heated tobacco units; and |
• | Russia, up by 0.1%, mainly reflecting a higher market share of heated tobacco units, partially offset by the lower total market; |
• | Ukraine, down by 3.2%, reflecting a lower total market, partly offset by a higher market share, notably of heated tobacco units. |
Financial Summary - Quarters Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 1,127 | $ 1,143 | (1.4 | )% | — | % | (16 | ) | (16 | ) | 89 | (70 | ) | (19 | ) | ||||||
Operating Income | $ 519 | $ 491 | 5.7 | % | 4.9 | % | 28 | 4 | 89 | (69 | ) | 4 | |||||||||
Asset Impairment & Exit Costs | — | — | — | % | — | % | — | — | — | — | — | ||||||||||
Adjusted Operating Income | $ 519 | $ 491 | 5.7 | % | 4.9 | % | 28 | 4 | 89 | (69 | ) | 4 | |||||||||
Adjusted Operating Income Margin | 46.1 | % | 43.0 | % | 3.1pp | 2.1pp |
Financial Summary - Nine Months Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 3,058 | $ 3,126 | (2.2 | )% | 3.4 | % | (68 | ) | (174 | ) | 154 | (45 | ) | (3 | ) | ||||||
Operating Income | $ 1,304 | $ 1,268 | 2.8 | % | 8.2 | % | 36 | (68 | ) | 154 | (81 | ) | 31 | ||||||||
Asset Impairment & Exit Costs | — | — | — | % | — | % | — | — | — | — | — | ||||||||||
Adjusted Operating Income | $ 1,304 | $ 1,268 | 2.8 | % | 8.2 | % | 36 | (68 | ) | 154 | (81 | ) | 31 | ||||||||
Adjusted Operating Income Margin | 42.6 | % | 40.6 | % | 2.0pp | 1.9pp |
PMI Shipment Volume | Third-Quarter | Nine Months Year-to-Date | ||||||||||||
(million units) | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||
Cigarettes | 36,994 | 37,406 | (1.1 | )% | 101,957 | 100,831 | 1.1 | % | ||||||
Heated Tobacco Units | 588 | 1,152 | (49.0 | )% | 2,061 | 2,832 | (27.2 | )% | ||||||
Total Middle East & Africa | 37,582 | 38,558 | (2.5 | )% | 104,018 | 103,663 | 0.3 | % |
• | Algeria, up by 7.5%, partly reflecting the impact of estimated trade inventory movements; |
• | Egypt, up by 10.1%, mainly due to the timing of estimated trade inventory movements in the third quarter of 2019 related to anticipated price increases compared to estimated unfavorable trade inventory movements in the third quarter of 2018 following the July 2018 health tax increase; and |
• | Saudi Arabia, up by 4.1%, primarily reflecting a recovery of the total market following the introduction of the new excise tax in June 2017 and VAT in January 2018, respectively; |
• | Duty Free, down by 5.6%, mainly reflecting increased enforcement of traveler allowances, notably by China. |
• | PMI Duty Free, down by 11.1%. Excluding the net unfavorable impact of estimated distributor inventory movements, primarily of heated tobacco units, PMI's in market sales declined by 8.0%, primarily reflecting the lower total market; |
• | Saudi Arabia, down by 21.1%. Net unfavorable estimated distributor inventory movements totaled 0.6 billion cigarettes, mainly attributable to the pay-back of adjustments in the first half of 2019 resulting from the delayed importation deadline before the implementation of plain packaging scheduled for January 1, 2020. Excluding the impact of these inventory movements, PMI's in-market sales grew by 1.9%; and |
• | Turkey, down by 10.7%, mainly reflecting lower market share, primarily driven by the timing of above-inflation retail price increases in April 2019 compared to competition, as well as the impact of price increases in August 2019; |
• | Egypt, up by 22.6%, primarily reflecting higher market share, driven by L&M, as well as a higher total market. |
• | Algeria, up by 5.9%, partly reflecting the timing of estimated trade inventory movements in 2019 compared to 2018; |
• | Egypt, up by 1.8%, mainly reflecting the same factor as in the quarter; |
• | Saudi Arabia, up by 6.3%, primarily reflecting a favorable comparison with the first nine months of 2018, which was down by 24.5%, mainly due to the impact of retail price increases in 2017, the first quarter of 2018 following the introduction of the new excise tax in June 2017 and VAT in January 2018; and |
• | Turkey, up by 8.2%, notably reflecting a lower prevalence of illicit trade; |
• | Duty Free, down by 5.4%, mainly reflecting the lower total market. |
• | Egypt, up by 14.6%, mainly reflecting the same factors as in the quarter; and |
• | Saudi Arabia, up by 26.1%. Net favorable estimated distributor inventory movements totaled 1.1 billion cigarettes, mainly attributable to the timing of shipments compared to 2018. Excluding the impact of these inventory movements, PMI's in-market sales grew by 4.6%, partly reflecting a higher total market; |
• | PMI Duty Free, down by 10.6%. Excluding the net unfavorable impact of estimated distributor inventory movements of 0.8 billion units, PMI's in-market sales decline was 5.6%, mainly reflecting the same factor as in the quarter. |
Financial Summary - Quarters Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 1,246 | $ 1,197 | 4.1 | % | 2.8 | % | 49 | 15 | 123 | (89 | ) | — | |||||||||
Operating Income | $ 539 | $ 455 | 18.5 | % | 14.3 | % | 84 | 19 | 123 | (64 | ) | 6 | |||||||||
Asset Impairment & Exit Costs | — | — | — | % | — | % | — | — | — | — | — | ||||||||||
Adjusted Operating Income | $ 539 | $ 455 | 18.5 | % | 14.3 | % | 84 | 19 | 123 | (64 | ) | 6 | |||||||||
Adjusted Operating Income Margin | 43.3 | % | 38.0 | % | 5.3pp | 4.2pp |
Financial Summary - Nine Months Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 3,607 | $ 3,434 | 5.0 | % | 7.3 | % | 173 | (78 | ) | 313 | (62 | ) | — | ||||||||
Operating Income | $ 1,471 | $ 1,324 | 11.1 | % | 13.0 | % | 147 | (25 | ) | 313 | (41 | ) | (100 | ) | |||||||
Asset Impairment & Exit Costs (1) | (20 | ) | — | — | % | — | % | (20 | ) | — | — | — | (20 | ) | |||||||
Adjusted Operating Income | $ 1,491 | $ 1,324 | 12.6 | % | 14.5 | % | 167 | (25 | ) | 313 | (41 | ) | (80 | ) | |||||||
Adjusted Operating Income Margin | 41.3 | % | 38.6 | % | 2.7pp | 2.5pp | |||||||||||||||
(1) Included in marketing, administration and research costs at the consolidated operating income level. |
PMI Shipment Volume | Third-Quarter | Nine Months Year-to-Date | ||||||||||||
(million units) | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||
Cigarettes | 42,362 | 45,840 | (7.6 | )% | 130,230 | 130,846 | (0.5 | )% | ||||||
Heated Tobacco Units | — | — | — | % | — | — | — | % | ||||||
Total South & Southeast Asia | 42,362 | 45,840 | (7.6 | )% | 130,230 | 130,846 | (0.5 | )% |
• | Indonesia, down by 1.6%, mainly due to estimated trade inventory movements; |
• | Pakistan, down by 49.8%, mainly due to estimated trade inventory movements following those of the second quarter 2019 related to anticipated excise tax-driven price increases compared to the prior year. Excluding the impact of these inventory movements, the total market is estimated to have declined by 14.7%; and |
• | the Philippines, down by 5.8%, mainly due to the impact of price increases in the below premium segment in the fourth quarter of 2018, as well as price increases in the third-quarter of 2019; |
• | Thailand, up by 3.3%, primarily reflecting on-going recovery from the September 2017 excise tax reform. |
• | Indonesia, down by 5.7%, mainly reflecting a lower market share, primarily due to widening price gaps between Sampoerna A and competitive brands following its price increase in October 2018, as well as a lower total market; |
• | Pakistan, down by 54.1%, mainly reflecting a lower total market; and |
• | the Philippines, down by 2.8%, mainly reflecting a lower total market, partly offset by higher market share, notably of Marlboro; |
• | Thailand, up by 8.0%, mainly reflecting a higher market share driven by the continued strong performance of L&M 7.1 and the favorable impact of distribution expansion in 2018, as well as a higher total market. |
• | Pakistan, down by 9.8%, mainly reflecting the impact of excise tax-driven price increases; and |
• | Vietnam, down by 4.4%, mainly reflecting the impact of excise tax-driven price increases; |
• | Indonesia, up by 0.7%, reflecting the absence of an excise tax increase in 2019; and |
• | Thailand, up by 12.9%, reflecting the same factor as in the quarter. |
• | Indonesia, down by 3.2%, mainly reflecting a lower market share primarily due to the widened retail price gap of Sampoerna A to competitive brands following its price increase in October 2018, partly offset by a higher total market; and |
• | Pakistan, down by 2.4%, mainly reflecting a lower total market, partly offset by a higher market share resulting from the timing of estimated trade inventory movements of competitors' brands; |
• | the Philippines, up by 1.5%, mainly reflecting a higher market share, notably of Marlboro; and |
• | Thailand, up by 20.2%, reflecting the same factors as in the quarter. |
Financial Summary - Quarters Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 1,252 | $ 1,166 | 7.4 | % | 7.5 | % | 86 | (1 | ) | (21 | ) | 108 | — | ||||||||
Operating Income | $ 451 | $ 426 | 5.9 | % | 3.1 | % | 25 | 12 | (21 | ) | 64 | (30 | ) | ||||||||
Asset Impairment & Exit Costs | — | — | — | % | — | % | — | — | — | — | — | ||||||||||
Adjusted Operating Income | $ 451 | $ 426 | 5.9 | % | 3.1 | % | 25 | 12 | (21 | ) | 64 | (30 | ) | ||||||||
Adjusted Operating Income Margin | 36.0 | % | 36.5 | % | (0.5)pp | (1.5)pp |
Financial Summary - Nine Months Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 4,094 | $ 4,235 | (3.3 | )% | (2.7 | )% | (141 | ) | (26 | ) | 186 | (301 | ) | — | |||||||
Operating Income | $ 1,520 | $ 1,439 | 5.6 | % | 3.3 | % | 81 | 33 | 186 | (190 | ) | 52 | |||||||||
Asset Impairment & Exit Costs | — | — | — | % | — | % | — | — | — | — | — | ||||||||||
Adjusted Operating Income | $ 1,520 | $ 1,439 | 5.6 | % | 3.3 | % | 81 | 33 | 186 | (190 | ) | 52 | |||||||||
Adjusted Operating Income Margin | 37.1 | % | 34.0 | % | 3.1pp | 2.1pp |
PMI Shipment Volume | Third-Quarter | Nine Months Year-to-Date | ||||||||||||
(million units) | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||
Cigarettes | 12,692 | 14,186 | (10.5 | )% | 38,650 | 43,391 | (10.9 | )% | ||||||
Heated Tobacco Units | 7,976 | 4,575 | 74.3 | % | 23,253 | 19,755 | 17.7 | % | ||||||
Total East Asia & Australia | 20,668 | 18,761 | 10.2 | % | 61,903 | 63,146 | (2.0 | )% |
• | Australia, down by 7.4%, or by 11.0% excluding the impact of estimated trade inventory movements, mainly reflecting the impact of excise tax-driven retail price increases; |
• | Japan, down by 12.9%, or by 4.5% excluding the impact of estimated trade inventory movements, mainly reflecting the impact of the October 1, 2018 excise tax-driven retail price increases, as well as out-switching to the low-price cigarillo category; |
• | Korea, down by 1.9%, reflecting the secular decline of the cigarette category, partly offset by the growth of the heat-not-burn category; and |
• | Taiwan, down by 7.9%, continuing to reflect the impact of significant excise tax-driven retail price increases in June 2017, as well as an increase in the prevalence of illicit trade. |
• | Japan, up by 24.5%. Excluding the net favorable impact of estimated distributor inventory movements of approximately 4.4 billion units, comprised of approximately 3.9 billion heated tobacco units and approximately 0.5 billion cigarettes, mainly reflecting a favorable comparison with the third quarter of 2018 in which IQOS consumable inventories in Japan were reduced, PMI's in-market sales decline was 11.2%, reflecting the lower total market, partly offset by higher heated tobacco unit market share; |
• | Korea, down by 10.5%, principally due to lower market share, as well as a lower total market. |
• | Australia, down by 4.3%, or by 9.6% excluding the impact of estimated trade inventory movements, mainly reflecting the same factor as in the quarter; |
• | Japan, down by 7.7%, or by 4.5% excluding the impact of estimated trade inventory movements, mainly reflecting the same factor as in the quarter; |
• | Korea, down by 1.4%, mainly reflecting the same factor as in the quarter; and |
• | Taiwan, down by 5.2%, mainly reflecting the same factors as in the quarter. |
• | Korea, down by 10.0%, principally due to lower cigarette and heated tobacco unit market share, as well as a lower total market; |
• | Japan, up by 1.4%. Excluding the net favorable impact of estimated distributor inventory movements of approximately 3.9 billion units, comprised of approximately 3.8 billion heated tobacco units and approximately 0.1 billion cigarettes, reflecting the same factor as in the quarter, PMI's in-market sales decline was 7.6%, primarily reflecting the lower total market. |
Financial Summary - Quarters Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other(1) | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 473 | $ 753 | (37.2 | )% | (36.1 | )% | (280 | ) | (8 | ) | 24 | (39 | ) | (257 | ) | ||||||
Operating Income | $ 125 | $ 335 | (62.7 | )% | (60.9 | )% | (210 | ) | (6 | ) | 24 | (34 | ) | (194 | ) | ||||||
Asset Impairment & Exit Costs (2) | (22 | ) | — | — | % | — | % | (22 | ) | — | — | — | (22 | ) | |||||||
Adjusted Operating Income | $ 147 | $ 335 | (56.1 | )% | (54.3 | )% | (188 | ) | (6 | ) | 24 | (34 | ) | (172 | ) | ||||||
Adjusted Operating Income Margin | 31.1 | % | 44.5 | % | (13.4)pp | (12.7)pp | |||||||||||||||
(1) Unfavorable Cost/Other variance includes the impact of the RBH deconsolidation. | |||||||||||||||||||||
(2) Included in marketing, administration and research costs at the consolidated operating income level. | |||||||||||||||||||||
Note: Net Revenues include revenues from shipments of the IQOS heated tobacco device, heated tobacco units and accessories to Altria Group, Inc., commencing in the third quarter of 2019, for sale under license in the United States. |
Financial Summary - Nine Months Ended September 30, | Change Fav./(Unfav.) | Variance Fav./(Unfav.) | |||||||||||||||||||
2019 | 2018 | Total | Excl. Curr. | Total | Cur- rency | Price | Vol/ Mix | Cost/ Other(1) | |||||||||||||
(in millions) | |||||||||||||||||||||
Net Revenues | $ 1,652 | $ 2,268 | (27.2 | )% | (24.6 | )% | (616 | ) | (59 | ) | 44 | (91 | ) | (510 | ) | ||||||
Operating Income | $ 100 | $ 866 | (88.5 | )% | (89.6 | )% | (766 | ) | 10 | 44 | (77 | ) | (743 | ) | |||||||
Asset Impairment & Exit Costs (2) | (45 | ) | — | — | % | — | % | (45 | ) | — | — | — | (45 | ) | |||||||
Canadian Tobacco Litigation-Related Expense (2) | (194 | ) | — | — | % | — | % | (194 | ) | — | — | — | (194 | ) | |||||||
Loss on Deconsolidation of RBH (2) | (239 | ) | — | — | % | — | % | (239 | ) | — | — | — | (239 | ) | |||||||
Adjusted Operating Income | $ 578 | $ 866 | (33.3 | )% | (34.4 | )% | (288 | ) | 10 | 44 | (77 | ) | (265 | ) | |||||||
Adjusted Operating Income Margin | 35.0 | % | 38.2 | % | (3.2)pp | (5.0)pp | |||||||||||||||
(1) Unfavorable Cost/Other variance includes the impact of the RBH deconsolidation. | |||||||||||||||||||||
(2) Included in marketing, administration and research costs at the consolidated operating income level. | |||||||||||||||||||||
Note: Net Revenues include revenues from shipments of the IQOS heated tobacco device, heated tobacco units and accessories to Altria Group, Inc., commencing in the third quarter of 2019, for sale under license in the United States. |
PMI Shipment Volume | Third-Quarter | Nine Months Year-to-Date | ||||||||||||
(million units) | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||
Cigarettes | 16,854 | 19,612 | (14.1 | )% | 52,906 | 58,829 | (10.1 | )% | ||||||
Heated Tobacco Units | 89 | 43 | +100.0% | 202 | 98 | +100.0% | ||||||||
Total Latin America & Canada | 16,943 | 19,655 | (13.8 | )% | 53,108 | 58,927 | (9.9 | )% |
• | Canada, down by 11.1%, primarily due to the impact of cumulative price increases, as well as the growing prevalence of e-vapor products; |
• | Mexico, down by 9.8%, or by 2.3% excluding estimated net trade inventory movements related to the timing of price increases; and |
• | Venezuela, down by 55.1%, mainly reflecting the deterioration of the socioeconomic environment and the impact of inflation-driven price increases; |
• | Argentina, up by 2.3%. Excluding estimated net trade inventory movements related to the timing of price increases, the total market decreased by 1.6%, primarily due to the impact of cumulative price increases and the impact of the economic downturn as of the second half of 2018; and |
• | Brazil, up by 5.4%. Excluding estimated net trade inventory movements primarily related to the timing of price increases, the total market increased by 0.7%. |
• | Mexico, down by 17.3%, driven by the lower total market and lower market share, largely reflecting the timing of retail price increases compared to 2018. |
• | Argentina, down by 4.9%, reflecting the same factors as in the quarter; |
• | Canada, down by 8.9%, reflecting the same factors as in the quarter; and |
• | Venezuela, down by 57.6%, reflecting the same factors as in the quarter. |
• | Argentina, down by 8.1%, primarily reflecting the lower total market, as well as lower market share; |
• | Mexico, down by 1.9%, primarily reflecting the lower total market, as well as lower market share; and |
• | Venezuela, down by 76.9%, primarily reflecting the lower total market, as well as lower market share. |
• | "PMI" refers to Philip Morris International Inc. and its subsidiaries. Trademarks and service marks that are the registered property of, or licensed by, the subsidiaries of PMI, are italicized. |
• | Comparisons are made to the same prior-year period unless otherwise stated. |
• | Unless otherwise stated, references to total industry, total market, PMI shipment volume and PMI market share performance reflect cigarettes and heated tobacco units. |
• | References to total international market, defined as worldwide cigarette and heated tobacco unit volume excluding the United States, total industry, total market and market shares are PMI estimates for tax-paid products 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. In addition, to reflect the deconsolidation of PMI's Canadian subsidiary, Rothmans, Benson & Hedges, Inc. (RBH), effective March 22, 2019, PMI's total market share has been restated for previous periods. |
• | "OTP" is defined as "other tobacco products," primarily roll-your-own and make-your-own cigarettes, pipe tobacco, cigars and cigarillos, and does not include reduced-risk products. |
• | "Combustible products" is the term PMI uses to refer to cigarettes and OTP, combined. |
• | In-market sales, or "IMS," is defined as sales to the retail channel, depending on the market and distribution model. |
• | "Total shipment volume" is defined as the combined total of cigarette shipment volume and heated tobacco unit shipment volume. |
• | "North Africa" is defined as Algeria, Egypt, Libya, Morocco and Tunisia. |
• | "The GCC" (Gulf Cooperation Council) is defined as Bahrain, Kuwait, Oman, Qatar, Saudi Arabia and the United Arab Emirates (UAE). |
• | Following the deconsolidation of PMI's Canadian subsidiary, Rothmans, Benson & Hedges, Inc. (RBH), PMI will continue to report the volume of brands sold by RBH for which other PMI subsidiaries are the trademark owner. These include HEETS, Next, Philip Morris and Rooftop, which accounted for approximately 40% of RBH's total shipment volume in 2018. |
• | From time to time, PMI’s shipment volumes are subject to the impact of distributor inventory movements, and estimated total industry/market volumes are subject to the impact of inventory movements in various trade channels that include estimated trade inventory movements of PMI’s competitors arising from market-specific factors that significantly distort reported volume disclosures. Such factors may include changes to the manufacturing supply chain, shipment methods, consumer demand, timing of excise tax increases or other influences that may affect the timing of sales to customers. In such instances, in addition to reviewing PMI shipment volumes and certain estimated total industry/market volumes on a reported basis, management reviews these measures on an adjusted basis that excludes the impact of distributor and/or estimated trade inventory movements. Management also believes that disclosing PMI shipment volumes and estimated total industry/market volumes in such circumstances on a basis that excludes the impact of distributor and/or estimated trade inventory movements, such as on an IMS basis, improves the comparability of performance and trends for these measures over different reporting periods. |
• | Net revenues related to combustible products refer to the operating revenues generated from the sale of these products, including shipping and handling charges billed to customers, net of sales and promotion incentives, and excise taxes. PMI recognizes revenue when control is transferred to the customer, typically either upon shipment or delivery of goods. |
• | Net revenues related to RRPs represent the sale of heated tobacco units, IQOS devices and related accessories, and other nicotine-containing products, primarily e-vapor products, including shipping and handling charges billed to customers, net of sales and promotion incentives, and excise taxes. PMI recognizes revenue when control is transferred to the customer, typically either upon shipment or delivery of goods. |
• | "Cost of sales" consists principally of: tobacco leaf, non-tobacco raw materials, labor and manufacturing costs; shipping and handling costs; and the cost of IQOS devices produced by third-party electronics manufacturing service providers. Estimated costs associated with IQOS warranty programs are generally provided for in cost of sales in the period the related revenues are recognized. |
• | "Marketing, administration and research costs" include the costs of marketing and selling our products, other costs generally not related to the manufacture of our products (including general corporate expenses), and costs incurred to develop new products. The most significant components of our marketing, administration and research costs are marketing and sales expenses and general and administrative expenses. |
• | [NEW] "Cost/Other" in the Consolidated Financial Summary table of total PMI and the six reporting segments of this release reflects the currency-neutral variances of: cost of sales (excluding the volume/mix cost component); marketing, administration and research costs (including asset impairment and exit costs, the Canadian tobacco litigation-related expense and the charge related to the deconsolidation of RBH in Canada, and the Russia excise & VAT audit charge); and amortization of intangibles. “Cost/Other” also includes the currency-neutral net revenue variance, unrelated to volume/mix and price components, attributable to fees for certain distribution rights billed to customers in certain markets in the ME&A Region, as well as the impact of the deconsolidation in RBH. |
• | "Adjusted Operating Income Margin" is calculated as adjusted operating income, divided by net revenues. |
• | "Adjusted EBITDA" is defined as earnings before interest, taxes, depreciation, amortization and equity (income)/loss in unconsolidated subsidiaries, excluding asset impairment and exit costs, and unusual items. |
• | "Net debt" is defined as total debt, less cash and cash equivalents. |
• | [NEW] Management reviews net revenues, OI, OI margins, operating cash flow 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, tax items and other special items. For example, PMI’s adjusted diluted EPS and other impacted results reflect the loss on deconsolidation of RBH and the Canadian tobacco litigation-related expense, recorded in the first quarter of 2019, and the Russia excise & VAT charge, recorded in the third quarter of 2019. PMI believes that the adjusted measures, including pro forma measures, will provide useful insight into underlying business trends and results, and will provide a more meaningful performance comparison for the period during which RBH remains under CCAA protection. For PMI's 2018 pro forma adjusted diluted EPS by quarter and year-to-date, see Schedule 3 in PMI's third-quarter 2019 earnings release. |
• | Management reviews these measures because they exclude changes in currency exchange rates and other factors that may distort underlying business trends, thereby improving the comparability of PMI’s business performance between reporting periods. Furthermore, PMI uses several of these measures in its management compensation program to promote internal fairness and a disciplined assessment of performance against company targets. PMI discloses these measures to enable investors to view the business through the eyes of management. |
• | Non-GAAP measures used in this release should neither be considered in isolation nor as a substitute for the financial measures prepared in accordance with U.S. GAAP. For a reconciliation of non-GAAP measures to the most directly comparable U.S. GAAP measures, see the relevant schedules provided with this press release. |
• | U.S. GAAP Treatment of Argentina as a Highly Inflationary Economy. Following the categorization of Argentina by the International Practices Task Force of the Center for Audit Quality as a country with a three-year cumulative inflation rate greater than 100%, the country is considered highly inflationary in accordance with U.S. GAAP. Consequently, PMI began to account for the operations of its Argentinian affiliates as highly inflationary, and to treat the U.S. dollar as the functional currency of the affiliates, effective July 1, 2018. The move to highly inflationary accounting in Argentina reduced PMI's currency-neutral net revenue growth by approximately 0.6 points in 2018. |
• | Reduced Risk Products (“RRPs”) is the term PMI uses to refer to products that present, are likely to present, or have the potential to present less risk of harm to smokers who switch to these products versus continuing smoking. PMI has a range of RRPs in various stages of development, scientific assessment and commercialization. PMI's RRPs are smoke-free products that produce an aerosol that contains far lower quantities of harmful and potentially harmful constituents than found in cigarette smoke. |
• | "Heated tobacco units," or "HTUs," is the term PMI uses to refer to heated tobacco consumables, which include the company's HEETS, HEETS Marlboro and HEETS FROM MARLBORO, defined collectively as HEETS, as well as Marlboro HeatSticks and Parliament HeatSticks. |
• | Unless otherwise stated, all references to IQOS are to PMI's heat-not-burn products. |
• | The IQOS heat-not-burn device is a precisely controlled heating device into which a specially designed and proprietary tobacco unit is inserted and heated to generate an aerosol. |
• | On April 30, 2019, the U.S. Food and Drug Administration (FDA) announced that the marketing of IQOS, PMI's electrically heated tobacco system, is appropriate for the protection of public health and authorized it for sale in the United States. The FDA’s decision follows its comprehensive assessment of PMI’s premarket tobacco product applications (PMTAs) submitted to the Agency in 2017. In the third quarter of 2019, PMI brought the IQOS device and three variants of its heated tobacco units (the term PMI uses to refer to heated tobacco consumables) to the U.S. through its license with Altria Group, Inc., whose subsidiary, Philip Morris USA Inc., will market the product and comply with the provisions set forth in the FDA's marketing order. |
• | Shipment volume of heated tobacco units to the United States is included in the heated tobacco unit shipment volume of the Latin America & Canada segment. Revenues from shipments of the IQOS heated tobacco device, heated tobacco units and accessories to Altria Group, Inc. for sale under license in the United States are included in Net Revenues of the Latin America & Canada segment. |
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, % (1) | ||||||||||||||||||||||||||||||||||||||||
Total | Cigarette | HTU | Total | HTU | |||||||||||||||||||||||||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | 2019 | 2018 | % Change | 2019 | 2018 | % Change | 2019 | 2018 | pp Change | 2019 | 2018 | pp Change | ||||||||||||||||||||||||||
Total PMI | 696.1 | 720.1 | (3.3 | ) | 199.5 | 203.7 | (2.1 | ) | 183.5 | 195.1 | (5.9 | ) | 16.0 | 8.7 | 84.8 | 28.8 | 28.9 | (0.1 | ) | 2.3 | 1.7 | 0.6 | |||||||||||||||||||||
European Union | |||||||||||||||||||||||||||||||||||||||||||
France | 10.2 | 10.7 | (4.8 | ) | 4.5 | 4.6 | (2.8 | ) | 4.5 | 4.6 | (3.0 | ) | — | — | — | 45.0 | 45.7 | (0.7 | ) | 0.2 | 0.1 | 0.1 | |||||||||||||||||||||
Germany | 20.7 | 20.5 | 1.3 | 7.4 | 7.3 | 1.7 | 7.2 | 7.2 | (0.1 | ) | 0.2 | 0.1 | +100 | 35.7 | 35.5 | 0.2 | 1.1 | 0.5 | 0.6 | ||||||||||||||||||||||||
Italy | 18.3 | 18.3 | 0.3 | 9.5 | 9.3 | 2.2 | 8.5 | 8.8 | (3.6 | ) | 1.1 | 0.5 | 95.8 | 52.0 | 51.9 | 0.1 | 4.6 | 2.0 | 2.6 | ||||||||||||||||||||||||
Poland | 12.5 | 11.9 | 4.3 | 5.3 | 5.2 | 2.3 | 5.0 | 5.1 | (1.5 | ) | 0.3 | 0.1 | +100 | 42.5 | 43.4 | (0.9 | ) | 2.4 | 0.9 | 1.5 | |||||||||||||||||||||||
Spain | 12.6 | 12.5 | 0.8 | 3.8 | 3.9 | (1.5 | ) | 3.8 | 3.8 | (2.0 | ) | 0.1 | 0.1 | 25.9 | 31.6 | 32.4 | (0.8 | ) | 0.7 | 0.4 | 0.3 | ||||||||||||||||||||||
Eastern Europe | |||||||||||||||||||||||||||||||||||||||||||
Russia | 61.4 | 65.3 | (5.9 | ) | 18.9 | 18.4 | 2.8 | 16.2 | 17.6 | (8.0 | ) | 2.7 | 0.7 | +100 | 30.9 | 28.3 | 2.6 | 4.0 | 1.1 | 2.9 | |||||||||||||||||||||||
Middle East & Africa | |||||||||||||||||||||||||||||||||||||||||||
Saudi Arabia | 5.5 | 5.3 | 4.1 | 2.0 | 2.5 | (21.1 | ) | 2.0 | 2.5 | (21.1 | ) | — | — | — | 40.8 | 41.7 | (0.9 | ) | — | — | — | ||||||||||||||||||||||
Turkey | 33.8 | 33.7 | 0.3 | 14.2 | 15.9 | (10.7 | ) | 14.2 | 15.9 | (10.7 | ) | — | — | — | 41.9 | 47.1 | (5.2 | ) | — | — | — | ||||||||||||||||||||||
South & Southeast Asia | |||||||||||||||||||||||||||||||||||||||||||
Indonesia | 79.0 | 80.3 | (1.6 | ) | 25.0 | 26.5 | (5.7 | ) | 25.0 | 26.5 | (5.7 | ) | — | — | — | 31.7 | 33.0 | (1.3 | ) | — | — | — | |||||||||||||||||||||
Philippines | 17.2 | 18.3 | (5.8 | ) | 12.4 | 12.7 | (2.8 | ) | 12.4 | 12.7 | (2.8 | ) | — | — | — | 71.8 | 69.5 | 2.3 | — | — | — | ||||||||||||||||||||||
East Asia & Australia | |||||||||||||||||||||||||||||||||||||||||||
Australia | 3.2 | 3.4 | (7.4 | ) | 0.9 | 1.0 | (11.8 | ) | 0.9 | 1.0 | (11.8 | ) | — | — | — | 27.7 | 29.1 | (1.4 | ) | — | — | — | |||||||||||||||||||||
Japan | 42.1 | 48.3 | (12.9 | ) | 13.3 | 10.7 | 24.5 | 6.5 | 7.5 | (13.4 | ) | 6.8 | 3.2 | +100 | 34.3 | 33.7 | 0.6 | 17.0 | 15.5 | 1.5 | |||||||||||||||||||||||
Korea | 18.4 | 18.7 | (1.9 | ) | 4.1 | 4.6 | (10.5 | ) | 2.9 | 3.2 | (7.1 | ) | 1.1 | 1.4 | (18.4 | ) | 22.2 | 24.2 | (2.0 | ) | 6.2 | 7.4 | (1.2 | ) | |||||||||||||||||||
Latin America & Canada | |||||||||||||||||||||||||||||||||||||||||||
Argentina | 8.3 | 8.1 | 2.3 | 5.9 | 6.1 | (3.0 | ) | 5.9 | 6.1 | (3.0 | ) | — | — | — | 70.4 | 75.2 | (4.8 | ) | — | — | — | ||||||||||||||||||||||
Mexico | 7.7 | 8.5 | (9.8 | ) | 4.9 | 5.9 | (17.3 | ) | 4.9 | 5.9 | (17.3 | ) | — | — | — | 63.4 | 69.1 | (5.7 | ) | — | — | — | |||||||||||||||||||||
(1) Market share estimates are calculated using IMS data | |||||||||||||||||||||||||||||||||||||||||||
Note: % change for Total Market and PMI shipments is computed based on millions of units; PMI Market Share estimates for previous periods are restated to reflect RBH deconsolidation and exclude RBH-owned brands. | |||||||||||||||||||||||||||||||||||||||||||
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, % (1) | ||||||||||||||||||||||||||||||||||||||||
Total | Cigarette | HTU | Total | HTU | |||||||||||||||||||||||||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | 2019 | 2018 | % Change | 2019 | 2018 | % Change | 2019 | 2018 | pp Change | 2019 | 2018 | pp Change | ||||||||||||||||||||||||||
Total PMI | 2,023.2 | 2,057.6 | (1.7 | ) | 574.2 | 579.3 | (0.9 | ) | 531.6 | 550.1 | (3.4 | ) | 42.5 | 29.2 | 45.7 | 28.3 | 28.1 | 0.2 | 2.1 | 1.6 | 0.5 | ||||||||||||||||||||||
European Union | |||||||||||||||||||||||||||||||||||||||||||
France | 29.1 | 31.1 | (6.4 | ) | 13.1 | 14.0 | (6.6 | ) | 13.1 | 14.0 | (6.8 | ) | 0.1 | — | — | 44.9 | 45.3 | (0.4 | ) | 0.2 | 0.1 | 0.1 | |||||||||||||||||||||
Germany | 55.1 | 56.1 | (1.9 | ) | 20.8 | 20.5 | 1.1 | 20.2 | 20.3 | (0.6 | ) | 0.6 | 0.3 | +100 | 37.7 | 36.6 | 1.1 | 1.1 | 0.5 | 0.6 | |||||||||||||||||||||||
Italy | 51.1 | 52.0 | (1.8 | ) | 26.6 | 26.6 | (0.1 | ) | 24.1 | 25.5 | (5.3 | ) | 2.5 | 1.1 | +100 | 51.6 | 51.8 | (0.2 | ) | 4.3 | 1.8 | 2.5 | |||||||||||||||||||||
Poland | 35.4 | 33.1 | 6.7 | 14.5 | 13.8 | 5.5 | 13.8 | 13.6 | 1.8 | 0.7 | 0.2 | +100 | 41.1 | 41.6 | (0.5 | ) | 2.1 | 0.7 | 1.4 | ||||||||||||||||||||||||
Spain | 34.4 | 34.1 | 0.9 | 11.3 | 11.1 | 2.5 | 11.1 | 10.9 | 1.5 | 0.2 | 0.1 | 79.7 | 31.5 | 32.1 | (0.6 | ) | 0.7 | 0.4 | 0.3 | ||||||||||||||||||||||||
Eastern Europe | |||||||||||||||||||||||||||||||||||||||||||
Russia | 167.7 | 177.2 | (5.3 | ) | 48.8 | 48.7 | 0.1 | 43.4 | 47.1 | (7.8 | ) | 5.3 | 1.6 | +100 | 29.7 | 27.8 | 1.9 | 3.3 | 0.8 | 2.5 | |||||||||||||||||||||||
Middle East & Africa | |||||||||||||||||||||||||||||||||||||||||||
Saudi Arabia | 16.1 | 15.2 | 6.3 | 6.7 | 5.3 | 26.1 | 6.7 | 5.3 | 26.1 | — | — | — | 40.5 | 41.1 | (0.6 | ) | — | — | — | ||||||||||||||||||||||||
Turkey | 95.4 | 88.2 | 8.2 | 40.6 | 40.9 | (0.7 | ) | 40.6 | 40.9 | (0.7 | ) | — | — | — | 42.5 | 46.4 | (3.9 | ) | — | — | — | ||||||||||||||||||||||
South & Southeast Asia | |||||||||||||||||||||||||||||||||||||||||||
Indonesia | 226.3 | 224.8 | 0.7 | 72.1 | 74.5 | (3.2 | ) | 72.1 | 74.5 | (3.2 | ) | — | — | — | 31.9 | 33.1 | (1.2 | ) | — | — | — | ||||||||||||||||||||||
Philippines | 52.6 | 52.6 | (0.1 | ) | 37.2 | 36.7 | 1.5 | 37.2 | 36.7 | 1.5 | — | — | — | 70.8 | 69.8 | 1.0 | — | — | — | ||||||||||||||||||||||||
East Asia & Australia | |||||||||||||||||||||||||||||||||||||||||||
Australia | 9.2 | 9.6 | (4.3 | ) | 2.6 | 2.8 | (9.6 | ) | 2.6 | 2.8 | (9.6 | ) | — | — | — | 27.6 | 29.3 | (1.7 | ) | — | — | — | |||||||||||||||||||||
Japan | 120.3 | 130.4 | (7.7 | ) | 40.5 | 39.9 | 1.4 | 20.9 | 24.2 | (13.3 | ) | 19.5 | 15.8 | 23.9 | 34.3 | 34.2 | 0.1 | 16.9 | 15.6 | 1.3 | |||||||||||||||||||||||
Korea | 51.7 | 52.4 | (1.4 | ) | 11.8 | 13.1 | (10.0 | ) | 8.2 | 9.1 | (10.0 | ) | 3.6 | 4.0 | (9.9 | ) | 22.9 | 24.9 | (2.0 | ) | 6.9 | 7.6 | (0.7 | ) | |||||||||||||||||||
Latin America & Canada | |||||||||||||||||||||||||||||||||||||||||||
Argentina | 24.6 | 25.8 | (4.9 | ) | 17.6 | 19.1 | (8.1 | ) | 17.6 | 19.1 | (8.1 | ) | — | — | — | 71.5 | 74.0 | (2.5 | ) | — | — | — | |||||||||||||||||||||
Mexico | 25.1 | 25.4 | (1.1 | ) | 16.6 | 16.9 | (1.9 | ) | 16.6 | 16.9 | (1.9 | ) | — | — | — | 65.9 | 66.4 | (0.5 | ) | — | — | — | |||||||||||||||||||||
(1) Market share estimates are calculated using IMS data | |||||||||||||||||||||||||||||||||||||||||||
Note: % change for Total Market and PMI shipments is computed based on millions of units; PMI Market Share estimates for previous periods are restated to reflect RBH deconsolidation and exclude RBH-owned brands. | |||||||||||||||||||||||||||||||||||||||||||
Appendix 3 | |||||||||||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |||||||||||||||||||
Reconciliation of Non-GAAP Measures | |||||||||||||||||||
Shipment Volume Adjusted for the Impact of RBH Deconsolidation | |||||||||||||||||||
(in million units) / (Unaudited) | |||||||||||||||||||
Total PMI | Quarters Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||||||||
Total Shipment Volume | 199,504 | 203,720 | (2.1 | )% | 574,154 | 579,274 | (0.9 | )% | |||||||||||
Shipment Volume for RBH-owned brands (1) | (1,462 | ) | (2,922 | ) | (2) | ||||||||||||||
Total Shipment Volume | 199,504 | 202,258 | (3) | (1.4 | )% | 574,154 | 576,352 | (3) | (0.4 | )% | |||||||||
Latin America & Canada | |||||||||||||||||||
Total Shipment Volume | 16,943 | 19,655 | (13.8 | )% | 53,108 | 58,927 | (9.9 | )% | |||||||||||
Shipment Volume for RBH-owned brands | (1,450 | ) | (2,896 | ) | (2) | ||||||||||||||
Total Shipment Volume | 16,943 | 18,205 | (3) | (6.9 | )% | 53,108 | 56,031 | (3) | (5.2 | )% | |||||||||
(1) Includes Duty Free sales in Canada | |||||||||||||||||||
(2) Represents volume for RBH-owned brands from March 22, 2018 through end of period date | |||||||||||||||||||
(3) Pro forma | |||||||||||||||||||
Note: Shipment Volume includes Cigarettes and Heated Tobacco Units; following the deconsolidation of RBH, we report the volume of brands sold by RBH for which other PMI subsidiaries are the trademark owners |
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, | |||||||||||||||||||||||||
$ | 1.22 | 2019 Diluted Earnings Per Share (1) | $ | 3.57 | ||||||||||||||||||||||
$ | 1.44 | 2018 Diluted Earnings Per Share (1) | $ | 3.85 | ||||||||||||||||||||||
$ | (0.22 | ) | Change | $ | (0.28 | ) | ||||||||||||||||||||
(15.3 | )% | % Change | (7.3 | )% | ||||||||||||||||||||||
Reconciliation: | ||||||||||||||||||||||||||
$ | 1.44 | 2018 Diluted Earnings Per Share (1) | $ | 3.85 | ||||||||||||||||||||||
— | 2018 Asset impairment and exit costs | — | ||||||||||||||||||||||||
— | 2018 Tax items | — | ||||||||||||||||||||||||
(0.01 | ) | 2019 Asset impairment and exit costs | (0.03 | ) | ||||||||||||||||||||||
— | 2019 Canadian tobacco litigation-related expense | (0.09 | ) | |||||||||||||||||||||||
— | 2019 Loss on deconsolidation of RBH | (0.12 | ) | |||||||||||||||||||||||
(0.20 | ) | 2019 Russia excise and VAT audit charge | (0.20 | ) | ||||||||||||||||||||||
— | 2019 Tax items | 0.04 | ||||||||||||||||||||||||
— | Currency | (0.13 | ) | |||||||||||||||||||||||
0.01 | Interest | 0.04 | ||||||||||||||||||||||||
— | Change in tax rate | 0.03 | ||||||||||||||||||||||||
(0.02 | ) | Operations (2) | 0.18 | |||||||||||||||||||||||
$ | 1.22 | 2019 Diluted Earnings Per Share (1) | $ | 3.57 | ||||||||||||||||||||||
(1) Basic and diluted EPS were calculated using the following (in millions): | ||||||||||||||||||||||||||
Quarters Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||||
$ 1,896 | $ 2,247 | Net Earnings attributable to PMI | $ 5,569 | $ 6,001 | ||||||||||||||||||||||
5 | 5 | Less distributed and undistributed earnings attributable to share-based payment awards | 13 | 13 | ||||||||||||||||||||||
$ 1,891 | $ 2,242 | Net Earnings for basic and diluted EPS | $ 5,556 | $ 5,988 | ||||||||||||||||||||||
1,556 | 1,555 | Weighted-average shares for basic EPS | 1,556 | 1,555 | ||||||||||||||||||||||
— | — | Plus Contingently Issuable Performance Stock Units | — | — | ||||||||||||||||||||||
1,556 | 1,555 | Weighted-average shares for diluted EPS | 1,556 | 1,555 | ||||||||||||||||||||||
(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, | |||||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | |||||||||||||||
$ 1.22 | $ 1.44 | (15.3 | )% | Reported Diluted EPS | $ 3.57 | $ 3.85 | (7.3 | )% | ||||||||||||
— | Currency | (0.13 | ) | |||||||||||||||||
$ 1.22 | $ 1.44 | (15.3 | )% | Reported Diluted EPS, excluding Currency | $ 3.70 | $ 3.85 | (3.9 | )% | ||||||||||||
Quarters Ended September 30, | Nine Months Ended September 30, | Year Ended | ||||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | 2018 | ||||||||||||||
$ 1.22 | $ 1.44 | (15.3 | )% | Reported Diluted EPS | $ 3.57 | $ 3.85 | (7.3 | )% | $ 5.08 | |||||||||||
0.01 | — | Asset impairment and exit costs | 0.03 | — | — | |||||||||||||||
— | — | Canadian tobacco litigation-related expense | 0.09 | — | — | |||||||||||||||
— | — | Loss on deconsolidation of RBH | 0.12 | — | — | |||||||||||||||
0.20 | — | Russia excise and VAT audit charge | 0.20 | — | — | |||||||||||||||
— | — | Tax items | (0.04 | ) | — | 0.02 | ||||||||||||||
$ 1.43 | $ 1.44 | (0.7 | )% | Adjusted Diluted EPS | $ 3.97 | $ 3.85 | 3.1 | % | $ 5.10 | |||||||||||
— | Currency | (0.13 | ) | |||||||||||||||||
$ 1.43 | $ 1.44 | (0.7 | )% | Adjusted Diluted EPS, excluding Currency | $ 4.10 | $ 3.85 | 6.5 | % | ||||||||||||
Schedule 3 | |||||||||||||||||||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |||||||||||||||||||||||||||
Reconciliation of Non-GAAP Measures | |||||||||||||||||||||||||||
Reconciliation of Reported Diluted EPS to Pro Forma Adjusted Diluted EPS | |||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||
Quarter Ended | Quarter Ended | Six Months Ended | Quarter Ended | Nine Months Ended | Quarter Ended | Year Ended | Quarter Ended | ||||||||||||||||||||
March 31, | June 30, | June 30, | September 30, | September 30, | December 31, | December 31, | March 31, | ||||||||||||||||||||
2018 | 2018 | 2018 | 2018 | 2018 | 2018 | 2018 | 2019 | ||||||||||||||||||||
Reported Diluted EPS | $ 1.00 | $ 1.41 | $ 2.41 | $ 1.44 | $ 3.85 | $ 1.23 | $ | 5.08 | $ 0.87 | ||||||||||||||||||
Asset impairment and exit costs | — | — | — | — | — | — | — | 0.01 | |||||||||||||||||||
Canadian tobacco litigation-related expense | — | — | — | — | — | — | — | 0.09 | |||||||||||||||||||
Loss on deconsolidation of RBH | — | — | — | — | — | — | — | 0.12 | |||||||||||||||||||
Tax items | — | — | — | — | — | 0.02 | 0.02 | — | |||||||||||||||||||
Adjusted Diluted EPS | $ 1.00 | $ 1.41 | $ 2.41 | $ 1.44 | $ 3.85 | $ 1.25 | $ 5.10 | $ 1.09 | (3) | ||||||||||||||||||
Net earnings attributable to RBH | — | (1) | (0.08 | ) | (0.08 | ) | (1) | (0.09 | ) | (0.18 | ) | (1) | (0.08 | ) | (0.26 | ) | (1) | — | (2) | ||||||||
Pro Forma Adjusted Diluted EPS | $ 1.00 | $ 1.33 | $ 2.33 | $ 1.35 | $ 3.67 | $ 1.17 | $ 4.84 | ||||||||||||||||||||
(1) Represents the impact of net earnings attributable to RBH from March 22, 2018 through end of period date | |||||||||||||||||||||||||||
(2) Represents the impact of net earnings attributable to RBH from March 22, 2019 through end of period date | |||||||||||||||||||||||||||
(3) Includes approximately $0.06 per share of net earnings attributable to RBH from January 1, 2019 through March 21, 2019 | |||||||||||||||||||||||||||
Note: EPS is computed independently for each of the periods presented. Accordingly, the sum of the quarterly EPS amounts may not agree to the total for the year. | |||||||||||||||||||||||||||
Schedule 4 | |||||||||||||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |||||||||||||||||||||
Reconciliation of Non-GAAP Measures | |||||||||||||||||||||
Net Revenues by Product Category and Adjustments of Net Revenues for the Impact of Currency and Acquisitions | |||||||||||||||||||||
($ in millions) / (Unaudited) | |||||||||||||||||||||
Net Revenues | Currency | Net Revenues excluding Currency | Acquisitions | Net Revenues excluding Currency & Acquisitions | Quarters Ended September 30, | Net Revenues | Total | Excluding Currency | Excluding Currency & Acquisitions | ||||||||||||
2019 | Combustible Products | 2018 | % Change | ||||||||||||||||||
$ 2,178 | $ (81) | $ 2,259 | — | $ 2,259 | European Union | $ 2,225 | (2.1 | )% | 1.6 | % | 1.6 | % | |||||||||
664 | (4 | ) | 668 | — | 668 | Eastern Europe | 705 | (5.8 | )% | (5.2 | )% | (5.2 | )% | ||||||||
1,064 | (17 | ) | 1,081 | — | 1,081 | Middle East & Africa | 1,019 | 4.4 | % | 6.1 | % | 6.1 | % | ||||||||
1,246 | 15 | 1,231 | — | 1,231 | South & Southeast Asia | 1,197 | 4.1 | % | 2.8 | % | 2.8 | % | |||||||||
680 | (8 | ) | 687 | — | 687 | East Asia & Australia | 789 | (13.8 | )% | (12.8 | )% | (12.8 | )% | ||||||||
466 | (8 | ) | 473 | — | 473 | Latin America & Canada | 748 | (37.7 | )% | (36.7 | )% | (36.7 | )% | ||||||||
$ 6,298 | $ (102) | $ 6,399 | — | $ 6,399 | Total Combustible | $ 6,681 | (5.7 | )% | (4.2 | )% | (4.2 | )% | |||||||||
2019 | Reduced-Risk Products | 2018 | % Change | ||||||||||||||||||
$ 467 | $ (17) | $ 484 | — | $ 484 | European Union | $ 242 | 92.5 | % | 99.6 | % | 99.6 | % | |||||||||
235 | (3 | ) | 238 | — | 238 | Eastern Europe | 73 | +100% | +100% | +100% | |||||||||||
63 | 1 | 62 | — | 62 | Middle East & Africa | 124 | (49.2 | )% | (49.9 | )% | (49.9 | )% | |||||||||
— | — | — | — | — | South & Southeast Asia | — | — | % | — | % | — | % | |||||||||
572 | 7 | 566 | — | 566 | East Asia & Australia | 377 | 51.6 | % | 49.9 | % | 49.9 | % | |||||||||
7 | — | 8 | — | 8 | Latin America & Canada(1) | 5 | 44.2 | % | 50.5 | % | 50.5 | % | |||||||||
$ 1,344 | $ (13) | $ 1,358 | — | $ 1,358 | Total RRPs | $ 823 | 63.4 | % | 65.1 | % | 65.1 | % | |||||||||
2019 | PMI | 2018 | % Change | ||||||||||||||||||
$ 2,645 | $ (98) | $ 2,743 | — | $ 2,743 | European Union | $ 2,467 | 7.2 | % | 11.2 | % | 11.2 | % | |||||||||
899 | (7 | ) | 906 | — | 906 | Eastern Europe | 778 | 15.6 | % | 16.5 | % | 16.5 | % | ||||||||
1,127 | (16 | ) | 1,143 | — | 1,143 | Middle East & Africa | 1,143 | (1.4 | )% | — | % | — | % | ||||||||
1,246 | 15 | 1,231 | — | 1,231 | South & Southeast Asia | 1,197 | 4.1 | % | 2.8 | % | 2.8 | % | |||||||||
1,252 | (1 | ) | 1,253 | — | 1,253 | East Asia & Australia | 1,166 | 7.4 | % | 7.5 | % | 7.5 | % | ||||||||
473 | (8 | ) | 481 | — | 481 | Latin America & Canada | 753 | (37.2 | )% | (36.1 | )% | (36.1 | )% | ||||||||
$ 7,642 | $ (115) | $ 7,757 | — | $ 7,757 | Total PMI | $ 7,504 | 1.8 | % | 3.4 | % | 3.4 | % | |||||||||
(1) Net Revenues include revenues from shipments of the IQOS heated tobacco device, heated tobacco units and accessories to Altria Group, Inc., commencing in the third quarter of 2019, for sale under license in the United States. | |||||||||||||||||||||
Note: Sum of product categories or Regions might not foot to Total PMI due to roundings. “-“ indicates amounts between -$0.5 million and +$0.5 million. |
Schedule 5 | |||||||||||||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |||||||||||||||||||||
Reconciliation of Non-GAAP Measures | |||||||||||||||||||||
Net Revenues by Product Category and Adjustments of Net Revenues for the Impact of Currency and Acquisitions | |||||||||||||||||||||
($ 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 | ||||||||||||
2019 | Combustible Products | 2018 | % Change | ||||||||||||||||||
$ 6,139 | $ (381) | $ 6,520 | — | $ 6,520 | European Union | $ 6,381 | (3.8 | )% | 2.2 | % | 2.2 | % | |||||||||
1,774 | (106 | ) | 1,880 | — | 1,880 | Eastern Europe | 1,926 | (7.9 | )% | (2.4 | )% | (2.4 | )% | ||||||||
2,810 | (172 | ) | 2,982 | — | 2,982 | Middle East & Africa | 2,813 | (0.1 | )% | 6.0 | % | 6.0 | % | ||||||||
3,607 | (78 | ) | 3,685 | — | 3,685 | South & Southeast Asia | 3,434 | 5.0 | % | 7.3 | % | 7.3 | % | ||||||||
2,074 | (33 | ) | 2,106 | — | 2,106 | East Asia & Australia | 2,348 | (11.7 | )% | (10.3 | )% | (10.3 | )% | ||||||||
1,634 | (58 | ) | 1,692 | — | 1,692 | Latin America & Canada | 2,254 | (27.5 | )% | (24.9 | )% | (24.9 | )% | ||||||||
$ 18,039 | $ (827) | $ 18,865 | — | $ 18,865 | Total Combustible | $ 19,156 | (5.8 | )% | (1.5 | )% | (1.5 | )% | |||||||||
2019 | Reduced-Risk Products | 2018 | % Change | ||||||||||||||||||
$ 1,242 | $ (76) | $ 1,318 | — | $ 1,318 | European Union | $ 577 | +100% | +100% | +100% | ||||||||||||
526 | (31 | ) | 557 | — | 557 | Eastern Europe | 179 | +100% | +100% | +100% | |||||||||||
248 | (2 | ) | 250 | — | 250 | Middle East & Africa | 313 | (20.9 | )% | (20.2 | )% | (20.2 | )% | ||||||||
— | — | — | — | — | South & Southeast Asia | — | — | % | — | % | — | % | |||||||||
2,020 | 7 | 2,014 | — | 2,014 | East Asia & Australia | 1,887 | 7.0 | % | 6.7 | % | 6.7 | % | |||||||||
18 | (1 | ) | 19 | — | 19 | Latin America & Canada(1) | 14 | 28.1 | % | 36.2 | % | 36.2 | % | ||||||||
$ 4,053 | $ (104) | $ 4,158 | — | $ 4,158 | Total RRPs | $ 2,970 | 36.5 | % | 40.0 | % | 40.0 | % | |||||||||
2019 | PMI | 2018 | % Change | ||||||||||||||||||
$ 7,381 | $ (457) | $ 7,838 | — | $ 7,838 | European Union | $ 6,958 | 6.1 | % | 12.6 | % | 12.6 | % | |||||||||
2,300 | (137 | ) | 2,437 | — | 2,437 | Eastern Europe | 2,105 | 9.3 | % | 15.8 | % | 15.8 | % | ||||||||
3,058 | (174 | ) | 3,232 | — | 3,232 | Middle East & Africa | 3,126 | (2.2 | )% | 3.4 | % | 3.4 | % | ||||||||
3,607 | (78 | ) | 3,685 | — | 3,685 | South & Southeast Asia | 3,434 | 5.0 | % | 7.3 | % | 7.3 | % | ||||||||
4,094 | (26 | ) | 4,120 | — | 4,120 | East Asia & Australia | 4,235 | (3.3 | )% | (2.7 | )% | (2.7 | )% | ||||||||
1,652 | (59 | ) | 1,711 | — | 1,711 | Latin America & Canada | 2,268 | (27.2 | )% | (24.6 | )% | (24.6 | )% | ||||||||
$ 22,092 | $ (931) | $ 23,023 | — | $ 23,023 | Total PMI | $ 22,126 | (0.2 | )% | 4.1 | % | 4.1 | % | |||||||||
(1) Net Revenues include revenues from shipments of the IQOS heated tobacco device, heated tobacco units and accessories to Altria Group, Inc., commencing in the third quarter of 2019, for sale under license in the United States. | |||||||||||||||||||||
Note: Sum of product categories or Regions might not foot to Total PMI due to roundings. “-“ indicates amounts between -$0.5 million and +$0.5 million. |
Schedule 6 | ||||||||||||||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | ||||||||||||||||||||||
Reconciliation of Non-GAAP Measures | ||||||||||||||||||||||
Adjustments of Operating Income for the Impact of Currency and Acquisitions | ||||||||||||||||||||||
($ in millions) / (Unaudited) | ||||||||||||||||||||||
Operating Income | Currency | Operating Income excluding Currency | Acquisitions | Operating Income excluding Currency & Acquisitions | Operating Income | Total | Excluding Currency | Excluding Currency & Acquisitions | ||||||||||||||
2019 | Quarters Ended September 30, | 2018 | % Change | |||||||||||||||||||
$ 1,255 | $ (66) | $ 1,321 | — | $ 1,321 | European Union | $ 1,179 | 6.4 | % | 12.0 | % | 12.0 | % | ||||||||||
(101 | ) | (1) | 25 | (126 | ) | — | (126 | ) | Eastern Europe | 270 | -(100)% | -(100)% | -(100)% | |||||||||
519 | 4 | 515 | — | 515 | Middle East & Africa | 491 | 5.7 | % | 4.9 | % | 4.9 | % | ||||||||||
539 | 19 | 520 | — | 520 | South & Southeast Asia | 455 | 18.5 | % | 14.3 | % | 14.3 | % | ||||||||||
451 | 12 | 439 | — | 439 | East Asia & Australia | 426 | 5.9 | % | 3.1 | % | 3.1 | % | ||||||||||
125 | (2) | (6 | ) | 131 | — | 131 | Latin America & Canada | 335 | (62.7 | )% | (60.9 | )% | (60.9 | )% | ||||||||
$ 2,788 | $ (12) | $ 2,800 | — | $ 2,800 | Total PMI | $ 3,156 | (11.7 | )% | (11.3 | )% | (11.3 | )% | ||||||||||
2019 | Nine Months Ended September 30, | 2018 | % Change | |||||||||||||||||||
$ 3,346 | $ (261) | $ 3,607 | — | $ 3,607 | European Union | $ 3,096 | 8.1 | % | 16.5 | % | 16.5 | % | ||||||||||
284 | (1) | (10 | ) | 294 | — | 294 | Eastern Europe | 682 | (58.4 | )% | (56.9 | )% | (56.9 | )% | ||||||||
1,304 | (68 | ) | 1,372 | — | 1,372 | Middle East & Africa | 1,268 | 2.8 | % | 8.2 | % | 8.2 | % | |||||||||
1,471 | (3) | (25 | ) | 1,496 | — | 1,496 | South & Southeast Asia | 1,324 | 11.1 | % | 13.0 | % | 13.0 | % | ||||||||
1,520 | 33 | 1,487 | — | 1,487 | East Asia & Australia | 1,439 | 5.6 | % | 3.3 | % | 3.3 | % | ||||||||||
100 | (4) | 10 | 90 | — | 90 | Latin America & Canada | 866 | (88.5 | )% | (89.6 | )% | (89.6 | )% | |||||||||
$ 8,025 | $ (321) | $ 8,346 | — | $ 8,346 | Total PMI | $ 8,675 | (7.5 | )% | (3.8 | )% | (3.8 | )% | ||||||||||
(1) Includes the Russia excise and VAT audit charge ($374 million) | ||||||||||||||||||||||
(2) Includes asset impairment and exit costs ($22 million) | ||||||||||||||||||||||
(3) Includes asset impairment and exit costs ($20 million) | ||||||||||||||||||||||
(4) Includes asset impairment and exit costs ($45 million), the Canadian tobacco litigation-related expense ($194 million) and the loss on deconsolidation of RBH ($239 million) |
Schedule 7 | ||||||||||||||||||||||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | ||||||||||||||||||||||||||||||
Reconciliation of Non-GAAP Measures | ||||||||||||||||||||||||||||||
Reconciliation of Operating Income to Adjusted Operating Income, excluding Currency and Acquisitions | ||||||||||||||||||||||||||||||
($ in millions) / (Unaudited) | ||||||||||||||||||||||||||||||
Operating Income | Asset Impairment & Exit Costs and Others | Adjusted Operating Income | Currency | Adjusted Operating Income excluding Currency | Acqui-sitions | Adjusted Operating Income excluding Currency & Acqui-sitions | Operating Income | Asset Impairment & Exit Costs | Adjusted Operating Income | Total | Excluding Currency | Excluding Currency & Acqui-sitions | ||||||||||||||||||
2019 | Quarters Ended September 30, | 2018 | % Change | |||||||||||||||||||||||||||
$ 1,255 | — | $ 1,255 | $ (66) | $ 1,321 | — | $ 1,321 | European Union | $ 1,179 | — | $ 1,179 | 6.4 | % | 12.0 | % | 12.0 | % | ||||||||||||||
(101 | ) | (374 | ) | (1) | 273 | 25 | 248 | — | 248 | Eastern Europe | 270 | — | 270 | 1.1 | % | (8.1 | )% | (8.1 | )% | |||||||||||
519 | — | 519 | 4 | 515 | — | 515 | Middle East & Africa | 491 | — | 491 | 5.7 | % | 4.9 | % | 4.9 | % | ||||||||||||||
539 | — | 539 | 19 | 520 | — | 520 | South & Southeast Asia | 455 | — | 455 | 18.5 | % | 14.3 | % | 14.3 | % | ||||||||||||||
451 | — | 451 | 12 | 439 | — | 439 | East Asia & Australia | 426 | — | 426 | 5.9 | % | 3.1 | % | 3.1 | % | ||||||||||||||
125 | (22 | ) | (2) | 147 | (6 | ) | 153 | — | 153 | Latin America & Canada | 335 | — | 335 | (56.1 | )% | (54.3 | )% | (54.3 | )% | |||||||||||
$ 2,788 | $ (396) | $ 3,184 | $ (12) | $ 3,196 | — | $ 3,196 | Total PMI | $ 3,156 | — | $ 3,156 | 0.9 | % | 1.3 | % | 1.3 | % | ||||||||||||||
2019 | Nine Months Ended September 30, | 2018 | % Change | |||||||||||||||||||||||||||
$ 3,346 | — | $ 3,346 | $ (261) | $ 3,607 | — | $ 3,607 | European Union | $ 3,096 | — | $ 3,096 | 8.1 | % | 16.5 | % | 16.5 | % | ||||||||||||||
284 | (374 | ) | (1) | 658 | (10 | ) | 668 | — | 668 | Eastern Europe | 682 | — | 682 | (3.5 | )% | (2.1 | )% | (2.1 | )% | |||||||||||
1,304 | — | 1,304 | (68 | ) | 1,372 | — | 1,372 | Middle East & Africa | 1,268 | — | 1,268 | 2.8 | % | 8.2 | % | 8.2 | % | |||||||||||||
1,471 | (20 | ) | (2) | 1,491 | (25 | ) | 1,516 | — | 1,516 | South & Southeast Asia | 1,324 | — | 1,324 | 12.6 | % | 14.5 | % | 14.5 | % | |||||||||||
1,520 | — | 1,520 | 33 | 1,487 | — | 1,487 | East Asia & Australia | 1,439 | — | 1,439 | 5.6 | % | 3.3 | % | 3.3 | % | ||||||||||||||
100 | (478 | ) | (3) | 578 | 10 | 568 | — | 568 | Latin America & Canada | 866 | — | 866 | (33.3 | )% | (34.4 | )% | (34.4 | )% | ||||||||||||
$ 8,025 | $ (872) | $ 8,897 | $ (321) | $ 9,218 | — | $ 9,218 | Total PMI | $ 8,675 | — | $ 8,675 | 2.6 | % | 6.3 | % | 6.3 | % | ||||||||||||||
(1) Represents the Russia excise and VAT audit charge | ||||||||||||||||||||||||||||||
(2) Represents asset impairment and exit costs | ||||||||||||||||||||||||||||||
(3) Includes asset impairment and exit costs ($45 million), the Canadian tobacco litigation-related expense ($194 million) and the loss on deconsolidation of RBH ($239 million) | ||||||||||||||||||||||||||||||
Schedule 8 | |||||||||||||||||||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |||||||||||||||||||||||||||
Reconciliation of Non-GAAP Measures | |||||||||||||||||||||||||||
Reconciliation of Adjusted Operating Income Margin, excluding Currency and Acquisitions | |||||||||||||||||||||||||||
($ in millions) / (Unaudited) | |||||||||||||||||||||||||||
Adjusted Operating Income (1) | Net Revenues | Adjusted Operating Income Margin | Adjusted Operating Income excluding Currency (1) | Net Revenues excluding Currency (2) | Adjusted Operating Income Margin excluding Currency | Adjusted Operating Income excluding Currency & Acqui-sitions (1) | Net Revenues excluding Currency & Acqui-sitions (2) | Adjusted Operating Income Margin excluding Currency & Acqui-sitions | Adjusted Operating Income (1) | Net Revenues | Adjusted Operating Income Margin | Adjusted Operating Income Margin | Adjusted Operating Income Margin excluding Currency | Adjusted Operating Income Margin excluding Currency & Acqui-sitions | |||||||||||||
2019 | Quarters Ended September 30, | 2018 | % Points Change | ||||||||||||||||||||||||
$ 1,255 | $ 2,645 | 47.4 | % | $ 1,321 | $ 2,743 | 48.2 | % | $ 1,321 | $ 2,743 | 48.2 | % | European Union | $ 1,179 | $ 2,467 | 47.8 | % | (0.4 | ) | 0.4 | 0.4 | |||||||
273 | 899 | 30.4 | % | 248 | 906 | 27.4 | % | 248 | 906 | 27.4 | % | Eastern Europe | 270 | 778 | 34.7 | % | (4.3 | ) | (7.3 | ) | (7.3 | ) | |||||
519 | 1,127 | 46.1 | % | 515 | 1,143 | 45.1 | % | 515 | 1,143 | 45.1 | % | Middle East & Africa | 491 | 1,143 | 43.0 | % | 3.1 | 2.1 | 2.1 | ||||||||
539 | 1,246 | 43.3 | % | 520 | 1,231 | 42.2 | % | 520 | 1,231 | 42.2 | % | South & Southeast Asia | 455 | 1,197 | 38.0 | % | 5.3 | 4.2 | 4.2 | ||||||||
451 | 1,252 | 36.0 | % | 439 | 1,253 | 35.0 | % | 439 | 1,253 | 35.0 | % | East Asia & Australia | 426 | 1,166 | 36.5 | % | (0.5 | ) | (1.5 | ) | (1.5 | ) | |||||
147 | 473 | 31.1 | % | 153 | 481 | 31.8 | % | 153 | 481 | 31.8 | % | Latin America & Canada | 335 | 753 | 44.5 | % | (13.4 | ) | (12.7 | ) | (12.7 | ) | |||||
$ 3,184 | $ 7,642 | 41.7 | % | $ 3,196 | $ 7,757 | 41.2 | % | $ 3,196 | $ 7,757 | 41.2 | % | Total PMI | $ 3,156 | $ 7,504 | 42.1 | % | (0.4 | ) | (0.9 | ) | (0.9 | ) | |||||
2019 | Nine Months Ended September 30, | 2018 | % Points Change | ||||||||||||||||||||||||
$ 3,346 | $ 7,381 | 45.3 | % | $ 3,607 | $ 7,838 | 46.0 | % | $ 3,607 | $ 7,838 | 46.0 | % | European Union | $ 3,096 | $ 6,958 | 44.5 | % | 0.8 | 1.5 | 1.5 | ||||||||
658 | 2,300 | 28.6 | % | 668 | 2,437 | 27.4 | % | 668 | 2,437 | 27.4 | % | Eastern Europe | 682 | 2,105 | 32.4 | % | (3.8 | ) | (5.0 | ) | (5.0 | ) | |||||
1,304 | 3,058 | 42.6 | % | 1,372 | 3,232 | 42.5 | % | 1,372 | 3,232 | 42.5 | % | Middle East & Africa | 1,268 | 3,126 | 40.6 | % | 2.0 | 1.9 | 1.9 | ||||||||
1,491 | 3,607 | 41.3 | % | 1,516 | 3,685 | 41.1 | % | 1,516 | 3,685 | 41.1 | % | South & Southeast Asia | 1,324 | 3,434 | 38.6 | % | 2.7 | 2.5 | 2.5 | ||||||||
1,520 | 4,094 | 37.1 | % | 1,487 | 4,120 | 36.1 | % | 1,487 | 4,120 | 36.1 | % | East Asia & Australia | 1,439 | 4,235 | 34.0 | % | 3.1 | 2.1 | 2.1 | ||||||||
578 | 1,652 | 35.0 | % | 568 | 1,711 | 33.2 | % | 568 | 1,711 | 33.2 | % | Latin America & Canada | 866 | 2,268 | 38.2 | % | (3.2 | ) | (5.0 | ) | (5.0 | ) | |||||
$ 8,897 | $ 22,092 | 40.3 | % | $ 9,218 | $ 23,023 | 40.0 | % | $ 9,218 | $ 23,023 | 40.0 | % | Total PMI | $ 8,675 | $ 22,126 | 39.2 | % | 1.1 | 0.8 | 0.8 | ||||||||
(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 Net Revenues excluding currency and acquisitions refer to Schedules 4 and 5 |
Schedule 9 | |||||||||||||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |||||||||||||||||||||
Reconciliation of Non-GAAP Measures | |||||||||||||||||||||
Adjustments for the Impact of RBH, excluding Currency | |||||||||||||||||||||
($ in millions, except per share data) / (Unaudited) | |||||||||||||||||||||
Quarters Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||||||||||
Net Revenues | $ 7,642 | $ 7,504 | 1.8 | % | $ 22,092 | $ 22,126 | (0.2 | )% | |||||||||||||
Net Revenues attributable to RBH | (253 | ) | (506 | ) | (1) | ||||||||||||||||
Net Revenues | $ 7,642 | $ 7,251 | (2) | 5.4 | % | $ 22,092 | $ 21,620 | (2) | 2.2 | % | |||||||||||
Currency | (116 | ) | (932 | ) | |||||||||||||||||
Net Revenues, ex. currency | $ 7,758 | $ 7,251 | (2) | 7.0 | % | $ 23,024 | $ 21,620 | (2) | 6.5 | % | |||||||||||
Operating Income | $ 2,788 | $ 3,156 | (11.7 | )% | $ 8,025 | $ 8,675 | (7.5 | )% | |||||||||||||
Asset impairment and exit costs | (22 | ) | — | (65 | ) | — | |||||||||||||||
Canadian tobacco litigation-related expense | — | — | (194 | ) | — | ||||||||||||||||
Loss on deconsolidation of RBH | — | — | (239 | ) | — | ||||||||||||||||
Russia excise and VAT audit charge | (374 | ) | — | (374 | ) | — | |||||||||||||||
Adjusted Operating Income | $ 3,184 | $ 3,156 | 0.9 | % | $ 8,897 | $ 8,675 | 2.6 | % | |||||||||||||
Operating Income attributable to RBH | (197 | ) | (374 | ) | (1) | ||||||||||||||||
Adjusted Operating Income | $ 3,184 | $ 2,959 | (2) | 7.6 | % | $ 8,897 | $ 8,301 | (2) | 7.2 | % | |||||||||||
Currency | (12 | ) | (321 | ) | |||||||||||||||||
Adjusted Operating Income, ex. currency | $ 3,196 | $ 2,959 | (2) | 8.0 | % | $ 9,218 | $ 8,301 | (2) | 11.0 | % | |||||||||||
Adjusted OI Margin | 41.7 | % | 42.1 | % | (0.4 | ) | 40.3 | % | 39.2 | % | 1.1 | ||||||||||
Adjusted OI Margin attributable to RBH | (1.3 | ) | (0.8 | ) | (1) | ||||||||||||||||
Adjusted OI Margin | 41.7 | % | 40.8 | % | (2) | 0.9 | 40.3 | % | 38.4 | % | (2) | 1.9 | |||||||||
Currency | 0.5 | 0.3 | |||||||||||||||||||
Adjusted OI Margin, ex. currency | 41.2 | % | 40.8 | % | (2) | 0.4 | 40.0 | % | 38.4 | % | (2) | 1.6 | |||||||||
Adjusted Diluted EPS(3) | $ 1.43 | $ 1.44 | (0.7 | )% | $ 3.97 | $ 3.85 | 3.1 | % | |||||||||||||
Net earnings attributable to RBH | (0.09 | ) | (0.18 | ) | (1) | ||||||||||||||||
Adjusted Diluted EPS | $ 1.43 | $ 1.35 | (2) | 5.9 | % | $ 3.97 | $ 3.67 | (2) | 8.2 | % | |||||||||||
Currency | — | (0.13 | ) | ||||||||||||||||||
Adjusted Diluted EPS, ex. currency | $ 1.43 | $ 1.35 | (2) | 5.9 | % | $ 4.10 | $ 3.67 | (2) | 11.7 | % | |||||||||||
(1) Represents the impact attributable to RBH from March 22, 2018 through end of period date | |||||||||||||||||||||
(2) Pro forma | |||||||||||||||||||||
(3) For the calculation, see Schedule 2 | |||||||||||||||||||||
Note: Financials attributable to RBH include Duty Free sales in Canada |
Schedule 10 | |||||||||||||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |||||||||||||||||||||
Reconciliation of Non-GAAP Measures | |||||||||||||||||||||
Adjustments for the Impact of RBH, excluding Currency | |||||||||||||||||||||
($ in millions) / (Unaudited) | |||||||||||||||||||||
Latin America & Canada | Quarters Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||||||||||
Net Revenues | $ 473 | $ 753 | (37.2 | )% | $ 1,652 | $ 2,268 | (27.2 | )% | |||||||||||||
Net Revenues attributable to RBH | (252 | ) | (503 | ) | (1) | ||||||||||||||||
Net Revenues | $ 473 | $ 501 | (2) | (5.6 | )% | $ 1,652 | $ 1,765 | (2) | (6.4 | )% | |||||||||||
Currency | (9 | ) | (60 | ) | |||||||||||||||||
Net Revenues, ex. currency | $ 482 | $ 501 | (2) | (3.8 | )% | $ 1,712 | $ 1,765 | (2) | (3.0 | )% | |||||||||||
Operating Income | $ 125 | $ 335 | (62.7 | )% | $ 100 | $ 866 | (88.5 | )% | |||||||||||||
Asset impairment and exit costs | (22 | ) | — | (45 | ) | — | |||||||||||||||
Canadian tobacco litigation-related expense | — | — | (194 | ) | — | ||||||||||||||||
Loss on deconsolidation of RBH | — | — | (239 | ) | — | ||||||||||||||||
Adjusted Operating Income | $ 147 | $ 335 | (56.1 | )% | $ 578 | $ 866 | (33.3 | )% | |||||||||||||
Operating Income attributable to RBH | (196 | ) | (372 | ) | (1) | ||||||||||||||||
Adjusted Operating Income | $ 147 | $ 139 | (2) | 5.8 | % | $ 578 | $ 494 | (2) | 17.0 | % | |||||||||||
Currency | (6 | ) | 10 | ||||||||||||||||||
Adjusted Operating Income, ex. currency | $ 153 | $ 139 | (2) | 10.1 | % | $ 568 | $ 494 | (2) | 15.0 | % | |||||||||||
Adjusted OI Margin | 31.1 | % | 44.5 | % | (13.4 | ) | 35.0 | % | 38.2 | % | (3.2 | ) | |||||||||
Adjusted OI Margin attributable to RBH | (16.8 | ) | (10.2 | ) | (1) | ||||||||||||||||
Adjusted OI Margin | 31.1 | % | 27.7 | % | (2) | 3.4 | 35.0 | % | 28.0 | % | (2) | 7.0 | |||||||||
Currency | (0.6 | ) | 1.8 | ||||||||||||||||||
Adjusted OI Margin, ex. currency | 31.7 | % | 27.7 | % | (2) | 4.0 | 33.2 | % | 28.0 | % | (2) | 5.2 | |||||||||
(1) Represents the impact attributable to RBH from March 22, 2018 through end of period date | |||||||||||||||||||||
(2) Pro forma |
Schedule 11 | |||||||||||||||
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, | ||||||||||||||
2019 | 2018 | Change Fav./(Unfav.) | 2019 | 2018 | Change Fav./(Unfav.) | ||||||||||
$ 20,380 | $ 20,439 | (0.3 | )% | Revenues including Excise Taxes | $ 58,072 | $ 59,965 | (3.2 | )% | |||||||
12,738 | 12,935 | 1.5 | % | Excise Taxes on products | 35,980 | 37,839 | 4.9 | % | |||||||
7,642 | 7,504 | 1.8 | % | Net Revenues | 22,092 | 22,126 | (0.2 | )% | |||||||
2,605 | 2,618 | 0.5 | % | Cost of sales | 7,735 | 7,977 | 3.0 | % | |||||||
5,037 | 4,886 | 3.1 | % | Gross profit | 14,357 | 14,149 | 1.5 | % | |||||||
2,234 | 1,710 | (30.6 | )% | Marketing, administration and research costs (1) | 6,282 | 5,411 | (16.1 | )% | |||||||
15 | 20 | Amortization of intangibles | 50 | 63 | |||||||||||
2,788 | 3,156 | (11.7 | )% | Operating Income | 8,025 | 8,675 | (7.5 | )% | |||||||
132 | 145 | 9.0 | % | Interest expense, net | 434 | 540 | 19.6 | % | |||||||
20 | 7 | -(100)% | Pension and other employee benefit costs | 61 | 19 | -(100)% | |||||||||
2,636 | 3,004 | (12.3 | )% | Earnings before income taxes | 7,530 | 8,116 | (7.2 | )% | |||||||
635 | 691 | 8.1 | % | Provision for income taxes | 1,670 | 1,894 | 11.8 | % | |||||||
(45 | ) | (28 | ) | Equity investments and securities (income)/loss, net | (86 | ) | (61 | ) | |||||||
2,046 | 2,341 | (12.6 | )% | Net Earnings | 5,946 | 6,283 | (5.4 | )% | |||||||
150 | 94 | Net Earnings attributable to noncontrolling interests | 377 | 282 | |||||||||||
$ 1,896 | $ 2,247 | (15.6 | )% | Net Earnings attributable to PMI | $ 5,569 | $ 6,001 | (7.2 | )% | |||||||
Per share data (2): | |||||||||||||||
$ 1.22 | $ 1.44 | (15.3 | )% | Basic Earnings Per Share | $ 3.57 | $ 3.85 | (7.3 | )% | |||||||
$ 1.22 | $ 1.44 | (15.3 | )% | Diluted Earnings Per Share | $ 3.57 | $ 3.85 | (7.3 | )% | |||||||
(1) Nine months ended September 30, 2019 includes asset impairment and exit costs ($65 million), the Canadian tobacco litigation-related expense ($194 million), the loss on deconsolidation of RBH ($239 million) and the Russia excise and VAT audit charge ($374 million). Quarter ended September 30, 2019 includes asset impairment and exit costs ($22 million) and the Russia excise and VAT audit charge ($374 million). | |||||||||||||||
(2) Net Earnings and weighted-average shares used in the basic and diluted Earnings Per Share computations for the quarters and for the nine months ended September 30, 2019 and 2018 are shown on Schedule 1, Footnote 1. |
Schedule 12 | ||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | ||||||||||
Condensed Balance Sheets | ||||||||||
($ in millions, except ratios) / (Unaudited) | ||||||||||
September 30, | December 31, | |||||||||
2019 | 2018 | |||||||||
Assets | ||||||||||
Cash and cash equivalents | $ | 6,507 | $ | 6,593 | ||||||
All other current assets | 13,068 | 12,849 | ||||||||
Property, plant and equipment, net | 6,636 | 7,201 | ||||||||
Goodwill | 5,720 | 7,189 | ||||||||
Other intangible assets, net | 2,088 | 2,278 | ||||||||
Investments in unconsolidated subsidiaries and equity securities | 4,499 | 1,269 | ||||||||
Other assets | 2,902 | 2,422 | ||||||||
Total assets | $ | 41,420 | $ | 39,801 | ||||||
Liabilities and Stockholders' (Deficit) Equity | ||||||||||
Short-term borrowings | $ | 355 | $ | 730 | ||||||
Current portion of long-term debt | 5,035 | 4,054 | ||||||||
All other current liabilities | 12,655 | 12,407 | ||||||||
Long-term debt | 26,426 | 26,975 | ||||||||
Deferred income taxes | 905 | 898 | ||||||||
Other long-term liabilities | 5,199 | 5,476 | ||||||||
Total liabilities | 50,575 | 50,540 | ||||||||
Total PMI stockholders' deficit | (11,010 | ) | (12,459 | ) | ||||||
Noncontrolling interests | 1,855 | 1,720 | ||||||||
Total stockholders' (deficit) equity | (9,155 | ) | (10,739 | ) | ||||||
Total liabilities and stockholders' (deficit) equity | $ | 41,420 | $ | 39,801 |
Schedule 13 | ||||||||||||||||||
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, 2019 | Year Ended December 31, 2018 | |||||||||||||||||
October ~ December | January ~ September | 12 months | ||||||||||||||||
2018 | 2019 | rolling | ||||||||||||||||
Net Earnings | $ | 2,003 | $ | 5,946 | $ | 7,949 | $ | 8,286 | ||||||||||
Equity (income)/loss in unconsolidated subsidiaries, net | (10 | ) | (84 | ) | (94 | ) | (65 | ) | ||||||||||
Provision for income taxes | 551 | 1,670 | 2,221 | 2,445 | ||||||||||||||
Interest expense, net | 125 | 434 | 559 | 665 | ||||||||||||||
Depreciation and amortization | 255 | 709 | 964 | 989 | ||||||||||||||
Asset impairment and exit costs and Others (1) | — | 872 | 872 | — | ||||||||||||||
Adjusted EBITDA | $ | 2,924 | $ | 9,547 | $ | 12,471 | $ | 12,320 | ||||||||||
September 30, | December 31, | |||||||||||||||||
2019 | 2018 | |||||||||||||||||
Short-term borrowings | $ | 355 | $ | 730 | ||||||||||||||
Current portion of long-term debt | 5,035 | 4,054 | ||||||||||||||||
Long-term debt | 26,426 | 26,975 | ||||||||||||||||
Total Debt | $ | 31,816 | $ | 31,759 | ||||||||||||||
Cash and cash equivalents | 6,507 | 6,593 | ||||||||||||||||
Net Debt | $ | 25,309 | $ | 25,166 | ||||||||||||||
Ratios: | ||||||||||||||||||
Total Debt to Adjusted EBITDA | 2.55 | 2.58 | ||||||||||||||||
Net Debt to Adjusted EBITDA | 2.03 | 2.04 | ||||||||||||||||
(1) Others include the Canadian tobacco litigation-related expense ($194 million), the loss on deconsolidation of RBH ($239 million) and the Russia excise and VAT audit charge ($374 million) |
Schedule 14 | |||||||||||||
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries | |||||||||||||
Reconciliation of Non-GAAP Measures | |||||||||||||
Reconciliation of Operating Cash Flow to Operating Cash Flow, excluding Currency | |||||||||||||
($ in millions) / (Unaudited) | |||||||||||||
Quarters Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||
$ 2,083 | $ 1,683 | 23.8 | % | Net cash provided by operating activities (1) | $ 6,766 | $ 7,056 | (4.1 | )% | |||||
(83 | ) | Currency | (860 | ) | |||||||||
$ 2,166 | $ 1,683 | 28.7 | % | Net cash provided by operating activities, excluding currency | $ 7,626 | $ 7,056 | 8.1 | % | |||||
(1) Operating cash flow |
(SLIDE 1.) |
(SLIDE 2.) |
(SLIDE 3.) |
(SLIDE 4.) |
(SLIDE 5.) |
• | In Pakistan, our cigarette volume was down by approximately 50% -- broadly in line with the industry decline -- reflecting the timing of excise tax increase announcements compared to last year, as well as the impact of price increases. |
• | In Turkey, our cigarette volume decline was due mainly to the impact of two price increases this year -- totaling five Turkish Lira per pack or roughly 44% on a weighted-average basis -- which disproportionately impacted our share given the timing of our price increases vis-a-vis the competition. |
• | In Indonesia, our cigarette volume decline mainly reflected lower share, primarily due to widened price gaps between our brands and the competition's, as well as a lower total market. |
(SLIDE 6.) |
(SLIDE 7.) |
(SLIDE 8.) |
(SLIDE 9.) |
(SLIDE 10.) |
(SLIDE 11.) |
(SLIDE 12.) |
(SLIDE 13.) |
(SLIDE 14.) |
(SLIDE 15.) |
(SLIDE 16.) |
(SLIDE 17.) |
(SLIDE 18.) |
(SLIDE 19.) |
(SLIDE 20.) |
(SLIDE 21.) |
(SLIDE 22.) |
(SLIDE 23.) |
(SLIDE 24.) |
(SLIDE 25.) |
(SLIDE 26.) |
(SLIDE 27.) |
• | the favorable geographic mix impact of greater HTU volume in relatively high margin geographies, notably markets in the EU Region; |
• | the longer lifespan of the latest IQOS devices compared to prior versions; and |
• | the impact of IQOS device retail price changes in select markets. |
(SLIDE 28.) |
(SLIDE 29.) |
• | An unfavorable income tax rate comparison of roughly four percentage points versus the fourth-quarter of 2018, during which our three-month tax rate benefited from the full-year impact of further clarifications related to U.S. tax reform; and |
• | A continued high relative adjusted operating income growth contribution from markets with sizable non-controlling interests. |
(SLIDE 30.) |
(SLIDE 31.) |
>H[R>QA:GJ,^K:C-?7!S)*V<=E'8#Z"JE%)7M))*R/";;
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MZ3\5/^/+3_\ KH_\A7FU=6!_@(YN/<8_G7))JGC>:6W_ .R,74P/+'=?YGDE>]:-_R [#_KVC
M_P#017D^G>!->OKI8Y+-K6//SRSIP,4LPJ
M0ERJ+N/+J4XN3DK'A4-PEIKT=S("4ANA(P7J0&SQ7HW_ M+1?\ GSOO^^$_
M^*KS&[_X_)O^NC?SJ&O0J8>G6LY'GT\34HW4.IZ3JWQ'TF_TB\LXK6]62X@>
M-2R)@$J0,_-69\+KU8=;N;1CC[1#E? 21I)&+.QRS,