VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
PM
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
PMPhilip Morris International Inc.
$180.77$281.7B
Overview & Verdict
OverviewShould I Buy?
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksPMCash Flow

Philip Morris International Inc. (PM) Cash Flow Statement

22Y historyFree accessUpdated daily

Cash flow generation appears highly inconsistent, evidenced by a massive $3.8 billion working capital outflow in 2025Q1 and a volatile operating cash flow to net income ratio that reached 2.20 in 2025Q4.

PM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'03
Cash from Operations12.18B12.23B12.22B9.2B10.8B11.97B9.81B10.09B9.48B8.91B8.08B7.87B7.74B10.13B9.42B10.53B9.44B7.88B7.93B5.59B6.24B5.16B4.63B
Operating CF Margin %-30.09%32.25%26.17%34.01%38.11%34.2%33.85%31.99%31%30.27%29.35%26%32.47%30.03%33.86%34.68%31.49%30.87%24.52%30.03%11.39%13.87%
Operating CF Growth %10.84%0.13%32.74%-14.8%-9.73%21.96%-2.76%6.46%6.35%10.34%2.7%1.63%-23.64%7.58%-10.52%11.57%19.7%-0.64%41.98%-10.38%20.9%11.4%-
Net Income11.1B11.32B7.5B8.27B9.05B9.11B8.06B7.18B7.91B6.04B6.97B6.87B7.66B8.85B9.15B8.88B7.5B6.34B7.15B6.31B6.15B5.62B3.98B
Depreciation & Amortization2.03B2B1.79B1.4B1.08B998M981M964M989M875M743M754M889M882M898M993M932M853M842M748M658M527M370M
Stock-Based Compensation0000183M210M167M172M138M148M153M0210M220M242M00000000
Deferred Taxes-847M-847M-123M-330M-234M-17M-143M-141M-100M-501M182M-18M-62M-28M-248M15M101M129M5M-21M223M-746M0
Other Non-Cash Items-2.67B873M2.37B710M306M369M355M742M237M158M95M-5M-38M68M-216M-192M-349M8M71M95M-61M127M285M
Working Capital Changes2.23B-1.1B677M-842M423M1.3B396M1.17B303M2.2B-63M261M-918M143M-409M834M1.25B552M-133M-1.55B-730M-370M0
Change in Receivables434M-448M-738M314M-871M-198M26M-331M53M-92M-1.01B647M-463M-449M-398M00000000
Change in Inventory-887M-1.2B552M0-1.29B549M-165M-548M-613M730M-695M-841M105M-1.41B-728M-36M1.07B660M-914M-1.26B-1.08B-441M0
Change in Payables68M258M297M-288M719M653M406M451M-51M425M373M310M177M103M10M199M-72M-116M-90M38M000
Cash from Investing-3.54B-4.49B-1.09B-3.6B-15.68B-2.36B-1.15B-1.81B-998M-3.01B-968M-708M-996M-2.68B-992M-1.03B-710M-1.1B-3.16B-2.59B-439M-5.62B-1.51B
Capital Expenditures-1.52B-1.57B-1.44B-1.32B-1.08B-748M-602M-852M-1.44B-1.55B-1.17B-960M-1.15B-1.2B-1.06B-897M-713M-715M-1.1B-1.07B-886M-736M-586M
CapEx % of Revenue3.66%3.86%3.81%3.76%3.39%2.38%2.1%2.86%4.85%5.38%4.39%3.58%3.87%3.84%3.37%2.88%2.62%2.86%4.28%4.7%4.27%1.63%1.76%
Acquisitions-23M-491M55M-111M-14B-2.15B-47M-1.38B-63M-111M7M-55M-139M-1.42B0-80M-83M-429M-1.66B-1.43B516M-4.93B0
Investments-----------------------
Other Investing-1.99B-2.28B297M-2.17B-606M535M-505M418M564M-1.24B197M362M296M-62M64M-55M86M46M-399M-82M-69M46M-923M
Cash from Financing-8.8B-7.61B-9.48B-5.58B3.81B-11.98B-8.5B-8.06B-9.65B-2.77B-5.41B-4.74B-6.84B-8.21B-8.1B-8.34B-8.58B-6.91B-4.18B-3.37B-5.42B-2.96B-2.6B
Debt Issued (Net)-1.77B1.71B-1.62B3.7B14.18B-3.04B-356M-543M-2.23B4.17B1.13B44M3.27B4.5B4.18B2.06B938M3.13B5.71B2.94B-2.49B4.12B0
Equity Issued (Net)0000-209M-775M00000-48M-3.83B-5.96B-6.53B-5.3B-4.8B-5.45B-5.14B0000
Dividends Paid-6.51B-8.62B-8.2B-7.96B-7.81B-7.58B-7.36B-7.16B-6.88B-6.52B-6.38B-6.25B-6.04B-5.72B-5.4B-4.79B-4.42B-4.33B-5.08B-6.56B-2.78B-7.68B0
Share Repurchases0000-209M-775M00000-48M-3.83B-5.96B-6.53B-5.37B-5.03B-5.63B-5.26B0000
Other Financing-522M-693M339M-1.32B-2.35B-580M-776M-357M-537M-421M-166M1.52B-242M-1.03B-348M-311M-292M-268M332M250M-151M599M-2.6B
Net Change in Cash416M638M1.11B-71M-1.28B-2.79B420M245M-1.86B4.21B822M1.74B-472M-829M433M847M163M9M30M-20M467M-3.79B520M
Free Cash Flow10.67B10.66B10.77B7.88B9.73B11.22B9.21B9.24B8.04B7.36B6.91B6.91B6.59B8.94B8.37B9.63B8.72B7.17B6.84B4.52B5.35B4.42B4.04B
FCF Margin %25.71%26.24%28.44%22.41%30.62%35.72%32.1%30.99%27.15%25.62%25.88%25.77%22.13%28.62%26.66%30.97%32.06%28.64%26.59%19.81%25.76%9.76%12.11%
FCF Growth %4.62%-1.01%36.66%-18.95%-13.31%21.81%-0.3%14.87%9.21%6.65%0%4.84%-26.29%6.81%-13.15%10.41%21.69%4.87%51.34%-15.57%20.99%9.35%-
FCF per Share6.826.846.925.086.277.205.915.945.174.744.454.464.215.514.945.584.743.683.292.142.542.121.98
FCF Conversion (FCF/Net Income)0.96x1.08x1.74x1.18x1.19x1.31x1.22x1.40x1.20x1.48x1.16x1.14x1.03x1.18x1.07x1.23x1.30x1.24x1.15x0.93x1.01x0.92x1.16x
Interest Paid01.69B1.56B1.34B717M716M728M800M882M1.05B1.05B1.04B1.07B978M986M963M912M743M499M301M0229M0
Taxes Paid03.85B3.18B2.95B2.75B2.94B2.79B2.43B2.75B3.4B2.83B2.77B3.58B4B3.42B3.37B2.73B2.54B3B2.21B01.67B0

Key Metrics

Growth RegimeExpanding
ProfitabilityStrong
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Impacted by Volatility

As reported in financial statements, PM's operating cash flow to net income ratio has exhibited extreme variance, ranging from a negative 6.91 in 2024Q4 to a positive 2.20 in 2025Q4, suggesting that reported earnings are frequently decoupled from actual cash generation on a quarterly basis.

The significant divergence between net income and operating cash flow suggests that non-cash items and timing differences in tax or inventory accounting are heavily influencing quarterly results. Investors should monitor whether this volatility is a structural byproduct of the smoke-free transition or merely a temporary artifact of complex global supply chain management.

FCF Trajectory Subject to Seasonality

Based on the provided cash flow data, PM's free cash flow trajectory appears highly inconsistent, with negative FCF prints in 2026Q1 and 2025Q1, despite the company maintaining strong net income levels during those same periods, indicating a reliance on working capital management to fund operations.

The recurring negative FCF in the first quarters of recent years suggests a seasonal pattern in cash outflows, likely tied to inventory buildup or tax payment cycles. This pattern warrants further investigation to determine if the company's cash generation is becoming increasingly sensitive to timing-related working capital swings.

Working Capital Swings Drive Cash

According to recent SEC filings, PM experienced a massive $3.8 billion working capital outflow in 2025Q1 followed by a $2.3 billion inflow in 2025Q4, highlighting that the company's cash position is significantly more sensitive to inventory and receivable fluctuations than to core operational profitability.

These dramatic shifts in working capital suggest that the company's cash flow is highly susceptible to the timing of shipments and distributor payments. Such volatility may indicate that management is utilizing aggressive inventory management strategies to smooth out the transition between combustible and smoke-free product lines.

Capital Intensity Remains Relatively Stable

As indicated by the reported figures, PM's capital expenditure as a percentage of revenue has remained relatively contained, fluctuating between 2.9% and 4.7% over the last ten quarters, which suggests that the company is not currently over-investing in fixed assets despite its massive smoke-free pivot.

The relatively low capital intensity implies that the company's transition to IQOS and ZYN is being achieved through efficient utilization of existing manufacturing footprints rather than massive, recurring greenfield investments. This appears to support the sustainability of the company's dividend policy, provided that working capital volatility does not permanently impair liquidity.

PM — Frequently Asked Questions

Quick answers to the most common questions about buying PM stock.

How much cash does Philip Morris International Inc. (PM) generate from operations?

Philip Morris International Inc. (PM) generated $12.23B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Philip Morris International Inc.'s free cash flow?

Philip Morris International Inc. (PM) generated $10.66B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Philip Morris International Inc.'s capital expenditure (CapEx)?

Philip Morris International Inc. (PM) spent $1.57B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Philip Morris International Inc. distribute cash to shareholders?

In 2025, Philip Morris International Inc. (PM) returned $8.62B to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.