Recast Shipment Volume and Unaudited Financial Information

2022 vs. 2021



PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Key Terms, Definitions and Explanatory Notes
General
• "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.

• The recast 2022 and 2021 shipment volumes and financial information in this document reflect PMI's new geographic segmentation, announced on November 25, 2022, effective in January 2023. PMI's shipment volumes and financials for total PMI, as well as Wellness & Healthcare and Swedish Match segments presented in this document do not differ from previously disclosed results.

• Comparisons are made to the same prior-year period unless otherwise stated.

• "Combustible tobacco products" is the term PMI uses to refer to cigarettes and other tobacco products that are combusted.

• "Total shipment volume" is defined as the combined total of cigarette shipment volume and heated tobacco unit shipment volume.

• In the third quarter of 2021, PMI acquired Fertin Pharma A/S, Vectura Group plc. and OtiTopic, Inc. On March 31, 2022, PMI launched a new Wellness and Healthcare business consolidating these entities, Vectura Fertin Pharma. The operating results of this new business are reported in the Wellness and Healthcare segment. The business operations of PMI's Wellness and Healthcare segment are managed and evaluated separately from the geographical segments.

• In the fourth quarter of 2022, Philip Morris Holland Holdings B.V., a wholly owned subsidiary of PMI, acquired a controlling interest in Swedish Match. The operating results of Swedish Match are disclosed as a separate segment. The business operations of the Swedish Match segment are managed and evaluated separately from the geographical segments.

Financial
• Adjusted net revenues exclude the impact related to the Saudi Arabia customs assessments.

• "Adjusted Operating Income Margin" is calculated as adjusted operating income divided by adjusted net revenues.

• Management reviews net revenues, operating income, operating income margin, 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. Additionally, starting in 2022 and on a comparative basis, for these measures other than net revenues and operating cash flow, PMI included adjustments to add back amortization expense on acquisition related intangible assets that are recorded as part of purchase accounting and contribute to PMI's revenue generation, as well as impairment of intangible assets, if any.Currency-neutral and organic growth rates reflect the way management views underlying performance for these measures. PMI believes that such measures provide useful insight into underlying business trends and results.


• 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 report.

Smoke-Free Products
• Smoke-free products ("SFPs") is the term PMI primarily uses to refer to all of its products that are not combustible tobacco products, such as heat-not-burn, e-vapor, and oral nicotine. In addition, SFPs include wellness and healthcare products, as well as consumer accessories such as lighters and matches.

• 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 contain and/or generate far lower quantities of harmful and potentially harmful constituents than found in cigarette smoke.

• Wellness and Healthcare products primarily refer to products associated with inhaled therapeutics and oral and intra-oral delivery systems that are included in the operating results of PMI's new Wellness and Healthcare business, Vectura Fertin Pharma.

• Following the Swedish Match acquisition and a review of PMI and Swedish Match's combined product portfolio, PMI reclassified certain of its own products previously reported under its combustible tobacco product category to the newly created smoke-free product category to better reflect the characteristics of these products. Prior years' amounts have been reclassified to conform with the updated presentation for all periods presented.

• "Heated tobacco units," or "HTUs," is the term PMI uses to refer to heated tobacco consumables, which include the company's BLENDS, HEETS, HEETS Creations, HEETS Dimensions, HEETS Marlboro and HEETS FROM MARLBORO (defined collectively as HEETS), MarlboroDimensions, MarlboroHeatSticks,Parliament HeatSticks, SENTIA and TEREA, as well as the KT&G-licensed brands, Fiit and Miix (outside of South Korea).

• "SSEA, CIS & MEA" stands for South & Southeast Asia, Commonwealth of Independent States, and Middle East & Africa.

• "EA, AU & PMI DF" stands for East Asia, Australia and PMI Duty Free.



PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
New Geographic Segmentation (effective January 2023)
Europe South & Southeast Asia, Commonwealth of Independent States & Middle East & Africa
(SSEA, CIS & MEA)
East Asia, Australia & PMI Duty Free
(EA, AU & PMI DF)
Americas
Albania Serbia Afghanistan Kuwait Australia Argentina
Andorra Slovak Republic Algeria Laos Duty Free Bolivia
Austria Slovenia Angola Lebanon Hong Kong Brazil
Belgium Spain Bahrain Lesotho Japan Canada
Bosnia & Herzegovina Sweden Bangladesh Liberia Macau
Caribbean(5)
Bulgaria Switzerland Bhutan Libya Malaysia Chile
Canary Islands Ukraine Botswana Maldives New Zealand Colombia
Croatia United Kingdom Burkina Faso Mali
Pacific Islands(4)
Costa Rica
Czech Republic Cambodia Mauritania People's Republic of China Dominican Republic
Denmark Cameroon Morocco Singapore Ecuador
Estonia Cape Verde Namibia South Korea El Salvador
Finland
Caucasus(1)
Nigeria Taiwan Guatemala
France
Central Asia(2)
Oman Honduras
Germany Djibouti Pakistan Mexico
Greece East Timor Philippines Nicaragua
Hungary Egypt Qatar Panama
Italy Equatorial Guinea Russia Paraguay
Kosovo Gabon Saudi Arabia Peru
Latvia Gambia Senegal Trinidad & Tobago
Lithuania Guinea Somalia United States of America
Luxembourg India South Africa Uruguay
Moldova
Indian Ocean Islands(3)
Tanzania Venezuela
Montenegro Indonesia Thailand
Netherlands Iraq Togo
North Macedonia Israel Tunisia
Norway Ivory Coast Turkey
Poland Jordan United Arab Emirates
Portugal Kazakhstan Vietnam
Romania Kingdom of Eswatini

(1) Caucasus includes Armenia, Azerbaijan and Georgia
(2) Central Asia includes Kyrgyzstan, Mongolia, Tajikistan and Uzbekistan
(3) Indian Ocean Islands includes Mauritius, Mayotte and Reunion
(4) Pacific Islands includes Christmas Islands, French Polynesia, Kiribati, Marshall Island, Micronesia, Nauru, New Caldedonia, Palau, State of Micronesia, Tonga and Vanuatu
(5) Caribbean includes Aruba, Bermuda, Bonaire, Curacao, French Guyana, Grenada, Guadeloupe, Martinique, St. Maarten (Dutch), St. Martin (French) and other Caribbean markets
Note: The list of markets by region is not exhaustive


Schedule 1
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Shipment Volume by Product Category
(million units) / (unaudited)
Quarters
Ended March 31
Quarters
Ended June 30
Quarters
Ended September 30
Quarters
Ended December 31
Full Year
Ended December 31
2022 2021 %
Change
2022 2021 %
Change
2022 2021 %
Change
2022 2021 %
Change
2022 2021 %
Change
Cigarettes
Europe 40,849 41,077 (0.6) % 45,166 46,674 (3.2) % 45,304 47,818 (5.3) % 39,339 42,492 (7.4) % 170,658 178,061 (4.2) %
SSEA, CIS & MEA 78,246 77,089 1.5 % 82,365 81,881 0.6 % 86,495 87,514 (1.2) % 83,920 84,355 (0.5) % 331,026 330,839 0.1 %
EA, AU & PMI DF 14,348 12,461 15.1 % 14,067 12,370 13.7 % 13,501 13,517 (0.1) % 12,335 13,040 (5.4) % 54,251 51,388 5.6 %
Americas 14,795 14,885 (0.6) % 16,080 15,213 5.7 % 16,666 15,994 4.2 % 18,432 18,495 (0.3) % 65,973 64,587 2.1 %
Total PMI 148,238 145,512 1.9 % 157,678 156,138 1.0 % 161,966 164,843 (1.7) % 154,026 158,382 (2.8) % 621,908 624,875 (0.5) %
Heated Tobacco Units
Europe 10,269 7,842 30.9 % 10,542 8,514 23.8 % 11,685 8,655 35.0 % 12,921 9,412 37.3 % 45,417 34,423 31.9 %
SSEA, CIS & MEA 5,013 4,553 10.1 % 5,642 5,652 (0.2) % 5,830 5,025 16.0 % 6,122 6,013 1.8 % 22,607 21,243 6.4 %
EA, AU & PMI DF 9,429 9,234 2.1 % 8,531 10,050 (15.1) % 9,868 9,588 2.9 % 12,785 9,862 29.6 % 40,613 38,734 4.9 %
Americas 108 105 2.9 % 106 140 (24.3) % 125 221 (43.4) % 193 110 75.5 % 532 576 (7.6) %
Total PMI 24,819 21,734 14.2 % 24,821 24,356 1.9 % 27,508 23,489 17.1 % 32,021 25,397 26.1 % 109,169 94,976 14.9 %
Cigarettes and Heated Tobacco Units
Europe 51,118 48,919 4.5 % 55,708 55,188 0.9 % 56,989 56,473 0.9 % 52,260 51,904 0.7 % 216,075 212,484 1.7 %
SSEA, CIS & MEA 83,259 81,642 2.0 % 88,007 87,533 0.5 % 92,325 92,539 (0.2) % 90,042 90,368 (0.4) % 353,633 352,082 0.4 %
EA, AU & PMI DF 23,777 21,695 9.6 % 22,598 22,420 0.8 % 23,369 23,105 1.1 % 25,120 22,902 9.7 % 94,864 90,122 5.3 %
Americas 14,903 14,990 (0.6) % 16,186 15,353 5.4 % 16,791 16,215 3.6 % 18,625 18,605 0.1 % 66,505 65,163 2.1 %
Total PMI 173,057 167,246 3.5 % 182,499 180,494 1.1 % 189,474 188,332 0.6 % 186,047 183,779 1.2 % 731,077 719,851 1.6 %



Schedule 2 (1/5)
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 Quarters Ended
March 31
Net
Revenues
Total Excluding Currency Excluding Currency & Acquisitions
2022 Combustible Tobacco 2021 % Change
$ 1,937 $ (128) $ 2,065 $ - $ 2,065 Europe $ 2,069 (6.4) % (0.2) % (0.2) %
2,195 (229) 2,424 - 2,424 SSEA, CIS & MEA 2,247 (2.3) % 7.9 % 7.9 %
769 (45) 814 - 814 EA, AU & PMI DF 713 7.8 % 14.2 % 14.2 %
402 (13) 415 - 415 Americas 401 0.4 % 3.5 % 3.5 %
$ 5,304 $ (414) $ 5,718 $ - $ 5,718 Total Combustible Tobacco $ 5,430 (2.3) % 5.3 % 5.3 %
2022 Smoke-free excl. W&H 2021 % Change
$ 1,287 $ (83) $ 1,370 $ 4 $ 1,367 Europe $ 1,053 22.2 % 30.2 % 29.8 %
250 (25) 275 - 275 SSEA, CIS & MEA 239 4.5 % 15.1 % 15.1 %
818 (67) 885 - 885 EA, AU & PMI DF 830 (1.4) % 6.6 % 6.6 %
22 - 22 - 22 Americas 33 (34.7) % (33.5) % (33.5) %
$ 2,376 $ (176) $ 2,552 $ 4 $ 2,548 Total Smoke-free excl. W&H $ 2,155 10.3 % 18.4 % 18.3 %
2022 Wellness & Healthcare 2021 % Change
$ 66 $ - $ 66 $ 66 $ - Wellness & Healthcare $ - - % - % - %
2022 Smoke-free incl. W&H 2021 % Change
$ 2,442 $ (176) $ 2,618 $ 70 $ 2,548 Total Smoke-free incl. W&H $ 2,155 13.4 % 21.5 % 18.3 %
2022 PMI 2021 % Change
$ 3,224 $ (211) $ 3,435 $ 4 $ 3,431 Europe $ 3,122 3.3 % 10.0 % 9.9 %
2,445 (254) 2,699 - 2,699 SSEA, CIS & MEA 2,486 (1.6) % 8.6 % 8.6 %
1,587 (112) 1,699 - 1,699 EA, AU & PMI DF 1,543 2.9 % 10.1 % 10.1 %
424 (13) 437 - 437 Americas 434 (2.3) % 0.7 % 0.7 %
66 - 66 66 - Wellness & Healthcare - - % - % - %
$ 7,746 $ (590) $ 8,336 $ 70 $ 8,266 Total PMI $ 7,585 2.1 % 9.9 % 9.0 %
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 2 (2/5)
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 Quarters Ended
June 30
Net
Revenues
Total Excluding Currency Excluding Currency & Acquisitions
2022 Combustible Tobacco 2021 % Change
$ 2,062 $ (211) $ 2,273 $ (1) $ 2,274 Europe $ 2,300 (10.3) % (1.1) % (1.1) %
2,203 (42) 2,245 - 2,245 SSEA, CIS & MEA 1,904 (a) 15.7 % 17.9 % 17.9 %
754 (53) 807 - 807 EA, AU & PMI DF 688 9.6 % 17.3 % 17.3 %
444 4 440 - 440 Americas 398 11.7 % 10.7 % 10.7 %
$ 5,463 $ (302) $ 5,765 $ (1) $ 5,766 Total Combustible Tobacco $ 5,290 3.3 % 9.0 % 9.0 %
2022 Smoke-free excl. W&H 2021 % Change
$ 1,247 $ (132) $ 1,379 $ 4 $ 1,375 Europe $ 1,058 17.8 % 30.3 % 29.9 %
311 5 306 - 306 SSEA, CIS & MEA 300 4.0 % 2.2 % 2.2 %
710 (72) 782 - 782 EA, AU & PMI DF 914 (22.3) % (14.4) % (14.4) %
25 - 25 - 25 Americas 32 (23.3) % (23.1) % (23.1) %
$ 2,293 $ (199) $ 2,492 $ 4 $ 2,488 Total Smoke-free excl. W&H $ 2,304 (0.5) % 8.1 % 8.0 %
2022 Wellness & Healthcare 2021 % Change
$ 76 $ - $ 76 $ 76 $ - Wellness & Healthcare $ - - % - % - %
2022 Smoke-free incl. W&H 2021 % Change
$ 2,369 $ (199) $ 2,568 $ 80 $ 2,488 Total Smoke-free incl. W&H $ 2,304 2.8 % 11.4 % 8.0 %
2022 PMI 2021 % Change
$ 3,309 $ (343) $ 3,652 $ 3 $ 3,649 Europe $ 3,358 (1.5) % 8.8 % 8.7 %
2,514 (37) 2,551 - 2,551 SSEA, CIS & MEA 2,204 (a) 14.1 % 15.7 % 15.7 %
1,464 (125) 1,589 - 1,589 EA, AU & PMI DF 1,602 (8.6) % (0.8) % (0.8) %
469 4 465 - 465 Americas 430 9.1 % 8.1 % 8.1 %
76 - 76 76 - Wellness & Healthcare - - % - % - %
$ 7,832 $ (501) $ 8,333 $ 79 $ 8,254 Total PMI $ 7,594 3.1 % 9.7 % 8.7 %
(a) Includes a reduction in net revenues of $246 million related to the Saudi Arabia customs assessment
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 2 (3/5)
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 Quarters Ended
September 30
Net
Revenues
Total Excluding Currency Excluding Currency & Acquisitions
2022 Combustible Tobacco 2021 % Change
$ 1,996 $ (300) $ 2,297 $ 1 $ 2,296 Europe $ 2,333 (14.4) % (1.5) % (1.6) %
2,454 (41) 2,494 - 2,494 SSEA, CIS & MEA 2,284 7.4 % 9.2 % 9.2 %
692 (71) 762 - 762 EA, AU & PMI DF 733 (5.6) % 4.0 % 4.0 %
450 (7) 456 - 456 Americas 417 7.8 % 9.4 % 9.4 %
$ 5,591 $ (418) $ 6,010 $ 1 $ 6,009 Total Combustible Tobacco $ 5,767 (3.0) % 4.2 % 4.2 %
2022 Smoke-free excl. W&H 2021 % Change
$ 1,276 $ (202) $ 1,477 $ 2 $ 1,475 Europe $ 1,100 15.9 % 34.3 % 34.1 %
368 41 328 - 328 SSEA, CIS & MEA 271 36.1 % 21.0 % 21.0 %
715 (106) 822 - 822 EA, AU & PMI DF 945 (24.3) % (13.0) % (13.0) %
24 - 25 - 25 Americas 39 (37.5) % (36.4) % (36.4) %
$ 2,384 $ (268) $ 2,651 $ 2 $ 2,649 Total Smoke-free excl. W&H $ 2,355 1.2 % 12.6 % 12.5 %
2022 Wellness & Healthcare 2021 % Change
$ 57 $ (1) $ 58 $ 47 $ 11 Wellness & Healthcare $ - - % - % - %
2022 Smoke-free incl. W&H 2021 % Change
$ 2,441 $ (269) $ 2,709 $ 49 $ 2,660 Total Smoke-free incl. W&H $ 2,355 3.6 % 15.1 % 13.0 %
2022 PMI 2021 % Change
$ 3,272 $ (502) $ 3,774 $ 3 $ 3,771 Europe $ 3,433 (4.7) % 9.9 % 9.8 %
2,822 - 2,822 - 2,822 SSEA, CIS & MEA 2,555 10.5 % 10.5 % 10.5 %
1,407 (177) 1,584 - 1,584 EA, AU & PMI DF 1,678 (16.2) % (5.6) % (5.6) %
474 (7) 481 - 481 Americas 456 3.9 % 5.5 % 5.5 %
57 (1) 58 47 11 Wellness & Healthcare - - % - % - %
$ 8,032 $ (687) $ 8,719 $ 50 $ 8,669 Total PMI $ 8,122 (1.1) % 7.4 % 6.7 %
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 2 (4/5)
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 Quarters Ended
December 31
Net
Revenues
Total Excluding Currency Excluding Currency & Acquisitions
2022 Combustible Tobacco 2021 % Change
$ 1,698 $ (291) $ 1,989 $ - $ 1,989 Europe $ 2,065 (17.8) % (3.7) % (3.7) %
2,321 (144) 2,465 - 2,465 SSEA, CIS & MEA 2,298 1.0 % 7.3 % 7.3 %
617 (74) 691 - 691 EA, AU & PMI DF 727 (15.1) % (4.9) % (4.9) %
508 2 506 - 506 Americas 490 3.6 % 3.3 % 3.3 %
70 - 70 70 - Swedish Match - - % - % - %
$ 5,214 $ (508) $ 5,722 $ 70 $ 5,652 Total Combustible Tobacco $ 5,579 (6.6) % 2.6 % 1.3 %
2022 Smoke-free excl. W&H 2021 % Change
$ 1,366 $ (229) $ 1,595 $ - $ 1,595 Europe $ 1,177 16.0 % 35.5 % 35.5 %
365 16 349 - 349 SSEA, CIS & MEA 315 15.7 % 10.6 % 10.6 %
861 (147) 1,008 - 1,008 EA, AU & PMI DF 898 (4.1) % 12.2 % 12.2 %
28 (1) 29 - 29 Americas 33 (14.4) % (12.1) % (12.1) %
246 - 246 246 - Swedish Match - - % - % - %
$ 2,866 $ (360) $ 3,226 $ 246 $ 2,980 Total Smoke-free excl. W&H $ 2,424 18.3 % 33.1 % 23.0 %
2022 Wellness & Healthcare 2021 % Change
$ 72 $ (10) $ 82 $ - $ 82 Wellness & Healthcare $ 101 (28.7) % (18.8) % (18.8) %
2022 Smoke-free incl. W&H 2021 % Change
$ 2,938 $ (370) $ 3,308 $ 246 $ 3,062 Total Smoke-free incl. W&H $ 2,525 16.4 % 31.0 % 21.3 %
2022 PMI 2021 % Change
$ 3,064 $ (520) $ 3,584 $ - $ 3,584 Europe $ 3,242 (5.5) % 10.5 % 10.5 %
2,686 (128) 2,814 - 2,814 SSEA, CIS & MEA 2,613 2.8 % 7.7 % 7.7 %
1,478 (221) 1,699 - 1,699 EA, AU & PMI DF 1,625 (9.0) % 4.6 % 4.6 %
536 1 535 - 535 Americas 523 2.5 % 2.3 % 2.3 %
316 - 316 316 - Swedish Match - - % - % - %
72 (10) 82 - 82 Wellness & Healthcare 101 (28.7) % (18.8) % (18.8) %
$ 8,152 $ (878) $ 9,030 $ 316 $ 8,714 Total PMI $ 8,104 0.6 % 11.4 % 7.5 %
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 2 (5/5)
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 Full Year Ended
December 31
Net
Revenues
Total Excluding Currency Excluding Currency & Acquisitions
2022 Combustible Tobacco 2021 % Change
$ 7,694 $ (931) $ 8,624 $ - $ 8,624 Europe $ 8,767 (12.2) % (1.6) % (1.6) %
9,173 (456) 9,629 - 9,629 SSEA, CIS & MEA 8,734 (a) 5.0 % 10.2 % 10.2 %
2,831 (243) 3,074 - 3,074 EA, AU & PMI DF 2,861 (1.0) % 7.5 % 7.5 %
1,804 (13) 1,818 - 1,818 Americas 1,706 5.8 % 6.5 % 6.5 %
70 - 70 70 - Swedish Match - - % - % - %
$ 21,572 $ (1,643) $ 23,214 $ 70 $ 23,144 Total Combustible Tobacco $ 22,067 (2.2) % 5.2 % 4.9 %
2022 Smoke-free excl. W&H 2021 % Change
$ 5,175 $ (645) $ 5,821 $ 10 $ 5,811 Europe $ 4,388 17.9 % 32.6 % 32.4 %
1,294 37 1,257 - 1,257 SSEA, CIS & MEA 1,124 15.1 % 11.8 % 11.8 %
3,105 (392) 3,497 - 3,497 EA, AU & PMI DF 3,587 (13.5) % (2.5) % (2.5) %
99 (2) 100 - 100 Americas 137 (28.0) % (26.8) % (26.8) %
246 - 246 246 - Swedish Match - - % - % - %
$ 9,919 $ (1,002) $ 10,922 $ 256 $ 10,666 Total Smoke-free excl. W&H $ 9,237 7.4 % 18.2 % 15.5 %
2022 Wellness & Healthcare 2021 % Change
$ 271 $ (11) $ 282 $ 189 $ 93 Wellness & Healthcare $ 101 +100% +100% (7.9) %
2022 Smoke-free incl. W&H 2021 % Change
$ 10,190 $ (1,013) $ 11,204 $ 445 $ 10,759 Total Smoke-free incl. W&H $ 9,338 9.1 % 20.0 % 15.2 %
2022 PMI 2021 % Change
$ 12,869 $ (1,576) $ 14,445 $ 10 $ 14,435 Europe $ 13,155 (2.2) % 9.8 % 9.7 %
10,467 (419) 10,886 - 10,886 SSEA, CIS & MEA 9,858 (a) 6.2 % 10.4 % 10.4 %
5,936 (635) 6,571 - 6,571 EA, AU & PMI DF 6,448 (7.9) % 1.9 % 1.9 %
1,903 (15) 1,918 - 1,918 Americas 1,843 3.3 % 4.1 % 4.1 %
316 - 316 316 - Swedish Match - - % - % - %
271 (11) 282 189 93 Wellness & Healthcare 101 +100% +100% (7.9) %
$ 31,762 $ (2,656) $ 34,418 $ 515 $ 33,903 Total PMI $ 31,405 1.1 % 9.6 % 8.0 %
(a) Includes a reduction in net revenues of $246 million related to the Saudi Arabia customs assessment
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 3
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Net Revenues to Adjusted Net Revenues, excluding Currency and Acquisitions
($ in millions) / (Unaudited)
Net
Revenues
Special Items Adjusted Net
Revenues
Currency Adjusted Net
Revenues excluding Currency
Acqui-
sitions
Adjusted
Net
Revenues excluding Currency
& Acqui-
sitions
Net
Revenues
Special Items (a) Adjusted Net
Revenues
Total Excluding Currency Excluding Currency
& Acqui-
sitions
2022 Quarters Ended
June 30,
2021 % Change
$ 3,309 $ - $ 3,309 $ (343) $ 3,652 $ 3 $ 3,649 Europe $ 3,358 $ - $ 3,358 (1.5) % 8.8 % 8.7 %
2,514 - 2,514 (37) 2,551 - 2,551 SSEA, CIS & MEA 2,204 (246) 2,450 2.6 % 4.1 % 4.1 %
1,464 - 1,464 (125) 1,589 - 1,589 EA, AU & PMI DF 1,602 - 1,602 (8.6) % (0.8) % (0.8) %
469 - 469 4 465 - 465 Americas 430 - 430 9.1 % 8.1 % 8.1 %
- - - - - - - Swedish Match - - - - % - % - %
76 - 76 - 76 76 - Wellness & Healthcare - - - - % - % - %
$ 7,832 $ - $ 7,832 $ (501) $ 8,333 $ 79 $ 8,254 Total PMI $ 7,594 $ (246) $ 7,840 (0.1) % 6.3 % 5.3 %
2022 Years Ended
December 31,
2021 % Change
$ 12,869 $ - $ 12,869 $ (1,576) $ 14,445 $ 10 $ 14,435 Europe $ 13,155 $ - $ 13,155 (2.2) % 9.8 % 9.7 %
10,467 - 10,467 (419) 10,886 - 10,886 SSEA, CIS & MEA 9,858 (246) 10,104 3.6 % 7.7 % 7.7 %
5,936 - 5,936 (635) 6,571 - 6,571 EA, AU & PMI DF 6,448 - 6,448 (7.9) % 1.9 % 1.9 %
1,903 - 1,903 (15) 1,918 - 1,918 Americas 1,843 - 1,843 3.3 % 4.1 % 4.1 %
316 - 316 - 316 316 - Swedish Match - - - - % - % - %
271 - 271 (11) 282 189 93 Wellness & Healthcare 101 - 101 +100% +100% (7.9) %
$ 31,762 $ - $ 31,762 $ (2,656) $ 34,418 $ 515 $ 33,903 Total PMI $ 31,405 $ (246) $ 31,651 0.4 % 8.7 % 7.1 %
(a) Represents the reduction in net revenues of $246 million related to the Saudi Arabia customs assessment impacting only second quarter and full-year


Schedule 4 (1/2)
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
2022 Quarters Ended
March 31
2021 % Change
$ 1,558 $ (148) $ 1,706 $ (2) $ 1,708 Europe $ 1,573 (1.0) % 8.5 % 8.6 %
965 (193) 1,158 - 1,158 SSEA, CIS & MEA 1,011 (4.5) % 14.5 % 14.5 %
685 (72) 757 - 757 EA, AU & PMI DF 726 (5.6) % 4.3 % 4.3 %
121 (2) 123 - 123 Americas 134 (9.7) % (8.2) % (8.2) %
(31) - (31) (24) (7) Wellness & Healthcare - - % - % - %
$ 3,298 $ (415) $ 3,713 $ (26) $ 3,739 Total PMI $ 3,444 (4.2) % 7.8 % 8.6 %
2022 Quarters Ended
June 30
2021 % Change
$ 1,474 $ (258) $ 1,732 $ - $ 1,732 Europe $ 1,713 (14.0) % 1.1 % 1.1 %
958 46 912 - 912 SSEA, CIS & MEA 552 73.6 % 65.2 % 65.2 %
528 (91) 619 - 619 EA, AU & PMI DF 752 (29.8) % (17.7) % (17.7) %
130 4 126 - 126 Americas 112 16.1 % 12.5 % 12.5 %
(34) - (34) (24) (10) Wellness & Healthcare - - % - % - %
$ 3,056 $ (299) $ 3,355 $ (24) $ 3,379 Total PMI $ 3,129 (2.3) % 7.2 % 8.0 %
2022 Quarters Ended
September 30
2021 % Change
$ 1,415 $ (351) $ 1,766 $ - $ 1,766 Europe $ 1,770 (20.1) % (0.2) % (0.2) %
1,086 69 1,017 - 1,017 SSEA, CIS & MEA 888 22.3 % 14.5 % 14.5 %
533 (100) 633 - 633 EA, AU & PMI DF 727 (26.7) % (12.9) % (12.9) %
85 2 83 - 83 Americas 121 (29.8) % (31.4) % (31.4) %
(151) 2 (153) (24) (129) Wellness & Healthcare (51) -(100)% -(100)% -(100)%
$ 2,968 $ (378) $ 3,346 $ (24) $ 3,370 Total PMI $ 3,455 (14.1) % (3.2) % (2.5) %


Schedule 4 (2/2)
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
2022 Quarters Ended
December 31
2021 % Change
$ 1,355 $ (272) $ 1,627 $ - $ 1,627 Europe $ 1,353 0.1 % 20.3 % 20.3 %
855 (21) 876 - 876 SSEA, CIS & MEA 844 1.3 % 3.8 % 3.8 %
678 (113) 791 - 791 EA, AU & PMI DF 631 7.4 % 25.4 % 25.4 %
100 (15) 115 - 115 Americas 120 (16.7) % (4.2) % (4.2) %
(22) - (22) (22) - Swedish Match - - % - % - %
(42) 6 (48) - (48) Wellness & Healthcare (1) -(100)% -(100)% -(100)%
$ 2,924 $ (415) $ 3,339 $ (22) $ 3,361 Total PMI $ 2,947 (0.8) % 13.3 % 14.0 %
2022 Full Year Ended
December 31
2021 % Change
$ 5,802 $ (1,029) $ 6,831 $ (2) $ 6,833 Europe $ 6,409 (9.5) % 6.6 % 6.6 %
3,864 (99) 3,963 - 3,963 SSEA, CIS & MEA 3,295 17.3 % 20.3 % 20.3 %
2,424 (376) 2,800 - 2,800 EA, AU & PMI DF 2,836 (14.5) % (1.3) % (1.3) %
436 (11) 447 - 447 Americas 487 (10.5) % (8.2) % (8.2) %
(22) - (22) (22) - Swedish Match - - % - % - %
(258) 8 (266) (72) (194) Wellness & Healthcare (52) -(100)% -(100)% -(100)%
$ 12,246 $ (1,507) $ 13,753 $ (96) $ 13,849 Total PMI $ 12,975 (5.6) % 6.0 % 6.7 %



Schedule 5
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Net Revenues and Operating Income: Price, Volume/Mix and Cost/Other Variances
($ in millions) / (Unaudited)
2022 vs. 2021
Quarters
Ended March 31
Quarters
Ended June 30
Quarters
Ended September 30
Quarters
Ended December 31
Full Year
Ended December 31
Price Volume/Mix Cost/Other Price Volume/Mix Cost/Other Price Volume/Mix Cost/Other Price Volume/Mix Cost/Other Price Volume/Mix Cost/Other
Net Revenues
Europe $ (11) $ 320 $ - $ (31) $ 322 $ - $ 8 $ 330 $ - $ (88) $ 430 $ - $ (122) $ 1,402 $ -
SSEA, CIS & MEA 72 130 11 120 (23) 250 190 61 16 200 25 (24) 582 193 253
EA, AU & PMI DF 28 128 - 29 (42) - (23) (71) - (58) 132 - (24) 147 -
Americas 19 (16) - 24 8 3 30 (4) (1) 29 (11) (6) 102 (23) (4)
Wellness & Healthcare - - - - - - 11 - - (21) - 2 (10) - 2
Total PMI $ 108 $ 562 $ 11 $ 142 $ 265 $ 253 $ 216 $ 316 $ 15 $ 62 $ 576 $ (28) $ 528 $ 1,719 $ 251
Operating Income
Europe $ (11) $ 222 $ (76) $ (31) $ 199 $ (149) $ 8 $ 212 $ (224) $ (88) $ 285 $ 77 $ (122) $ 918 $ (372)
SSEA, CIS & MEA 72 69 6 120 (55) 295 190 (34) (27) 200 (92) (76) 582 (112) 198
EA, AU & PMI DF 28 (18) 21 29 (162) - (23) (53) (18) (58) 63 155 (24) (170) 158
Americas 19 (9) (21) 24 1 (11) 30 3 (71) 29 (1) (33) 102 (6) (136)
Wellness & Healthcare - - (7) - - (10) 11 - (89) (21) - (26) (10) - (132)
Total PMI $ 108 $ 264 $ (77) $ 142 $ (17) $ 125 $ 216 $ 128 $ (429) $ 62 $ 255 $ 97 $ 528 $ 630 $ (284)



Schedule 6 (1/2)
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 Special Items (a) Adjusted Operating Income Currency Adjusted Operating Income excluding Currency Acquisitions Adjusted Operating Income excluding Currency & Acquisitions Operating Income Special Items (a) Adjusted Operating Income Total Excluding Currency Excluding Currency & Acquisitions
2022 Quarters Ended
March 31
2021 % Change
$ 1,558 $ (52) $ 1,610 $ (148) $ 1,758 $ (2) $ 1,760 Europe $ 1,573 $ (19) $ 1,592 1.1 % 10.4 % 10.5 %
965 (6) 971 (193) 1,164 - 1,164 SSEA, CIS & MEA 1,011 (12) 1,023 (5.1) % 13.8 % 13.8 %
685 (1) 686 (72) 758 - 758 EA, AU & PMI DF 726 (32) 758 (9.5) % - % - %
121 (2) 123 (2) 125 - 125 Americas 134 (3) 137 (10.2) % (8.8) % (8.8) %
(31) (19) (12) - (12) (5) (7) Wellness & Healthcare - - - - % - % - %
$ 3,298 $ (80) $ 3,378 $ (415) $ 3,793 $ (7) $ 3,800 Total PMI $ 3,444 $ (66) $ 3,510 (3.8) % 8.1 % 8.3 %
2022 Quarters Ended
June 30
2021 % Change
$ 1,474 $ (113) $ 1,587 $ (258) $ 1,845 $ - $ 1,845 Europe $ 1,713 $ (45) $ 1,758 (9.7) % 4.9 % 4.9 %
958 (21) 979 46 933 - 933 SSEA, CIS & MEA 552 (274) 826 18.5 % 13.0 % 13.0 %
528 (12) 540 (91) 631 - 631 EA, AU & PMI DF 752 (18) 770 (29.9) % (18.1) % (18.1) %
130 (4) 134 4 130 - 130 Americas 112 (7) 119 12.6 % 9.2 % 9.2 %
(34) (18) (16) - (16) (6) (10) Wellness & Healthcare - - - - % - % - %
$ 3,056 $ (168) $ 3,224 $ (299) $ 3,523 $ (6) $ 3,529 Total PMI $ 3,129 $ (344) $ 3,473 (7.2) % 1.4 % 1.6 %
2022 Quarters Ended
September 30
2021 % Change
$ 1,415 $ (115) $ 1,530 $ (351) $ 1,881 $ - $ 1,881 Europe $ 1,770 $ (22) $ 1,792 (14.6) % 5.0 % 5.0 %
1,086 (67) 1,153 69 1,084 - 1,084 SSEA, CIS & MEA 888 (14) 902 27.8 % 20.2 % 20.2 %
533 (46) 579 (100) 679 - 679 EA, AU & PMI DF 727 (22) 749 (22.7) % (9.3) % (9.3) %
85 (13) 98 2 96 - 96 Americas 121 (3) 124 (21.0) % (22.6) % (22.6) %
(151) (121) (30) 2 (32) (17) (15) Wellness & Healthcare (51) (51) - - % - % - %
$ 2,968 $ (362) $ 3,330 $ (378) $ 3,708 $ (17) $ 3,725 Total PMI $ 3,455 $ (112) $ 3,567 (6.6) % 4.0 % 4.4 %
(a) For details on Special Items, refer to Schedule 7


Schedule 6 (2/2)
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 Special Items (a) Adjusted Operating Income Currency Adjusted Operating Income excluding Currency Acquisitions Adjusted Operating Income excluding Currency & Acquisitions Operating Income Special Items (a) Adjusted Operating Income Total Excluding Currency Excluding Currency & Acquisitions
2022 Quarters Ended
December 31
2021 % Change
$ 1,355 $ 38 $ 1,317 $ (272) $ 1,589 $ - $ 1,589 Europe $ 1,353 $ (23) $ 1,376 (4.3) % 15.5 % 15.5 %
855 38 817 (21) 838 - 838 SSEA, CIS & MEA 844 (19) 863 (5.3) % (2.9) % (2.9) %
678 31 647 (113) 760 - 760 EA, AU & PMI DF 631 (23) 654 (1.1) % 16.2 % 16.2 %
100 5 95 (15) 110 - 110 Americas 120 (4) 124 (23.4) % (11.3) % (11.3) %
(22) (151) 129 - 129 129 - Swedish Match - - - - % - % - %
(42) (13) (29) 6 (35) - (35) Wellness & Healthcare (1) (18) 17 (100.0) % (100.0) % (100.0) %
$ 2,924 $ (52) $ 2,976 $ (415) $ 3,391 $ 129 $ 3,262 Total PMI $ 2,947 $ (87) $ 3,034 (1.9) % 11.8 % 7.5 %
2022 Full Year Ended
December 31
2021 % Change
$ 5,802 $ (242) $ 6,044 $ (1,029) $ 7,073 $ (2) $ 7,075 Europe $ 6,409 $ (109) $ 6,518 (7.3) % 8.5 % 8.5 %
3,864 (56) 3,920 (99) 4,019 - 4,019 SSEA, CIS & MEA 3,295 (319) 3,614 8.5 % 11.2 % 11.2 %
2,424 (28) 2,452 (376) 2,828 - 2,828 EA, AU & PMI DF 2,836 (95) 2,931 (16.3) % (3.5) % (3.5) %
436 (14) 450 (11) 461 - 461 Americas 487 (17) 504 (10.7) % (8.5) % (8.5) %
(22) (151) 129 - 129 129 - Swedish Match - - - - % - % - %
(258) (171) (87) 8 (95) (28) (67) Wellness & Healthcare (52) (69) 17 (100.0) % (100.0) % (100.0) %
$ 12,246 $ (662) $ 12,908 $ (1,507) $ 14,415 $ 99 $ 14,316 Total PMI $ 12,975 $ (609) $ 13,584 (5.0) % 6.1 % 5.4 %
(a) For details on Special Items, refer to Schedule 7



Schedule 7 (1/4)
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Operating Income to Adjusted Operating Income
($ in millions) / (Unaudited)
Quarter
Ended March 31
Quarter
Ended June 30,
Quarter
Ended September 30
Quarter
Ended December 31
Full Year
Ended December 31
2022 2022 2022 2022 2022
PMI
Reported Operating Income $ 3,298 $ 3,056 $ 2,968 $ 2,924 $ 12,246
Amortization and impairment of intangibles (38) (36) (139) (58) (271)
Cost associated to Swedish Match AB offer - (52) (217) 154 (115)
Swedish Match AB acquisition accounting related item - - - (125) (125)
Charges related to the war in Ukraine (42) (80) (6) (23) (151)
Adjusted Operating Income $ 3,378 $ 3,224 $ 3,330 $ 2,976 $ 12,908
Europe
Reported Operating Income $ 1,558 $ 1,474 $ 1,415 $ 1,355 $ 5,802
Cost associated to Swedish Match AB offer - (24) (100) 71 (53)
Charges related to the war in Ukraine (42) (80) (6) (23) (151)
Amortization and impairment of intangibles (10) (9) (9) (10) (38)
Adjusted Operating Income $ 1,610 $ 1,587 $ 1,530 $ 1,317 $ 6,044
SSEA, CIS & MEA
Reported Operating Income $ 965 $ 958 $ 1,086 $ 855 $ 3,864
Cost associated to Swedish Match AB offer - (15) (61) 43 (33)
Amortization and impairment of intangibles (6) (6) (6) (5) (23)
Adjusted Operating Income $ 971 $ 979 $ 1,153 $ 817 $ 3,920
EA, AU & PMI DF
Reported Operating Income $ 685 $ 528 $ 533 $ 678 $ 2,424
Cost associated to Swedish Match AB offer - (11) (45) 32 (24)
Amortization and impairment of intangibles (1) (1) (1) (1) (4)
Adjusted Operating Income $ 686 $ 540 $ 579 $ 647 $ 2,452



Schedule 7 (2/4)
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Operating Income to Adjusted Operating Income
($ in millions) / (Unaudited)
Quarter
Ended March 31
Quarter
Ended June 30,
Quarter
Ended September 30
Quarter
Ended December 31
Full Year
Ended December 31
2022 2022 2022 2022 2022
Americas
Reported Operating Income $ 121 $ 130 $ 85 $ 100 $ 436
Cost associated to Swedish Match AB offer - (2) (11) 8 (5)
Amortization and impairment of intangibles (2) (2) (2) (3) (9)
Adjusted Operating Income $ 123 $ 134 $ 98 $ 95 $ 450
Swedish Match
Reported Operating Income $ - $ - $ - $ (22) $ (22)
Swedish Match AB acquisition accounting related item - - - (125) (125)
Amortization and impairment of intangibles - - - (26) (26)
Adjusted Operating Income $ - $ - $ - $ 129 $ 129
Wellness & Healthcare
Reported Operating Income $ (31) $ (34) $ (151) $ (42) $ (258)
Amortization and impairment of intangibles (19) (18) (121) (13) (171)
Adjusted Operating Income $ (12) $ (16) $ (30) $ (29) $ (87)



Schedule 7 (3/4)
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Operating Income to Adjusted Operating Income
($ in millions) / (Unaudited)
Quarter
Ended March 31
Quarter
Ended June 30,
Quarter
Ended September 30
Quarter
Ended December 31
Full Year
Ended December 31
2021 2021 2021 2021 2021
PMI
Reported Operating Income $ 3,444 $ 3,129 $ 3,455 $ 2,947 $ 12,975
Asset impairment and exit costs (48) (79) (43) (46) (216)
Amortization and impairment of intangibles (18) (19) (18) (41) (96)
Asset acquisition cost - - (51) - (51)
Saudi Arabia customs assessments - (246) - - (246)
Adjusted Operating Income $ 3,510 $ 3,473 $ 3,567 $ 3,034 $ 13,584
Europe
Reported Operating Income $ 1,573 $ 1,713 $ 1,770 $ 1,353 $ 6,409
Asset impairment and exit costs (10) (36) (13) (13) (72)
Amortization and impairment of intangibles (9) (9) (9) (10) (37)
Adjusted Operating Income $ 1,592 $ 1,758 $ 1,792 $ 1,376 $ 6,518
SSEA, CIS & MEA
Reported Operating Income $ 1,011 $ 552 $ 888 $ 844 $ 3,295
Asset impairment and exit costs (6) (22) (8) (9) (45)
Saudi Arabia customs assessments - (246) - - (246)
Amortization and impairment of intangibles (6) (6) (6) (10) (28)
Adjusted Operating Income $ 1,023 $ 826 $ 902 $ 863 $ 3,614
EA, AU & PMI DF
Reported Operating Income $ 726 $ 752 $ 727 $ 631 $ 2,836
Asset impairment and exit costs (31) (17) (21) (22) (91)
Amortization and impairment of intangibles (1) (1) (1) (1) (4)
Adjusted Operating Income $ 758 $ 770 $ 749 $ 654 $ 2,931



Schedule 7 (4/4)
PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries
Reconciliation of Non-GAAP Measures
Reconciliation of Reported Operating Income to Adjusted Operating Income
($ in millions) / (Unaudited)
Quarter
Ended March 31
Quarter
Ended June 30,
Quarter
Ended September 30
Quarter
Ended December 31
Full Year
Ended December 31
2021 2021 2021 2021 2021
Americas
Reported Operating Income $ 134 $ 112 $ 121 $ 120 $ 487
Asset impairment and exit costs (1) (4) (1) (2) (8)
Amortization and impairment of intangibles (2) (3) (2) (2) (9)
Adjusted Operating Income $ 137 $ 119 $ 124 $ 124 $ 504
Wellness & Healthcare
Reported Operating Income $ - $ - $ (51) $ (1) $ (52)
Asset acquisition cost - - (51) - (51)
Amortization and impairment of intangibles - - - (18) (18)
Adjusted Operating Income $ - $ - $ - $ 17 $ 17



Schedule 8 (1/2)
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 (a) Adjusted Net Revenues (b) Adjusted Operating Income Margin Adjusted Operating Income excluding Currency
(a)
Adjusted Net Revenues excluding Currency
(b)
Adjusted Operating Income Margin excluding Currency Adjusted Operating Income excluding Currency & Acqui- sitions
(a)
Adjusted Net Revenues excluding Currency & Acqui- sitions
(b)
Adjusted Operating Income Margin excluding Currency & Acqui- sitions Adjusted Operating Income (a) Adjusted Net Revenues (b) Adjusted Operating Income
Margin
Adjusted Operating Income
Margin
Adjusted Operating Income Margin excluding Currency Adjusted Operating Income Margin excluding Currency & Acqui- sitions
2022 Quarters Ended
March 31
2021 % Points Change
$ 1,610 $ 3,224 49.9 % $ 1,758 $ 3,435 51.2 % $ 1,760 $ 3,431 51.3 % Europe $ 1,592 $ 3,122 51.0 % (1.1) 0.2 0.3
971 2,445 39.7 % 1,164 2,699 43.1 % 1,164 2,699 43.1 % SSEA, CIS & MEA 1,023 2,486 41.2 % (1.5) 1.9 1.9
686 1,587 43.2 % 758 1,699 44.6 % 758 1,699 44.6 % EA, AU & PMI DF 758 1,543 49.1 % (5.9) (4.5) (4.5)
123 424 29.0 % 125 437 28.6 % 125 437 28.6 % Americas 137 434 31.6 % (2.6) (3.0) (3.0)
(12) 66 (18.2) % (12) 66 (18.2) % (7) - - % Wellness & Healthcare - - - % - - -
$ 3,378 $ 7,746 43.6 % $ 3,793 $ 8,336 45.5 % $ 3,800 $ 8,266 46.0 % Total PMI $ 3,510 $ 7,585 46.3 % (2.7) (0.8) (0.3)
2022 Quarters Ended
June 30
2021 % Points Change
$ 1,587 $ 3,309 48.0 % $ 1,845 $ 3,652 50.5 % $ 1,845 $ 3,649 50.6 % Europe $ 1,758 $ 3,358 52.4 % (4.4) (1.9) (1.8)
979 2,514 38.9 % 933 2,551 36.6 % 933 2,551 36.6 % SSEA, CIS & MEA 826 2,450 33.7 % 5.2 2.9 2.9
540 1,464 36.9 % 631 1,589 39.7 % 631 1,589 39.7 % EA, AU & PMI DF 770 1,602 48.1 % (11.2) (8.4) (8.4)
134 469 28.6 % 130 465 28.0 % 130 465 28.0 % Americas 119 430 27.7 % 0.9 0.3 0.3
(16) 76 (21.1) % (16) 76 (21.1) % (10) - - % Wellness & Healthcare - - - % - - -
$ 3,224 $ 7,832 41.2 % $ 3,523 $ 8,333 42.3 % $ 3,529 $ 8,254 42.8 % Total PMI $ 3,473 $ 7,840 44.3 % (3.1) (2.0) (1.5)
2022 Quarters Ended
September 30
2021 % Points Change
$ 1,530 $ 3,272 46.8 % $ 1,881 $ 3,774 49.8 % $ 1,881 $ 3,771 49.9 % Europe $ 1,792 $ 3,433 52.2 % (5.4) (2.4) (2.3)
1,153 2,822 40.9 % 1,084 2,822 38.4 % 1,084 2,822 38.4 % SSEA, CIS & MEA 902 2,555 35.3 % 5.6 3.1 3.1
579 1,407 41.2 % 679 1,584 42.9 % 679 1,584 42.9 % EA, AU & PMI DF 749 1,678 44.6 % (3.4) (1.7) (1.7)
98 474 20.7 % 96 481 20.0 % 96 481 20.0 % Americas 124 456 27.2 % (6.5) (7.2) (7.2)
(30) 57 (52.6) % (32) 58 (55.2) % (15) 11 -(100)% Wellness & Healthcare - - - % - - -
$ 3,330 $ 8,032 41.5 % $ 3,708 $ 8,719 42.5 % $ 3,725 $ 8,669 43.0 % Total PMI $ 3,567 $ 8,122 43.9 % (2.4) (1.4) (0.9)
(a) For the calculation of Adjusted Operating Income, Adjusted Operating Income excluding currency and Adjusted Operating Income excluding currency and acquisitions, refer to Schedule 6
(b) For the calculation of Adjusted Net Revenues, Adjusted Net Revenues excluding currency and Adjusted Net Revenues excluding currency and acquisitions, refer to Schedule 3


Schedule 8 (2/2)
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 (a) Adjusted Net Revenues (b) Adjusted Operating Income Margin Adjusted Operating Income excluding Currency
(a)
Adjusted Net Revenues excluding Currency
(b)
Adjusted Operating Income Margin excluding Currency Adjusted Operating Income excluding Currency & Acqui- sitions
(a)
Adjusted Net Revenues excluding Currency & Acqui- sitions
(b)
Adjusted Operating Income Margin excluding Currency & Acqui- sitions Adjusted Operating Income (a) Adjusted Net Revenues (b) Adjusted Operating Income
Margin
Adjusted Operating Income
Margin
Adjusted Operating Income Margin excluding Currency Adjusted Operating Income Margin excluding Currency & Acqui- sitions
2022 Quarters Ended
December 31
2021 % Points Change
$ 1,317 $ 3,064 43.0 % $ 1,589 $ 3,584 44.3 % $ 1,589 $ 3,584 44.3 % Europe $ 1,376 $ 3,242 42.4 % 0.6 1.9 1.9
817 2,686 30.4 % 838 2,814 29.8 % 838 2,814 29.8 % SSEA, CIS & MEA 863 2,613 33.0 % (2.6) (3.2) (3.2)
647 1,478 43.8 % 760 1,699 44.7 % 760 1,699 44.7 % EA, AU & PMI DF 654 1,625 40.2 % 3.6 4.5 4.5
95 536 17.7 % 110 535 20.6 % 110 535 20.6 % Americas 124 523 23.7 % (6.0) (3.1) (3.1)
129 316 40.8 % 129 316 40.8 % - - - % Swedish Match - - - % - - -
(29) 72 (40.3) % (35) 82 (42.7) % (35) 82 (42.7) % Wellness & Healthcare 17 101 16.8 % (57.1) (59.5) (59.5)
$ 2,976 $ 8,152 36.5 % $ 3,391 $ 9,030 37.6 % $ 3,262 $ 8,714 37.4 % Total PMI $ 3,034 $ 8,104 37.4 % (0.9) 0.2 -
2022 Full Year Ended
December 31
2021 % Points Change
$ 6,044 $ 12,869 47.0 % $ 7,073 $ 14,445 49.0 % $ 7,075 $ 14,435 49.0 % Europe $ 6,518 $ 13,155 49.5 % (2.5) (0.5) (0.5)
3,920 10,467 37.5 % 4,019 10,886 36.9 % 4,019 10,886 36.9 % SSEA, CIS & MEA 3,614 10,104 35.8 % 1.7 1.1 1.1
2,452 5,936 41.3 % 2,828 6,571 43.0 % 2,828 6,571 43.0 % EA, AU & PMI DF 2,931 6,448 45.5 % (4.2) (2.5) (2.5)
450 1,903 23.6 % 461 1,918 24.0 % 461 1,918 24.0 % Americas 504 1,843 27.3 % (3.7) (3.3) (3.3)
129 316 40.8 % 129 316 40.8 % - - - % Swedish Match - - - % - - -
(87) 271 (32.1) % (95) 282 (33.7) % (67) 93 (71.6) % Wellness & Healthcare 17 101 16.8 % (48.9) (50.5) (88.8)
$ 12,908 $ 31,762 40.6 % $ 14,415 $ 34,418 41.9 % $ 14,316 $ 33,903 42.2 % Total PMI $ 13,584 $ 31,651 42.9 % (2.3) (1.0) (0.7)
(a) For the calculation of Adjusted Operating Income, Adjusted Operating Income excluding currency and Adjusted Operating Income excluding currency and acquisitions, refer to Schedule 6
(b) For the calculation of Adjusted Net Revenues, Adjusted Net Revenues excluding currency and Adjusted Net Revenues excluding currency and acquisitions, refer to Schedule 3


Attachments

Disclaimer

Philip Morris International Inc. published this content on 28 March 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 28 March 2023 19:36:01 UTC.