Stock Analysis on Net

Philip Morris International Inc. (NYSE:PM)

Cash Flow Statement

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Philip Morris International Inc., consolidated cash flow statement

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net earnings 8,268 9,527 9,710 8,592 7,728
Depreciation and amortization expense 1,398 1,077 998 981 964
Impairment of goodwill and other intangibles 680 112
Deferred income tax benefit (330) (234) (17) (143) (141)
Asset impairment and exit costs, net of cash paid 30 (93) (22) (14) 371
Receivables, net 314 (871) (198) 26 (331)
Inventories (862) (1,287) 549 (165) (548)
Accounts payable (288) 719 653 406 451
Accrued liabilities and other current assets (232) 1,862 623 121 1,108
Income taxes (232) (261) (260) (260) 75
Cash effects of changes in operating capital, net of the effects from acquired companies (1,300) 162 1,367 128 755
Pension plan contributions, net of refunds (21) 3 (269) (102) (200)
Other 479 249 200 370 613
Adjustments to reconcile net earnings to operating cash flows 936 1,276 2,257 1,220 2,362
Net cash provided by operating activities 9,204 10,803 11,967 9,812 10,090
Capital expenditures (1,321) (1,077) (748) (602) (852)
Acquisition of Swedish Match AB, net of acquired cash (13,976)
Other acquisitions, net of acquired cash (2,111)
Altria Group, Inc. agreement (1,775) (1,002)
Equity investments (111) (20) (34) (47) (31)
Deconsolidation of RBH (1,346)
Net investment hedges and other derivatives (660) 284 466 (551) 386
Other 269 112 69 46 32
Net cash used in investing activities (3,598) (15,679) (2,358) (1,154) (1,811)
Short-term borrowing, net issuances (repayments), maturities of 90 days or less 530 876 (70) (364)
Short-term borrowing, issuances, maturities longer than 90 days 1,366 934 45 989
Short-term borrowing, repayments, maturities longer than 90 days (1,172) (795) (45) (989)
Borrowings under credit facilities related to Swedish Match AB acquisition 13,920
Repayments under credit facilities related to Swedish Match AB acquisition (4,430) (4,000)
Long-term debt proceeds 9,959 5,965 3,713 3,819
Long-term debt repaid (2,551) (2,724) (3,042) (3,999) (3,998)
Repurchases of common stock (209) (775)
Dividends paid (7,964) (7,812) (7,580) (7,364) (7,161)
Payments to acquire Swedish Match AB noncontrolling interests (883) (1,495)
Payments to noncontrolling interests and Other (437) (854) (580) (776) (357)
Net cash provided by (used in) financing activities (5,582) 3,806 (11,977) (8,496) (8,061)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (95) (213) (417) 258 27
Cash, cash equivalents and restricted cash, increase (decrease) (71) (1,283) (2,785) 420 245
Cash, cash equivalents and restricted cash, balance at beginning of year 3,217 4,500 7,285 6,865 6,620
Cash, cash equivalents and restricted cash, balance at end of year 3,146 3,217 4,500 7,285 6,865

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Philip Morris International Inc. net cash provided by operating activities decreased from 2021 to 2022 and from 2022 to 2023.
Net cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Philip Morris International Inc. net cash used in investing activities decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Philip Morris International Inc. net cash provided by (used in) financing activities increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.