pHILIP MORRIS REVIEW

Embed Size (px)

Citation preview

  • 7/29/2019 pHILIP MORRIS REVIEW

    1/82

    Annual Meeting of StockholdersNew York

    May 9, 2012

    Louis C. CamilleriChairman and Chief Executive Officer

    Philip Morris International

  • 7/29/2019 pHILIP MORRIS REVIEW

    2/82

    2

    Forward-Looking and Cautionary Statements

    This presentation and related discussion contain forward-looking statements. Achievement of projectedresults is subject to risks, uncertainties and inaccurate assumptions, and PMI is identifying important

    factors that, individually or in the aggregate, could cause actual results to differ materially from thosecontained in any forward-looking statements made by PMI

    PMIs business risks include: significant increases in cigarette-related taxes; the imposition ofdiscriminatory excise tax structures; fluctuations in customer inventory levels due to increases in producttaxes and prices; increasing marketing and regulatory restrictions, often with the goal of preventing the useof tobacco products; health concerns relating to the use of tobacco products and exposure toenvironmental tobacco smoke; litigation related to tobacco use; intense competition; the effects of globaland individual country economic, regulatory and political developments; changes in adult smoker behavior;

    lost revenues as a result of counterfeiting, contraband and cross-border purchases; governmentalinvestigations; unfavorable currency exchange rates and currency devaluations; adverse changes inapplicable corporate tax laws; adverse changes in the cost and quality of tobacco and other agriculturalproducts and raw materials; and the integrity of its information systems. PMIs future profitability may alsobe adversely affected should it be unsuccessful in its attempts to produce products with the potential toreduce the risk of smoking-related diseases; if it is unable to successfully introduce new products, promotebrand equity, enter new markets or improve its margins through increased prices and productivity gains; ifit is unable to expand its brand portfolio internally or through acquisitions and the development of strategic

    business relationships; or if it is unable to attract and retain the best global talent PMI is further subject to other risks detailed from time to time in its publicly filed documents, including the

    Form 10-Q for the quarter ended March 31, 2012. PMI cautions that the foregoing list of important factorsis not a complete discussion of all potential risks and uncertainties. PMI does not undertake to update anyforward-looking statement that it may make from time to time, except in the normal course of its publicdisclosure obligations

    A glossary of terms and reconciliations of non-GAAP measures included in this presentation to the mostcomparable GAAP measures are provided at the end of this web cast, and are posted on our web site atwww.pmi.com

  • 7/29/2019 pHILIP MORRIS REVIEW

    3/82

    Annual Meeting of StockholdersMay 9, 2012

  • 7/29/2019 pHILIP MORRIS REVIEW

    4/82

    Outstanding Results in 2011

    4

    2011

    Reported

    2011 vs. 2010

    Growth Rate (%)

    Cigarette Volume (units billion) 915.3 1.7%

    Net Revenues ($ billion) $31.1 14.3%

    OCI ($ billion) $13.6 18.7%

    Diluted EPS ($ / share) $4.85 23.7%

    Source: PMI Financials

  • 7/29/2019 pHILIP MORRIS REVIEW

    5/82

    5

    Outstanding Results in 2011

    (a) Excluding currency and acquisitions

    (b) Excluding currencySource: PMI Financials

    0.5

    9.2

    14.0

    21.2

    0

    22

    (a)(a) (b)

    (%)

    Growth 2011 vs. 2010

    OrganicCigaretteVolume

    NetRevenues

    AdjustedOCI

    AdjustedDiluted

    EPS

  • 7/29/2019 pHILIP MORRIS REVIEW

    6/82

    5.3

    10.9

    14.2

    19.8

    0

    22

    OrganicCigaretteVolume

    NetRevenues

    AdjustedOCI

    AdjustedDiluted

    EPS

    0.5

    9.2

    14.0

    21.2

    0

    22

    OrganicCigaretteVolume

    NetRevenues

    AdjustedOCI

    AdjustedDiluted

    EPS

    6

    Outstanding Results in 2011 and Q1, 2012

    (a) Excluding currency and acquisitions

    (b) Excluding currencySource: PMI Financials

    (a)(a) (b)

    (%) (%)

    (a)(a) (b)

    Growth Q1, 2012 vs. Q1, 2011Growth 2011 vs. 2010

  • 7/29/2019 pHILIP MORRIS REVIEW

    7/827

    Key Growth Drivers

    Our success in the Asia Region Superior brand portfolio and geographic diversity

    Favorable pricing and reasonable excise tax environment

    Cost controls and productivity gains

  • 7/29/2019 pHILIP MORRIS REVIEW

    8/82

    Asia Region: Key Driver of Volume Growth

    8

    Growing adult population Increasing consumer

    purchasing power

    Special situation in Japan

    Strong performance ofMarlboro

    Source: PMI Financials, PMI estimates, Tobacco Institute of Japan and Hankook Research

    PMI Market Shares

    FY Q12010 2011 2011 2012

    Indonesia 29.1% 31.2% 29.9% 33.4%

    Japan 24.4 30.7 25.6 28.0

    Korea 16.9 19.8 17.8 20.4

    7.5

    12.4

    2011 Q12012

    Organic Cigarette

    Volume Growth (%)

  • 7/29/2019 pHILIP MORRIS REVIEW

    9/82

    4.2

    21.5

    15.5

    10.5

    15.7

    31.0

    Russia Turkey Ukraine

    EEMA Region: Consumer Uptrading

    9

    Economies improving Adult consumer uptrading

    Parliamentkey driver ofPMI share growth

    Source: PMI Financials and Nielsen

    PMI Market Shares

    FY Q12010 2011 2011 2012

    Russia 25.6% 25.8% 25.5% 26.2%

    Turkey 42.1 44.8 43.9 44.7

    Ukraine 34.9 32.2 32.4 32.2

    Parliament

    Volume Growth (%)

    2011

    Q1, 2012

  • 7/29/2019 pHILIP MORRIS REVIEW

    10/82

    Q1, 2012: Solid Performance Across All Regions

    % Change Q1, 2012 vs. Q1, 2011

    Excluding

    Results Actual CurrencyCurrency &

    Acquisitions

    Net Revenues

    Asia Region 2.8 19.5% 16.4% 16.3%

    EEMA Region 1.8 8.8% 13.1% 12.6%

    EU Region 2.1 2.6% 5.3% 5.3%

    LA&C Region 0.8 0.4% 5.4% 5.4%

    Adjusted OCI

    Asia Region 1.4 28.5% 23.7% 23.7%

    EEMA Region 0.8 18.0% 18.0%EU Region 1.0 1.3% 3.7% 3.7%

    LA&C Region 0.2 4.0% 4.0%

    ($ billion)

    Note: Total Q1, 2012 results for net revenues do not add up to $7.4 billion due to rounding. Total Q1, 2012 results for adjusted OCI do not add up to

    $3.5 billion due to roundingSource: PMI Financials

    Q12012

    (2.8)%

    11.9%

    10

  • 7/29/2019 pHILIP MORRIS REVIEW

    11/82

    EU Region: Improved Performance

    11

    PMI Market Shares

    FY Q12010 2011 2011 2012

    France 40.4% 40.5% 40.4% 39.6%

    Germany 35.5 35.9 35.7 35.9

    Italy 53.9 53.1 53.5 52.6

    Spain 31.7 30.8 30.4 30.2

    Underlying industryvolume trends improvingexcept whereunemployment is veryhigh

    Structural excise taximprovements

    Pricing remains key driverof financial performance

    L&Mand Chesterfieldgrowing in low-pricesegment

    Source: PMI estimates

    6.2

    6.5

    Q12011

    Q12012

    EU Region Market Shares (%)

    2.9

    3.3

    Q12011

    Q12012

    L&M Chesterfield

  • 7/29/2019 pHILIP MORRIS REVIEW

    12/82

    Latin America & Canada Region:MarlboroDriving Solid Results

    12

    PMI Market Shares

    FY Q12010 2011 2011 2012

    Argentina 73.6% 74.4% 74.4% 75.1%

    Canada 33.3 34.1 33.9 33.9

    Mexico 70.1 72.3 70.5 74.3

    Mexican marketstabilized this year as noexcise tax increase

    Marlborokey driver of

    solid volumeperformance and profitgrowth

    Source: PMI estimates

    23.3

    6.8

    3.8

    49.1

    24.8

    6.85.8

    54.3

    0

    20

    Argentina Brazil Colombia Mexico

    MarlboroMarket Shares

    20

    55

    10

    0

    (%)

    2010

    Q1, 20122011

  • 7/29/2019 pHILIP MORRIS REVIEW

    13/82

    0

    6

    Marlboro L&M Fortune BondStreet

    Parl. P.M. Chest. Sam. A Lark Dji Sam Soe

    All Top Ten PMI Brands Grew Volume in 2011

    13

    Note: Parl. is Parliament, P.M. is Philip Morris, Chest. is Chesterfield, and Sam. A is Sampoerna A. Pack designs are for illustrative purposes only

    (a) March through DecemberSource: PMI Financials

    (units billion)Volume Growth (2011 vs. 2010)

    (a)

  • 7/29/2019 pHILIP MORRIS REVIEW

    14/82

    All Top Ten PMI Brands Grew Volume in Q1, 2012

    14

    0

    4

    Marlboro L&M Fortune BondStreet

    Parl. P.M. Chest. Sam. A Lark Dji Sam Soe

    Note: Parl. is Parliament, P.M. is Philip Morris, Chest. is Chesterfieldand Sam. A is Sampoerna A. Pack designs are for illustrative purposes onlySource: PMI Financials

    (units billion)Volume Growth (Q1, 2012 vs. Q1, 2011)

  • 7/29/2019 pHILIP MORRIS REVIEW

    15/82

    Source: PMI Financials

    Balanced Geographic Footprint

    Asia

    2011 Cigarette Volume:915.3 billion units

    2011 Adjusted OCI:$13.7 billion

    EEMA

    EU

    Latin America& Canada

    Latin America& Canada

    Asia

    EU

    EEMA

    15

  • 7/29/2019 pHILIP MORRIS REVIEW

    16/82

    16

    Fourth Consecutive Year of Global Market ShareGrowth

    25.025.5 25.8

    27.528.1

    20

    30

    2007 2008 2009 2010 2011

    PMI Market Share(a)

    (a) Worldwide, excluding China and the USASource: PMI estimates

    (%)

    20

  • 7/29/2019 pHILIP MORRIS REVIEW

    17/82

    17

    Strong Share Momentum Continued in Q1, 2012

    35.5

    36.637.3

    30

    40

    2010 2011 Q1, 2012

    Top 30 PMI OCI Markets

    Note: Historical data adjusted for pro forma inclusion of business combination with Fortune Tobacco Corporation in the PhilippinesSource: PMI Financials and PMI estimates

    (%)

    30

  • 7/29/2019 pHILIP MORRIS REVIEW

    18/82

    Pricing Environment Remains Favorable

    1,223

    1,984

    1,662

    1,894

    0

    2,000

    2008 2009 2010 2011

    18

    2,000

    Source: PMI Financials

    Pricing Variance

    0

    ($ million)

  • 7/29/2019 pHILIP MORRIS REVIEW

    19/82

    Favorable Pricing and Volume/Mix Variances inQ1, 2012

    369

    224

    0

    400

    Price Volume/Mix

    19

    00

    Note: Variances at OCI levelSource: PMI Financials

    400($ million)

  • 7/29/2019 pHILIP MORRIS REVIEW

    20/82

    20

    Rational Excise Tax Environment

    Most governments recognize that, over the longer-term,the optimization of their revenues is fostered by:- Reasonable, regular excise tax increases

    - Predominantly specific excise tax structures

    - Use of minimum excise taxes and other mechanisms to limitconsumption by discouraging lower prices

    - Multi-year legislation or plans

    No disruptively large excise tax increases so far in 2012

  • 7/29/2019 pHILIP MORRIS REVIEW

    21/82

    21

    PMI Operates Successfully in Strictly RegulatedMarkets

    Many of our markets have introduced:- Extensive public smoking restrictions

    - Advertising bans (e.g., billboards, print media, tv and radioadvertising)

    - Large graphic health warnings

    - Bans on the use of "descriptors"

    We generally support these regulations

  • 7/29/2019 pHILIP MORRIS REVIEW

    22/82

    22

    PMI Opposes Extreme Regulatory Measures

    Some governments have sought to enact measures thatare extreme in nature and are not based on rationalscientific principles, such as- Plain packaging

    - Health warnings covering most of the pack

    - Display bans

    - Bans on the use of all ingredients

    There is no sound evidence that these types of proposalswould reduce consumption among adults or youth or

    would meaningfully benefit public health

  • 7/29/2019 pHILIP MORRIS REVIEW

    23/82

    Singapore

    Egypt

    Panama

    Hong Kong

    Uruguay

    Health Warnings 80% Health Warnings 50%

    Oversized Health Warnings are Unreasonable

    PMI Opposes PMI Does Not Oppose

    23

  • 7/29/2019 pHILIP MORRIS REVIEW

    24/82

    PMIsMarlboro

    Mailhos CoronadoBrand

    Mar. 2009

    Dec. 2009

    PMI Strongly Opposes Uruguays Single

    Presentation Ordinance

    24

  • 7/29/2019 pHILIP MORRIS REVIEW

    25/82

    25

    Australia: We Oppose Plain Packaging

    Law mandates so-called plain packaging from December1, 2012

    Constitutional High Court challenge heard last month.Decision expected during the next six months

    PMI pursuing arbitration claim under the Hong KongAustralia Bilateral Investment Treaty

    WTO country actions

  • 7/29/2019 pHILIP MORRIS REVIEW

    26/82

    26

    Costs and Productivity

    Tobacco leaf markets now balanced on a global basis Leaf and direct material prices expected to increase

    broadly in line with inflation

    We are fully on track to achieve our 2012 pre-tax

    productivity target of $300 million

  • 7/29/2019 pHILIP MORRIS REVIEW

    27/82

    6.8

    7.2

    8.7

    9.6

    5.0

    10.0

    2008 2009 2010 2011

    27

    Growing Free Cash Flowat Double-Digit Rate

    Source: PMI Financials

    ($ billion) $1 billionworking capital

    reduction program

    CAGR 2008-2011: 12.2%

  • 7/29/2019 pHILIP MORRIS REVIEW

    28/82

    28

    Very Strong Capital Structure

    Growing cash flow underpins our strong balance sheet Long-term credit ratings: A2 / A / A

    Short-term credit ratings: P-1 / A-1 / F1

    More than $16 billion in well-laddered bonds

    Attractive weighted-average all-in financing costs of 4.4%in 2011

    Note: Ratings are by Moodys, Standard & Poors and FitchSource: PMI Financials

  • 7/29/2019 pHILIP MORRIS REVIEW

    29/82

    Net Debt to EBITDA

    0.4x

    0.8x

    0.9x0.9x

    0.9x

    1.1x

    1.1x

    1.2x

    1.3x

    1.3x

    1.4x

    1.7x

    1.7x

    2.4x

    2.5x

    2.8x

    2.9x

    Pfizer

    Novartis

    GlaxoSmithKlineNestl

    Roche

    PMI

    Coca-Cola

    Bayer

    BAT

    Vodafone

    Unilever

    McDonald's

    PepsiCo

    Heineken

    Diageo

    Imperial TobaccoKraft

    0.5x

    0.6x

    0.6x

    1.1x

    1.3x

    1.5x

    2.8x

    Lorillard

    Reynolds American

    Japan Tobacco

    PMI

    BAT

    Altria

    Imperial Tobacco

    NAJohnson & Johnson

    29

    Note: PMIs Net Debt and EBITDA were $15,995 million and $14,325 million for the 12 months ending December 31, 2011, respectively. Peercomparisons exclude certain one-time items and restructuring costs. McDonalds figure shown pro forma for $7 billion in operating lease liabilities.

    Figures are for the 12 month period ending December 31, 2011 or nearest comparable periodSource: Company filings and FactSet, compiled by Centerview

    Peer Group Tobacco Sector

  • 7/29/2019 pHILIP MORRIS REVIEW

    30/82

    30

    EBITDA Interest Coverage

    5.3x

    5.7x

    8.8x10.0x

    11.7x

    12.1x

    12.6x

    13.1x

    15.5x

    16.4x17.9x

    20.5x

    22.9x

    24.6x

    27.4x

    36.4x

    46.9x

    Coca-Cola

    Kraft

    Imperial Tobacco

    HeinekenMcDonald's

    Vodafone

    Roche

    Diageo

    BAT

    GlaxoSmithKline

    PepsiCoPMI

    Unilever

    Bayer

    Pfizer

    Novartis

    Nestl

    Johnson & Johnson

    EBITDA / Net Interest

    NA

    Note: McDonalds figure shown pro forma for $7 billion in operating lease liabilities. Imperial Tobacco net interest excludes gains on derivative financial

    instruments and underlying borrowings. Figures are for the 12 month period ending December 31, 2011 or nearest comparable periodSource: Company filings and FactSet, compiled by Centerview

  • 7/29/2019 pHILIP MORRIS REVIEW

    31/82

    31

    10.7%

    11.6%

    11.9%

    14.3%14.8%

    15.2%

    15.8%

    16.7%

    16.8%

    18.4%

    19.7%20.5%

    21.0%

    21.1%

    28.2%

    28.8%

    29.2%

    31.4%

    PMI

    Nestl

    Johnson & Johnson

    BATNovartis

    Coca-Cola

    Unilever

    Roche

    McDonald's

    GlaxoSmithKline

    DiageoBayer

    Pfizer

    PepsiCo

    Kraft

    Heineken

    Imperial Tobacco

    Vodafone

    Debt to Enterprise Value

    Debt / Enterprise Value

    Note: Enterprise value is defined as stock price as of May 1, 2012 multiplied by December 31, 2011 outstanding shares plus net debt plus minorityinterests at December 31, 2011. McDonalds figure shown pro forma for $7 billion in operating lease liabilities. Debt figures are for December 31, 2011

    or nearest comparable dateSource: Company filings and FactSet, compiled by Centerview

  • 7/29/2019 pHILIP MORRIS REVIEW

    32/82

    Focused Use of Cash Flow to EnhanceShareholder Returns

    Free Cash Flow Net Debt Issuance and Other

    Cash Available

    Dividends(a) Share

    Repurchases

    Acquisitions

    $32.4 billion $9.9 billion

    $42.3 billion

    $18.6 billion $2.3 billion$21.4 billion

    44% 5%51%

    2008-2011

    32(a) Including dividend of $3.0 billion paid in April 2008 to Altria Group, Inc.Source: PMI Financials

  • 7/29/2019 pHILIP MORRIS REVIEW

    33/82

    5.4

    5.5

    5.0

    5.4

    Cumulative Amount

    Substantial Share Repurchase Programs

    5.1

    6.1

    4.6

    3.8

    Shares Outstanding at Spin

    21.4

    ($ billion)

    19.6

    (million) (%)

    414.1

    106.8

    129.7

    97.1

    80.5

    Shares

    33Note: The outstanding PMI shares at the time of the spin were 2,109 million. Totals may not add due to roundingSource: PMI Financials

    2010

    2009

    2008

    2011

  • 7/29/2019 pHILIP MORRIS REVIEW

    34/82

    5.4

    5.5

    5.0

    5.4

    1.5

    Cumulative Amount

    Substantial Share Repurchase Programs

    5.1

    6.1

    4.6

    3.8

    0.9

    Shares Outstanding at Spin

    22.9

    ($ billion)

    20.5

    (million) (%)

    2010

    2009

    2008

    432.1

    106.8

    129.7

    97.1

    80.5

    18.1

    Shares

    2011

    34Note: The outstanding PMI shares at the time of the spin were 2,109 million. Totals may not add due to roundingSource: PMI Financials

    Q1, 2012

  • 7/29/2019 pHILIP MORRIS REVIEW

    35/82

    Very Significant Dividend Increases

    $1.84 +17.4%

    +10.3%

    +20.3%

    $3.08

    2008 Aug Sept Sept Sept 2011

    +7.4%

    2008 2009 2010

    +67.4%

    2011

    35

    Note: Dividends for 2008 and 2011 are annualized rates. 2008 annualized rate is based on a quarterly dividend of $0.46 per common share,declared June 18, 2008. The annualized rate for 2011 is based on a quarterly dividend of $0.77 per common share, declared September 14, 2011Source: PMI Financials

  • 7/29/2019 pHILIP MORRIS REVIEW

    36/82

    38.8%

    41.4%

    43.7%

    51.1%

    66.7%

    67.4%

    68.5%

    Reynolds American

    Altria

    Imperial Tobacco

    BAT

    Japan Tobacco

    PMI

    Lorillard

    Note: PMI reflects absolute growth in annualized announced dividends from time of first PMI dividend of $0.46 in June 2008 until present. Peercompanies reflect absolute growth from FY 2008 dividends or Q2, 2008 annualized dividend through current last twelve months dividends or current

    last quarter annualized as appropriateSource: FactSet, compiled by Centerview

    Peer Group

    (31.3)%

    7.4%

    12.5%

    17.9%

    19.9%

    20.8%

    22.8%

    26.2%

    26.5%

    32.6%

    33.9%

    34.2%

    36.0%

    39.3%

    43.7%

    51.1%

    67.4%

    86.7%

    Kraft

    Novartis

    Bayer

    Vodafone

    Diageo

    GlaxoSmithKline

    Unilever

    PepsiCo

    Heineken

    Coca-Cola

    Roche

    Nestl

    BAT

    PMI

    McDonald's

    Tobacco Sector

    Imperial Tobacco

    Johnson & Johnson

    Pfizer

    36

    Superior Dividend Growth (Since 2008)

    PMI O f d All S k i h D J

  • 7/29/2019 pHILIP MORRIS REVIEW

    37/82

    Share Price Performance

    Source: FactSet, compiled by Centerview 37

    (58.3)%

    (43.8)%

    (38.8)%

    (21.6)%

    (10.6)%

    (8.2)%

    (7.2)%

    (7.0)%

    (5.3)%

    (3.3)%

    (2.1)%

    (0.0)%

    2.9%

    3.7%

    4.6%

    6.0%

    6.2%

    6.4%

    9.9%

    10.8%

    12.1%

    12.4%

    15.3%

    15.9%

    16.6%

    18.6%

    19.9%

    23.6%

    25.3%

    30.7%34.1%

    AT&T

    Procter & Gamble

    Merck

    Johnson & Johnson

    Travelers

    Coca-Cola

    American Express

    Wal-Mart Stores

    Verizon

    Boeing

    Intel

    Exxon Mobil

    Chevron

    Kraft Foods

    Home Depot

    Pfizer

    IBM

    McDonald'sPMI

    Caterpillar

    3M

    Microsoft

    United Technologies

    DuPont

    Cisco Systems

    JPMorgan Chase

    Hewlett-Packard

    Alcoa

    Bank of America

    Walt Disney

    GE

    Total Shareholder Return

    (58.1)%

    (43.3)%

    (37.9)%

    (20.0)%

    (9.6)%

    (5.2)%

    (5.0)%

    (4.5)%

    (2.8)%

    (1.5)%

    1.3%

    1.7%

    7.0%

    9.0%

    9.3%

    9.4%

    9.5%

    9.9%

    11.6%

    13.9%

    15.2%

    18.2%

    18.7%

    19.3%

    20.3%

    22.6%

    23.4%

    27.4%

    28.8%

    34.7%39.8%

    GE

    Walt Disney

    Procter & Gamble

    AT&T

    Travelers

    Coca-Cola

    Merck

    Johnson & Johnson

    American Express

    Wal-Mart Stores

    Boeing

    Verizon

    Exxon Mobil

    Intel

    Chevron

    Kraft Foods

    Home Depot

    IBM

    Pfizer

    McDonald'sPMI

    Caterpillar

    3M

    Microsoft

    United Technologies

    DuPont

    Cisco Systems

    JPMorgan Chase

    Hewlett-Packard

    Alcoa

    Bank of America

    PMI Outperformed All 30 Stocks in the Dow JonesIndustrial Average in 2011

  • 7/29/2019 pHILIP MORRIS REVIEW

    38/82

    (4.2)%

    16.8%

    29.6%

    56.8%

    111.6%

    S&P 500

    PMI

    Superior Shareholder Returns

    TobaccoPeer Group

    CompanyPeer Group

    March 28, 2008 April 30, 2012

    Note: Peer groups represent the market weighted average return of the group. PMI pro forma for additional $0.46 per share dividend paid in April2008 impacts the period March 28, 2008 April 30, 2012. Exchange rates are as of March 28, 2008 and April 30, 2012. A list of the Tobacco andCompany Peer Groups is available in the reconciliation sectionSource: FactSet, compiled by Centerview

    FTSE 100

    38

  • 7/29/2019 pHILIP MORRIS REVIEW

    39/82

    39

    Valuation: Further Room for Improvement

    9.2x10.0x10.5x10.9x11.6x12.2x12.3x12.7x12.9x13.7x14.6x14.7x15.0x15.1x

    15.4x15.8x16.0x16.3x16.3x16.8x17.0x17.0x18.8x

    NovartisPfizer

    VodafoneBayer

    GlaxoSmithKlineRoche

    Imperial TobaccoJohnson & Johnson

    Japan TobaccoReynolds American

    HeinekenAltria

    BATLorillard

    Procter & GambleKraft

    UnileverPepsiCo

    DiageoNestl

    PMIMcDonald'sCoca-Cola

    2012 P/E

    Note: Average excludes PMISource: FactSet as of May 1, 2012. Compiled by Centerview

    Average: 14.0x

  • 7/29/2019 pHILIP MORRIS REVIEW

    40/82

    40

    Valuation: Further Room for Improvement

    9.2x10.0x10.5x10.9x11.6x12.2x12.3x12.7x12.9x13.7x14.6x14.7x15.0x15.1x

    15.4x15.8x16.0x16.3x16.3x16.8x17.0x17.0x18.8x

    NovartisPfizer

    VodafoneBayer

    GlaxoSmithKlineRoche

    Imperial TobaccoJohnson & Johnson

    Japan TobaccoReynolds American

    HeinekenAltria

    BATLorillard

    Procter & GambleKraft

    UnileverPepsiCo

    DiageoNestl

    PMIMcDonald'sCoca-Cola

    2012 P/EMarket Cap. to

    Free Cash Flow(a) Ratio

    (a) Free cash flow figures are for the 12 month period ending December 31, 2011 or nearest comparable periodNote: Averages exclude PMISource: FactSet as of May 1, 2012. Compiled by Centerview

    9.3x9.9x10.0x11.2x11.7x12.8x12.8x13.0x13.4x15.5x15.6x15.6x16.1x18.3x

    18.6x18.8x18.9x

    21.8x22.5x

    25.6x26.5x27.1x

    35.4x

    PfizerJapan Tobacco

    NovartisHeineken

    Imperial TobaccoVodafone

    BayerRoche

    GlaxoSmithKlineLorillard

    Johnson & JohnsonBATPMI

    Procter & Gamble

    PepsiCoAltria

    Reynolds AmericanUnilever

    McDonald'sKraft

    Coca-ColaDiageoNestl

    Average: 14.0x Average: 17.4x

  • 7/29/2019 pHILIP MORRIS REVIEW

    41/82

    41

    Valuation: Further Room for Improvement

    9.2x10.0x10.5x10.9x11.6x12.2x12.3x12.7x12.9x13.7x14.6x14.7x15.0x15.1x

    15.4x15.8x16.0x16.3x16.3x16.8x17.0x17.0x18.8x

    NovartisPfizer

    VodafoneBayer

    GlaxoSmithKlineRoche

    Imperial TobaccoJohnson & Johnson

    Japan TobaccoReynolds American

    HeinekenAltria

    BATLorillard

    Procter & GambleKraft

    UnileverPepsiCo

    DiageoNestl

    PMIMcDonald'sCoca-Cola

    2012 P/EMarket Cap. to

    Free Cash Flow(a) Ratio

    (a) Free cash flow figures are for the 12 month period ending December 31, 2011 or nearest comparable period(b) Based on I/B/E/S consensus for peers and PMI. PEG ratio defined as 2012 price/earnings ratio, divided by long-term EPS growth rate, and thendivided by 100Note: Averages exclude PMISource: FactSet and Institutional Brokers Estimate System (I/B/E/S) as of May 1, 2012. Compiled by Centerview

    PEG(b)(LT EPS Growth Rate)

    9.3x9.9x10.0x11.2x11.7x12.8x12.8x13.0x13.4x15.5x15.6x15.6x16.1x18.3x

    18.6x18.8x18.9x

    21.8x22.5x

    25.6x26.5x27.1x

    35.4x

    PfizerJapan Tobacco

    NovartisHeineken

    Imperial TobaccoVodafone

    BayerRoche

    GlaxoSmithKlineLorillard

    Johnson & JohnsonBATPMI

    Procter & Gamble

    PepsiCoAltria

    Reynolds AmericanUnilever

    McDonald'sKraft

    Coca-ColaDiageoNestl

    0.8x1.2x1.3x1.4x1.5x1.6x1.6x1.7x1.7x1.7x1.8x1.8x1.9x2.0x

    2.0x2.1x2.2x2.3x2.6x

    3.0x3.3x3.6x

    4.2x

    Japan TobaccoBayer

    LorillardImperial Tobacco

    BATGlaxoSmithKline

    PMIKraft

    HeinekenMcDonald's

    DiageoRoche

    UnileverReynolds American

    AltriaProcter & Gamble

    Johnson & JohnsonCoca-Cola

    NestlNovartisPepsiCo

    PfizerVodafone

    Average: 14.0x Average: 17.4x Average: 2.1x

  • 7/29/2019 pHILIP MORRIS REVIEW

    42/82

    Annual Meeting of StockholdersMay 9, 2012

    Question and Comment Session

  • 7/29/2019 pHILIP MORRIS REVIEW

    43/82

    Annual Meeting of StockholdersMay 9, 2012

  • 7/29/2019 pHILIP MORRIS REVIEW

    44/82

    44

    Harold Brown

  • 7/29/2019 pHILIP MORRIS REVIEW

    45/82

    45

    Mathis Cabiallavetta

  • 7/29/2019 pHILIP MORRIS REVIEW

    46/82

    46

    Louis C. Camilleri

  • 7/29/2019 pHILIP MORRIS REVIEW

    47/82

    47

    J. Dudley Fishburn

  • 7/29/2019 pHILIP MORRIS REVIEW

    48/82

  • 7/29/2019 pHILIP MORRIS REVIEW

    49/82

    49

    Graham Mackay

  • 7/29/2019 pHILIP MORRIS REVIEW

    50/82

    50

    Sergio Marchionne

  • 7/29/2019 pHILIP MORRIS REVIEW

    51/82

    51

    Kalpana Morparia

  • 7/29/2019 pHILIP MORRIS REVIEW

    52/82

    52

    Lucio A. Noto

  • 7/29/2019 pHILIP MORRIS REVIEW

    53/82

    53

    Robert B. Polet

  • 7/29/2019 pHILIP MORRIS REVIEW

    54/82

    54

    Carlos Slim Hel

  • 7/29/2019 pHILIP MORRIS REVIEW

    55/82

    55

    Stephen M. Wolf

  • 7/29/2019 pHILIP MORRIS REVIEW

    56/82

    Annual Meeting of StockholdersMay 9, 2012

  • 7/29/2019 pHILIP MORRIS REVIEW

    57/82

    57

    PMIs Charitable Giving Programs

    Five areas of giving on which we focus:- Disaster relief- Domestic violence

    - Education

    - Hunger and extreme poverty

    - Rural living conditions

    Critical issues affecting many of the 180 countries inwhich we operate

    Source: PMI Contributions

  • 7/29/2019 pHILIP MORRIS REVIEW

    58/82

    Disaster Relief

    Following the catastrophicevents in Japan in March2011, PMI donated asubstantial amount tosupport:

    Immediate relief activities

    A number of longer-termrecovery programs

    Many of our own staffbecame volunteers anddonors

    58Source: PMI Contributions

  • 7/29/2019 pHILIP MORRIS REVIEW

    59/82

    59

    Domestic Violence

    PMI was one of the firstcorporations to becomeinvolved in the fightagainst domestic violence

    In Germany, we havebeen supporting the BerlinInitiative against Violenceagainst Women since2001

    Source: PMI Contributions

  • 7/29/2019 pHILIP MORRIS REVIEW

    60/82

    60

    Education

    Crucial factor ineradicating poverty andinequality

    Through our charitablecontributions, we strive:- To ensure access to

    schooling

    - To improve the quality ofeducation

    Source: PMI Contributions

  • 7/29/2019 pHILIP MORRIS REVIEW

    61/82

    61

    Education: Improving Teachers' Skills in Russia

    PMI has been fundingtraining courses forsecondary school teachersat the Russian Federal

    Academy in Moscow

    PMI grants helped 880teachers and schoolprincipals to attend courses

    Source: PMI Contributions

  • 7/29/2019 pHILIP MORRIS REVIEW

    62/82

    Hunger and Extreme Poverty

    We also support programsthat provide direct relief tothe poor and hungry allover the world

    62Source: PMI Contributions

  • 7/29/2019 pHILIP MORRIS REVIEW

    63/82

    Hunger and Extreme Poverty

    We also support programsthat provide direct relief tothe poor and hungry allover the world

    In Indonesia, we havejoined forces with a localNGO to train farmers in theSystem of RiceIntensification

    63Source: PMI Contributions

  • 7/29/2019 pHILIP MORRIS REVIEW

    64/82

    Rural Living Conditions

    Finally, we support programs to:- Protect and enhance natural resources

    - Reforest the land

    - Implement conservation agriculture

    - Provide clean water

    - Ensure food security

    - Improve the livelihoods of people living in rural communities

    64Source: PMI Contributions

    Rural Living Conditions: Malawi, Tanzania and

  • 7/29/2019 pHILIP MORRIS REVIEW

    65/82

    g ,Mozambique

    In Malawi, small maize andtobacco farmers are caughtin a vicious cycle ofincreasing poverty

    Funding over the lastdecade has assisted:- More than 6,700 villages

    - 153,000 households

    - Over 765,000 people acrossMalawi, Tanzania andMozambique

    65Source: PMI Contributions

  • 7/29/2019 pHILIP MORRIS REVIEW

    66/82

    PMIs Charitable Contributions in 2011

    66

    In 2011, PMI supported over 270 charitable projectsacross 58 countries

    Over 3.5 million people were impacted globally by ourcharitable giving programs

    Source: PMI Contributions

  • 7/29/2019 pHILIP MORRIS REVIEW

    67/82

    Senior Management Changes

    67

    Hermann Waldemer

  • 7/29/2019 pHILIP MORRIS REVIEW

    68/82

    Senior Management Changes

    68

    Jacek Olczak

  • 7/29/2019 pHILIP MORRIS REVIEW

    69/82

    Annual Meeting of StockholdersMay 9, 2012

  • 7/29/2019 pHILIP MORRIS REVIEW

    70/82

    Glossary and Reconciliation ofNon-GAAP Measures

  • 7/29/2019 pHILIP MORRIS REVIEW

    71/82

    71

    Glossary

    PMI stands for Philip Morris International Inc. and its subsidiaries

    References to PMI volumes refer to PMI cigarette shipment data,unless otherwise stated

    Industry volume and market shares are the latest data available from anumber of internal and external sources

    Organic volume refers to volume excluding acquisitions

    Acquisitions, for the purposes of this presentation, also include ourbusiness combination with Fortune Tobacco Corporation in thePhilippines

    Net revenues exclude excise taxes

    OCI stands for Operating Companies Income, which is defined asoperating income before general corporate expenses and theamortization of intangibles. OCI growth rates are on an adjusted basiswhich excludes asset impairment, exit and other costs

    Free cash flow equals net cash provided by operating activities lesscapital expenditures

  • 7/29/2019 pHILIP MORRIS REVIEW

    72/82

    72

    Glossary

    EEMA refers to the Eastern Europe, Middle East & Africa Region

    EU refers to the European Union Region

    LA&C refers to the Latin America & Canada Region

    NGO refers to non-governmental organizations

  • 7/29/2019 pHILIP MORRIS REVIEW

    73/82

    73

    PMI Peer Groups

    - Bayer

    - BAT

    - Coca-Cola

    - Diageo

    - GlaxoSmithKline

    - Heineken

    - Imperial Tobacco- Johnson & Johnson

    - Kraft

    - McDonalds

    - Nestl

    - Novartis

    - PepsiCo

    - Pfizer

    - Roche

    - Unilever

    - Vodafone

    Company Peer Group

    - Altria

    - BAT

    - Imperial Tobacco

    - Japan Tobacco

    - Lorillard

    - Reynolds American

    Tobacco Peer Group

    PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

  • 7/29/2019 pHILIP MORRIS REVIEW

    74/82

    74

    Reconciliation of Non-GAAP Measures

    Reported Net

    Revenues

    Less

    Excise

    Taxes

    Reported Net

    Revenues

    excluding

    Excise Tax es

    Less

    Currency

    Reported Net

    Revenues

    excluding

    Excise Taxes &

    Currency

    Less

    Acquisi-

    tions

    Reported Net

    Revenues

    excluding

    Excise Taxes,

    Currency &

    Acquisitions

    Reported

    Net

    Revenues

    Less

    Excise

    Taxes

    Reported Net

    Revenues

    excluding

    Excise Taxes Reported

    Reported

    excluding

    Currency

    Reported

    excluding

    Currency &

    Acquisitions

    29,768$ 20,556$ 9,212$ 440$ 8,772$ -$ 8,772$ European Union 28,050$ 19,239$ 8,811$ 4.6% (0.4)% (0.4)%

    17,452 9,571 7,881 49 7,832 25 7,807 EEMA 15,928 8,519 7,409 6.4% 5.7% 5.4%

    19,590 8,885 10,705 690 10,015 112 (a) 9,903 Asia 15,235 7,300 7,935 34.9% 26.2% 24.8%

    9,536 6,237 3,299 70 3,229 - 3,229 Lat in A merica & Canada 8,500 5,447 3,053 8.1% 5.8% 5.8%

    76,346$ 45,249$ 31,097$ 1,249$ 29,848$ 137$ 29,711$ PMI Total 67,713$ 40,505$ 27,208$ 14.3% 9.7% 9.2%

    Reported

    Operating

    Companies

    Income

    Less

    Currency

    Reported

    Operating

    Companies

    Income

    excluding

    Currency

    Less

    Acquisi-

    tions

    Reported

    Operating

    Companies

    Income

    excluding

    Currency &

    Acquisitions

    Reported

    Operating

    Companies

    Income

    Reported

    Reported

    excluding

    Currency

    Reported

    excluding

    Currency &

    Acquisitions

    4,560$ 277$ 4,283$ (1)$ 4,284$ European Union 4,311$ 5.8% (0.6)% (0.6)%

    3,229 (97) 3,326 (13) 3,339 EEMA 3,152 2.4% 5.5% 5.9%

    4,836 400 4,436 28 (b) 4,408 Asia 3,049 58.6% 45.5% 44.6%

    988 (2) 990 - 990 Latin America & Canada 953 3.7% 3.9% 3.9%

    13,613$ 578$ 13,035$ 14$ 13,021$ PMI Total 11,465$ 18.7% 13.7% 13.6%

    2011 2010

    % Change in Reported Operating

    Companies Income

    2011 2010

    % Change in Reported Net Revenues

    excluding Excise Taxe s

    Adjustments for the Impact of Currency and AcquisitionsFor the Years Ended December 31,

    ($ in millions)

    (Unaudited)

    (a) Includes the business combination in the Philippines ($105)

    (b) Includes the business combination in the Philippines ($23)

    PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

  • 7/29/2019 pHILIP MORRIS REVIEW

    75/82

    75

    Reconciliation of Non-GAAP Measures

    Reconciliation of Reported Operating Companies Income to Adjusted Operating Companies Income &Reconciliation of Adjusted Operating Companies Income Margin, excluding Currency and Acquisitions

    For the Years Ended December 31,

    ($ in millions)(Unaudited)

    (a) Includes the business combination in the Philippines ($23)

    (b) For the calculation of net revenues excluding excise taxes, currency and acquisitions, refer to previous slide

    Reported

    Operating

    Companies

    Income

    Less

    Asset

    Impairment &

    Exit Costs

    Adjusted

    Operating

    Companies

    Income

    Less

    Currency

    Adjusted

    Operating

    Companies

    Income

    excluding

    Currency

    Less

    Acquisi-

    tions

    Adjusted

    Operating

    Companies

    Income

    excluding

    Currency &

    Acquisitions

    Reported

    Operating

    Companies

    Income

    Less

    Asset Impairment &

    Exit Costs

    Adjusted

    Operating

    Companies

    I ncom e Adj uste d

    Adjusted

    excluding

    Currency

    Adjusted

    excluding

    Currency &

    Acquisitions

    4,560$ (45)$ 4,605$ 277$ 4,328$ (1)$ 4,329$ European Union 4,311$ (27)$ 4,338$ 6.2% (0.2)% (0.2)%

    3,229 (25) 3,254 (97) 3,351 (1) 3,352 EEMA 3,152 - 3,152 3.2% 6.3% 6.3%

    4,836 (15) 4,851 400 4,451 28 (a) 4,423 Asia 3,049 (20) 3,069 58.1% 45.0% 44.1%

    988 (24) 1,012 (2) 1,014 - 1,014 Latin America & Canada 953 - 953 6.2% 6.4% 6.4%

    13,613$ (109)$ 13,722$ 578$ 13,144$ 26$ 13,118$ PMI Total 11,465$ (47)$ 11,512$ 19.2% 14.2% 14.0%

    % Points Change

    Adjusted

    Operating

    Companies

    Income

    excluding

    Currency

    Net Revenues

    excluding

    Excise Taxes &

    Currency(b)

    Adjusted

    Operating

    Companies

    Income

    Margin

    excluding

    Currency

    Adjusted

    Operating

    Companies

    Income

    excluding

    Currency &

    Acquisitions

    Net Revenues

    excluding

    Excise Taxes,

    Currency &

    Acquisitions(b)

    Adjusted

    Operating

    Companies

    Income

    Margin

    excluding

    Currency &

    Acquisitions

    Adjusted

    Operating

    Companies

    Income

    Net Revenues

    excluding Excise

    Taxes(b)

    Adjusted

    Operating

    Companies

    Income

    Margin

    Adjusted

    Operating

    Companies

    Income

    Margin

    excluding

    Currency

    Adjusted

    Operating

    Companies

    Income Margin

    excluding

    Currency &

    Acquisitions

    4,328$ 8,772$ 49.3% 4,329$ 8,772$ 49.4% European Union 4,338$ 8,811$ 49.2% 0.1 0.23,351 7,832 42.8% 3,352 7,807 42.9% EEMA 3,152 7,409 42.5% 0.3 0.4

    4,451 10,015 44.4% 4,423 9,903 44.7% Asia 3,069 7,935 38.7% 5.7 6.0

    1,014 3,229 31.4% 1,014 3,229 31.4% Latin America & Canada 953 3,053 31.2% 0.2 0.2

    13,144$ 29,848$ 44.0% 13,118$ 29,711$ 44.2% PMI Total 11,512$ 27,208$ 42.3% 1.7 1.9

    2010

    2011 2010

    2011

    % Change in Adjusted Operating

    Companies Income

    PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

  • 7/29/2019 pHILIP MORRIS REVIEW

    76/82

    76

    Reconciliation of Non-GAAP Measures

    Reconciliation of Reported Diluted EPS to Adjusted Diluted EPS and Adjusted Diluted EPS, excluding CurrencyFor the Years Ended December 31,

    (Unaudited)

    2011 2010 % Change

    Reported Diluted EPS 4.85$ 3.92$ 23.7%

    Adjustments:

    Asset impairment and exit costs 0.05 0.02

    Tax items (0.02) (0.07)

    Adjusted Diluted EPS 4.88$ 3.87$ 26.1%

    Less:

    Currency impact 0.19

    Adjusted Diluted EPS, excluding Currency 4.69$ 3.87$ 21.2%

    PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

  • 7/29/2019 pHILIP MORRIS REVIEW

    77/82

    77

    Reconciliation of Non-GAAP Measures

    Adjustments for the Impact of Currency and AcquisitionsFor the Quarters Ended March 31,

    ($ in millions)

    (Unaudited)

    Reported Net

    Revenues

    Less

    Excise

    Taxes

    Reported Net

    Revenues

    excluding

    Excise Taxe s

    Less

    Currency

    Reported Net

    Revenues

    excluding

    Excise Taxes &

    Currency

    Less

    Acquisi-

    tions

    Reported Net

    Revenues

    excluding

    Excise Taxes,

    Currency &

    Acquisitions

    Reported

    Net

    Revenues

    Less

    Excise

    Taxes

    Reported Net

    Revenues

    excluding

    Excise Taxe s Reported

    Reported

    excluding

    Currency

    Reported

    excluding

    Currency &

    Acquisitions

    6,470$ 4,417$ 2,053$ (54)$ 2,107$ -$ 2,107$ European Union 6,415$ 4,414$ 2,001$ 2.6% 5.3% 5.3%

    4,069 2,234 1,835 (73) 1,908 9 1,899 EEMA 3,671 1,984 1,687 8.8% 13.1% 12.6%

    5,177 2,400 2,777 74 2,703 1 2,702 Asia 4,288 1,965 2,323 19.5% 16.4% 16.3%

    2,306 1,523 783 (39) 822 - 822 Lat in A meric a & Canada 2,156 1,376 780 0.4% 5.4% 5.4%

    18,022$ 10,574$ 7,448$ (92)$ 7,540$ 10$ 7,530$ PMI Total 16,530$ 9,739$ 6,791$ 9.7% 11.0% 10.9%

    Reported

    Operating

    Companies

    Income

    Less

    Currency

    Reported

    Operating

    Companies

    Income

    excluding

    Currency

    Less

    Acquisi-

    tions

    Reported

    Operating

    Companies

    Income

    excluding

    Currency &

    Acquisitions

    Reported

    Operating

    Companies

    Income

    Reported

    Reported

    excluding

    Currency

    Reported

    excluding

    Currency &

    Acquisitions

    1,030$ (25)$ 1,055$ -$ 1,055$ European Union 1,006$ 2.4% 4.9% 4.9%

    810 (44) 854 - 854 EEMA 722 12.2% 18.3% 18.3%

    1,407 53 1,354 - 1,354 Asia 1,093 28.7% 23.9% 23.9%

    237 (17) 254 - 254 Latin America & Canada 251 (5.6)% 1.2% 1.2%

    3,484$ (33)$ 3,517$ -$ 3,517$ PMI Total 3,072$ 13.4% 14.5% 14.5%

    2012 2011

    % Change in Reported Operating

    Companies Income

    2012 2011

    % Change in Reported Net Revenues

    excluding Excise Tax es

    PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

  • 7/29/2019 pHILIP MORRIS REVIEW

    78/82

    78

    Reconciliation of Non-GAAP Measures

    Reconciliation of Reported Operating Companies Income to Adjusted Operating Companies Income &Reconciliation of Adjusted Operating Companies Income Margin, excluding Currency and Acquisitions

    For the Quarters Ended March 31,

    ($ in millions)(Unaudited)

    Reported

    Operating

    Companies

    Income

    Less

    Asset

    Impairment &

    Exit Costs

    Adjusted

    Operating

    Companies

    Income

    Less

    Currency

    Adjusted

    Operating

    Companies

    Income

    excluding

    Currency

    Less

    Acquisi-

    tions

    Adjusted

    Operating

    Companies

    Income

    excluding

    Currency &

    Acquisitions

    Reported

    Operating

    Companies

    Income

    Less

    Asset Impairment &

    Exit Costs

    Adjusted

    Operating

    Companies

    I ncome Adj uste d

    Adjusted

    excluding

    Currency

    Adjusted

    excluding

    Currency &

    Acquisitions

    1,030$ -$ 1,030$ (25)$ 1,055$ -$ 1,055$ European Union 1,006$ (11)$ 1,017$ 1.3% 3.7% 3.7%

    810 - 810 (44) 854 - 854 EEMA 722 (2) 724 11.9% 18.0% 18.0%

    1,407 - 1,407 53 1,354 - 1,354 Asia 1,093 (2) 1,095 28.5% 23.7% 23.7%

    237 (8) 245 (17) 262 - 262 Latin America & Canada 251 (1) 252 (2.8)% 4.0% 4.0%

    3,484$ (8)$ 3,492$ (33)$ 3,525$ -$ 3,525$ PMI Total 3,072$ (16)$ 3,088$ 13.1% 14.2% 14.2%

    % Points Change

    Adjusted

    Operating

    Companies

    Income

    excluding

    Currency

    Net Revenues

    excluding

    Excise Taxes &

    Currency(a)

    Adjusted

    Operating

    Companies

    Income

    Margin

    excluding

    Currency

    Adjusted

    Operating

    Companies

    Income

    excluding

    Currency &

    Acquisitions

    Net Revenues

    excluding

    Excise Taxes,

    Currency &

    Acquisitions(a)

    Adjusted

    Operating

    Companies

    Income

    Margin

    excluding

    Currency &

    Acquisitions

    Adjusted

    Operating

    Companies

    Income

    Net Revenues

    excluding Excise

    Taxes(a)

    Adjusted

    Operating

    Companies

    Income

    Margin

    Adjusted

    Operating

    Companies

    Income

    Margin

    excluding

    Currency

    Adjusted

    Operating

    Companies

    Income Margin

    excluding

    Currency &

    Acquisitions

    1,055$ 2,107$ 50.1% 1,055$ 2,107$ 50.1% European Union 1,017$ 2,001$ 50.8% (0.7) (0.7)854 1,908 44.8% 854 1,899 45.0% EEMA 724 1,687 42.9% 1.9 2.1

    1,354 2,703 50.1% 1,354 2,702 50.1% Asia 1,095 2,323 47.1% 3.0 3.0

    262 822 31.9% 262 822 31.9% Latin America & Canada 252 780 32.3% (0.4) (0.4)

    3,525$ 7,540$ 46.8% 3,525$ 7,530$ 46.8% PMI Total 3,088$ 6,791$ 45.5% 1.3 1.3

    2012 2011

    2012 2011

    % Change in Adjusted Operating

    Companies Income

    (a) For the calculation of net revenues excluding excise taxes, currency and acquisitions, refer to previous slide

    PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

  • 7/29/2019 pHILIP MORRIS REVIEW

    79/82

    79

    Reconciliation of Non-GAAP Measures

    Reconciliation of Reported Diluted EPS to Adjusted Diluted EPS and Adjusted Diluted EPS, Excluding CurrencyFor the Quarters Ended March 31,

    (Unaudited)

    2012 2011 % Change

    Reported Diluted EPS 1.25$ 1.06$ 17.9%

    Adjustments:

    Asset impairment and exit costs - 0.01

    Tax items - (0.01)

    Adjusted Diluted EPS 1.25$ 1.06$ 17.9%

    Less:

    Currency impact (0.02)

    Adjusted Diluted EPS, excluding Currency 1.27$ 1.06$ 19.8%

    PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

  • 7/29/2019 pHILIP MORRIS REVIEW

    80/82

    80

    Cumulative Total

    2011 2010 2009 2008 2008 ~ 2011

    Net cash provided by operating activities(a) 10,529$ 9,437$ 7,884$ 7,935$ 35,785$

    Less:

    Capital expenditures 897 713 715 1,099 3,424

    Free cash flow 9,632$ 8,724$ 7,169$ 6,836$ 32,361$

    For the Years Ended

    December 31,

    Reconciliation of Operating Cash Flow to Free Cash Flow($ in millions)(Unaudited)

    Reconciliation of Non-GAAP Measures

    (a) Operating Cash Flow

    PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

  • 7/29/2019 pHILIP MORRIS REVIEW

    81/82

    81

    Reconciliation of Non-GAAP Measures

    Calculation of Total Debt to EBITDA and Net Debt to EBITDA Ratios($ in millions, except ratios)

    (Unaudited)

    For the Year Ended For the Year Ended

    December 31, December 31,

    2011 2010

    Earnings before income taxes 12,532$ 10,324$

    Interest expense, net 800 876

    Depreciation and amortization 993 932

    EBITDA 14,325$ 12,132$

    December 31, December 31,

    2011 2010

    Short-term borrowings 1,511$ 1,747$

    Current portion of long-term debt 2,206 1,385

    Long-term debt 14,828 13,370

    Total Debt 18,545$ 16,502$Less: Cash and cash equivalents 2,550 1,703

    Net Debt 15,995$ 14,799$

    Ratios

    Total Debt to EBITDA 1.29 1.36

    Net Debt to EBITDA 1.12 1.22

    PHILIP MORRIS INTERNATIONAL INC. and Subsidiaries

  • 7/29/2019 pHILIP MORRIS REVIEW

    82/82

    Reconciliation of Non-GAAP Measures

    Calculation of EBITDA to Net Interest Ratio($ in millions, except ratio)

    (Unaudited)

    For the Year Ended

    December 31,

    2011

    Earnings before income taxes 12,532$

    Interest expense, net 800

    Depreciation and amortization 993

    EBITDA 14,325$

    Interest expense, net 800$

    Ratio

    EBITDA to Net Interest 17.9