Stock Analysis on Net
Stock Analysis on Net

Philip Morris International Inc. (NYSE:PM)

Common-Size Balance Sheet: Liabilities and Stockholders’ Equity 

Philip Morris International Inc., common-size consolidated balance sheet: liabilities and stockholders’ equity

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Short-term borrowings 0.24 0.22 3.01 9.14 0.54
Current portion of long-term debt 5.11 5.49 7.19 4.23 6.78
Accounts payable 6.37 6.40 6.34 6.61 8.07
Marketing and selling 1.96 1.64 1.32 1.13 1.96
Taxes, except income taxes 10.92 11.17 11.51 12.06 15.32
Employment costs 2.23 2.11 1.93 1.89 2.78
Dividends payable 3.34 3.43 3.13 3.23 4.74
Other 4.77 4.58 4.19 4.34 3.96
Accrued liabilities 23.22% 22.94% 22.08% 22.65% 28.76%
Income taxes 1.81 2.04 1.77 1.69 2.48
Current liabilities 36.75% 37.09% 40.40% 44.32% 46.63%
Long-term debt, excluding current portion 65.24 68.25 63.16 56.54 60.02
Deferred income taxes 2.98 4.07 3.58 3.17 1.76
Employment costs 3.48 4.76 4.66 3.22 7.19
Other liabilities 3.15 1.81 2.67 2.98 4.28
Noncurrent liabilities 74.85% 78.89% 74.06% 65.91% 73.25%
Total liabilities 111.60% 115.98% 114.46% 110.23% 119.88%
Common stock, no par value 0.00 0.00 0.00 0.00 0.00
Additional paid-in capital 3.55 3.78 3.50 3.62 5.39
Earnings reinvested in the business 51.17 53.20 52.20 55.59 80.12
Accumulated other comprehensive losses -17.77 -18.31 -18.09 -15.50 -23.19
Cost of repurchased stock -51.39 -57.68 -54.80 -58.23 -86.79
Total PMI stockholders’ deficit -14.45% -19.02% -17.19% -14.52% -24.48%
Noncontrolling interests 2.84 3.04 2.72 4.29 4.60
Total stockholders’ deficit -11.60% -15.98% -14.46% -10.23% -19.88%
Total liabilities and stockholders’ deficit 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

The composition of liabilities and stockholders’ equity exhibited several notable shifts between 2021 and 2025. Overall, the proportion of total liabilities generally decreased over the period, while the proportion of stockholders’ equity, though consistently negative, became less negative. A significant feature is the substantial fluctuation in short-term borrowings and the consistent dominance of long-term debt within the liability structure.

Current Liabilities
Current liabilities, as a percentage of the total, demonstrated a consistent decline from 46.63% in 2021 to 36.75% in 2025. This reduction was driven by decreases in several components, notably accrued liabilities and taxes, except income taxes. However, the current portion of long-term debt remained relatively stable, fluctuating between approximately 4.23% and 7.19%.
Long-Term Liabilities
Noncurrent liabilities initially decreased from 73.25% in 2021 to 65.91% in 2022, then increased to 78.89% in 2024 before decreasing slightly to 74.85% in 2025. Long-term debt, excluding the current portion, consistently represented the largest portion of these liabilities, increasing from 60.02% in 2021 to a peak of 68.25% in 2024. Deferred income taxes also showed an increasing trend until 2024, then decreased in 2025.
Stockholders’ Equity
The stockholders’ equity position remained negative throughout the analyzed period, indicating a deficit. However, the magnitude of this deficit lessened over time, moving from -19.88% in 2021 to -11.60% in 2025. This improvement was primarily attributable to a reduction in the cost of repurchased stock, which decreased significantly from -86.79% in 2021 to -51.39% in 2025. Earnings reinvested in the business also contributed, though to a lesser extent, showing a decline from 80.12% to 51.17% over the same period. Accumulated other comprehensive losses remained consistently negative, with a slight decrease in magnitude over the period.
Specific Liability Accounts
Taxes, except income taxes, exhibited a consistent decline as a percentage of the total, decreasing from 15.32% in 2021 to 10.92% in 2025. Marketing and selling expenses also decreased initially, then increased towards the end of the period. Dividends payable showed a similar pattern, decreasing from 4.74% to 3.23% before increasing to 3.34% in 2025. Employment costs showed a slight decrease then increase, ending at a similar level to the beginning of the period.
Total Liabilities
Total liabilities as a percentage of the total decreased from 119.88% in 2021 to 110.23% in 2022, then fluctuated around 114-116% before decreasing to 111.60% in 2025. This suggests a gradual shift in the company’s capital structure towards a greater reliance on equity, albeit still a negative equity position.

In summary, the observed trends suggest a company actively managing its debt structure, reducing its reliance on short-term borrowing and strategically repurchasing stock. The decreasing negative equity position indicates a gradual improvement in the company’s financial health, though a deficit remains.

AI Ask an analyst for more