F

Philip Morris International Inc — Earnings Quality Grade F

PM · Consumer Defensive

Major red flags

Revenue
$40.6B
2025
Net Income
$11.3B
2025
Gross Margin
67.1%
Free Cash Flow
$10.7B
01

Screening Summary

13
Passed
1
Watch
3
Failed
-2.39
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 41 days, change +5 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 7.3%, CFFO 0.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory growth 21.4% far exceeds COGS 0.3%, margin rising. Fraud signal

B2CapEx vs Revenue

CapEx growth 8.7% vs revenue 7.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 45.3%. Normal

B4Gross Margin

Gross margin 67.1%, change +2.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.08. Profits backed by cash

C2Free Cash Flow

FCF $10.7B, FCF/NI = 0.94

C3Accruals Ratio

Accruals ratio = -1.3%. Low accruals

C4Cash vs Debt

Cash $4.9B covers only 10% of debt $48.8B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $28.1B = -282% of equity. Manageable

D2Leverage

Debt/EBITDA = 2.8x. Healthy

!
D3Soft Asset Growth

Other assets grew 48.7% vs revenue 7.3%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.39 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.39
-4.0 Clean-2.22 Grey-1.78 Danger0
1.124
DSRI
AR growing faster than revenue?
0.966
GMI
Gross margin declining?
0.948
AQI
Asset quality deteriorating?
1.073
SGI
Revenue growth rate
1.023
DEPI
Depreciation slowing?
1.032
SGAI
SG&A ratio changing?
-0.0128
TATA
Accruals level
0.968
LVGI
Leverage increasing?
05

Altman Z-Score

2.93
Safe Zone
0 Distress1.102.605.0+ Safe
-0.0154
Liquidity
0.5117
Cumulative profit
0.2236
Operating efficiency
-0.1294
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Philip Morris International Inc (PM) Earnings Quality Grade F — EarningsGrade