Anheuser-Busch InBev SABUD

Market cap

P/E ratio

	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Property, plant and equipment	25,910	27,544	26,419	26,678	26,671	26,818	23,503
Goodwill	133,311	128,114	120,971	115,796	113,010	117,043	110,479
Intangible assets	44,831	42,452	41,527	40,430	40,209	41,286	40,034
Investments in associates	-	-	-	-	4,656	4,872	4,612
Investment securities	108	110	137	161	175	178	168
Deferred tax assets	1,457	1,719	2,019	1,969	2,300	2,935	2,493
Pensions and similar obligations	16	14	6	5	11	12	42
Income tax receivables	992	1,081	869	1,137	883	844	470
Derivatives	291	132	138	48	60	44	261
Trade and other receivables	769	807	1,661	1,580	1,782	1,941	1,577
Total non-current assets	213,822	207,834	199,891	193,678	189,757	195,973	183,637
Investment securities	87	92	396	374	97	67	221
Inventories	4,234	4,427	4,482	5,399	6,612	5,583	5,020
Income tax receivables	457	627	655	381	813	822	727
Derivatives	16	230	827	621	331	505	554
Trade and other receivables	6,375	6,187	4,833	5,046	5,330	6,024	5,270
Cash and cash equivalents	7,074	7,238	15,252	12,097	9,973	10,332	11,174
Assets classified as held for sale	39	10,013	74	30	30	34	33
Total current assets	18,281	28,814	26,519	23,949	23,186	23,367	22,999
Total assets	232,103	236,648	226,410	217,627	212,943	219,340	206,637
Issued capital	1,736	1,736	1,736	1,736	1,736	1,736	1,736
Share premium	17,620	17,620	17,620	17,620	17,620	17,620	17,620
Reserves	19,056	24,882	17,798	15,431	15,218	20,276	12,304
Retained earnings	26,074	31,484	30,870	33,882	38,823	42,215	46,577
Equity attributable to equity holders of AB InBev	64,486	75,722	68,024	68,669	73,398	81,848	78,237
Non-controlling interests	7,418	8,831	10,327	10,671	10,880	10,828	10,463
Total equity	71,904	84,553	78,351	79,340	84,278	92,676	88,700
Interest-bearing loans and borrowings	105,584	97,564	95,478	87,369	78,880	74,163	70,720
Pensions and similar obligations	2,681	2,848	2,970	2,261	1,534	1,673	1,296
Deferred tax liabilities	13,165	12,824	12,627	12,204	11,818	11,874	11,321
Income tax payables	576	1,022	808	726	610	589	284
Derivatives	766	352	1,759	100	184	151	68
Trade and other payables	1,816	1,943	1,522	1,008	859	738	797
Provisions	1,152	701	544	436	396	320	385
Total non-current liabilities	125,740	117,254	115,707	104,104	94,282	89,508	84,871
Bank overdraft	114	68	5	53	83	17	-
Interest-bearing loans and borrowings	4,216	5,410	3,081	1,408	1,029	3,987	1,449
Income tax payables	1,220	1,346	1,036	1,334	1,438	1,583	1,805
Derivatives	5,574	3,799	5,046	5,786	5,308	5,318	5,817
Trade and other payables	22,568	22,864	22,965	25,434	26,349	25,981	23,804
Provisions	766	210	219	169	176	269	191
Total current liabilities	34,459	34,841	32,352	34,184	34,383	37,156	33,066
Total equity and liabilities	232,103	236,648	226,410	217,627	212,943	219,340	206,637