Anheuser Busch Inbev SA
XETRA:1NBA
Income Statement
Earnings Waterfall
Anheuser Busch Inbev SA
Revenue
|
59.4B
USD
|
Cost of Revenue
|
-27.4B
USD
|
Gross Profit
|
32B
USD
|
Operating Expenses
|
-17.5B
USD
|
Operating Income
|
14.5B
USD
|
Other Expenses
|
-9.1B
USD
|
Net Income
|
5.3B
USD
|
Income Statement
Anheuser Busch Inbev SA
Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
36 888
N/A
|
36 561
-1%
|
36 121
-1%
|
36 297
+0%
|
36 973
+2%
|
37 751
+2%
|
38 645
+2%
|
39 045
+1%
|
39 292
+1%
|
39 758
+1%
|
40 312
+1%
|
43 195
+7%
|
46 245
+7%
|
47 063
+2%
|
45 762
-3%
|
43 604
-5%
|
42 305
-3%
|
45 517
+8%
|
52 415
+15%
|
56 444
+8%
|
55 673
-1%
|
53 041
-5%
|
64 511
+22%
|
51 777
-20%
|
64 949
+25%
|
52 329
-19%
|
47 805
-9%
|
47 449
-1%
|
46 881
-1%
|
59 174
+26%
|
51 415
-13%
|
52 873
+3%
|
54 304
+3%
|
55 246
+2%
|
56 499
+2%
|
57 316
+1%
|
57 786
+1%
|
58 764
+2%
|
59 092
+1%
|
59 575
+1%
|
59 380
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(16 909)
|
(16 637)
|
(16 262)
|
(16 151)
|
(16 332)
|
(16 553)
|
(16 812)
|
(16 633)
|
(16 453)
|
(16 422)
|
(16 726)
|
(17 594)
|
(18 393)
|
(18 756)
|
(18 264)
|
(17 137)
|
(16 477)
|
(17 803)
|
(20 475)
|
(21 386)
|
(20 720)
|
(19 933)
|
(24 553)
|
(19 721)
|
(24 861)
|
(20 362)
|
(19 507)
|
(19 622)
|
(19 634)
|
(24 877)
|
(21 500)
|
(22 284)
|
(23 097)
|
(23 844)
|
(24 919)
|
(25 740)
|
(26 305)
|
(26 833)
|
(27 057)
|
(27 377)
|
(27 396)
|
|
Gross Profit |
19 979
N/A
|
19 924
0%
|
19 859
0%
|
20 146
+1%
|
20 641
+2%
|
21 198
+3%
|
21 833
+3%
|
22 412
+3%
|
22 839
+2%
|
23 336
+2%
|
23 586
+1%
|
25 601
+9%
|
27 852
+9%
|
28 307
+2%
|
27 498
-3%
|
26 467
-4%
|
25 828
-2%
|
27 714
+7%
|
31 940
+15%
|
35 058
+10%
|
34 953
0%
|
33 108
-5%
|
39 958
+21%
|
32 056
-20%
|
40 088
+25%
|
31 967
-20%
|
28 298
-11%
|
27 827
-2%
|
27 247
-2%
|
34 297
+26%
|
29 915
-13%
|
30 589
+2%
|
31 207
+2%
|
31 402
+1%
|
31 580
+1%
|
31 576
0%
|
31 481
0%
|
31 931
+1%
|
32 035
+0%
|
32 198
+1%
|
31 984
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9 382)
|
(9 486)
|
(9 366)
|
(8 981)
|
(9 191)
|
(9 431)
|
(9 715)
|
(9 805)
|
(10 246)
|
(10 557)
|
(10 676)
|
(11 398)
|
(12 398)
|
(12 999)
|
(12 776)
|
(12 719)
|
(12 741)
|
(14 475)
|
(16 518)
|
(17 399)
|
(17 106)
|
(16 082)
|
(19 576)
|
(15 255)
|
(19 173)
|
(15 718)
|
(14 954)
|
(14 843)
|
(15 005)
|
(18 461)
|
(15 527)
|
(15 935)
|
(17 061)
|
(16 785)
|
(16 806)
|
(16 767)
|
(16 996)
|
(16 953)
|
(17 300)
|
(17 490)
|
(17 511)
|
|
Selling, General & Administrative |
(10 053)
|
(10 005)
|
(9 936)
|
(9 585)
|
(9 814)
|
(10 066)
|
(10 344)
|
(10 499)
|
(10 971)
|
(11 241)
|
(11 498)
|
(12 558)
|
(13 869)
|
(14 385)
|
(13 926)
|
(12 804)
|
(13 712)
|
(14 016)
|
(17 239)
|
(16 690)
|
(17 947)
|
(15 065)
|
(20 533)
|
(16 045)
|
(20 238)
|
(14 620)
|
(15 599)
|
(15 348)
|
(13 505)
|
(19 429)
|
(16 682)
|
(17 119)
|
(15 671)
|
(17 630)
|
(17 621)
|
(17 589)
|
(15 622)
|
(17 784)
|
(11 289)
|
(11 525)
|
(16 021)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(932)
|
0
|
(1 158)
|
0
|
(1 413)
|
0
|
(1 750)
|
0
|
0
|
0
|
(1 809)
|
0
|
0
|
(1 867)
|
0
|
0
|
0
|
(1 907)
|
0
|
0
|
0
|
(1 952)
|
0
|
0
|
0
|
(2 182)
|
|
Other Operating Expenses |
671
|
519
|
570
|
604
|
623
|
635
|
629
|
694
|
725
|
684
|
822
|
1 160
|
1 471
|
1 386
|
1 150
|
1 017
|
971
|
699
|
721
|
704
|
841
|
733
|
957
|
790
|
1 065
|
711
|
645
|
505
|
367
|
968
|
1 155
|
1 184
|
517
|
845
|
815
|
822
|
578
|
831
|
(6 011)
|
(5 965)
|
692
|
|
Operating Income |
10 597
N/A
|
10 438
-2%
|
10 493
+1%
|
11 165
+6%
|
11 450
+3%
|
11 767
+3%
|
12 118
+3%
|
12 607
+4%
|
12 593
0%
|
12 779
+1%
|
12 910
+1%
|
14 203
+10%
|
15 454
+9%
|
15 308
-1%
|
14 722
-4%
|
13 748
-7%
|
13 087
-5%
|
13 239
+1%
|
15 422
+16%
|
17 659
+15%
|
17 847
+1%
|
17 026
-5%
|
20 382
+20%
|
16 801
-18%
|
20 915
+24%
|
16 249
-22%
|
13 344
-18%
|
12 984
-3%
|
12 242
-6%
|
15 836
+29%
|
14 388
-9%
|
14 654
+2%
|
14 146
-3%
|
14 617
+3%
|
14 774
+1%
|
14 809
+0%
|
14 485
-2%
|
14 978
+3%
|
14 735
-2%
|
14 708
0%
|
14 473
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 258)
|
(2 168)
|
(2 881)
|
(3 118)
|
(2 796)
|
(2 671)
|
(2 608)
|
(2 250)
|
(1 455)
|
(1 281)
|
(1 328)
|
(1 739)
|
(1 848)
|
(1 116)
|
1 352
|
(893)
|
(2 640)
|
(4 321)
|
(5 518)
|
(4 841)
|
(4 685)
|
(7 558)
|
(6 040)
|
(3 245)
|
(3 262)
|
(2 384)
|
(6 356)
|
(7 356)
|
(6 177)
|
(7 039)
|
(3 030)
|
(3 768)
|
(4 029)
|
(4 618)
|
(5 704)
|
(4 805)
|
(4 605)
|
(2 414)
|
(1 386)
|
(1 140)
|
(4 150)
|
|
Non-Reccuring Items |
1 325
|
1 231
|
811
|
(268)
|
(263)
|
(189)
|
(220)
|
(278)
|
(152)
|
(50)
|
6 207
|
6 542
|
157
|
(197)
|
(80)
|
156
|
(2 182)
|
(3 713)
|
(1 730)
|
(913)
|
(972)
|
(872)
|
(993)
|
(905)
|
(644)
|
(147)
|
(4 349)
|
(5 174)
|
(3 352)
|
(4 226)
|
(1 154)
|
(1 132)
|
(1 103)
|
(1 366)
|
(972)
|
(595)
|
256
|
143
|
(987)
|
(1 174)
|
(251)
|
|
Total Other Income |
(3 136)
|
(1 831)
|
(790)
|
(97)
|
(12)
|
(213)
|
(536)
|
(264)
|
(82)
|
(443)
|
(837)
|
(472)
|
(371)
|
(194)
|
(1 059)
|
(550)
|
(626)
|
(871)
|
(938)
|
(829)
|
(1 064)
|
(855)
|
(1 571)
|
(1 950)
|
(2 314)
|
(942)
|
(1 085)
|
(999)
|
(634)
|
(1 071)
|
(567)
|
(639)
|
(551)
|
(569)
|
(222)
|
(392)
|
(612)
|
(1 559)
|
(2 709)
|
(2 623)
|
(948)
|
|
Pre-Tax Income |
7 528
N/A
|
7 670
+2%
|
7 633
0%
|
7 682
+1%
|
8 379
+9%
|
8 694
+4%
|
8 754
+1%
|
9 815
+12%
|
10 904
+11%
|
11 005
+1%
|
16 952
+54%
|
18 534
+9%
|
13 392
-28%
|
13 801
+3%
|
14 935
+8%
|
12 461
-17%
|
7 639
-39%
|
4 334
-43%
|
7 236
+67%
|
11 076
+53%
|
11 126
+0%
|
7 741
-30%
|
11 778
+52%
|
10 701
-9%
|
14 695
+37%
|
12 776
-13%
|
1 554
-88%
|
(545)
N/A
|
2 079
N/A
|
3 500
+68%
|
9 637
+175%
|
9 115
-5%
|
8 463
-7%
|
8 064
-5%
|
7 876
-2%
|
9 017
+14%
|
9 524
+6%
|
11 148
+17%
|
9 653
-13%
|
9 771
+1%
|
9 124
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 799)
|
(1 791)
|
(1 737)
|
(1 920)
|
(1 992)
|
(1 891)
|
(1 778)
|
(1 856)
|
(1 792)
|
(1 680)
|
(1 797)
|
(2 016)
|
(2 233)
|
(2 499)
|
(2 558)
|
(2 594)
|
(2 304)
|
(1 613)
|
(1 772)
|
(1 922)
|
(2 229)
|
(2 701)
|
(3 137)
|
(2 730)
|
(3 498)
|
(2 786)
|
(1 714)
|
(1 556)
|
(1 932)
|
(2 461)
|
(2 671)
|
(2 740)
|
(2 350)
|
(2 345)
|
(2 363)
|
(2 372)
|
(1 928)
|
(2 000)
|
(1 875)
|
(1 853)
|
(2 234)
|
|
Income from Continuing Operations |
5 729
|
5 879
|
5 896
|
5 762
|
6 387
|
6 803
|
6 976
|
7 959
|
9 112
|
9 325
|
15 155
|
16 518
|
11 159
|
11 302
|
12 377
|
9 867
|
5 335
|
2 721
|
5 464
|
9 154
|
8 897
|
5 040
|
8 641
|
7 971
|
11 197
|
9 990
|
(160)
|
(2 101)
|
147
|
1 039
|
6 966
|
6 375
|
6 113
|
5 719
|
5 513
|
6 645
|
7 596
|
9 148
|
7 778
|
7 918
|
6 890
|
|
Income to Minority Interest |
(1 356)
|
(1 429)
|
(1 557)
|
(1 736)
|
(1 874)
|
(1 987)
|
(2 003)
|
(2 104)
|
(2 065)
|
(2 165)
|
(2 092)
|
(2 124)
|
(2 084)
|
(2 086)
|
(2 017)
|
(1 594)
|
(1 387)
|
(1 528)
|
(1 676)
|
(1 187)
|
(1 131)
|
(1 318)
|
(1 629)
|
(1 269)
|
(1 565)
|
(1 243)
|
(867)
|
(815)
|
(797)
|
(1 094)
|
(1 202)
|
(1 402)
|
(1 444)
|
(1 550)
|
(1 609)
|
(1 557)
|
(1 628)
|
(1 633)
|
(1 524)
|
(1 626)
|
(1 550)
|
|
Net Income (Common) |
4 373
N/A
|
4 450
+2%
|
4 339
-2%
|
4 026
-7%
|
4 513
+12%
|
4 816
+7%
|
4 973
+3%
|
5 855
+18%
|
7 047
+20%
|
7 160
+2%
|
13 063
+82%
|
14 394
+10%
|
9 075
-37%
|
9 216
+2%
|
10 360
+12%
|
8 273
-20%
|
3 948
-52%
|
1 241
-69%
|
3 864
+211%
|
7 996
+107%
|
8 042
+1%
|
4 370
-46%
|
7 941
+82%
|
7 471
-6%
|
10 474
+40%
|
9 171
-12%
|
(703)
N/A
|
(2 667)
-279%
|
1 405
N/A
|
80
-94%
|
5 762
+7 103%
|
4 973
-14%
|
4 670
-6%
|
4 169
-11%
|
3 903
-6%
|
5 086
+30%
|
5 969
+17%
|
7 512
+26%
|
6 253
-17%
|
6 292
+1%
|
5 341
-15%
|
|
EPS (Diluted) |
2.74
N/A
|
2.73
0%
|
2.71
-1%
|
2.52
-7%
|
2.85
+13%
|
2.92
+2%
|
3.1
+6%
|
3.67
+18%
|
4.33
+18%
|
4.4
+2%
|
7.99
+82%
|
8.65
+8%
|
5.46
-37%
|
5.54
+1%
|
6.21
+12%
|
4.96
-20%
|
2.37
-52%
|
0.7
-70%
|
1.92
+174%
|
3.97
+107%
|
4.07
+3%
|
2.17
-47%
|
4.01
+85%
|
3.65
-9%
|
5.28
+45%
|
4.52
-14%
|
-0.36
N/A
|
-1.33
-269%
|
0.7
N/A
|
0.03
-96%
|
2.88
+9 500%
|
2.38
-17%
|
2.28
-4%
|
2.07
-9%
|
1.93
-7%
|
2.52
+31%
|
2.91
+15%
|
3.72
+28%
|
3.1
-17%
|
3.12
+1%
|
2.6
-17%
|