Anheuser Busch Inbev SA
XETRA:1NBA

Watchlist Manager
Anheuser Busch Inbev SA Logo
Anheuser Busch Inbev SA
XETRA:1NBA
Watchlist
Price: 52.7 EUR 0.34% Market Closed
Market Cap: 103.9B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+2%
5Y
+24%
10Y
-
Operating Income
+
3Y
+8%
5Y
+20%
10Y
-
Net Income
+
3Y
+20%
5Y
-
10Y
-

Earnings Waterfall
Anheuser Busch Inbev SA

Revenue
58.6B USD
Cost of Revenue
-25.8B USD
Gross Profit
32.8B USD
Operating Expenses
-17.1B USD
Operating Income
15.6B USD
Other Expenses
-9.5B USD
Net Income
6.1B USD

Income Statement
Anheuser Busch Inbev SA

Rotate your device to view
Income Statement
Currency: USD
Dec-2003 Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
172
0
340
0
536
0
618
0
0
0
752
0
0
1 304
0
0
0
3 518
0
0
0
3 030
0
0
0
2 657
0
2 008
0
2 005
0
1 969
0
1 805
0
4 080
0
4 292
0
4 118
0
0
0
4 149
0
0
4 120
0
0
0
3 797
0
0
0
3 718
0
0
0
3 852
0
0
0
3 579
0
0
0
Revenue
7 960
N/A
8 700
+9%
10 644
+22%
13 068
+23%
14 484
+11%
15 342
+6%
16 707
+9%
20 733
+24%
18 156
-12%
23 350
+29%
19 755
-15%
21 442
+9%
22 233
+4%
23 258
+5%
31 338
+35%
30 212
-4%
33 990
+13%
36 758
+8%
36 888
+0%
36 561
-1%
36 121
-1%
36 297
+0%
36 973
+2%
37 751
+2%
38 645
+2%
39 046
+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%
59 714
+1%
59 927
+0%
59 399
-1%
59 768
+1%
58 848
-2%
58 519
-1%
58 606
+0%
Gross Profit
Cost of Revenue
(3 825)
(4 191)
(4 959)
(5 842)
(6 315)
(6 479)
(6 876)
(8 555)
(7 489)
(9 624)
(8 126)
(8 906)
(9 297)
(10 226)
(14 144)
(14 034)
(16 013)
(17 198)
(16 909)
(16 637)
(16 262)
(16 151)
(16 332)
(16 553)
(16 812)
(16 634)
(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)
(27 531)
(27 278)
(26 778)
(26 744)
(26 134)
(25 926)
(25 842)
Gross Profit
4 135
N/A
4 509
+9%
5 685
+26%
7 226
+27%
8 169
+13%
8 863
+8%
9 831
+11%
12 178
+24%
10 667
-12%
13 727
+29%
11 628
-15%
12 536
+8%
12 935
+3%
13 031
+1%
17 194
+32%
16 178
-6%
17 977
+11%
19 560
+9%
19 979
+2%
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%
32 183
+1%
32 649
+1%
32 621
0%
33 024
+1%
32 714
-1%
32 593
0%
32 764
+1%
Operating Income
Operating Expenses
(3 074)
(3 496)
(4 126)
(4 852)
(5 138)
(5 335)
(5 785)
(7 195)
(6 100)
(7 706)
(6 262)
(6 779)
(6 982)
(7 323)
(9 260)
(7 921)
(8 528)
(9 502)
(9 382)
(9 486)
(9 366)
(9 100)
(9 191)
(9 431)
(9 715)
(9 850)
(10 246)
(10 595)
(10 676)
(11 430)
(12 398)
(12 999)
(12 776)
(12 719)
(12 741)
(14 475)
(16 518)
(17 399)
(17 106)
(16 082)
(19 656)
(15 335)
(19 253)
(15 718)
(14 954)
(14 843)
(15 005)
(18 461)
(15 527)
(15 935)
(17 061)
(17 076)
(17 097)
(17 058)
(16 996)
(16 953)
(17 300)
(17 490)
(17 511)
(17 454)
(17 583)
(17 492)
(17 650)
(17 306)
(17 077)
(17 134)
Selling, General & Administrative
(3 130)
(3 433)
(4 004)
(4 835)
(5 302)
(5 558)
(5 952)
(7 405)
(6 299)
(7 990)
(6 622)
(7 179)
(7 399)
(7 631)
(9 767)
(8 517)
(9 139)
(9 973)
(10 053)
(10 005)
(9 936)
(8 839)
(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)
(17 990)
(18 226)
(16 021)
(18 263)
(18 369)
(18 276)
(16 073)
(18 093)
(17 904)
(17 949)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(751)
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)
0
0
0
(2 267)
0
0
0
Other Operating Expenses
57
(63)
(122)
(16)
164
223
167
210
198
284
360
401
418
307
507
596
610
471
671
519
570
490
623
635
629
649
725
646
822
1 128
1 471
1 386
1 150
1 017
971
699
721
704
841
733
877
710
985
711
645
505
367
968
1 155
1 184
517
554
524
531
578
831
690
736
692
809
786
784
690
787
827
815
Operating Income
1 061
N/A
1 013
-5%
1 559
+54%
2 374
+52%
3 031
+28%
3 528
+16%
4 046
+15%
4 983
+23%
4 567
-8%
6 020
+32%
5 367
-11%
5 757
+7%
5 954
+3%
5 708
-4%
7 934
+39%
8 257
+4%
9 449
+14%
10 058
+6%
10 597
+5%
10 438
-2%
10 493
+1%
11 046
+5%
11 450
+4%
11 767
+3%
12 118
+3%
12 562
+4%
12 593
+0%
12 741
+1%
12 910
+1%
14 171
+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%
20 302
+19%
16 721
-18%
20 835
+25%
16 249
-22%
13 344
-18%
12 984
-3%
12 242
-6%
15 836
+29%
14 388
-9%
14 654
+2%
14 146
-3%
14 326
+1%
14 483
+1%
14 518
+0%
14 485
0%
14 978
+3%
14 735
-2%
14 708
0%
14 473
-2%
14 729
+2%
15 066
+2%
15 129
+0%
15 374
+2%
15 408
+0%
15 516
+1%
15 630
+1%
Pre-Tax Income
Interest Income Expense
(101)
43
(170)
3
(283)
0
(449)
1
1
1
(642)
5
(32)
(1 121)
122
242
440
(3 483)
(1 258)
(2 168)
(2 881)
(3 005)
(2 796)
(2 671)
(2 608)
(1 736)
(1 455)
(1 281)
(1 328)
(1 720)
(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)
(2 445)
(2 917)
(2 671)
(4 150)
(3 611)
(2 718)
(2 502)
(4 149)
(3 318)
(3 411)
(4 529)
Non-Reccuring Items
(113)
0
73
16
(299)
(318)
(118)
(125)
(3)
13
512
454
320
(424)
(702)
(692)
(164)
1 511
1 325
1 231
811
(149)
(263)
(189)
(220)
(773)
(152)
(12)
6 207
6 555
157
(197)
(80)
156
(2 182)
(3 713)
(1 730)
(913)
(972)
(872)
(913)
(825)
(564)
(147)
(4 349)
(5 174)
(3 352)
(4 226)
(1 154)
(1 132)
(1 103)
(1 075)
(681)
(304)
256
143
91
(96)
(251)
(418)
(381)
(154)
395
376
384
564
Gain/Loss on Disposition of Assets
1
0
(5)
0
63
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(9)
(132)
(10)
(378)
(283)
(540)
(151)
(773)
(721)
(937)
(175)
(941)
(966)
(401)
(2 199)
(2 836)
(3 567)
(423)
(3 136)
(1 831)
(790)
(210)
(12)
(213)
(536)
(238)
(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)
(1 528)
(2 256)
(2 170)
(948)
(1 945)
(1 909)
(1 799)
(1 052)
(967)
(730)
(896)
Pre-Tax Income
840
N/A
924
+10%
1 447
+57%
2 015
+39%
2 228
+11%
2 670
+20%
3 336
+25%
4 087
+23%
3 844
-6%
5 098
+33%
5 061
-1%
5 274
+4%
5 277
+0%
3 762
-29%
5 154
+37%
4 971
-4%
6 158
+24%
7 663
+24%
7 528
-2%
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%
8 755
-4%
10 058
+15%
10 674
+6%
10 568
-1%
11 499
+9%
11 759
+2%
10 769
-8%
Net Income
Tax Provision
(209)
(230)
(332)
(464)
(486)
(537)
(667)
(802)
(756)
(1 027)
(888)
(771)
(772)
(667)
(1 008)
(1 254)
(1 583)
(1 786)
(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)
(2 431)
(2 588)
(2 680)
(3 152)
(3 022)
(3 010)
(2 978)
Income from Continuing Operations
631
693
1 116
1 551
1 742
2 133
2 669
3 285
3 088
4 071
4 173
4 503
4 505
3 095
4 146
3 717
4 576
5 877
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
6 324
7 470
7 994
7 416
8 477
8 749
7 791
Income to Minority Interest
(60)
(55)
(222)
(413)
(619)
(815)
(898)
(1 142)
(960)
(1 228)
(1 164)
(1 268)
(1 304)
(1 187)
(1 460)
(1 176)
(1 171)
(1 264)
(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)
(1 535)
(1 545)
(1 469)
(1 561)
(1 564)
(1 633)
(1 693)
Net Income (Common)
571
N/A
638
+12%
893
+40%
1 138
+27%
1 123
-1%
1 318
+17%
1 771
+34%
2 144
+21%
2 128
-1%
2 843
+34%
3 009
+6%
3 234
+7%
3 201
-1%
1 908
-40%
2 686
+41%
2 541
-5%
3 404
+34%
4 613
+36%
4 373
-5%
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%
4 792
-10%
5 927
+24%
6 526
+10%
5 855
-10%
6 912
+18%
7 115
+3%
6 098
-14%
EPS (Diluted)
0.82
N/A
0.92
+12%
1.16
+26%
1.18
+2%
1.16
-2%
1.35
+16%
1.82
+35%
2.18
+20%
2.17
0%
2.9
+34%
3.07
+6%
3.38
+10%
3.34
-1%
1.91
-43%
1.69
-12%
1.57
-7%
2.14
+36%
2.9
+36%
2.74
-6%
2.73
0%
2.71
-1%
2.5
-8%
2.85
+14%
2.92
+2%
3.1
+6%
3.63
+17%
4.33
+19%
4.4
+2%
7.99
+82%
8.72
+9%
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%
2.51
+30%
2.91
+16%
3.72
+28%
3.1
-17%
3.12
+1%
2.6
-17%
2.38
-8%
2.85
+20%
3.25
+14%
2.86
-12%
3.46
+21%
3.45
0%
3.07
-11%

See Also

Summary
1NBA intrinsic value, competitors valuation, and company profile.
DCF Valuation
1NBA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
1NBA stock valuation using valuation multiples.
Wall Street Estimates
1NBA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
1NBA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.