Financhill
Sell
48

BUD Quote, Financials, Valuation and Earnings

Last price:
$66.21
Seasonality move :
0.92%
Day range:
$66.40 - $67.18
52-week range:
$45.94 - $67.49
Dividend yield:
1.32%
P/E ratio:
22.99x
P/S ratio:
2.24x
P/B ratio:
1.66x
Volume:
1.4M
Avg. volume:
2.8M
1-year change:
12.46%
Market cap:
$130.2B
Revenue:
$59.8B
EPS (TTM):
$2.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46.9B $54.3B $57.8B $59.4B $59.8B
Revenue Growth (YoY) -10.41% 15.83% 6.41% 2.76% 0.65%
 
Cost of Revenues $19.6B $23.1B $26.3B $27.4B $26.7B
Gross Profit $27.2B $31.2B $31.5B $32B $33B
Gross Profit Margin 58.12% 57.47% 54.48% 53.86% 55.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.4B $17.6B $17.6B $18.2B $18.3B
Other Inc / (Exp) -$4.5B -$1.5B -$1.6B -$1.1B -$761M
Operating Expenses $14.6B $17B $17B $17.7B $17.9B
Operating Income $12.6B $14.2B $14.5B $14.3B $15.1B
 
Net Interest Expenses $6B $4.3B $3.3B $4.1B $3.8B
EBT. Incl. Unusual Items $2.1B $8.5B $9.5B $9.1B $10.6B
Earnings of Discontinued Ops. $2.1B -- -- -- --
Income Tax Expense $1.9B $2.4B $1.9B $2.2B $3.2B
Net Income to Company $147M $6.1B $7.6B $6.9B $7.4B
 
Minority Interest in Earnings -$797M -$1.4B -$1.6B -$1.6B -$1.6B
Net Income to Common Excl Extra Items $1.4B $4.7B $6B $5.3B $5.9B
 
Basic EPS (Cont. Ops) $0.70 $2.33 $2.97 $2.65 $2.92
Diluted EPS (Cont. Ops) $0.69 $2.28 $2.91 $2.60 $2.86
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2.1B $2.1B $2B
 
EBITDA $11.6B $17.8B $19B $19.1B $20.3B
EBIT $6.7B $12.7B $13.9B $13.7B $14.8B
 
Revenue (Reported) $46.9B $54.3B $57.8B $59.4B $59.8B
Operating Income (Reported) $12.6B $14.2B $14.5B $14.3B $15.1B
Operating Income (Adjusted) $6.7B $12.7B $13.9B $13.7B $14.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.8B $14.2B $14.7B $14.5B $14.8B
Revenue Growth (YoY) -4.26% 11.21% 3.31% -1.33% 2.54%
 
Cost of Revenues $5.3B $6.1B $6.7B $6.7B $6.6B
Gross Profit $7.5B $8.1B $8B $7.8B $8.2B
Gross Profit Margin 58.63% 57.06% 54.59% 53.85% 55.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $4.6B $4.6B $4.5B $4.6B
Other Inc / (Exp) $1.9B -$1B $906M $445M -$553M
Operating Expenses $3.7B $4.7B $4.4B $4.3B $4.7B
Operating Income $3.8B $3.4B $3.6B $3.5B $3.5B
 
Net Interest Expenses $2.2B -- $1.2B $1.3B $422M
EBT. Incl. Unusual Items $3.4B $2.8B $3.3B $2.6B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $830M $440M -$5M $376M $848M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$342M -$383M -$454M -$379M -$471M
Net Income to Common Excl Extra Items $2.3B $2B $2.8B $1.9B $1.2B
 
Basic EPS (Cont. Ops) $1.13 $0.98 $1.41 $0.94 $0.61
Diluted EPS (Cont. Ops) $1.13 $0.98 $1.41 $0.94 $0.61
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $4.7B $3.9B $4.3B $3.6B $3.9B
EBIT $4.7B $3.9B $4.3B $3.6B $3.9B
 
Revenue (Reported) $12.8B $14.2B $14.7B $14.5B $14.8B
Operating Income (Reported) $3.8B $3.4B $3.6B $3.5B $3.5B
Operating Income (Adjusted) $4.7B $3.9B $4.3B $3.6B $3.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46.9B $54.3B $57.8B $59.4B $59.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.6B $23.1B $26.3B $27.4B $26.7B
Gross Profit $27.2B $31.2B $31.5B $32B $33B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.4B $17.6B $17.6B $18.2B $18.3B
Other Inc / (Exp) -$3.3B -$1.7B -$265M -$432M -$762M
Operating Expenses $14.7B $17B $16.7B $17.4B $17.9B
Operating Income $12.6B $14.2B $14.8B $14.6B $15.2B
 
Net Interest Expenses $7.2B $4B $5B $5B $3.8B
EBT. Incl. Unusual Items $2.1B $8.5B $9.5B $9.1B $10.6B
Earnings of Discontinued Ops. $2.1B -- -- -- --
Income Tax Expense $1.9B $2.4B $1.9B $2.2B $3.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$797M -$1.4B -$1.6B -$1.6B -$1.6B
Net Income to Common Excl Extra Items $1.4B $4.7B $6B $5.3B $5.9B
 
Basic EPS (Cont. Ops) $0.68 $2.33 $2.96 $2.65 $2.91
Diluted EPS (Cont. Ops) $0.68 $2.33 $2.96 $2.65 $2.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.8B $12.8B $13.7B $13.2B $14.8B
EBIT $6.8B $12.8B $13.7B $13.2B $14.8B
 
Revenue (Reported) $46.9B $54.3B $57.8B $59.4B $59.8B
Operating Income (Reported) $12.6B $14.2B $14.8B $14.6B $15.2B
Operating Income (Adjusted) $6.8B $12.8B $13.7B $13.2B $14.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $54.3B $57.8B $59.4B $59.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.1B $26.3B $27.4B $26.7B --
Gross Profit $31.2B $31.5B $32B $33B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.6B $17.6B $18.2B $18.3B --
Other Inc / (Exp) -$1.7B -$265M -$432M -$762M --
Operating Expenses $17B $16.7B $17.4B $17.9B --
Operating Income $14.2B $14.8B $14.6B $15.2B --
 
Net Interest Expenses $4.4B $5B $5B $3.8B --
EBT. Incl. Unusual Items $8.5B $9.5B $9.1B $10.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $1.9B $2.2B $3.2B --
Net Income to Company $3.1B $2.5B $2.7B $3.2B --
 
Minority Interest in Earnings -$1.4B -$1.6B -$1.6B -$1.6B --
Net Income to Common Excl Extra Items $4.7B $6B $5.3B $5.9B --
 
Basic EPS (Cont. Ops) $2.33 $2.96 $2.65 $2.91 --
Diluted EPS (Cont. Ops) $2.33 $2.96 $2.65 $2.91 --
Weighted Average Basic Share $8B $8B $8.1B $8B --
Weighted Average Diluted Share $8B $8B $8.1B $8B --
 
EBITDA $12.8B $13.7B $13.2B $14.8B --
EBIT $12.8B $13.7B $13.2B $14.8B --
 
Revenue (Reported) $54.3B $57.8B $59.4B $59.8B --
Operating Income (Reported) $14.2B $14.8B $14.6B $15.2B --
Operating Income (Adjusted) $12.8B $13.7B $13.2B $14.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.3B $12B $9.9B $10.3B $11.2B
Short Term Investments $396M $374M $97M $67M $221M
Accounts Receivable, Net $3.3B $3.5B $3.6B $4.3B $3.8B
Inventory $4.4B $5.3B $6.5B $5.5B $4.9B
Prepaid Expenses $446M $465M $497M $594M $572M
Other Current Assets -$1M $1M -$1M -- --
Total Current Assets $26.5B $23.9B $23.2B $23.4B $23B
 
Property Plant And Equipment $26.4B $26.7B $26.7B $26.8B $23.5B
Long-Term Investments $6.3B $6B $4.8B $5.1B $4.8B
Goodwill $121B $115.8B $113B $117B $110.5B
Other Intangibles $41.5B $40.4B $40.2B $41.3B $40B
Other Long-Term Assets $184M $169M $187M $164M $129M
Total Assets $226.4B $217.6B $212.9B $219.3B $206.6B
 
Accounts Payable $15.9B $17.8B $18.6B $17.7B $16B
Accrued Expenses $1.6B $1.5B $1.4B $1.4B $1.3B
Current Portion Of Long-Term Debt $1.2B $855M $399M $3.1B $799M
Current Portion Of Capital Lease Obligations $397M $447M $529M $703M $556M
Other Current Liabilities $5B $5.8B $5.3B $5.3B $5.8B
Total Current Liabilities $32.4B $34.2B $34.4B $37.2B $33.1B
 
Long-Term Debt $93.6B $85.5B $76.9B $72B $69B
Capital Leases -- -- -- -- --
Total Liabilities $148.1B $138.3B $128.7B $126.7B $117.9B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj -- $19.4B $18.9B $23.7B $16.2B
Common Equity $68B $68.7B $73.4B $81.8B $78.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.3B $10.7B $10.9B $10.8B $10.5B
Total Equity $78.4B $79.3B $84.3B $92.7B $88.7B
 
Total Liabilities and Equity $226.4B $217.6B $212.9B $219.3B $206.6B
Cash and Short Terms $15.6B $12.4B $10B $10.4B $11.4B
Total Debt $96.3B $86.6B $77.5B $75.3B $69.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.3B $12B $9.9B $10.3B $11.2B
Short Term Investments $396M $374M $97M $67M $221M
Accounts Receivable, Net $3.3B $3.5B $3.6B $4.3B $3.8B
Inventory $4.4B $5.3B $6.5B $5.5B $4.9B
Prepaid Expenses $446M $465M $497M $594M $572M
Other Current Assets -$1M $1M -$1M -- --
Total Current Assets $26.5B $23.9B $23.2B $23.4B $23B
 
Property Plant And Equipment $26.4B $26.7B $26.7B $26.8B $23.5B
Long-Term Investments $6.3B $6B $4.8B $5.1B $4.8B
Goodwill $121B $115.8B $113B $117B $110.5B
Other Intangibles $41.5B $40.4B $40.2B $41.3B $40B
Other Long-Term Assets $184M $169M $187M $164M $129M
Total Assets $226.4B $217.6B $212.9B $219.3B $206.6B
 
Accounts Payable $15.9B $17.8B $18.6B $17.7B $16B
Accrued Expenses $1.6B $1.5B $1.4B $1.4B $1.3B
Current Portion Of Long-Term Debt $1.2B $855M $399M $3.1B $799M
Current Portion Of Capital Lease Obligations $397M $447M $529M $703M $556M
Other Current Liabilities $5B $5.8B $5.3B $5.3B $5.8B
Total Current Liabilities $32.4B $34.2B $34.4B $37.2B $33.1B
 
Long-Term Debt $93.6B $85.5B $76.9B $72B $69B
Capital Leases -- -- -- -- --
Total Liabilities $148.1B $138.3B $128.7B $126.7B $117.9B
 
Common Stock $1.7B $1.7B $1.7B $1.7B $1.7B
Other Common Equity Adj -- $19.4B $18.9B $23.7B $16.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.3B $10.7B $10.9B $10.8B $10.5B
Total Equity $78.4B $79.3B $84.3B $92.7B $88.7B
 
Total Liabilities and Equity $226.4B $217.6B $212.9B $219.3B $206.6B
Cash and Short Terms $15.6B $12.4B $10B $10.4B $11.4B
Total Debt $96.3B $86.6B $77.5B $75.3B $69.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $147M $6.1B $7.6B $6.9B $7.4B
Depreciation & Amoritzation $4.8B $5.1B $5.1B $5.4B $5.5B
Stock-Based Compensation $169M $510M $448M $570M $644M
Change in Accounts Receivable $516M $164M -$48M -$1.1B $341M
Change in Inventories -$427M -$1.2B -$1.5B $717M -$149M
Cash From Operations $10.9B $14.8B $13.3B $13.3B $15.1B
 
Capital Expenditures $3.8B $5.6B $5.2B $4.6B $3.9B
Cash Acquisitions $10.3B -$444M -$70M $9M -$46M
Cash From Investing $6.3B -$5.9B -$4.3B -$4.4B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$1.8B -$2.4B -$2.4B -$3B -$2.7B
Special Dividend Paid
Long-Term Debt Issued $14.8B $454M $91M $202M $5.5B
Long-Term Debt Repaid -$23.6B -$9.5B -$7.9B -$3.9B -$10.1B
Repurchase of Common Stock -- -- -- -$362M -$937M
Other Financing Activities $2.1B -$192M -$678M -$1.5B -$1.6B
Cash From Financing -$8.5B -$11.6B -$10.9B -$8.6B -$9.9B
 
Beginning Cash (CF) $7.2B $15.2B $12B $9.9B $10.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.8B -$2.7B -$1.9B $315M $1.9B
Ending Cash (CF) $15.2B $12B $9.9B $10.3B $11.2B
 
Levered Free Cash Flow $7.1B $9.2B $8.1B $8.6B $11.2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$3.7B $3.1B $2.5B $2.7B $3.2B
Depreciation & Amoritzation $2.4B $2.4B $2.5B $2.6B $2.7B
Stock-Based Compensation -$18M $345M $237M $286M $315M
Change in Accounts Receivable $15M -$755M -$581M -$1.3B -$1.2B
Change in Inventories -$487M -$894M -$833M -$228M -$325M
Cash From Operations $1.1B $3.9B $2.2B $1.6B $2.6B
 
Capital Expenditures $1.6B $2.2B $2B $2.1B $1.7B
Cash Acquisitions $10.6B -$203M -$44M -$8M -$19M
Cash From Investing $9.1B -$2.2B -$1.9B -$2.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.4B -$1.3B -$1.9B -$2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.5B $370M $68M $181M $5.5B
Long-Term Debt Repaid -$4.6B -$8.6B -$3.8B -$385M -$4.7B
Repurchase of Common Stock -- -- -- -- -$838M
Other Financing Activities -$458M -$470M -$378M -$668M -$1.1B
Cash From Financing $8.2B -$10.1B -$5.4B -$2.8B -$3.3B
 
Beginning Cash (CF) $7.2B $15.2B $12B $9.9B $10.3B
Foreign Exchange Rate Adjustment -$720M -$126M -$18M $191M -$463M
Additions / Reductions $18.4B -$8.4B -$5.1B -$3.3B -$2.5B
Ending Cash (CF) $24.9B $6.7B $6.9B $6.8B $7.4B
 
Levered Free Cash Flow -$461M $1.8B $180M -$510M $833M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -$18M $345M $237M $286M $315M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $1.6B $2.2B $2B $2.1B $1.7B
Cash Acquisitions $10.6B -$203M -$44M -$8M -$19M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.4B -$1.3B -$1.9B -$2.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $3.1B $2.5B $2.7B $3.2B --
Depreciation & Amoritzation $2.4B $2.5B $2.6B $2.7B --
Stock-Based Compensation $345M $237M $286M $315M --
Change in Accounts Receivable -$755M -$581M -$1.3B -$1.2B --
Change in Inventories -$894M -$833M -$228M -$325M --
Cash From Operations $3.9B $2.2B $1.6B $2.6B --
 
Capital Expenditures $2.2B $2B $2.1B $1.7B --
Cash Acquisitions -$203M -$44M -$8M -$19M --
Cash From Investing -$2.2B -$1.9B -$2.1B -$1.7B --
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.3B -$1.9B -$2.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $370M $68M $181M $5.5B --
Long-Term Debt Repaid -$8.6B -$3.8B -$385M -$4.7B --
Repurchase of Common Stock -- -- -- -$838M --
Other Financing Activities -$470M -$378M -$668M -$1.1B --
Cash From Financing -$10.1B -$5.4B -$2.8B -$3.3B --
 
Beginning Cash (CF) $15.2B $12B $9.9B $10.3B --
Foreign Exchange Rate Adjustment -$126M -$18M $191M -$463M --
Additions / Reductions -$8.4B -$5.1B -$3.3B -$2.5B --
Ending Cash (CF) $6.7B $6.9B $6.8B $7.4B --
 
Levered Free Cash Flow $1.8B $180M -$510M $833M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 34x

Alerts

Buy
56
ROOT alert for Apr 23

Root [ROOT] is up 9.37% over the past day.

Buy
72
EFX alert for Apr 23

Equifax [EFX] is up 1.69% over the past day.

Buy
51
CALX alert for Apr 23

Calix [CALX] is down 1.81% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock