32. Supplemental guarantor financial information Certain debt securities issued outside the United States in reliance on Regulation S by Anheuser-Busch InBev SA/NV (“ABISA”) under its Euro Medium-Term Note Programme are guaranteed by Anheuser-Busch InBev Worldwide Inc. (“ABIWW”), Anheuser-Busch InBev Finance Inc. (“ABIFI”), Anheuser-Busch Companies, LLC (“ABC”), Brandbrew S.A. (“Brandbrew”), Brandbev S.à r.l. (“Brandbev”) and Cobrew NV (“Cobrew”) (collectively, the “Subsidiary Guarantors”). ABISA owns, directly or indirectly, 100% of each of the Subsidiary Guarantors. The information presented below has been presented to satisfy the disclosure requirements of the United Kingdom Financial Conduct Authority. Summarized Financial Information The first five columns in the table below present summarized financial information for (i) ABISA, (ii) ABIWW, (iii) ABIFI and (iv) ABC, and (v) Brandbrew, Brandbev and Cobrew. Investments in consolidated subsidiaries are presented under the equity method of accounting as “Other non-current assets”. The final column presents financial information for ABISA and the Subsidiary Guarantors on a combined basis after elimination of intercompany transactions and balances among them and excluding investments in and equity in the earnings of both non-Guarantor Subsidiaries and Guarantor Subsidiaries.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended 31 December 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Brandbrew, Brandbev and Cobrew |
|
|
|
|
|
Total ABISA and Subsidiary Guarantors after eliminations |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
(518) |
|
|
|
- |
|
|
|
- |
|
|
|
(5 791) |
|
|
|
- |
|
|
|
55 |
|
|
|
(6 254) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
(74) |
|
|
|
1 008 |
|
|
|
- |
|
|
|
(5 649) |
|
|
|
17 |
|
|
|
4 |
|
|
|
(4 693) |
|
Other operating income/(expenses)¹ |
|
|
178 |
|
|
|
(4) |
|
|
|
- |
|
|
|
(119) |
|
|
|
1 |
|
|
|
- |
|
|
|
57 |
|
Profit/(loss) from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net finance income/(expense)¹ |
|
|
(757) |
|
|
|
(2 832) |
|
|
|
13 |
|
|
|
71 |
|
|
|
36 |
|
|
|
- |
|
|
|
(3 469) |
|
Share of result of associates |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2 |
|
|
|
- |
|
|
|
- |
|
|
|
2 |
|
| |
|
|
(28) |
|
|
|
402 |
|
|
|
(3) |
|
|
|
(165) |
|
|
|
(4) |
|
|
|
- |
|
|
|
201 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
7 475 |
|
|
|
1 220 |
|
|
|
- |
|
|
|
239 |
|
|
|
1 632 |
|
|
|
(10 566) |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended 31 December 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Brandbrew, Brandbev and Cobrew |
|
|
|
|
|
Total ABISA and Subsidiary Guarantors after eliminations |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
(470) |
|
|
|
- |
|
|
|
- |
|
|
|
(6 024) |
|
|
|
- |
|
|
|
55 |
|
|
|
(6 440) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
(139) |
|
|
|
1 081 |
|
|
|
- |
|
|
|
(5 607) |
|
|
|
- |
|
|
|
6 |
|
|
|
(4 659) |
|
Other operating income/(expenses)¹ |
|
|
633 |
|
|
|
(4) |
|
|
|
- |
|
|
|
(106) |
|
|
|
- |
|
|
|
- |
|
|
|
523 |
|
Profit/(loss) from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net finance income/(expense)¹ |
|
|
(588) |
|
|
|
(1 496) |
|
|
|
18 |
|
|
|
(891) |
|
|
|
248 |
|
|
|
- |
|
|
|
(2 709) |
|
| |
|
|
(83) |
|
|
|
129 |
|
|
|
(4) |
|
|
|
(76) |
|
|
|
(9) |
|
|
|
- |
|
|
|
(43) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
5 995 |
|
|
|
408 |
|
|
|
- |
|
|
|
236 |
|
|
|
869 |
|
|
|
(7 509) |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Other operating income/(expenses) and Net finance income/(expense) include exceptional items. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement of Financial Position As at 31 December 2025 Million US dollar |
|
ABISA |
|
|
ABIWW |
|
|
ABIFI |
|
|
ABC |
|
|
Brandbrew, Brandbev and Cobrew |
|
|
Eliminations |
|
|
Total ABISA and Subsidiary Guarantors after eliminations |
|
| Due from subsidiaries |
|
|
4 727 |
|
|
|
3 759 |
|
|
|
3 330 |
|
|
|
42 756 |
|
|
|
6 520 |
|
|
|
(17 128) |
|
|
|
43 964 |
|
| Other non-current assets |
|
|
114 509 |
|
|
|
103 244 |
|
|
|
5 |
|
|
|
117 583 |
|
|
|
27 418 |
|
|
|
(301 511) |
|
|
|
61 248 |
|
| Total non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Due from subsidiaries |
|
|
11 090 |
|
|
|
5 120 |
|
|
|
465 |
|
|
|
9 250 |
|
|
|
2 855 |
|
|
|
(10 468) |
|
|
|
18 313 |
|
| Other current assets |
|
|
292 |
|
|
|
344 |
|
|
|
10 |
|
|
|
1 977 |
|
|
|
6 019 |
|
|
|
- |
|
|
|
8 642 |
|
| Total current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Due to subsidiaries |
|
|
13 613 |
|
|
|
22 718 |
|
|
|
- |
|
|
|
8 561 |
|
|
|
509 |
|
|
|
(17 128) |
|
|
|
28 273 |
|
| Other non-current liabilities |
|
|
28 386 |
|
|
|
23 030 |
|
|
|
3 303 |
|
|
|
22 544 |
|
|
|
133 |
|
|
|
- |
|
|
|
77 397 |
|
| Total non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Due to subsidiaries |
|
|
325 |
|
|
|
15 476 |
|
|
|
- |
|
|
|
2 744 |
|
|
|
8 228 |
|
|
|
(10 468) |
|
|
|
16 305 |
|
| Other current liabilities |
|
|
1 007 |
|
|
|
513 |
|
|
|
92 |
|
|
|
3 789 |
|
|
|
5 694 |
|
|
|
- |
|
|
|
11 094 |
|
| Total current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement of Financial Position As at 31 December 2024 Million US dollar |
|
ABISA |
|
|
ABIWW |
|
|
ABIFI |
|
|
ABC |
|
|
Brandbrew, Brandbev and Cobrew |
|
|
Eliminations |
|
|
Total ABISA and Subsidiary Guarantors after eliminations |
|
| Due from subsidiaries |
|
|
11 779 |
|
|
|
8 792 |
|
|
|
3 472 |
|
|
|
39 257 |
|
|
|
6 629 |
|
|
|
(15 415) |
|
|
|
54 513 |
|
| Other non-current assets |
|
|
103 542 |
|
|
|
102 143 |
|
|
|
1 |
|
|
|
124 340 |
|
|
|
27 309 |
|
|
|
(295 233) |
|
|
|
62 104 |
|
| Total non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Due from subsidiaries |
|
|
2 373 |
|
|
|
94 |
|
|
|
459 |
|
|
|
8 162 |
|
|
|
1 338 |
|
|
|
(6 757) |
|
|
|
5 669 |
|
| Other current assets |
|
|
251 |
|
|
|
116 |
|
|
|
8 |
|
|
|
1 598 |
|
|
|
3 327 |
|
|
|
- |
|
|
|
5 301 |
|
| Total current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Due to subsidiaries |
|
|
15 265 |
|
|
|
23 444 |
|
|
|
- |
|
|
|
11 080 |
|
|
|
484 |
|
|
|
(15 415) |
|
|
|
34 858 |
|
| Other non-current liabilities |
|
|
22 647 |
|
|
|
25 920 |
|
|
|
3 443 |
|
|
|
24 256 |
|
|
|
64 |
|
|
|
- |
|
|
|
76 330 |
|
| Total non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Due to subsidiaries |
|
|
181 |
|
|
|
10 295 |
|
|
|
5 |
|
|
|
1 908 |
|
|
|
3 827 |
|
|
|
(6 757) |
|
|
|
9 459 |
|
| Other current liabilities |
|
|
1 617 |
|
|
|
550 |
|
|
|
88 |
|
|
|
3 445 |
|
|
|
5 686 |
|
|
|
- |
|
|
|
11 385 |
|
| Total current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|