Risks arising from financial instruments (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Text Block1 [Abstract] |
|
| Summary of Financial Assets And Financial Liabilities |
The table below presents the company’s financial assets and liabilities as of the reporting dates indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
At fair value through profit or loss |
|
|
At fair value through OCI |
|
|
|
|
|
|
|
|
At fair value through profit or loss |
|
|
At fair value through OCI |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
11 638 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
11 174 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
Trade and other receivables |
|
|
5 406 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
4 714 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
| |
|
|
27 |
|
|
|
306 |
|
|
|
134 |
|
|
|
|
|
|
|
30 |
|
|
|
221 |
|
|
|
138 |
|
|
|
|
|
Foreign exchange derivatives |
|
|
- |
|
|
|
26 |
|
|
|
38 |
|
|
|
|
|
|
|
- |
|
|
|
23 |
|
|
|
433 |
|
|
|
|
|
| |
|
|
- |
|
|
|
- |
|
|
|
439 |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
106 |
|
|
|
|
|
Cross currency interest rate swaps |
|
|
- |
|
|
|
- |
|
|
|
214 |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
249 |
|
|
|
|
|
| |
|
|
- |
|
|
|
11 |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
3 |
|
|
|
- |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
499 |
|
|
|
- |
|
|
|
279 |
|
|
|
|
|
|
|
382 |
|
|
|
- |
|
|
|
399 |
|
|
|
|
|
| |
|
|
16 571 |
|
|
|
343 |
|
|
|
546 |
|
|
|
|
|
|
|
15 536 |
|
|
|
247 |
|
|
|
528 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
21 348 |
|
|
|
241 |
|
|
|
- |
|
|
|
|
|
|
|
20 037 |
|
|
|
288 |
|
|
|
- |
|
|
|
|
|
Non-current interest-bearing loans and borrowings |
|
|
70 938 |
|
|
|
1 191 |
|
|
|
- |
|
|
|
|
|
|
|
69 011 |
|
|
|
1 709 |
|
|
|
- |
|
|
|
|
|
Current interest-bearing loans and borrowings |
|
|
885 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
1 449 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
| |
|
|
14 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
| |
|
|
- |
|
|
|
5 481 |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
5 614 |
|
|
|
- |
|
|
|
|
|
Foreign exchange derivatives |
|
|
- |
|
|
|
127 |
|
|
|
435 |
|
|
|
|
|
|
|
- |
|
|
|
30 |
|
|
|
22 |
|
|
|
|
|
| |
|
|
- |
|
|
|
- |
|
|
|
46 |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
70 |
|
|
|
|
|
Cross currency interest rate swaps |
|
|
- |
|
|
|
- |
|
|
|
205 |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
55 |
|
|
|
|
|
| |
|
|
- |
|
|
|
102 |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
94 |
|
|
|
- |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
71 678 |
|
|
|
1 320 |
|
|
|
183 |
|
|
|
|
|
|
|
69 494 |
|
|
|
1 933 |
|
|
|
66 |
|
|
|
|
|
| |
|
|
21 506 |
|
|
|
5 822 |
|
|
|
503 |
|
|
|
|
|
|
|
21 003 |
|
|
|
5 802 |
|
|
|
82 |
|
|
|
|
|
|
| Summary of Notional Amounts of Derivatives Outstanding at Year-end by Maturity Bucket |
The table below provides an overview of the notional amounts of derivatives outstanding as of the dates indicated by maturity bucket.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange forwards |
|
|
10 498 |
|
|
|
344 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8 867 |
|
|
|
300 |
|
|
|
150 |
|
|
|
- |
|
|
|
- |
|
Other foreign exchange derivatives |
|
|
315 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
385 |
|
|
|
- |
|
|
|
150 |
|
|
|
400 |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
1 191 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1 791 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Cross currency interest rate swaps |
|
|
510 |
|
|
|
2 593 |
|
|
|
2 010 |
|
|
|
2 025 |
|
|
|
715 |
|
|
|
1 558 |
|
|
|
510 |
|
|
|
2 593 |
|
|
|
3 598 |
|
|
|
690 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
2 250 |
|
|
|
62 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1 841 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Other commodity derivatives |
|
|
591 |
|
|
|
39 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
630 |
|
|
|
26 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
11 898 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10 520 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
| Summary of Foreign Exchange Risk on Operating Activities |
The second currency of the currency pairs listed is the functional currency of the related subsidiary.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
(1 682) |
|
|
|
1 671 |
|
|
|
(11) |
|
|
|
(1 823) |
|
|
|
1 456 |
|
|
|
(367) |
|
| |
|
|
(1 203) |
|
|
|
1 182 |
|
|
|
(21) |
|
|
|
(1 250) |
|
|
|
1 092 |
|
|
|
(158) |
|
| |
|
|
(494) |
|
|
|
460 |
|
|
|
(34) |
|
|
|
(504) |
|
|
|
482 |
|
|
|
(22) |
|
US dollar/South African rand |
|
|
(385) |
|
|
|
388 |
|
|
|
3 |
|
|
|
(373) |
|
|
|
333 |
|
|
|
(40) |
|
US dollar/Canadian dollar |
|
|
(317) |
|
|
|
312 |
|
|
|
(5) |
|
|
|
(286) |
|
|
|
243 |
|
|
|
(43) |
|
| |
|
|
(274) |
|
|
|
- |
|
|
|
(274) |
|
|
|
(326) |
|
|
|
- |
|
|
|
(326) |
|
US dollar/Honduran lempira |
|
|
(226) |
|
|
|
- |
|
|
|
(226) |
|
|
|
(225) |
|
|
|
- |
|
|
|
(225) |
|
US dollar/Peruvian nuevo sol |
|
|
(194) |
|
|
|
199 |
|
|
|
5 |
|
|
|
(236) |
|
|
|
215 |
|
|
|
(21) |
|
US dollar/South Korean won |
|
|
(182) |
|
|
|
190 |
|
|
|
8 |
|
|
|
(160) |
|
|
|
116 |
|
|
|
(44) |
|
| |
|
|
(179) |
|
|
|
201 |
|
|
|
22 |
|
|
|
(66) |
|
|
|
52 |
|
|
|
(14) |
|
| |
|
|
(164) |
|
|
|
151 |
|
|
|
(13) |
|
|
|
(144) |
|
|
|
127 |
|
|
|
(17) |
|
US dollar/Paraguayan guarani |
|
|
(150) |
|
|
|
142 |
|
|
|
(8) |
|
|
|
(144) |
|
|
|
127 |
|
|
|
(17) |
|
| |
|
|
(130) |
|
|
|
128 |
|
|
|
(2) |
|
|
|
(126) |
|
|
|
106 |
|
|
|
(20) |
|
| |
|
|
(120) |
|
|
|
115 |
|
|
|
(5) |
|
|
|
(113) |
|
|
|
69 |
|
|
|
(44) |
|
| |
|
|
(119) |
|
|
|
- |
|
|
|
(119) |
|
|
|
(129) |
|
|
|
- |
|
|
|
(129) |
|
US dollar/Bolivian boliviano |
|
|
(112) |
|
|
|
- |
|
|
|
(112) |
|
|
|
(104) |
|
|
|
- |
|
|
|
(104) |
|
| |
|
|
(136) |
|
|
|
133 |
|
|
|
(3) |
|
|
|
(108) |
|
|
|
111 |
|
|
|
3 |
|
| |
|
|
(123) |
|
|
|
89 |
|
|
|
(34) |
|
|
|
(91) |
|
|
|
92 |
|
|
|
1 |
|
| |
|
|
(118) |
|
|
|
97 |
|
|
|
(21) |
|
|
|
(153) |
|
|
|
132 |
|
|
|
(21) |
|
| |
|
|
(502) |
|
|
|
452 |
|
|
|
(50) |
|
|
|
(567) |
|
|
|
441 |
|
|
|
(126) |
| 1 Amended to conform to the 2025 presentation.
|
| Summary of Foreign Exchange Results Recognized on Unhedged and Hedged Exposures |
Foreign exchange results recognized on hedged and unhedged exposures are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
93 |
|
|
|
(186) |
|
|
|
70 |
|
| |
|
|
(479) |
|
|
|
40 |
|
|
|
(423) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Effective Interest Rates at Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing financial liabilities |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
- |
|
|
|
- |
|
|
|
4.9% |
|
|
|
1 193 |
|
| |
|
|
11.0% |
|
|
|
334 |
|
|
|
10.9% |
|
|
|
333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
5.3% |
|
|
|
41 499 |
|
|
|
5.6% |
|
|
|
32 965 |
|
| |
|
|
2.7% |
|
|
|
28 593 |
|
|
|
2.6% |
|
|
|
29 274 |
|
| |
|
|
3.8% |
|
|
|
38 |
|
|
|
2.7% |
|
|
|
2 768 |
|
| |
|
|
4.5% |
|
|
|
566 |
|
|
|
4.3% |
|
|
|
2 668 |
|
| |
|
|
5.3% |
|
|
|
39 |
|
|
|
2.7% |
|
|
|
2 049 |
|
| |
|
|
13.2% |
|
|
|
225 |
|
|
|
13.2% |
|
|
|
225 |
|
| |
|
|
2.5% |
|
|
|
567 |
|
|
|
2.7% |
|
|
|
37 |
|
| |
|
|
9.6% |
|
|
|
1 165 |
|
|
|
9.5% |
|
|
|
1 515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing financial liabilities |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
- |
|
|
|
- |
|
|
|
5.3% |
|
|
|
1 792 |
|
| |
|
|
11.2% |
|
|
|
184 |
|
|
|
11.2% |
|
|
|
184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
5.1% |
|
|
|
46 192 |
|
|
|
5.4% |
|
|
|
36 780 |
|
| |
|
|
2.5% |
|
|
|
22 653 |
|
|
|
2.5% |
|
|
|
23 530 |
|
| |
|
|
3.2% |
|
|
|
41 |
|
|
|
2.6% |
|
|
|
2 921 |
|
| |
|
|
4.5% |
|
|
|
555 |
|
|
|
4.4% |
|
|
|
2 657 |
|
| |
|
|
4.9% |
|
|
|
40 |
|
|
|
2.3% |
|
|
|
2 200 |
|
| |
|
|
15.7% |
|
|
|
239 |
|
|
|
10.8% |
|
|
|
1 239 |
|
| |
|
|
3.3% |
|
|
|
1 154 |
|
|
|
2.6% |
|
|
|
34 |
|
| |
|
|
8.6% |
|
|
|
1 111 |
|
|
|
10.1% |
|
|
|
833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Interest Expense Recognized on Unhedged and Hedged Financial Liabilities |
Interest expense recognized on unhedged and hedged financial liabilities was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Financial liabilities measured at amortized cost – not hedged |
|
|
(3 250 |
) |
|
|
(3 492 |
) |
|
|
(3 722 |
) |
| |
|
|
(31 |
) |
|
|
(30 |
) |
|
|
(22 |
) |
| |
|
|
26 |
|
|
|
29 |
|
|
|
28 |
|
Net investment hedges - hedging instruments (interest component) |
|
|
58 |
|
|
|
49 |
|
|
|
10 |
|
| |
|
|
3 |
|
|
|
2 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Schedule of Commodity Derivatives Outstanding |
The most significant commodity hedges are included in the table below (expressed in outstanding notional amounts):
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
2 312 |
|
|
|
1 841 |
|
| |
|
|
212 |
|
|
|
207 |
|
| |
|
|
197 |
|
|
|
203 |
|
| |
|
|
86 |
|
|
|
79 |
|
| |
|
|
66 |
|
|
|
73 |
|
| |
|
|
43 |
|
|
|
47 |
|
| |
|
|
26 |
|
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
| Summary of Estimated Impact on Changes in the Price of Commodities |
The table below presents the estimated impact that changes in the price of the commodities, for which AB InBev held material derivative exposures would have on the equity reserves.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Volatility of prices in %¹ |
|
|
|
|
|
|
|
|
Volatility of prices in %¹ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
22% |
|
|
|
504 |
|
|
|
(504) |
|
|
|
22% |
|
|
|
408 |
|
|
|
(408) |
|
| |
|
|
47% |
|
|
|
100 |
|
|
|
(100) |
|
|
|
44% |
|
|
|
92 |
|
|
|
(92) |
|
| |
|
|
19% |
|
|
|
38 |
|
|
|
(38) |
|
|
|
19% |
|
|
|
38 |
|
|
|
(38) |
|
| |
|
|
16% |
|
|
|
14 |
|
|
|
(14) |
|
|
|
16% |
|
|
|
12 |
|
|
|
(12) |
|
| |
|
|
27% |
|
|
|
18 |
|
|
|
(18) |
|
|
|
27% |
|
|
|
20 |
|
|
|
(20) |
|
| |
|
|
27% |
|
|
|
12 |
|
|
|
(12) |
|
|
|
27% |
|
|
|
13 |
|
|
|
(13) |
|
| |
|
|
38% |
|
|
|
10 |
|
|
|
(10) |
|
|
|
38% |
|
|
|
18 |
|
|
|
(18) |
| 1 Sensitivity analysis is assessed based on the yearly volatility using daily observable market data during 250 days at 31 December 2025 and 31 December 2024.
|
| Summary of Carrying Amount of Financial Assets |
The maximum exposure to credit risk at the reporting date for trade and other receivables, excluding Brazilian tax credits, tax receivables other than income tax and prepaid expenses, was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
4 661 |
|
|
|
(399) |
|
|
|
4 261 |
|
|
|
4 168 |
|
|
|
(377) |
|
|
|
3 792 |
|
| |
|
|
1 213 |
|
|
|
(68) |
|
|
|
1 145 |
|
|
|
984 |
|
|
|
(61) |
|
|
|
923 |
|
Trade and other receivables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Allowance for Impairment |
The allowance for impairment recognized during the period on trade and other receivables was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Balance at end of previous year |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
(53) |
|
|
|
(56) |
|
|
|
(54) |
|
| |
|
|
64 |
|
|
|
24 |
|
|
|
26 |
|
Currency translation and other |
|
|
(40) |
|
|
|
55 |
|
|
|
(18) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Nominal Contractual Maturities of Non-Derivative Financial Liabilities |
The table below presents the nominal contractual maturities of the company’s non-derivative financial liabilities including interest payments and derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-derivative financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
(70 199) |
|
|
|
(115 992) |
|
|
|
(2 962) |
|
|
|
(8 108) |
|
|
|
(6 398) |
|
|
|
(11 951) |
|
|
|
(86 573) |
|
| |
|
|
(26 324) |
|
|
|
(26 547) |
|
|
|
(25 410) |
|
|
|
(150) |
|
|
|
(177) |
|
|
|
(277) |
|
|
|
(532) |
|
| |
|
|
(2 397) |
|
|
|
(2 706) |
|
|
|
(704) |
|
|
|
(606) |
|
|
|
(448) |
|
|
|
(447) |
|
|
|
(501) |
|
| |
|
|
(18) |
|
|
|
(23) |
|
|
|
(5) |
|
|
|
(5) |
|
|
|
(4) |
|
|
|
(9) |
|
|
|
- |
|
| |
|
|
(178) |
|
|
|
(178) |
|
|
|
(178) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| |
|
|
(221) |
|
|
|
(239) |
|
|
|
(84) |
|
|
|
(132) |
|
|
|
(12) |
|
|
|
(2) |
|
|
|
(10) |
|
| |
|
|
(14) |
|
|
|
(14) |
|
|
|
(14) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
(5 481) |
|
|
|
(5 481) |
|
|
|
(5 481) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Foreign exchange derivatives |
|
|
(563) |
|
|
|
(563) |
|
|
|
(416) |
|
|
|
(59) |
|
|
|
- |
|
|
|
(87) |
|
|
|
- |
|
Cross currency interest rate swaps |
|
|
(205) |
|
|
|
(205) |
|
|
|
(60) |
|
|
|
(51) |
|
|
|
(32) |
|
|
|
(18) |
|
|
|
(44) |
|
| |
|
|
(102) |
|
|
|
(102) |
|
|
|
(102) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| |
|
|
(46) |
|
|
|
(46) |
|
|
|
(46) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Of which: related to cash flow hedges |
|
|
(460) |
|
|
|
(460) |
|
|
|
(425) |
|
|
|
(24) |
|
|
|
- |
|
|
|
(5) |
|
|
|
(6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-derivative financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
(69 484) |
|
|
|
(113 412) |
|
|
|
(3 453) |
|
|
|
(3 416) |
|
|
|
(7 311) |
|
|
|
(14 352) |
|
|
|
(84 881) |
|
| |
|
|
(24 601) |
|
|
|
(24 760) |
|
|
|
(23 750) |
|
|
|
(257) |
|
|
|
(128) |
|
|
|
(328) |
|
|
|
(297) |
|
| |
|
|
(2 303) |
|
|
|
(2 592) |
|
|
|
(639) |
|
|
|
(620) |
|
|
|
(398) |
|
|
|
(447) |
|
|
|
(488) |
|
| |
|
|
(19) |
|
|
|
(25) |
|
|
|
(5) |
|
|
|
(4) |
|
|
|
(4) |
|
|
|
(8) |
|
|
|
(4) |
|
| |
|
|
(94) |
|
|
|
(94) |
|
|
|
(94) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| |
|
|
(269) |
|
|
|
(297) |
|
|
|
(172) |
|
|
|
(94) |
|
|
|
(20) |
|
|
|
(2) |
|
|
|
(9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
(5 614) |
|
|
|
(5 614) |
|
|
|
(5 614) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Foreign exchange derivatives |
|
|
(52) |
|
|
|
(52) |
|
|
|
(52) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Cross currency interest rate swaps |
|
|
(55) |
|
|
|
(55) |
|
|
|
9 |
|
|
|
9 |
|
|
|
(30) |
|
|
|
1 |
|
|
|
(46) |
|
| |
|
|
(94) |
|
|
|
(94) |
|
|
|
(93) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1) |
|
| |
|
|
(69) |
|
|
|
(69) |
|
|
|
(69) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Of which: related to cash flow hedges |
|
|
(134) |
|
|
|
(134) |
|
|
|
(91) |
|
|
|
(2) |
|
|
|
(38) |
|
|
|
- |
|
|
|
(4) |
|
|
| Summary of Carrying Amount of Fixed Rate Interest-Bearing Financial Liabilities and Fair Value |
The table below summarizes the carrying amount and the fair value of the fixed rate interest-bearing financial liabilities as recognized in the statement of financial position. Floating rate interest-bearing financial liabilities, trade and other receivables and trade and other payables, lease liabilities and derivative financial instruments have been excluded from the analysis as their carrying amount is a reasonable approximation of their fair value.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
(41 050) |
|
|
|
(41 863) |
|
|
|
(45 800) |
|
|
|
(45 558) |
|
| |
|
|
(27 854) |
|
|
|
(27 187) |
|
|
|
(21 915) |
|
|
|
(21 605) |
|
| |
|
|
(519) |
|
|
|
(467) |
|
|
|
(1 108) |
|
|
|
(1 046) |
|
| |
|
|
(509) |
|
|
|
(465) |
|
|
|
(484) |
|
|
|
(461) |
|
| |
|
|
(364) |
|
|
|
(362) |
|
|
|
(375) |
|
|
|
(373) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Analysis of Financial Instruments |
The table below presents the fair value hierarchy, which classifies financial instruments according to the extent to which their valuation relies on observable market inputs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value hierarchy 31 December 2025 |
|
Quoted (unadjusted) prices - level 1 |
|
|
Observable market inputs - level 2 |
|
|
Unobservable market inputs - level 3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives at fair value through profit and loss |
|
|
- |
|
|
|
36 |
|
|
|
- |
|
Derivatives in a cash flow hedge relationship |
|
|
31 |
|
|
|
454 |
|
|
|
- |
|
Derivatives in a net investment hedge relationship |
|
|
- |
|
|
|
207 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred consideration on acquisitions at fair value |
|
|
- |
|
|
|
- |
|
|
|
241 |
|
Derivatives at fair value through profit and loss |
|
|
- |
|
|
|
5 609 |
|
|
|
- |
|
Derivatives in a cash flow hedge relationship |
|
|
64 |
|
|
|
396 |
|
|
|
- |
|
Derivatives in a fair value hedge relationship |
|
|
- |
|
|
|
102 |
|
|
|
- |
|
Derivatives in a net investment hedge relationship |
|
|
- |
|
|
|
227 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value hierarchy 31 December 2024 |
|
Quoted (unadjusted) prices - level 1 |
|
|
Observable market inputs - level 2 |
|
|
Unobservable market inputs - level 3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Held for trading (non-derivatives) |
|
|
- |
|
|
|
9 |
|
|
|
- |
|
Derivatives at fair value through profit and loss |
|
|
- |
|
|
|
26 |
|
|
|
- |
|
Derivatives in a cash flow hedge relationship |
|
|
27 |
|
|
|
416 |
|
|
|
- |
|
Derivatives in a net investment hedge relationship |
|
|
- |
|
|
|
345 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred consideration on acquisitions at fair value |
|
|
- |
|
|
|
- |
|
|
|
288 |
|
Derivatives at fair value through profit and loss |
|
|
- |
|
|
|
5 644 |
|
|
|
- |
|
Derivatives in a cash flow hedge relationship |
|
|
29 |
|
|
|
105 |
|
|
|
- |
|
Derivatives in a fair value hedge relationship |
|
|
- |
|
|
|
94 |
|
|
|
- |
|
Derivatives in a net investment hedge relationship |
|
|
- |
|
|
|
14 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Hedging Reserve and Hedging Instruments |
The company’s hedging reserves disclosed in Note 21 C hanges in equity and earnings per share relate to the following instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
Foreign currency & others |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of hedging instrument recognized in OCI |
|
|
403 |
|
|
|
(312) |
|
|
|
92 |
|
Reclassified to profit or loss / cost of inventory |
|
|
(81) |
|
|
|
(111) |
|
|
|
(192) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
Foreign currency & others |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of hedging instrument recognized in OCI |
|
|
54 |
|
|
|
519 |
|
|
|
573 |
|
Reclassified to profit or loss / cost of inventory |
|
|
9 |
|
|
|
(273) |
|
|
|
(264) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Offsetting Financial Assets and Liabilities |
The following financial assets and liabilities are subject to offsetting, enforceable master netting agreements and similar agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
Net amount recognized in the statement of financial position 1 |
|
|
Other offsetting agreements 2 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
728 |
|
|
|
728 |
|
|
|
(725) |
|
|
|
3 |
|
| |
|
|
(6 397) |
|
|
|
(6 397) |
|
|
|
725 |
|
|
|
(5 672) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
Net amount recognized in the statement of financial position 1 |
|
|
Other offsetting agreements 2 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
815 |
|
|
|
815 |
|
|
|
(814) |
|
|
|
1 |
|
| |
|
|
(5 886) |
|
|
|
(5 886) |
|
|
|
814 |
|
|
|
(5 071) |
|
1 |
Net amount recognized in the statement of financial position after considering agreements that meet the offsetting criteria under IFRS. |
2 |
Other offsetting agreements include collateral, guarantee instruments and offsetting agreements that do not meet the offsetting criteria under IFRS. |
|