Financhill
Buy
59

BUD Quote, Financials, Valuation and Earnings

Last price:
$62.35
Seasonality move :
1.29%
Day range:
$61.77 - $62.43
52-week range:
$45.94 - $67.49
Dividend yield:
1.41%
P/E ratio:
21.30x
P/S ratio:
2.08x
P/B ratio:
1.56x
Volume:
2.7M
Avg. volume:
2.4M
1-year change:
2.18%
Market cap:
$121.9B
Revenue:
$59.8B
EPS (TTM):
$2.93
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 -$644M -$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 $5.1B $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 $17.9B $19B $19.1B $20.4B
EBIT $6.7B $12.8B $14B $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 $12.8B $14B $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 -$193M $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 $439M $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 $4B
EBIT $4.7B $3.9B $4.3B $3.6B $4B
 
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 $4B
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 -$904M -$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 $4.8B $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 -- $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 $2.93
Diluted EPS (Cont. Ops) $0.68 $2.33 $2.96 $2.65 $2.93
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) -$904M -$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 $4.8B $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 $1.4B $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 $2.93 --
Diluted EPS (Cont. Ops) $2.33 $2.96 $2.65 $2.93 --
Weighted Average Basic Share $8B $8B $8B $8B --
Weighted Average Diluted Share $8B $8B $8B $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

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock