Profile | |||||||
Report of the Board of Directors | |||||||
page | Board of Directors of Heineken Holding N.V. | ||||||
Introduction | |||||||
Policy Principles | |||||||
Activities | |||||||
Review of 2024 | |||||||
Heineken N.V. Performance in 2024 and Outlook | |||||||
Financial Statements | |||||||
Dividend | |||||||
Corporate Governance Statement | |||||||
Introduction | |||||||
Board of Directors | |||||||
General Meeting of Shareholders | |||||||
Article 10 of the EU Takeover Directive Decree | |||||||
Sustainability Statements | |||||||
Introduction | |||||||
ESRS 2 General Disclosures | |||||||
Incorporation by Reference | |||||||
Environmental | |||||||
Social | |||||||
Responsible | |||||||
Remuneration Report | |||||||
Statement – The pdf and iXBRL viewer copy of the Annual Report of Heineken Holding N.V. for the year 2024 is not in the ESEF- format as specified by the European Commission in Regulatory Technical Standard on ESEF (Regulation (EU) 2019/815). The ESEF reporting package is available at www.heinekenholding.com. | ||||
Financial Statements 2024 | |||||
page | Contents | ||||
Heineken Holding N.V. Income Statement | |||||
Heineken Holding N.V. Balance Sheet | |||||
Heineken Holding N.V. Shareholders' Equity | |||||
Notes to the Heineken Holding N.V. Financial Statements | |||||
Consolidated Income Statement | |||||
Consolidated Statement of Other Comprehensive Income | |||||
Consolidated Statement of Financial Position | |||||
Consolidated Statement of Cash Flows | |||||
Consolidated Statement of Changes in Equity | |||||
Notes to the Consolidated Financial Statements | |||||
Other Information | |||||
page | Appropriation of Results | ||||
Independent Auditor’s Report | |||||
Limited Assurance Report of the Independent Auditor on the Sustainability Statement | |||||
Shareholder Information | |||||
Heineken Holding N.V. | |||||
Heineken N.V. | |||||
American Depositary Receipts | |||||
Bondholder Information | |||||
Investor Relations | |||||
Historical Summary | |||||
Glossary | |||||
BOARD OF DIRECTORS OF HEINEKEN HOLDING N.V. REPORT OF THE BOARD OF DIRECTORS |
Name | Year of Birth | Position | Appointed in | Last reappointment* | Nationality |
Mrs C.L. de Carvalho-Heineken | 1954 | Executive director | 1988 | 2023 | Dutch |
Mr M.R. de Carvalho | 1944 | Executive director | 2015 | 2023 | British |
Mr M. Das | 1948 | Non-executive director | 1994 | 2021 | Dutch |
Mrs C.M. Kwist | 1967 | Non-executive director | 2011 | 2023 | Dutch |
Mr A.A.C. de Carvalho | 1984 | Non-executive director | 2013 | 2021 | Dutch & British |
Mrs A.M. Fentener van Vlissingen | 1961 | Non-executive director | 2018 | 2022 | Dutch |
Mrs L.L.H. Brassey | 1986 | Non-executive director | 2018 | 2022 | Dutch & British |
Mr J.F.M.L. van Boxmeer | 1961 | Non-executive director | 2020 | 2024 | Belgian |
EXECUTIVE DIRECTORS | ||||
MRS C.L. DE CARVALHO- HEINEKEN Profession: Company director Supervisory board seats (or non- executive board memberships) in Large Dutch Entities**: None Other positions***: Board member of L’Arche Green N.V., L’Arche Holding B.V. and Stichting Administratiekantoor Priores (Chair) | MR M.R. DE CARVALHO Profession: Chairman of Capital Generation Partners (CapGen) Supervisory board seats (or non- executive board memberships) in Large Dutch Entities**: Heineken N.V. Other positions***: Board member of L’Arche Green N.V., Independent Board Member Koç Holding | |||
NON-EXECUTIVE DIRECTORS | ||||
MR M. DAS CHAIR Profession: Lawyer Supervisory board seats (or non- executive board memberships) in Large Dutch Entities**: Heineken N.V. Other positions***: Board member of L’Arche Green N.V. (Chair), L’Arche Holding B.V. and Stichting Administratiekantoor Priores | MRS C.M. KWIST Profession: Company director Supervisory board seats (or non- executive board memberships) in Large Dutch Entities**: Picnic International B.V. Other positions***: Managing director of Greenfee B.V.; Board member of L’Arche Green N.V. | MR A.A.C. DE CARVALHO Profession: Company director Supervisory board seats (or non- executive board memberships) in Large Dutch Entities**: None Other positions***: Board member of Stichting Administratiekantoor Priores | ||
MRS A.M. FENTENER VAN VLISSINGEN Profession: Company director Supervisory board seats (or non- executive board memberships) in Large Dutch Entities**: SHV Holdings N.V. (Chair), Van Oord N.V. Other positions***: Board member of Lhoist | MRS L.L.H BRASSEY Profession: Co-founder of Greenwood Place Supervisory board seats (or non- executive board memberships) in Large Dutch Entities**: None Other positions***: Board member of Stichting Administratiekantoor Priores | MR J.F.M.L. VAN BOXMEER Profession: Chair of Vodafone Group Plc (non- executive director) Supervisory board seats (or non- executive board memberships) in Large Dutch Entities**: None Other positions***: Member Shareholders Committee Henkel AG & Co. KGaA | ||
INTRODUCTION REPORT OF THE BOARD OF DIRECTORS |
CORPORATE GOVERNANCE STATEMENT REPORT OF THE BOARD OF DIRECTORS |
L'Arche Green N.V. | |||||||||||
53.171% | |||||||||||
Heineken Holding N.V. | |||||||||||
46.829%* | |||||||||||
Board of Directors | |||||||||||
50.005% | |||||||||||
Heineken N.V. | |||||||||||
49.995% | |||||||||||
Supervisory Board | |||||||||||
Executive Board | |||||||||||
Shareholders | *Including the 0.03% stake held directly by Mrs C.L. de Carvalho-Heineken and 1,790% of Heineken Holding N.V. shares held by Heineken N.V. | ||||||||||
Management | |||||||||||
Meetings of the Board of Directors | |
Mr M. Das | 7/8 |
Mrs C.M. Kwist | 8/8 |
Mr A.A.C. de Carvalho | 8/8 |
Mrs A.M. Fentener van Vlissingen | 8/8 |
Mrs L.L.H. Brassey | 8/8 |
Mr J.F.M.L. van Boxmeer | 8/8 |
SUSTAINABILITY STATEMENTS REPORT OF THE BOARD OF DIRECTORS |
Topical Standards | |||||||
Environmental | Social | Responsible | |||||
ESRS E1 | ESRS S1 | ESRS S4 | |||||
Climate change | Own workforce | Consumers and end-users | |||||
ESRS E3 | ESRS S2 | ||||||
Water | Workers in the value chain | ||||||
ESRS E5 | |||||||
Resource use and circular economy | |||||||
Incorporation by reference | ||
included in the Sustainability Statement of Heineken N.V. as incorporated by reference into the Heineken Holding N.V. Consolidated Sustainability Statements, supplemented with any additional data specific to Heineken Holding N.V., were applicable. | ||
ESRS 2 GENERAL DISCLOSURES SUSTAINABILITY STATEMENTS |
Heineken Holding N.V. Board of Directors | Board of Directors meets together with Preparatory Committee | ||||||||||||
Heineken N.V. Supervisory Board | Delegated Member | ||||||||||||
Audit Committee | Remuneration Committee | Preparatory Committee | |||||||||||
Selection and Appointment Committee | Sustainability and Responsibility Committee | ||||||||||||
Heineken N.V. Executive Board | CEO provides updates to Preparatory Committee and Board of Directors | ||||||||||||
Core elements of due diligence | Sections in the sustainability statements |
a) Embedding due diligence in governance, strategy and business model | |
b) Engaging with affected stakeholders in all key steps of the due diligence | |
c) Identifying and assessing adverse impacts | |
d) Taking actions to cease, prevent or mitigate adverse impacts | Refer to the topical sections of the Heineken N.V. Sustainability Statements reflecting the range of actions through which impacts are addressed. |
e) Tracking the effectiveness of these efforts and communicating how impacts are addressed | Refer to the topical sections of the Heineken N.V. Sustainability Statements reflecting the ambitions, goals and targets to track the effectiveness of efforts. |
Business model and value chain description HEINEKEN's ambition is to Brew a Better World across the entire value chain, from Barley to Bar. HEINEKEN works with more than 35,000 direct suppliers across approximately 140 countries to support its operations. | |||||
AGRICULTURE HEINEKEN sources a wide range of agricultural raw materials for brewing and producing HEINEKEN's beverages. The ten primary raw materials include barley, hops, rice, and maize for HEINEKEN's beers, apples for cider, grapes for wine, and various fruits used for flavouring. These materials are grown by farmers across different regions worldwide and HEINEKEN sources them from both local and larger global suppliers. Developing responsible agricultural supply chains is a priority for HEINEKEN, as increasing the use of sustainable raw materials helps reduce the impact on nature and supports the social and economic conditions of farmers and their communities. | PACKAGING Most of HEINEKEN's beer and cider is packaged in glass bottles, aluminium cans, and steel kegs. For secondary packaging, HEINEKEN uses materials such as paper and plastic. HEINEKEN is constantly exploring innovative ways to use packaging materials to enhance reuse and recycling. Packaging materials are sourced from various suppliers around the world. HEINEKEN's circularity strategy prioritises three key areas to drive progress towards a closed- loop approach for HEINEKEN's packaging: reuse, recycled content, and recyclable design. | BREWING Brewing beer and making cider is a craft. HEINEKEN operates over 170 breweries, malteries, cider plants, and other production facilities worldwide. These facilities enable us to brew, ferment, and process HEINEKEN's beverages for distribution. Under HEINEKEN's Net Zero Programme, HEINEKEN aims to improve energy consumption and transition to renewable energy. HEINEKEN's water strategy takes a holistic approach, focusing on responsible water use, effective wastewater management, and supporting water security in HEINEKEN's production, supply chain, and communities—particularly in water-stressed areas. | LOGISTICS HEINEKEN manages the global movement of HEINEKEN's products using various transport modes, including road, rail, ocean freight, and inland barges. HEINEKEN adapts its distribution methods to meet local demands and ensure timely delivery, using both HEINEKEN's own fleet and third-party distributors. Reducing the distance HEINEKEN's products travel benefits the environment, and optimising trips and trucks used for distribution is a key driver in reducing HEINEKEN's impact. | CUSTOMERS We sell HEINEKEN's products through various sales channels, including on-trade establishments such as bars, restaurants, and hotels, as well as off-trade retailers, both large and small. To serve a cool drink, HEINEKEN works with HEINEKEN's fridge suppliers to continually improve energy efficiency, explore fridge circularity, and- where possible - support local pubs and bars in accessing renewable electricity more easily. | CONSUMERS HEINEKEN's consumers are individuals who buy HEINEKEN's beverages, either through HEINEKEN's customers or via our e-commerce platforms. We offer more choice with HEINEKEN's 0.0 portfolio of beer and cider brands and empower consumers with clear, transparent information about HEINEKEN's products. HEINEKEN also uses HEINEKEN's brands to promote moderation and responsible consumption through campaigns and sponsorships, with an increasingly important role for HEINEKEN's non-alcoholic products. |
Theme | Response |
Water | |
Are your water efficiency goals ambitious enough, when compared to those of your peers? | Comparing water efficiency across beer companies requires careful consideration of context. For example, HEINEKEN operates a much broader global footprint than its major peers, and manages a relatively higher number of smaller breweries, which naturally leads to a higher hl/hl ratio compared to their larger facilities. HEINEKEN also uses returnable bottles, a positive step for HEINEKEN's circularity and CO2 emissions agenda, though it needs additional water for bottle washing. Furthermore, when HEINEKEN integrates new production sites through acquisitions, it takes time to align them with HEINEKEN's water efficiency standards. These factors make HEINEKEN's goals uniquely tailored to its operations, but they are no less ambitious. |
Circularity | |
Which goals are the most challenging to achieve and why? | All three of HEINEKEN's circularity goals are ambitious and come with their own challenges. However, the reuse goal is particularly demanding, as it requires significant effort and collaboration with multiple stakeholders. HEINEKEN's focus is on increasing the volume of reusable packaging used for its products, aiming to raise the percentage of volumes sold in reusable packaging to 43% by 2030. Achieving this will involve co-creating complex reuse infrastructures. Despite the complexity, HEINEKEN also sees benefits in terms of growth and improved margins. |
Diversity, equity & inclusion | |
Where are you on your Equal Pay for Equal Work journey – and will you disclose any pay gap? | By 2024, 100% of HEINEKEN's operating companies have been assessed and started to implement action plans to support equal pay for equal work (or work of equal value) between female and male colleagues. These plans focus on closing any pay gaps, ensuring equal representation, and addressing disparities in new hires and promotion opportunities. Actions include embedding structural checks and controls in processes to ensure gender-neutral pay decisions. As a result, HEINEKEN achieved a global pay gap of 2.3%. More information can be found in the 'Own workforce' section of the Heineken N.V. Sustainability Statements. |
Biodiversity | |
Why is biodiversity not considered ‘material’ on your double materiality matrix, and will you report in line with TNFD or ESRS in the future? | Biodiversity was not considered ‘material’ on HEINEKEN's double materiality matrix because it scored below the threshold defined by HEINEKEN's methodology, which evaluates topics based on their impact, risks and opportunities. However, HEINEKEN recognises its close link to its efforts in emissions reduction, healthy watersheds, and sustainable sourcing of raw materials. Although deemed non-material, HEINEKEN reports on biodiversity in line with the mandatory ESRS guidelines. See the 'Biodiversity' section of the Heineken N.V. Sustainability Statements. |
Governance | |
Does your board get regular updates on your sustainability strategy? | Yes, sustainability is actively managed at all leadership levels. The Heineken N.V.'s Executive Board approves the sustainability strategy, while the Heineken N.V.'s Executive Team ensures its implementation across the organisation. The CEO chairs the Sustainability and Responsibility Steering Committee, which oversees progress and addresses challenges. The Heineken N.V.'s Supervisory Board and its Sustainability and Responsibility Committee monitor the strategy, provide advice on objectives, and review performance. See pages 151-152 of the Heineken N.V. Sustainability Statements. The Board of Directors of Heineken Holding N.V. is informed, aware of, and discusses, the sustainability strategy of HEINEKEN during its meetings together the Preparatory Committee, which the CEO attends to |
HEINEKEN's double materiality matrix | ||
Sustainability topics identified as material Above the threshold of 2.5 on a scale from 1 to 5 in impact and/or financial significance. These topics are considered within the scope of ESRS reporting requirements. | ||
Sustainability topics identified as relevant, but not material These are topics with an impact and/or financial significance below the threshold of 2.5. While they are relevant for HEINEKEN, they are not material for ESRS reporting. However, some of these topics are included in the annual reporting as they are beneficial to users of the sustainability statements. HEINEKEN refers to these as 'voluntary disclosures’. | ||
Overview material topics, impacts, risks and opportunities | |||||||||
Topic | Value chain | Main risks and opportunities | Main impacts (negative and positive) | Time horizon | Section of the Heineken N.V. Sustainability Statements | ||||
Climate change | ■ Carbon pricing, taxation, and emissions trading schemes are expected to be the primary levers through which governments regulate emissions and incentivise decarbonisation. This may potentially increase the price of raw materials, energy, equipment, and other related inputs. | ■ The use of fossil energy across the value chain continues to emit carbon into the atmosphere, which contributes to global warming. ■ HEINEKEN's net zero ambition is motivating value chain partners to set targets and reduce carbon emissions. | Short-, medium- and long-term | Climate change | |||||
Water security | ■ Changes in water availability due to climate change, population growth, or regulatory shifts may lead to production interruptions and loss of revenue. | ■ Water withdrawal in water-stressed areas reduces water availability. ■ Through collaboration with third parties, watersheds are increasingly being protected and restored. | Short-, medium- and long-term | Water | |||||
Responsible consumption | ■ Debates on alcohol consumption may result in increased excise duties, minimum unit pricing, reduced commercial freedoms—including availability and visibility—sponsorship bans, health warnings, reputational damage, and a negative impact on revenues and profits. ■ Become a market leader in the no- and low-alcohol category. | ■ Abuse and overconsumption of alcohol leading to negative health and societal impacts. ■ Expanding no- and low-alcohol beverage options ensures that consumers 'always have a choice'. | Short-, medium- and long-term | Consumers and end- users | |||||
Sustainable agriculture | ■ Disruption of sourcing continuity, such as changes in the availability, quality, or price of ingredients due to external factors like political instability and climate change, may lead to resource shortages, increased costs, production interruptions, and loss of revenue. | ■ Sourcing of raw materials, grown using conventional methods, can increase carbon emissions and impact the availability and quality of water. ■ Collaborating with business partners and farmers to adopt innovative and sustainable agricultural practices reduces environmental impact and enhances resilience to climate change. | Short-, medium- and long-term | Resource use and circular economy; Workers in the value chain | |||||
Resources and circularity | ■ Changes in the impact, speed, and costs of new environmental regulations may affect operations and increase expenses. | ■ Contributing to carbon emissions by sourcing virgin materials. ■ Indirectly contributing to landfill waste through consumers. ■ Investing in return systems for reusable packaging fosters a circular economy by promoting material reuse and reducing demand for virgin resources. ■ Innovating in reusing by-products in production enhances resource efficiency and minimises waste. | Short-, medium- and long-term | Resource use and circular economy | |||||
Responsible marketing | ■ Commercial campaigns that do not align with HEINEKEN’s Responsible Marketing Code, such as those seemingly targeting minors or promoting excessive alcohol consumption, may result in fines, litigation, and damage to the brand's reputation. | ■ Positively influencing consumer behaviour through Responsible Consumption and 0.0% campaigns. ■ Providing transparent, easily accessible information on labels beyond local legal requirements empowers consumers to make informed choices. | Short-, medium- and long-term | Consumers and end- users | |||||
Labour practices and human rights | ■ Significant alleged or actual non-compliance with the Human Rights Policy or Supplier Code within HEINEKEN's operations or value chain may lead to claims, fines, and reputational damage. | ■ Raising labour and human rights standards globally due to HEINEKEN’s operational footprint. | Short-, medium- and long-term | Own workforce; Workers in the value chain | |||||
Diversity, equity & inclusion (DEI) | ■ Failure to achieve HEINEKEN's DEI ambitions and unlock the full potential of HEINEKEN's people and organisation may result in lost business opportunities. | ■ Promoting inclusivity and actively adopting DEI practices within the organisation fosters a diverse workplace culture. | Short-, medium- and long-term | Own workforce | |||||
HEINEKEN material topic | ESRS disclosure requirements and/or entity-specific disclosures |
Climate change | ESRS E1 Climate change1 |
Water security | ESRS E3 Water and marine resources1 |
Responsible consumption | ESRS S4 Consumers and end-users1 |
Sustainable agriculture | ESRS E5 Resource use and circular economy1 ESRS S2 Workers in the value chain |
Resources and circularity | ESRS E5 Resource use and circular economy1 |
Responsible marketing | ESRS S4 Consumers and end-users1 |
Labour practices and human rights | ESRS S1 Own workforce1 ESRS S2 Workers in the value chain |
Diversity, equity and inclusion | ESRS S1 Own workforce1 |
Double materiality seven-phase process | ||||||
Phase | Phase | Phase | Phase | Phase | Phase | Phase |
Evaluating HEINEKEN’s current state and external context | Mapping the value chain and potential impacts | Engaging internal and external stakeholders | Prioritising the material topics | Validating the outcomes with the group of subject matter experts | Confirming the results with the Executive Board | Assessment by Heineken Holding N.V. |
ESRS | # | Description | Reference | Page reference within these Sustainability Statements | Explanation |
ESRS 2 | BP-1 | General basis for preparation of the sustainability statements | General basis of preparation of the sustainability statements | ||
ESRS 2 | BP-2 | Disclosures in relation to specific circumstances | Disclosures in relation to specific circumstances | ||
ESRS 2 | GOV-1 | The role of the administrative, management and supervisory bodies | Role of the Board of Directors in sustainability matters | ||
ESRS 2 | GOV-2 | Information provided to and sustainability matters addressed by the undertaking’s administrative, management and supervisory bodies | Role of the Board of Directors in sustainability matters | ||
ESRS 2 | GOV-3 | Integration of sustainability-related performance in incentive schemes | Integration of sustainability-related performance in incentive schemes | ||
ESRS 2 | GOV-4 | Statement on due diligence | Statement on due diligence | ||
ESRS 2 | GOV-5 | Risk management and internal controls over sustainability reporting | Risk management and internal controls over sustainability reporting | ||
ESRS 2 | SBM-1 | Strategy, business model and value chain | Strategy, business model and value chain | ||
ESRS 2 | SBM-2 | Interests and views of stakeholders | Interests and views of stakeholders | ||
ESRS 2 | SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | Material impacts, risks and opportunities and their interaction with strategy and business model | Phased-in option applied for DR48e and AR22 (anticipated financial effects), in line with ESRS 1 Appendix C: List of phased-in Disclosure Requirements. | |
ESRS 2 | IRO-1 | Description of the processes to identify and assess material impacts, risks and opportunities | Description of the process to identify and assess material impacts, risks and opportunities | ||
ESRS 2 | IRO-2 | Disclosure requirements in ESRS covered by the undertaking’s sustainability statement | Reference table | ||
ESRS 2 | MDR-P | Policies adopted to manage material sustainability matters | Minimum disclosure requirements on policies are included in the policies sections of the topical sections of the Heineken N.V. Sustainability Statements. | ||
ESRS 2 | MDR-A | Actions and resources in relation to material sustainability matters | Minimum disclosure requirements on actions and resources are included in the actions and resources sections of the topical sections of the Heineken N.V. Sustainability Statements. | ||
ESRS 2 | MDR-M | Metrics in relation to material sustainability matters | See Appendix 4 'Basis of preparation' of the Heineken N.V. Sustainability Statements. | ||
ESRS 2 | MDR-T | Tracking effectiveness of policies and actions through targets | Minimum disclosure requirements on targets are included in the metrics and targets sections of the topical sections of the Heineken N.V. Sustainability Statements. |
ENVIRONMENTAL | ||
Page 167 of the Heineken N.V. Sustainability Statements | ||
SOCIAL | ||
Page 206 of the Heineken N.V. Sustainability Statements | ||
RESPONSIBLE | ||
Page 232 of the Heineken N.V. Sustainability Statements | ||
CLIMATE CHANGE ESRS E1 Starting on page 168 | Strategy | |||
Impacts, risks and opportunities - Policies | ||||
Impacts, risks and opportunities - Actions and resources | ||||
Metrics and targets | ||||
WATER ESRS E3 Starting on page 182 | Strategy | |||
Impacts, risks and opportunities - Strategy | ||||
Impacts, risks and opportunities - Policies | ||||
Impacts, risks and opportunities - Actions and resources | ||||
Metrics and targets | ||||
RESOURCE USE AND CIRCULAR ECONOMY ESRS E5 Starting on page 189 | Strategy | |||
Impacts, risks and opportunities - Policies | ||||
Impacts, risks and opportunities - Actions and resources | ||||
Metrics and targets | ||||
Biodiversity | ||||
EU TAXONOMY Starting on page 199 | ||||
HEINEKEN's view of the EU Taxonomy | ||||
Turnover | ||||
CapEx | ||||
OpEX | ||||
OWN WORKFORCE ESRS S1 Starting on page 207 | Strategy | |||
Impacts, risks and opportunities - Policies | ||||
Impacts, risks and opportunities - Processes | ||||
Impacts, risks and opportunities - Actions and resources | ||||
Metrics and targets | ||||
Voluntary disclosures | ||||
WORKERS IN THE VALUE CHAIN ESRS S2 Starting on page 224 | Strategy | |||
Impacts, risks and opportunities - Policies | ||||
Impacts, risks and opportunities - Processes | ||||
Impacts, risks and opportunities - Actions and resources | ||||
Metrics and targets | ||||
APPENDICES Starting on page 242 | Appendix 1 - Incorporation by reference | |||
Appendix 2 - Linking impacts, risks and opportunities to policies and actions | ||||
Appendix 3 - Datapoints that derive from other EU legislation | ||||
Appendix 4 - Basis of preparation | ||||
Appendix 5 - Reference table | ||||
CONSUMERS AND END- USERS ESRS S4 Starting on page 233 | Strategy | |||
Impacts, risks and opportunities - Policies | ||||
Impacts, risks and opportunities - Processes | ||||
Impacts, risks and opportunities - Actions and resources | ||||
Metrics and targets | ||||
REMUNERATION REPORT REPORT OF THE BOARD OF DIRECTORS |
Remuneration element | Description | Strategic role | |
Base Board fees | Members of the Board of Directors receive the same fixed cash compensation for their services as the members of the Supervisory Board of Heineken N.V. No variable pay and/or equity awards are offered. In order to provide a fee level that is competitive with other companies comparable to HEINEKEN, reviews are conducted on a regular basis. | The Remuneration Committee of Heineken N.V. is responsible to review the compensation levels on a regular basis and to bring forward proposals (if any) to the Supervisory Board of Heineken N.V. Proposals are submitted to the General Meeting of Shareholders of Heineken N.V. for approval. This review is done through a benchmark assessment against a pan-European peer group consisting of companies that are of comparable size to HEINEKEN. | |
Allowances and benefits | Members of the Board of the Directors are not reimbursed and compensated for additional efforts that enable them to exercise their role. | Members receive no reimbursement of travel expenses and are not compensated for intercontinental travel required to exercise their role. Small benefits such as retirement gifts may be provided. |
In thousands of € | 2024 | 2023 | 2022 | 2021 | 2020 |
Executive members: | |||||
C.L. de Carvalho-Heineken | 115 | 90 | 90 | 90 | 90 |
M.R. de Carvalho* | 315 | 231 | 225 | 225 | 225 |
Total remuneration executive members | 430 | 321 | 315 | 315 | 315 |
Non-executive members: | |||||
M. Das (Chair)* | 265 | 250 | 250 | 250 | 250 |
C.M. Kwist | 115 | 90 | 90 | 90 | 90 |
A.A.C. de Carvalho | 115 | 90 | 90 | 90 | 90 |
A.M. Fentener van Vlissingen | 115 | 90 | 90 | 90 | 90 |
L.L.H. Brassey | 115 | 90 | 90 | 90 | 90 |
J.F.M.L. van Boxmeer1,2 | 115 | 90 | 90 | 90 | 53 |
C.A.G. de Carvalho3 | — | 27 | 63 | — | — |
J.A. Fernández Carbajal*4 | — | 23 | 256 | 232 | 244 |
Total remuneration non- executive members | 840 | 750 | 1,019 | 932 | 907 |
Total remuneration | 1,270 | 1,071 | 1,334 | 1,247 | 1,222 |
2024 | 2023 | 2022 | 2021 | 2020 | ||||
In thousands of € | Base Board Fee | Committee Fees | Allowances and Benefits | Total Remune- ration | Total Remune- ration | Total Remune- ration | Total Remune- ration | Total Remune- ration |
M. Das | 115 | — | — | 115 | 130 | 130 | 130 | 130 |
M.R. de Carvalho | 115 | 75 | 10 | 200 | 141 | 135 | 135 | 135 |
J.A. Fernández Carbajal1 | — | — | — | 0 | 33 | 166 | 142 | 154 |
STATEMENT OF THE BOARD OF DIRECTORS REPORT OF THE BOARD OF DIRECTORS |
page | Heineken Holding N.V. Income Statement | ||||
Heineken Holding N.V. Balance Sheet | |||||
Heineken Holding N.V. Shareholders' Equity | |||||
Notes to the Heineken Holding N.V. Financial Statements | |||||
Consolidated Income Statement | |||||
Consolidated Statement of Other Comprehensive Income | |||||
Consolidated Statement of Financial Position | |||||
Consolidated Statement of Cash Flows | |||||
Consolidated Statement of Changes in Equity | |||||
Notes to the Consolidated Financial Statements | |||||
1. Reporting entity | |||||
2. Basis of preparation | |||||
3. Significant events in the period and accounting estimates and judgements | |||||
4. Changes in accounting policies | |||||
5. General accounting policies | |||||
6. Operating activities | |||||
6.1 Operating segments | |||||
6.2 Other income | |||||
6.3 Raw materials, consumables and services | |||||
6.4 Personnel expenses | |||||
6.5 Share-based payments | |||||
6.6 Amortisation, depreciation and impairments | |||||
6.7 Earnings per share | |||||
7. Working capital | |||||
7.1 Inventories | |||||
7.2 Trade and other receivables | |||||
7.3 Trade and other payables | |||||
7.4 Returnable packaging materials | |||||
page | 8. Non-current assets | |||
8.1 Intangible assets | ||||
8.2 Property, plant and equipment | ||||
8.3 Loans and advances to customers | ||||
8.4 Equity instruments | ||||
8.5 Other non-current assets | ||||
9. Provisions and contingent liabilities | ||||
9.1 Post-retirement obligations | ||||
9.2 Provisions | ||||
9.3 Contingencies | ||||
10. Acquisitions, disposals and investments | ||||
10.1 Acquisitions and disposals of subsidiaries and non-controlling interests | ||||
10.2 Assets or disposal groups classified as held for sale | ||||
10.3 Investments in associates and joint ventures | ||||
11. Financing and capital structure | ||||
11.1 Net finance income and expense | ||||
11.2 Cash and cash equivalents | ||||
11.3 Borrowings | ||||
11.4 Capital and reserves | ||||
11.5 Credit, liquidity and market risk | ||||
11.6 Derivative financial instruments | ||||
12. Tax | ||||
12.1 Income tax expense | ||||
12.2 Deferred tax assets and liabilities | ||||
12.3 Income tax on other comprehensive income and equity | ||||
13. Other | ||||
13.1 Fair value | ||||
13.2 Off-balance sheet commitments | ||||
13.3 Related parties | ||||
13.4 HEINEKEN entities | ||||
13.5 Subsequent events | ||||
For the year ended 31 December | |||
In millions of € | Note | 2024 | 2023 |
Personnel expenses | — | — | |
Total expenses | — | — | |
Interest income | — | — | |
Interest expenses | — | — | |
Other net finance income/(expenses) | — | — | |
Net finance expenses | — | — | |
Share in result of participating interest in Heineken N.V. after income tax | II | 498 | 1,174 |
Profit before income tax | — | — | |
Income tax income/(expense) | III | — | — |
Profit | 498 | 1,174 |
Before appropriation of results As at 31 December | |||
In millions of € | Note | 2024 | 2023 |
Participating interest in Heineken N.V. | I | 9,546 | 9,733 |
Total financial fixed assets | 9,546 | 9,733 | |
Cash | — | — | |
Total current assets | — | — | |
Total assets | 9,546 | 9,733 | |
Issued capital | 461 | 461 | |
Share premium | 1,257 | 1,257 | |
Translation reserve | (2,168) | (1,866) | |
Hedging reserve | 52 | (6) | |
Cost of hedging reserve | (5) | (4) | |
Fair value reserve | 31 | 34 | |
Other legal reserves | 998 | 999 | |
Reserve for own shares | (390) | (390) | |
Retained earnings | 8,812 | 8,074 | |
Profit for the year | 498 | 1,174 | |
Total shareholders' equity | 9,546 | 9,733 | |
Other payables | — | — | |
Total current liabilities | — | — | |
Total shareholders' equity and liabilities | 9,546 | 9,733 |
In millions of € | Share capital | Share premium | Translation reserve | Hedging reserve | Cost of hedging reserve | Fair value reserve | Other legal reserves | Reserve for own shares | Retained earnings | Profit/(loss) for the year | Shareholders' equity |
Balance as at 1 January 2023 | 461 | 1,257 | (1,822) | (22) | (5) | 36 | 623 | — | 7,823 | 1,343 | 9,694 |
Profit for the year | — | — | — | — | — | — | 104 | — | (104) | 1,174 | 1,174 |
Other comprehensive income/(loss) | — | — | (44) | (63) | 1 | (2) | — | — | (34) | — | (142) |
Total comprehensive income/(loss) | — | — | (44) | (63) | 1 | (2) | 104 | — | (138) | 1,174 | 1,032 |
Realised hedge result from non-financial assets by Heineken N.V. | — | — | — | 79 | — | — | — | — | — | — | 79 |
Transfer to retained earnings | — | — | — | — | — | — | — | — | 1,343 | (1,343) | — |
Transfer between reserves | — | — | — | — | — | — | 272 | — | (272) | — | — |
Dividends to shareholders | — | — | — | — | — | — | — | — | (545) | — | (545) |
Purchase Heineken N.V. shares by Heineken N.V. | — | — | — | — | — | — | — | — | (480) | — | (480) |
Purchase own shares | — | — | — | — | — | — | — | (390) | — | — | (390) |
Dilution | — | — | — | — | — | — | — | — | 170 | — | 170 |
Share-based payments by Heineken N.V. | — | — | — | — | — | — | — | — | 1 | — | 1 |
Acquisition of non-controlling interests in Heineken N.V. group companies | — | — | — | — | — | — | — | — | (109) | — | (109) |
Hyperinflation impact on participating interest Heineken N.V. | — | — | — | — | — | — | — | — | 103 | — | 103 |
Changes in consolidation by Heineken N.V. | — | — | — | — | — | — | — | — | 178 | — | 178 |
Balance as at 31 December 2023 | 461 | 1,257 | (1,866) | (6) | (4) | 34 | 999 | (390) | 8,074 | 1,174 | 9,733 |
In millions of € | Share capital | Share premium | Translation reserve | Hedging reserve | Cost of hedging reserve | Fair value reserve | Other legal reserves | Reserve for own shares | Retained earnings | Profit/(loss) for the year | Shareholders' equity |
Balance as at 1 January 2024 | 461 | 1,257 | (1,866) | (6) | (4) | 34 | 999 | (390) | 8,074 | 1,174 | 9,733 |
Profit for the year | — | — | — | — | — | — | (4) | — | 4 | 498 | 498 |
Other comprehensive income/(loss) | — | — | (302) | 80 | (1) | (3) | — | — | 34 | — | (192) |
Total comprehensive income/(loss) | — | — | (302) | 80 | (1) | (3) | (4) | — | 38 | 498 | 306 |
Realised hedge result from non-financial assets by Heineken N.V. | — | — | — | (22) | — | — | — | — | — | — | (22) |
Transfer to retained earnings | — | — | — | — | — | — | — | — | 1,174 | (1,174) | — |
Transfer between reserves | — | — | — | — | — | — | 3 | — | (3) | — | — |
Dividends to shareholders | — | — | — | — | — | — | — | — | (489) | — | (489) |
Purchase Heineken N.V. shares by Heineken N.V. | — | — | — | — | — | — | — | — | (31) | — | (31) |
Dilution | — | — | — | — | — | — | — | — | 3 | — | 3 |
Share-based payments by Heineken N.V. | — | — | — | — | — | — | — | — | 9 | — | 9 |
Acquisition of non-controlling interests in Heineken N.V. group companies | — | — | — | — | — | — | — | — | 5 | — | 5 |
Hyperinflation impact on participating interest Heineken N.V. | — | — | — | — | — | — | — | — | 36 | — | 36 |
Changes in consolidation by Heineken N.V. | — | — | — | — | — | — | — | — | (4) | — | (4) |
Balance as at 31 December 2024 | 461 | 1,257 | (2,168) | 52 | (5) | 31 | 998 | (390) | 8,812 | 498 | 9,546 |
In millions of € | |
Balance as at 1 January 2023 | 9,694 |
50.940% of the profit of Heineken N.V. | 1,174 |
Dividend payments received by Heineken Holding N.V. | (545) |
Movements in translation reserve | (44) |
Movements hedges | 17 |
Movements fair value adjustments | (2) |
Actuarial gains and losses | (34) |
Movements in retained earnings | 178 |
Purchase Heineken N.V. shares by Heineken N.V. | (480) |
Purchase own shares | (390) |
Dilution | 170 |
Share-based payments by Heineken N.V. | 1 |
Acquisition of non-controlling interests in Heineken N.V. group companies by Heineken N.V. | (109) |
Hyperinflation impact on participating interest in Heineken N.V. | 103 |
Balance as at 31 December 2023 | 9,733 |
Balance as at 1 January 2024 | 9,733 |
50.966% of the profit of Heineken N.V. | 498 |
Dividend payments received by Heineken Holding N.V. | (489) |
Movements in translation reserve | (302) |
Movements hedges | 57 |
Movements fair value adjustments | (3) |
Actuarial gains and losses | 34 |
Movements in retained earnings | (4) |
Purchase Heineken N.V. shares by Heineken N.V. | (31) |
Dilution | 3 |
Share-based payments by Heineken N.V. | 9 |
Acquisition of non-controlling interests in Heineken N.V. group companies by Heineken N.V. | 5 |
Hyperinflation impact on participating interest Heineken N.V. | 36 |
Balance as at 31 December 2024 | 9,546 |
Deloitte Accountants B.V. | Other Deloitte member firms and affiliates | Total | ||||
In millions of € | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Audit of Heineken Holding N.V. and its subsidiaries | 4.0 | 3.5 | 7.9 | 8.7 | 11.9 | 12.2 |
Other audit services | 0.9 | 0.4 | 0.5 | 0.3 | 1.4 | 0.7 |
Tax services | — | — | 0.1 | 0.1 | 0.1 | 0.1 |
Other non-audit services | — | — | 0.4 | 0.9 | 0.4 | 0.9 |
4.9 | 3.9 | 8.9 | 10.0 | 13.8 | 13.9 | |
For the year ended 31 December | |||
In millions of € | Note | 2024 | 2023 |
Revenue | 6.1 | ||
Excise tax expense | 6.1 | ( | ( |
Net revenue | 6.1 | ||
Other income | 6.2 | ||
Raw materials, consumables and services | 6.3 | ( | ( |
Personnel expenses | 6.4 | ( | ( |
Amortisation, depreciation and impairments | 6.6 | ( | ( |
Total other expenses | ( | ( | |
Operating profit | |||
Interest income | 11.1 | ||
Interest expenses | 11.1 | ( | ( |
Other net finance income/(expenses) | 11.1 | ( | ( |
Net finance expenses | ( | ( | |
Share of profit/(loss) of associates and joint ventures | 10.3 | ( | |
Profit before income tax | |||
Income tax expense | 12.1 | ( | ( |
Profit | |||
Attributable to: | |||
Shareholders of Heineken Holding N.V. (net profit) | |||
Non-controlling interests in Heineken N.V. | |||
Non-controlling interests in Heineken N.V. group companies | |||
Profit | |||
Weighted average number of shares – basic | 6.7 | ||
Weighted average number of shares – diluted | 6.7 | ||
Basic earnings per share (€) | 6.7 | ||
Diluted earnings per share (€) | 6.7 |
For the year ended 31 December | |||
In millions of € | Note | 2024 | 2023 |
Profit | |||
Other comprehensive income, net of tax: | |||
Items that will not be reclassified to profit or loss: | |||
Remeasurement of post-retirement obligations | 12.3 | ( | |
Net change in fair value through OCI investments | 12.3 | ( | ( |
Items that may be subsequently reclassified to profit or loss: | |||
Currency translation differences | 5(b)/12.3 | ( | ( |
Change in fair value of net investment hedges | 12.3 | ( | |
Change in fair value of cash flow hedges | 12.3 | ( | |
Cash flow hedges reclassified to profit or loss | 12.3 | ( | |
Net change in fair value through OCI investments – debt investments | 12.3 | ||
Cost of hedging | 11.6/12.3 | ( | |
Share of other comprehensive income of associates/joint ventures | 10.3/12.3 | ( | |
Other comprehensive income/(expense), net of tax | 12.3 | ( | ( |
Total comprehensive income/(expense) | |||
Attributable to: | |||
Shareholders of Heineken Holding N.V. | |||
Non-controlling interests in Heineken N.V. | |||
Non-controlling interests in Heineken N.V. group companies | ( | ||
Total comprehensive income |
As at 31 December | As at 31 December | |||||||
In millions of € | Note | 2024 | 2023 | In millions of € | Note | 2024 | 2023 | |
Intangible assets | 8.1 | Heineken Holding N.V. shareholders' equity | 11.4 | |||||
Property, plant and equipment | 8.2 | Non-controlling interests in Heineken N.V. | 11.4 | |||||
Investments in associates and joint ventures | 10.3 | Non-controlling interests in Heineken N.V. group companies | 11.4 | |||||
Loans and advances to customers | 8.3 | Total equity | ||||||
Deferred tax assets | 12.2 | |||||||
Equity instruments | 8.4 | Borrowings | 11.3 | |||||
Other non-current assets | 8.5 | Post-retirement obligations | 9.1 | |||||
Total non-current assets | Provisions | 9.2 | ||||||
Deferred tax liabilities | 12.2 | |||||||
Inventories | 7.1 | Other non-current liabilities | 11.6 | |||||
Trade and other receivables | 7.2 | Total non-current liabilities | ||||||
Current tax assets | ||||||||
Derivative assets | 11.6 | Borrowings | 11.2/11.3 | |||||
Cash and cash equivalents | 11.2 | Trade and other payables | 7.3 | |||||
Assets classified as held for sale | 10.2 | Returnable packaging deposits | 7.4 | |||||
Total current assets | Provisions | 9.2 | ||||||
Current tax liabilities | ||||||||
Derivative liabilities | 11.6 | |||||||
Total current liabilities | ||||||||
Total assets | Total equity and liabilities |
For the year ended 31 December | ||||||||
In millions of € | Note | 2024 | 2023 | In millions of € | Note | 2024 | 2023 | |
Operating activities | Investing activities | |||||||
Profit | Proceeds from sale of property, plant and equipment and intangible assets | |||||||
Adjustments for: | ||||||||
Amortisation, depreciation and impairments | 6.6 | Purchase of property, plant and equipment | ( | ( | ||||
Net interest expenses | 11.1 | Purchase of intangible assets | ( | ( | ||||
Other income | 6.2 | ( | ( | Loans issued to customers and other investments | ( | ( | ||
Share of profit of associates and joint ventures and dividend income on fair value through OCI investments | ( | Repayment on loans to customers and other investments | ||||||
Cash flow used in operational investing activities | ( | ( | ||||||
Income tax expenses | 12.1 | Free operating cash flow | ||||||
Other non-cash items | Acquisition of subsidiaries, net of cash acquired | ( | ( | |||||
Cash flow from operations before changes in working capital and provisions | Acquisition of/additions to associates, joint ventures and other investments | ( | ( | |||||
Change in inventories | ( | ( | Disposal of subsidiaries, net of cash disposed of | |||||
Change in trade and other receivables | ( | Disposal of associates, joint ventures and other investments | ||||||
Change in trade and other payables and returnable packaging deposits | ( | Cash flow used in acquisitions and disposals | ( | |||||
Total change in working capital | ( | Cash flow used in investing activities | ( | ( | ||||
Change in provisions and post-retirement obligations | ( | ( | Financing activities | |||||
Cash flow from operations | Proceeds from borrowings | |||||||
Interest paid | ( | ( | Repayment of borrowings | ( | ( | |||
Interest received | Payment of principal portion of lease commitments | ( | ( | |||||
Dividends received | Dividends paid | ( | ( | |||||
Income taxes paid | ( | ( | Purchase own shares and shares issued | ( | ( | |||
Cash flow related to interest, dividend and income tax | ( | ( | Acquisition of non-controlling interests | ( | ||||
Cash flow from operating activities | Cash flow used in financing activities | ( | ( | |||||
Net cash flow | ||||||||
Cash and cash equivalents as at 1 January | ||||||||
Effect of movements in exchange rates | ( | ( | ||||||
Cash and cash equivalents as at 31 December | 11.2 |
In millions of € | Note | Share capital | Share premium | Translation reserve | Hedging reserve | Cost of hedging reserve | Fair value reserve | Other legal reserves | Reserve for own shares | Retained earnings | Shareholders of Heineken Holding N.V. | Non- controlling interests in Heineken N.V. | Non-controlling interests in Heineken N.V. group companies | Total equity |
Balance as at 1 January 2023 | ( | ( | ( | |||||||||||
Hyperinflation restatement to 1 January 20231 | 5(c) | — | — | — | — | — | — | — | — | — | ||||
Balance as at 1 January 2023 after restatement | ( | ( | ( | |||||||||||
Profit | — | — | — | — | — | — | — | |||||||
Other comprehensive income/(loss) | 12.3 | — | — | ( | ( | ( | — | — | ( | ( | ( | ( | ( | |
Total comprehensive income/(loss) | — | — | ( | ( | ( | — | ( | |||||||
Realised hedge results from non-financial assets | 12.3 | — | — | — | — | — | — | — | — | — | ||||
Transfer to/from retained earnings | — | — | — | — | — | — | — | ( | — | — | ||||
Dividends to shareholders | — | — | — | — | — | — | — | — | ( | ( | ( | ( | ( | |
Purchase own shares or contributions received from Heineken N.V. NCI shareholders by Heineken N.V. | 11.4 | — | — | — | — | — | — | — | — | ( | ( | ( | ( | |
Purchase own shares | — | — | — | — | — | — | — | ( | — | ( | — | — | ( | |
Dilution | — | — | — | — | — | — | — | — | ( | — | ||||
Share-based payments by Heineken N.V. | — | — | — | — | — | — | — | — | — | |||||
Acquisition/disposal of non-controlling interests in Heineken N.V. group companies by Heineken N.V. | — | — | — | — | — | — | — | — | ( | ( | ( | ( | ( | |
Hyperinflation impact | — | — | — | — | — | — | — | — | — | |||||
Changes in consolidation by Heineken N.V. | — | — | — | — | — | — | — | — | ||||||
Balance as at 31 December 2023 | ( | ( | ( | ( |
In millions of € | Note | Share capital | Share premium | Translation reserve | Hedging reserve | Cost of hedging reserve | Fair value reserve | Other legal reserves | Reserve for own shares | Retained earnings | Shareholders of Heineken Holding N.V. | Non- controlling interests in Heineken N.V. | Non-controlling interests in Heineken N.V. group companies | Total equity |
Balance as at 1 January 2024 | ( | ( | ( | ( | ||||||||||
Profit | — | — | — | — | — | — | ( | — | ||||||
Other comprehensive income/(loss) | 12.3 | — | — | ( | ( | ( | — | — | ( | ( | ( | |||
Total comprehensive income/(loss) | — | — | ( | ( | ( | ( | — | |||||||
Realised hedge results from non-financial assets | 12.3 | — | — | — | ( | — | — | — | — | — | ( | ( | — | ( |
Transfer to/from retained earnings | — | — | — | — | — | — | — | ( | — | — | — | — | ||
Dividends to shareholders | — | — | — | — | — | — | — | — | ( | ( | ( | ( | ( | |
Purchase own shares or contributions received from Heineken N.V. NCI shareholders by Heineken N.V. | 11.4 | — | — | — | — | — | — | — | — | ( | ( | ( | ( | |
Dilution | — | — | — | — | — | — | — | — | ( | — | — | |||
Share-based payments by Heineken N.V. | — | — | — | — | — | — | — | — | — | |||||
Acquisition/disposal of non-controlling interests in Heineken N.V. group companies by Heineken N.V. | — | — | — | — | — | — | — | — | ( | — | ||||
Hyperinflation impact | — | — | — | — | — | — | — | — | — | |||||
Changes in consolidation by Heineken N.V. | — | — | — | — | — | — | — | — | ( | ( | ( | — | ( | |
Balance as at 31 December 2024 | ( | ( | ( |
Particular area involving significant estimates and judgements | Note |
Significant judgement | |
Judgement on acting as principal versus agent with respect to excise tax expense | 6.1 Operating segments |
Judgement used in assessing significant or prolonged decline in the fair value of the investment for indication of impairment | 10.3 Investments in associates and joint ventures |
Assessment of the recoverability of past tax losses | 12.2 Deferred tax assets and liabilities |
Significant estimates | |
Assumptions used in impairment testing | 8.1 Intangible assets and 8.2 Property, plant and equipment |
Assumptions for discount rates, future pension increases and life expectancy to calculate the defined benefit obligation | 9.1 Post-retirement obligations |
Estimating the likelihood and timing of potential cash flows relating to claims and litigations | 9.2 Provisions and 9.3 Contingencies |
In € | Year-end 2024 | Year-end 2023 | % | Average 2024 | Average 2023 | % |
Brazilian Real (BRL) | 0.1556 | 0.1865 | (16.6) | 0.1723 | 0.1852 | (7.0) |
Great Britain Pound (GBP) | 1.2060 | 1.1507 | 4.8 | 1.1818 | 1.1497 | 2.8 |
Indian Rupee (INR) | 0.0112 | 0.0109 | 2.8 | 0.0111 | 0.0112 | (0.9) |
Mexican Peso (MXN) | 0.0473 | 0.0532 | (11.1) | 0.0508 | 0.0521 | (2.5) |
Nigerian Naira (NGN) | 0.0006 | 0.0010 | (40.0) | 0.0006 | 0.0015 | (60.0) |
Polish Zloty (PLN) | 0.2340 | 0.2300 | 1.7 | 0.2324 | 0.2203 | 5.5 |
Singapore Dollar (SGD) | 0.7060 | 0.6854 | 3.0 | 0.6920 | 0.6886 | 0.5 |
United States Dollar (USD) | 0.9626 | 0.9050 | 6.4 | 0.9252 | 0.9246 | 0.1 |
Vietnamese Dong in 1,000 (VND) | 0.0379 | 0.0373 | 1.6 | 0.0369 | 0.0388 | (4.9) |
South African Rand (ZAR) | 0.0510 | 0.0492 | 3.7 | 0.0505 | 0.0502 | 0.6 |
Europe | Americas | Africa & Middle East | Asia Pacific | Heineken N.V. Head Office & Other/Eliminations | Consolidated | ||||||||
In millions of € | Note | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Net revenue (beia)1 | 11,845 | 12,211 | 10,407 | 10,469 | 4,133 | 4,229 | 4,226 | 4,157 | (648) | (758) | 29,964 | 30,308 | |
Third party revenue2 | 13,895 | 14,185 | 10,632 | 10,700 | 5,004 | 5,260 | 6,346 | 6,179 | 78 | 51 | 35,955 | 36,375 | |
Interregional revenue | 720 | 803 | 5 | 5 | — | — | 1 | — | (726) | (808) | — | — | |
Revenue | 14,615 | 14,988 | 10,637 | 10,705 | 5,004 | 5,260 | 6,347 | 6,179 | (648) | (757) | 35,955 | 36,375 | |
Excise tax expense3 | (2,825) | (2,777) | (211) | (211) | (977) | (1,002) | (2,121) | (2,023) | — | — | (6,134) | (6,013) | |
Net revenue | 11,790 | 12,211 | 10,426 | 10,494 | 4,027 | 4,258 | 4,226 | 4,156 | (648) | (757) | 29,821 | 30,362 | |
Other income | 6.2 | 29 | 302 | 47 | 53 | 2 | 36 | 1 | 2 | 1 | — | 80 | 393 |
Operating profit | 1,093 | 1,439 | 1,526 | 1,382 | 251 | (487) | 658 | 737 | (11) | 158 | 3,517 | 3,229 | |
Net finance expenses | 11.1 | (805) | (925) | ||||||||||
Share of profit of associates and joint ventures4 | 10.3 | 24 | 22 | 96 | 69 | (62) | 25 | (763) | 102 | — | — | (705) | 218 |
Income tax expense | 12.1 | (846) | (121) | ||||||||||
Profit | 1,161 | 2,401 | |||||||||||
Attributable to: | |||||||||||||
Shareholders of Heineken Holding N.V. (net profit) | 498 | 1,174 | |||||||||||
Non-controlling interests in Heineken N.V. | 480 | 1,130 | |||||||||||
Non-controlling interests in Heineken N.V. group companies | 183 | 97 | |||||||||||
Operating profit reconciliation | |||||||||||||
Operating profit | 1,093 | 1,439 | 1,526 | 1,382 | 251 | (487) | 658 | 737 | (11) | 158 | 3,517 | 3,229 | |
Eia1 | 261 | (86) | 304 | 149 | 172 | 937 | 256 | 189 | 3 | 25 | 995 | 1,214 | |
Operating profit (beia)1 | 1,354 | 1,353 | 1,830 | 1,531 | 423 | 450 | 914 | 926 | (8) | 183 | 4,512 | 4,443 | |
Europe | Americas | Africa & Middle East | Asia Pacific | Heineken N.V. Head Office & Other/Eliminations | Consolidated | ||||||||
In millions of € | Note | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Current segment assets | 2,699 | 2,917 | 3,197 | 3,292 | 2,325 | 2,341 | 1,911 | 1,798 | 541 | 687 | 10,673 | 11,035 | |
Non-current segment assets | 12,887 | 12,494 | 8,954 | 9,430 | 3,508 | 3,772 | 11,117 | 11,003 | 1,246 | 1,187 | 37,712 | 37,886 | |
Investments in associates and joint ventures | 213 | 200 | 884 | 794 | 179 | 227 | 2,224 | 2,909 | — | — | 3,500 | 4,130 | |
Total segment assets | 15,799 | 15,611 | 13,035 | 13,516 | 6,012 | 6,340 | 15,252 | 15,710 | 1,787 | 1,874 | 51,885 | 53,051 | |
Unallocated assets | 1,590 | 1,707 | |||||||||||
Total assets | 53,475 | 54,758 | |||||||||||
Segment liabilities | 4,356 | 4,292 | 3,465 | 3,640 | 1,760 | 2,008 | 1,540 | 1,373 | 1,759 | 2,324 | 12,880 | 13,637 | |
Unallocated liabilities | 18,491 | 18,727 | |||||||||||
Total equity | 22,104 | 22,394 | |||||||||||
Total equity and liabilities | 53,475 | 54,758 | |||||||||||
Purchases of owned property, plant and equipment | 8.2 | 739 | 784 | 864 | 778 | 454 | 496 | 210 | 176 | 55 | 21 | 2,322 | 2,255 |
Acquisition of goodwill | 8.1 | 9 | 11 | — | — | 7 | 652 | — | 21 | — | — | 16 | 684 |
Purchases of intangible assets | 8.1 | 65 | 60 | 39 | 41 | 5 | 7 | 5 | 10 | 167 | 123 | 281 | 241 |
Depreciation of owned property, plant and equipment | 8.2 | (555) | (541) | (492) | (459) | (246) | (288) | (186) | (165) | (14) | (11) | (1,493) | (1,464) |
Impairment (net of reversal) of owned property, plant and equipment and assets classified as held for sale | 8.2, 10.2 | (22) | (7) | (187) | (70) | — | (60) | (2) | — | — | — | (211) | (137) |
Amortisation of intangible assets | 8.1 | (100) | (94) | (87) | (98) | (31) | (24) | (185) | (188) | (43) | (44) | (446) | (448) |
Impairment (net of reversal) of intangible assets | 8.1 | (1) | — | (12) | (41) | — | (491) | (50) | — | (25) | — | (88) | (532) |
In millions of € | 2024 | 2023 |
Operating profit (beia) | 4,512 | 4,443 |
Amortisation of acquisition-related intangible assets recorded in operating profit | (337) | (385) |
Exceptional items included in operating profit | (658) | (829) |
Share of profit of associates and joint ventures | (705) | 218 |
Net finance expenses | (805) | (925) |
Profit before income tax | 2,007 | 2,522 |
In millions of € | 2024 | 2023 | |
Gain on sale of property, plant and equipment | 37 | 47 | |
Gain on sale of intangible assets | — | 86 | |
Gain on sale of subsidiaries, joint ventures and associates | — | 196 | |
Gain on previously held equity-interests | — | 23 | |
Tax credits | 43 | 41 | |
80 | 393 |
In millions of € | 2024 | 2023 |
Raw materials | 2,910 | 3,097 |
Non-returnable packaging | 5,651 | 6,114 |
Goods for resale | 1,917 | 1,997 |
Inventory movements | (15) | — |
Marketing and selling expenses | 2,940 | 2,767 |
Transport expenses | 1,764 | 1,891 |
Energy and water | 784 | 968 |
Repair and maintenance | 640 | 622 |
Other expenses | 2,722 | 2,621 |
19,313 | 20,077 |
In millions of € | Note | 2024 | 2023 |
Wages and salaries | 3,069 | 2,950 | |
Compulsory social security contributions | 468 | 443 | |
Contributions to defined contribution plans | 64 | 60 | |
Expenses related to defined benefit plans | 9.1 | 44 | 76 |
Expenses related to other long-term employee benefits | 5 | 8 | |
Equity-settled share-based payment plan | 6.5 | 42 | 31 |
Other personnel expenses | 774 | 785 | |
4,466 | 4,353 |
LTI Plan | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | ||||||||||||
grant date FMV €93.81 | performance period | |||||||||||||||||
2022-2024 | vesting date | |||||||||||||||||
grant date FMV €82.06 | performance period | |||||||||||||||||
2023-2025 | vesting date | |||||||||||||||||
grant date FMV €86.49 | performance period | |||||||||||||||||
2024-2026 | ||||||||||||||||||
Total LTIP expenses recognised in 2024 | ||||||||||||||||||
Outstanding as at 1 January | 1,379,471 | 2,163,618 |
Granted during the year | 521,978 | 539,901 |
Forfeited during the year | (95,939) | (122,526) |
Vested previous year | (676,215) | (639,523) |
Performance adjustment | 256,634 | (561,999) |
Outstanding as at 31 December | 1,385,929 | 1,379,471 |
Share price as at 31 December | 68.70 | 91.94 |
In millions of € | Note | 2024 | 2023 |
Share rights granted in 2021 | — | 20 | |
Share rights granted in 2022 | 25 | 4 | |
Share rights granted in 2023 | — | 7 | |
Share rights granted in 2024 | 17 | — | |
Total expense recognised in personnel expenses | 6.4 | 42 | 31 |
In millions of € | Note | 2024 | 2023 |
Property, plant and equipment | 8.2 | 2,015 | 1,896 |
Intangible assets | 8.1 | 534 | 980 |
Assets classified as held for sale | 7 | 220 | |
Other | 49 | — | |
2,605 | 3,096 |
In € per share (basic or diluted) for the period ended 31 December | 2024 | 2023 |
Basic earnings per share | 1.76 | 4.12 |
Diluted earnings per share | 1.76 | 4.12 |
2024 | 2023 | |
Total number of shares issued | 283,965,488 | 288,030,168 |
Effect of own shares held | (1,092,101) | (4,064,680) |
Weighted average number of basic shares outstanding for the year | 282,873,387 | 283,965,488 |
In millions of € | 2024 | 2023 |
Raw materials | 795 | 815 |
Work in progress | 440 | 493 |
Finished products | 983 | 765 |
Goods for resale | 271 | 481 |
Non-returnable packaging | 408 | 472 |
Other inventories and spare parts | 675 | 695 |
3,572 | 3,721 |
In millions of € | 2024 | 2023 |
Trade receivables | 3,118 | 3,368 |
Other receivables | 901 | 1,111 |
Trade receivables due from associates and joint ventures | 7 | 8 |
Prepayments | 562 | 532 |
4,588 | 5,019 |
2024 | Past due | ||||
In millions of € | Total | Not past due | 0-30 days | 31-120 days | > 120 days |
Gross | 4,523 | 3,339 | 368 | 225 | 591 |
Allowance | (497) | (99) | (29) | (64) | (305) |
4,026 | 3,240 | 339 | 161 | 286 | |
2023 | Past due | ||||
In millions of € | Total | Not past due | 0-30 days | 31-120 days | > 120 days |
Gross | 4,975 | 3,824 | 390 | 235 | 526 |
Allowance | (488) | (123) | (27) | (44) | (294) |
4,487 | 3,701 | 363 | 191 | 232 | |
In millions of € | 2024 | 2023 |
Balance as at 1 January | 488 | 488 |
Changes in consolidation | — | 14 |
Addition to allowance | 94 | 51 |
Allowance used | (62) | (42) |
Allowance released | (8) | (15) |
Other | — | (1) |
Effect of movements in exchange rates | (15) | (7) |
Balance as at 31 December | 497 | 488 |
In millions of € | 2024 | 2023 |
Trade payables | 5,986 | 5,735 |
Accruals | 1,812 | 1,728 |
Taxation and social security contributions | 1,427 | 1,420 |
Interest | 230 | 216 |
Dividends | 18 | 13 |
Other payables | 439 | 320 |
9,912 | 9,432 |
In millions of € | 2024 | |
Amount included in trade payables1 | 1,804 | |
Of which suppliers have been paid by paying agent | 1,009 | |
In days | Min | Max | Weighted average |
Liabilities that are part of the arrangements | 7 | 180 | 114 |
Comparable trade payables that are not part of the arrangement1 | 7 | 180 | 103 |
In millions of € | 2024 | 2023 |
Returnable packaging deposits | 525 | 531 |
2024 | 2023 | ||||||||||||
In millions of € | Note | Goodwill | Brands | Customer- related intangibles | Contract- based intangibles | Software, research and development and other | Total | Goodwill | Brands | Customer- related intangibles | Contract- based intangibles | Software, research and development and other | Total |
Cost | |||||||||||||
Balance as at 1 January | 13,258 | 9,556 | 1,980 | 1,063 | 1,562 | 27,419 | 12,718 | 8,942 | 2,302 | 1,068 | 1,364 | 26,394 | |
Hyperinflation restatement to 1 January | — | — | — | — | — | — | 51 | 11 | — | — | 1 | 63 | |
Changes in consolidation | 16 | 3 | (1) | (4) | (6) | 8 | 684 | 784 | 32 | — | 11 | 1,511 | |
Purchased/internally developed | — | — | 3 | 15 | 263 | 281 | 1 | — | 1 | 13 | 226 | 241 | |
Transfer (to)/from assets classified as held for sale | — | — | — | — | — | — | (50) | (5) | — | — | (6) | (61) | |
Disposals | — | (4) | (81) | (3) | (54) | (142) | — | — | (340) | — | (39) | (379) | |
Hyperinflation adjustment | 17 | 6 | — | — | 1 | 24 | 44 | 6 | — | — | 2 | 52 | |
Effect of movements in exchange rates | 48 | 143 | (7) | (2) | (28) | 154 | (190) | (182) | (15) | (18) | 3 | (402) | |
Balance as at 31 December | 13,339 | 9,704 | 1,894 | 1,069 | 1,738 | 27,744 | 13,258 | 9,556 | 1,980 | 1,063 | 1,562 | 27,419 | |
Amortisation and impairment losses | |||||||||||||
Balance as at 1 January | (1,020) | (2,031) | (1,299) | (392) | (896) | (5,638) | (468) | (1,782) | (1,536) | (400) | (800) | (4,986) | |
Hyperinflation restatement to 1 January | — | — | — | — | — | — | — | (4) | — | — | (1) | (5) | |
Changes in consolidation | — | 1 | — | 9 | — | 10 | 7 | — | — | — | — | 7 | |
Amortisation charge for the year | 6.6 | — | (217) | (86) | (9) | (134) | (446) | — | (216) | (94) | (10) | (128) | (448) |
Impairment losses | 6.6 | — | (53) | — | (9) | (26) | (88) | (559) | (41) | — | — | (1) | (601) |
Transfer to/(from) assets classified as held for sale | — | — | — | — | — | — | — | 3 | — | — | 5 | 8 | |
Disposals | — | 1 | 82 | 3 | 44 | 130 | — | — | 339 | — | 32 | 371 | |
Hyperinflation adjustment | — | (3) | — | — | (1) | (4) | — | (4) | — | — | (2) | (6) | |
Effect of movements in exchange rates | (18) | (15) | 15 | (7) | 18 | (7) | — | 13 | (8) | 18 | (1) | 22 | |
Balance as at 31 December | (1,038) | (2,317) | (1,288) | (405) | (995) | (6,043) | (1,020) | (2,031) | (1,299) | (392) | (896) | (5,638) | |
Carrying amount | |||||||||||||
As at 1 January | 12,238 | 7,525 | 681 | 671 | 666 | 21,781 | 12,250 | 7,160 | 766 | 668 | 564 | 21,408 | |
As at 31 December | 12,301 | 7,387 | 606 | 664 | 743 | 21,701 | 12,238 | 7,525 | 681 | 671 | 666 | 21,781 | |
In % | Pre-tax WACC | Expected annual long-term inflation applied for years 2028-2034 | Expected volume growth rates applied for years 2028-2034 |
Europe | 9.0 | 1.9 | 0.9 |
Americas (excluding Brazil) | 11.2 | 3.2 | 2.0 |
Brazil | 13.2 | 3.5 | 1.2 |
Africa & Middle East (excluding Heineken Beverages) | 21.5-26.6 | 7.5-12.7 | 1.8-2.3 |
Heineken Beverages | 14.4 | 4.9 | 2.4 |
Asia Pacific (excluding India) | 11.9 | 3.0 | 1.3 |
Head Office | 12.0 | 3.4 | 1.6 |
Strategic brands | 40 - 50 years |
Other brands | 5 - 25 years |
Customer-related and contract-based intangibles | 5 - 25 years |
Re-acquired rights | 3 - 12 years |
Software (including internally generated software) | 3 - 7 years |
In millions of € | 2024 | 2023 |
Property, plant and equipment - owned assets | 13,573 | 13,732 |
Right of use assets | 1,104 | 1,040 |
14,677 | 14,772 |
2024 | 2023 | ||||||||||
In millions of € | Note | Land and buildings | Plant and equipment | Other fixed assets | Under construction | Total | Land and buildings | Plant and equipment | Other fixed assets | Under construction | Total |
Cost | |||||||||||
Balance as at 1 January | 8,283 | 11,586 | 7,020 | 1,576 | 28,465 | 7,765 | 10,770 | 6,682 | 1,387 | 26,604 | |
Hyperinflation restatement to 1 January | — | — | — | — | — | 66 | 143 | 89 | 1 | 299 | |
Changes in consolidation and other transfers | (3) | (13) | (24) | — | (40) | 172 | 286 | 102 | 96 | 656 | |
Purchases | 38 | 101 | 357 | 1,826 | 2,322 | 26 | 88 | 289 | 1,852 | 2,255 | |
Transfer of completed projects under construction | 306 | 639 | 466 | (1,411) | — | 306 | 760 | 574 | (1,640) | — | |
Transfer (to)/from assets classified as held for sale | (70) | (12) | (2) | (16) | (100) | (51) | (108) | (42) | (8) | (209) | |
Disposals | (115) | (298) | (392) | (39) | (844) | (46) | (110) | (460) | (11) | (627) | |
Hyperinflation adjustment | 46 | 96 | 70 | 2 | 214 | 67 | 140 | 99 | 3 | 309 | |
Effect of movements in exchange rates | (174) | (537) | (435) | (153) | (1,299) | (22) | (383) | (313) | (104) | (822) | |
Balance as at 31 December | 8,311 | 11,562 | 7,060 | 1,785 | 28,718 | 8,283 | 11,586 | 7,020 | 1,576 | 28,465 | |
Depreciation and impairment losses | |||||||||||
Balance as at 1 January | (3,014) | (6,708) | (4,939) | (72) | (14,733) | (2,850) | (6,352) | (4,732) | (60) | (13,994) | |
Hyperinflation restatement to 1 January | — | — | — | — | — | (12) | (62) | (80) | — | (154) | |
Changes in consolidation and other transfers | 2 | 3 | 16 | 3 | 24 | — | — | 1 | 1 | 2 | |
Depreciation charge for the year | 6.6 | (182) | (623) | (686) | (2) | (1,493) | (180) | (575) | (709) | — | (1,464) |
Impairment losses | 6.6 | (114) | (93) | (25) | (10) | (242) | (52) | (73) | (24) | (13) | (162) |
Reversals of impairments | 6.6 | 30 | — | 1 | — | 31 | 2 | 2 | — | — | 4 |
Transfer to/(from) assets classified as held for sale | 36 | 8 | 1 | 16 | 61 | 33 | 87 | 34 | — | 154 | |
Disposals | 78 | 279 | 385 | (13) | 729 | 33 | 110 | 453 | — | 596 | |
Hyperinflation adjustment | (11) | (51) | (47) | — | (109) | (14) | (59) | (75) | — | (148) | |
Effect of movements in exchange rates | 55 | 224 | 308 | — | 587 | 26 | 214 | 193 | — | 433 | |
Balance as at 31 December | (3,120) | (6,961) | (4,986) | (78) | (15,145) | (3,014) | (6,708) | (4,939) | (72) | (14,733) | |
Carrying amount | |||||||||||
As at 1 January | 5,269 | 4,878 | 2,081 | 1,504 | 13,732 | 4,915 | 4,418 | 1,950 | 1,327 | 12,610 | |
As at 31 December | 5,191 | 4,601 | 2,074 | 1,707 | 13,573 | 5,269 | 4,878 | 2,081 | 1,504 | 13,732 | |
Haiti | ||||
2024 | 2023 | |||
In % | 2024-2027 | 2022-2033 | 2023-2026 | 2027-2032 |
Pre-tax WACC (in local currency) | 36.9 | 36.9 | 33.5 | 33.5 |
Expected annual long-term inflation | 13.2 | 13.2 | 5.9 | 5.9 |
Expected volume growth | 0.1 | 2.7 | 5.5 | 4.4 |
In millions of € | 2024 | 2023 |
Land and buildings | 862 | 836 |
Equipment | 242 | 204 |
Carrying amount ROU assets as at 31 December | 1,104 | 1,040 |
In millions of € | 2024 | 2023 |
Land and buildings | 216 | 213 |
Equipment | 95 | 91 |
Depreciation and impairments for ROU assets | 311 | 304 |
Buildings | 15 - 40 years |
Plant and equipment | 5 - 30 years |
Other fixed assets | 3 - 10 years |
In millions of € | 2024 | 2023 |
Loans to customers | 48 | 60 |
Advances to customers | 210 | 179 |
Loans and advances to customers | 258 | 239 |
In millions of € | 2024 | 2023 |
Balance as at 1 January | 60 | 69 |
Transfers | — | 2 |
Addition to allowance | 6 | 4 |
Allowance used | (10) | (12) |
Allowance released | — | (6) |
Effect of movements in exchange rates | (3) | 3 |
Balance as at 31 December | 53 | 60 |
In millions of € | 2024 | 2023 | |
Other | 167 | 167 | |
Equity instruments | 167 | 167 |
In millions of € | Note | 2024 | 2023 |
Fair value through OCI debt investments | 14 | 14 | |
Non-current derivatives | 11.6 | 18 | 33 |
Loans to joint ventures and associates | 4 | 10 | |
Long-term prepayments | 477 | 504 | |
Other receivables | 496 | 417 | |
Other non-current assets | 1,009 | 978 |
In millions of € | ||
Present value of unfunded defined benefit obligations | 147 | 167 |
Present value of funded defined benefit obligations | 8,428 | 8,193 |
Total present value of defined benefit obligations | 8,575 | 8,360 |
Fair value of defined benefit plan assets | (8,330) | (8,006) |
Present value of net obligations | 245 | 354 |
Asset ceiling items | 134 | 145 |
Defined benefit plans included under non-current assets | 66 | 39 |
Recognised liability for defined benefit obligations | 445 | 538 |
Other long-term employee benefits | 74 | 48 |
586 |
In millions of € | UK | UK | NL | NL | Other | Other | Total | Total |
Total present value of defined benefit obligations | 2,554 | 2,717 | 4,805 | 4,386 | 1,216 | 1,257 | 8,575 | 8,360 |
Fair value of defined benefit plan assets | (2,426) | (2,581) | (4,798) | (4,324) | (1,106) | (1,101) | (8,330) | (8,006) |
Present value of net obligations | 128 | 136 | 7 | 62 | 110 | 156 | 245 | 354 |
In millions of € | Note | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Balance as at 1 January | 8,360 | 7,922 | (8,006) | (7,569) | 354 | 353 | |
Included in profit or loss | |||||||
Current service cost | 87 | 78 | — | — | 87 | 78 | |
Past service cost/(credit) | (47) | (4) | — | — | (47) | (4) | |
Administration expense | — | — | 4 | 4 | 4 | 4 | |
Effect of any settlement | — | (2) | — | — | — | (2) | |
Expense recognised in personnel expenses | 6.4 | 40 | 72 | 4 | 4 | 44 | 76 |
Interest expense/(income) | 11.1 | 356 | 360 | (339) | (339) | 17 | 21 |
396 | 432 | (335) | (335) | 61 | 97 | ||
Included in OCI | |||||||
Remeasurement loss/(gain): | |||||||
Actuarial loss/(gain) arising from | 12.3 | ||||||
Demographic assumptions | (75) | (46) | — | — | (75) | (46) | |
Financial assumptions | 221 | 336 | — | — | 221 | 336 | |
Experience adjustments | (15) | (47) | — | — | (15) | (47) | |
Return on plan assets excluding interest income1 | — | — | (219) | (169) | (219) | (169) | |
Effect of movements in exchange rates | 87 | 45 | (83) | (40) | 4 | 5 | |
218 | 288 | (302) | (209) | (84) | 79 | ||
Other | |||||||
Changes in consolidation and reclassification | 2 | 93 | 9 | (136) | 11 | (43) | |
Contributions paid: | |||||||
By the employer | — | — | (97) | (132) | (97) | (132) | |
By the plan participants | 23 | 26 | (23) | (26) | — | — | |
Benefits paid | (424) | (401) | 424 | 401 | — | — | |
Settlements | — | — | — | — | — | — | |
(399) | (282) | 313 | 107 | (86) | (175) | ||
Balance as at 31 December | 8,575 | 8,360 | (8,330) | (8,006) | 245 | 354 | |
2024 | 2023 | |||||
In millions of € | Quoted | Unquoted | Total | Quoted | Unquoted | Total |
Equity instruments: | ||||||
Europe | 364 | — | 364 | 348 | — | 348 |
Northern America | 1,165 | — | 1,165 | 900 | — | 900 |
Japan | 118 | — | 118 | 132 | — | 132 |
Asia other | 84 | — | 84 | 70 | — | 70 |
Other | 77 | 160 | 237 | 76 | 151 | 227 |
1,808 | 160 | 1,968 | 1,526 | 151 | 1,677 | |
Debt instruments: | ||||||
Bonds – investment grade | 3,961 | 1,256 | 5,217 | 4,278 | 1,167 | 5,445 |
Bonds – non-investment grade | 305 | 412 | 717 | 233 | 442 | 675 |
4,266 | 1,668 | 5,934 | 4,511 | 1,609 | 6,120 | |
Derivatives | 51 | (1,261) | (1,210) | 43 | (1,314) | (1,271) |
Properties and real estate | 226 | 784 | 1,010 | 222 | 688 | 910 |
Cash and cash equivalents | 197 | (31) | 166 | 186 | 18 | 204 |
Investment funds | 10 | 392 | 402 | 26 | 368 | 394 |
Other plan assets | 78 | (18) | 60 | 82 | (110) | (28) |
562 | (134) | 428 | 559 | (350) | 209 | |
Balance as at 31 December | 6,636 | 1,694 | 8,330 | 6,596 | 1,410 | 8,006 |
The Netherlands | UK1 | |||
In % | 2024 | 2023 | 2024 | 2023 |
Discount rate as at 31 December | 3.6 | 3.5 | 5.5 | 4.8 |
Future salary increases | 4.0 | 2.0 | — | — |
Future pension increases | 3.4 | 2.9 | 3.1 | 3.0 |
Europe | Americas | |||
In % | 2024 | 2023 | 2024 | 2023 |
Discount rate as at 31 December | 1.0-3.6 | 1.5-3.5 | 9.5-10.7 | 9.8-11.0 |
Future salary increases | 0.0-4.0 | 0.0-2.3 | 0.0-4.5 | 0.0-4.5 |
Future pension increases | 0.3-3.0 | 0.3-2.3 | 0.0-3.5 | 0.0-3.5 |
Medical cost trend rate | 0.0-2.3 | 0.0-2.3 | 5.1-8.5 | 5.1-9.0 |
2024 | 2023 | |||
Effect in millions of € | Increase in assumption | Decrease in assumption | Increase in assumption | Decrease in assumption |
Discount rate (0.5% movement) | (612) | 700 | (588) | 671 |
Future salary growth (0.25% movement) | 4 | (5) | 9 | (9) |
Future pension growth (0.25% movement) | 278 | (269) | 276 | (254) |
Medical cost trend rate (0.5% movement) | 6 | (6) | 7 | (6) |
Life expectancy (1 year) | (389) | 389 | 356 | (357) |
In millions of € | Claims and litigation | Taxes | Restruc- turing | Onerous contracts | Other | Total |
Balance as at 1 January 2024 | 140 | 330 | 219 | 12 | 132 | 833 |
Changes in consolidation | (3) | — | — | — | — | (3) |
Provisions made during the year | 47 | 29 | 75 | 8 | 64 | 223 |
Provisions used during the year | (3) | (4) | (76) | (12) | (14) | (109) |
Provisions reversed during the year | (37) | (16) | (17) | (2) | (50) | (122) |
Effect of movements in exchange rates | (17) | (48) | (1) | 1 | (6) | (71) |
Unwinding of discounts | 7 | 2 | 2 | — | — | 11 |
Balance as at 31 December 2024 | 134 | 293 | 202 | 7 | 126 | 762 |
Non-current | 121 | 254 | 132 | 3 | 76 | 586 |
Current | 13 | 39 | 70 | 4 | 50 | 176 |
In millions of € | Total 2024 | Less than 1 year | 1-5 years | More than 5 years | Total 2023 |
Guarantees to banks for loans (to third parties) | 450 | 48 | 393 | 9 | 381 |
Other guarantees | 971 | 343 | 506 | 122 | 1,115 |
Guarantees | 1,421 | 391 | 899 | 131 | 1,496 |
In millions of € | 2024 | 2023 |
Property, plant and equipment | 55 | 28 |
Assets or assets of disposal group held for sale | 55 | 28 |
In millions of € | 31 October 2024 | 31 October 2023 |
Summarised balance sheet (100%) | ||
Non-current assets | 10,844 | 10,206 |
Current assets | 1,422 | 1,692 |
Non-current liabilities | (1,970) | (2,390) |
Current liabilities | (3,013) | (2,744) |
Net assets | 7,283 | 6,764 |
Reconciliation to carrying amount | ||
Opening net assets | 6,764 | 6,342 |
Profit for the period | 476 | 466 |
Other comprehensive income | 496 | (311) |
Dividends paid | (429) | (250) |
Other | (24) | 517 |
Closing net assets | 7,283 | 6,764 |
Heineken N.V.’s share in % | 20.67% | 20.67% |
Heineken N.V.’s share | 1,505 | 1,398 |
Goodwill | 635 | 1,434 |
Carrying amount | 2,140 | 2,832 |
In millions of € | November 2023 to October 2024 | November 2022 to October 2023 |
Summarised income statement (100%) | ||
Revenue | 5,009 | 5,023 |
Profit | 476 | 466 |
Other comprehensive income | 496 | (311) |
Total comprehensive income | 972 | 155 |
Dividends received | 89 | 52 |
Joint ventures | Associates¹ | |||
In millions of € | 2024 | 2023 | 2024 | 2023 |
Carrying amount of interests | 957 | 934 | 2,543 | 3,196 |
Share of profit before impairment | 43 | 71 | 170 | 155 |
Impairment | (44) | — | (874) | (8) |
Share of profit after impairment | (1) | 71 | (704) | 147 |
Other comprehensive income | 58 | (56) | 1 | (19) |
57 | 15 | (703) | 128 | |
In millions of € | Note | 2024 | 2023 |
Interest income | 110 | 90 | |
Interest expenses | (680) | (640) | |
Dividend income from fair value through OCI investments | 18 | 7 | |
Net change in fair value of derivatives | (38) | (85) | |
Net foreign exchange gain/(loss)1 | (217) | (323) | |
Net monetary gain arising from hyperinflationary economies | 73 | 79 | |
Unwinding discount on provisions | 9.2 | (11) | (13) |
Interest on the net defined benefit obligation | 9.1 | (17) | (21) |
Other | (43) | (19) | |
Other net finance income/(expenses) | (235) | (375) | |
Net finance income/(expenses) | (805) | (925) |
In millions of € | Note | 2024 | 2023 |
Cash and cash equivalents | 2,350 | 2,377 | |
Bank overdrafts | 11.3 | (597) | (952) |
Cash and cash equivalents in the statement of cash flows | 1,753 | 1,425 |
2024 | ||||
In millions of € | Gross amounts | Net amounts presented in the statement of financial position | Amounts subject to legal offset rights | Net amount |
Assets | ||||
Cash and cash equivalents | 2,350 | 2,350 | (453) | 1,897 |
Liabilities | ||||
Bank overdrafts | (597) | (597) | 453 | (144) |
2023 | ||||
Assets | ||||
Cash and cash equivalents | 2,377 | 2,377 | (512) | 1,865 |
Liabilities | ||||
Bank overdrafts | (952) | (952) | 512 | (440) |
2024 | 2023 | ||||||
In millions of € | Note | Non-current | Current | Total | Non-current | Current | Total |
Unsecured bond issues | 12,103 | 1,682 | 13,785 | 12,751 | 1,458 | 14,209 | |
Lease liabilities | 1,030 | 314 | 1,344 | 961 | 306 | 1,267 | |
Bank loans | 547 | 73 | 620 | 240 | 286 | 526 | |
Other interest- bearing liabilities | 103 | 107 | 210 | 94 | 699 | 793 | |
Deposits from third parties 1 | — | 493 | 493 | — | 491 | 491 | |
Bank overdrafts | — | 597 | 597 | — | 952 | 952 | |
Total borrowings | 13,783 | 3,266 | 17,049 | 14,046 | 4,192 | 18,238 | |
Market value of cross-currency interest rate swaps | 11.5 | 7 | (3) | ||||
Other investments | (55) | (23) | |||||
Cash and cash equivalents | 11.2 | (2,350) | (2,377) | ||||
Net debt |
In millions of € | Unsecured bond issues | Lease liabilities | Bank loans | Other interest- bearing liabilities | Deposits from third parties | Derivatives used for financing activities | Assets and liabilities used for financing activities |
Balance as at 1 January 2024 | 14,209 | 1,267 | 526 | 793 | 491 | (3) | 17,283 |
Effect of movements in exchange rates | 128 | (32) | 11 | (84) | — | 10 | 33 |
Addition of leases | — | 502 | — | — | — | — | 502 |
Proceeds | 896 | — | 560 | 1,538 | 81 | — | 3,075 |
(Re)payments | (1,460) | (355) | (478) | (2,045) | (78) | — | (4,416) |
Interest paid over lease liability | — | (68) | — | — | — | — | (68) |
Other | 12 | 30 | 1 | 8 | (1) | — | 50 |
Balance as at 31 December 2024 | 13,785 | 1,344 | 620 | 210 | 493 | 7 | 16,459 |
In millions of € | Bank loans | ||||||
Balance as at 1 January 2023 | 12,766 | 1,241 | 311 | 355 | 557 | (17) | 15,213 |
Consolidation changes | — | 66 | 201 | 3 | 1 | — | 271 |
Effect of movements in exchange rates | (82) | 26 | (27) | (227) | — | 17 | (293) |
Addition of leases | — | 348 | — | — | — | — | 348 |
Proceeds | 2,598 | — | 1,104 | 2,991 | 58 | — | 6,751 |
(Re)payments | (1,087) | (390) | (1,067) | (2,325) | (126) | (3) | (4,998) |
Interest paid over lease liability | — | (58) | — | — | — | — | (58) |
Other | 14 | 34 | 4 | (4) | 1 | — | 49 |
Balance as at 31 December 2023 | 14,209 | 1,267 | 526 | 793 | 491 | (3) | 17,283 |
Date of placement | Note | Date of maturity |
24 June 2024 | €900 million of 12-year Notes with a coupon of 3.812% | 4 July 2036 |
2024 | 2023 | |||
Share capital | Shares of €1.60 | Nominal value in millions of € | Shares of €1.60 | Nominal value in millions of € |
1 January | 288,030,168 | 461 | 288,030,168 | 461 |
Changes | — | — | — | — |
31 December | 288,030,168 | 461 | 288,030,168 | 461 |
Own shares held | Number of shares |
1 January 2024 | 5,156,781 |
Changes | — |
31 December 2024 | 5,156,781 |
Heineken N.V. shares held by Heineken N.V. | Number of shares |
1 January 2024 | 10,575,645 |
Changes | 288,338 |
31 December 2024 | 10,863,983 |
In millions of € | 2024 | 2023 |
Final dividend previous year €1.04, respectively €1.23 per qualifying share | 294 | 350 |
Interim dividend current year €0.69, respectively €0.69 per qualifying share | 195 | 195 |
Total dividend declared and paid | 489 | 545 |
In millions of € | 2024 | 2023 |
Dividend per qualifying share €1.86 (2023: €1.73) | 526 | 489 |
Increase/(Decrease) of retained earnings | (28) | 685 |
Net profit | 498 | 1,174 |
In millions of € | 2024 | 2023 |
NCI percentage | 49.034% | 49.060% |
Non-current assets | 42,576 | 43,359 |
Current assets | 10,899 | 11,399 |
Non-current liabilities | (17,133) | (17,539) |
Current liabilities | (14,238) | (14,825) |
Net assets | 22,104 | 22,394 |
Carrying amount of NCI | 9,737 | 9,928 |
Net revenue | 29,821 | 30,362 |
Profit | 1,161 | 2,401 |
OCI | (278) | (464) |
Total comprehensive income | 883 | 1,937 |
Profit allocated to NCI1 | 480 | 1,130 |
OCI allocated to NCI1 | (135) | (183) |
Cash flow from operating activities | 5,503 | 4,430 |
Cash flow from investing activities | (2,435) | (3,576) |
Cash flow from financing activities | (2,575) | (816) |
Net increase (decrease) in cash and cash equivalents | 493 | 38 |
Final dividend previous year | 583 | 693 |
Interim dividend current year | 386 | 387 |
Total dividend | 969 | 1,080 |
Dividend allocated to NCI | 480 | 535 |
In millions of € | Note | 2024 | 2023 |
Cash and cash equivalents | 11.2 | 2,350 | 2,377 |
Trade and other receivables, excluding prepayments | 7.2 | 4,026 | 4,487 |
Derivative assets | 11.6 | 187 | 91 |
Fair value through OCI investments | 8.5 | 14 | 14 |
Loans and advances to customers | 8.3 | 258 | 239 |
Other non-current receivables | 331 | 331 | |
Guarantees to banks for loans (to third parties) | 9.3 | 450 | 381 |
7,616 | 7,920 |
2024 | |||||
In millions of € | Carrying amount | Contractual cash flows | Less than 1 year | 1-5 years | More than 5 years |
Financial liabilities | |||||
Interest-bearing liabilities | (15,705) | (18,920) | (3,473) | (6,467) | (8,980) |
Lease liabilities | (1,344) | (1,868) | (374) | (743) | (751) |
Trade and other payables and returnable packaging deposits (excluding interest payable, dividends and including non- current part) | (10,224) | (10,224) | (10,158) | (52) | (14) |
Derivative financial assets and (liabilities) | |||||
Cross-currency interest rate swaps | (7) | (87) | (8) | (79) | — |
Forward exchange contracts | 92 | 59 | 59 | — | — |
Commodity derivatives | 25 | 26 | 26 | — | — |
Other derivatives | 18 | 30 | 1 | 18 | 11 |
Total | (27,145) | (30,984) | (13,927) | (7,323) | (9,734) |
2023 | |||||
Financial liabilities | |||||
Interest-bearing liabilities | (16,972) | (19,955) | (4,322) | (6,711) | (8,922) |
Lease liabilities | (1,267) | (1,756) | (350) | (704) | (702) |
Trade and other payables and returnable packaging deposits (excluding interest payable, dividends and including non- current part) | (9,749) | (9,749) | (9,698) | (49) | (2) |
Derivative financial assets and (liabilities) | |||||
Cross-currency interest rate swaps | 3 | (50) | (7) | (27) | (16) |
Forward exchange contracts | (55) | (99) | (99) | — | — |
Commodity derivatives | (10) | (10) | (10) | — | — |
Other derivatives | 17 | 32 | 5 | 15 | 12 |
Total | (28,033) | (31,587) | (14,481) | (7,476) | (9,630) |
2024 | 2023 | |||
In millions | EUR | USD | EUR | USD |
Financial assets | 227 | 3,240 | 146 | 3,506 |
Financial liabilities | (2,217) | (3,433) | (2,373) | (3,323) |
Gross balance sheet exposure | (1,990) | (193) | (2,227) | 183 |
Estimated forecast sales next year | 421 | 1,189 | 180 | 1,221 |
Estimated forecast purchases next year | (2,593) | (2,406) | (2,559) | (2,590) |
Gross exposure | (4,162) | (1,410) | (4,606) | (1,186) |
Net notional amounts foreign exchange contracts | 598 | 669 | 573 | 697 |
Net exposure | (3,564) | (741) | (4,033) | (489) |
Sensitivity analysis | ||||
Equity | (115) | 38 | (136) | 66 |
Profit/(Loss) | (34) | (11) | (37) | (13) |
In millions of € | 2024 | 2023 |
Fixed rate instruments | ||
Financial assets | 391 | 222 |
Financial liabilities | (14,698) | (16,304) |
(14,307) | (16,082) | |
Variable rate instruments | ||
Financial assets | 2,690 | 2,765 |
Financial liabilities | (2,352) | (1,935) |
338 | 830 |
2024 | 2023 | |||
In millions of € | Asset | Liability | Asset | Liability |
Current | 169 | (52) | 58 | (132) |
Non-current1 | 18 | (7) | 33 | (4) |
187 | (59) | 91 | (136) |
2024 | 2023 | |||
In millions of € | Asset | Liability | Asset | Liability |
No hedge accounting - Other | 28 | (14) | 40 | (32) |
Cash flow hedge - Forwards | 123 | (27) | 25 | (71) |
Cash flow hedge - Commodity forwards | 36 | (11) | 23 | (33) |
Net investment hedge - CCIRS | — | (7) | 3 | — |
187 | (59) | 91 | (136) |
In millions of € | 2024 | 2023 |
Current tax expense | ||
Current year1 | 963 | 982 |
Under/(over) provided in prior years | 52 | (10) |
1,015 | 972 | |
Deferred tax expense | ||
Origination and reversal of temporary differences, tax losses and tax credits | (132) | (147) |
De-recognition/(recognition) of deferred tax assets | 1 | (674) |
Effect of changes in tax rates | 2 | (4) |
Under/(over) provided in prior years | (40) | (26) |
(169) | (851) | |
Total income tax expense in profit or loss | 846 | 121 |
In millions of € | 2024 | 2023 |
Profit before income tax | 2,522 | |
Share of profit of associates and joint ventures | 705 | (218) |
Profit before income tax excluding share of profit of associates and joint ventures | 2,712 | 2,304 |
% | 2024 | % | 2023 | |
Income tax using the Company’s domestic tax rate | 25.8 | 700 | 25.8 | 594 |
Effect of tax rates in foreign jurisdictions | 0.2 | 5 | (0.7) | (15) |
Effect of non-deductible expenses | 4.4 | 118 | 11.9 | 275 |
Effect of tax incentives and exempt income | (3.4) | (92) | (7.8) | (181) |
De-recognition/(recognition) of deferred tax assets | — | 1 | (29.3) | (674) |
Effect of unrecognised current year losses | 1.5 | 43 | 2.4 | 55 |
Effect of changes in tax rates | 0.1 | 2 | (0.2) | (4) |
Withholding taxes | 2.3 | 61 | 4.0 | 93 |
Under/(over) provided in prior years | 0.4 | 12 | (1.5) | (36) |
Other reconciling items | (0.1) | (4) | 0.6 | 14 |
31.2 | 846 | 5.2 | 121 |
Assets | Liabilities | Net | ||||
In millions of € | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Property, plant and equipment | 168 | 162 | (983) | (988) | (815) | (826) |
Intangible assets | 41 | 42 | (2,113) | (2,166) | (2,072) | (2,124) |
Investments | 90 | 81 | (7) | (7) | 83 | 74 |
Inventories | 58 | 63 | (34) | (36) | 24 | 27 |
Borrowings | 477 | 399 | (43) | (1) | 434 | 398 |
Post-retirement obligations | 201 | 209 | (31) | (30) | 170 | 179 |
Provisions | 379 | 396 | (19) | (9) | 360 | 387 |
Other items | 247 | 320 | (204) | (210) | 43 | 110 |
Tax losses carried forward | 899 | 854 | (17) | — | 882 | 854 |
Tax assets/(liabilities) | 2,560 | 2,526 | (3,451) | (3,447) | (891) | (921) |
Set-off of tax | (1,296) | (1,234) | 1,296 | 1,234 | — | — |
Net tax assets/(liabilities) | 1,264 | 1,292 | (2,155) | (2,213) | (891) | (921) |
In millions of € | 1 January 2024 | Changes in consolidation | Hyperinflation adjustment | Effect of movements in foreign exchange | Recognised in income | Recognised in OCI/equity | Transfers | 31 December 2024 | |
Property, plant and equipment | (826) | — | — | (18) | 70 | (18) | — | (23) | (815) |
Intangible assets | (2,124) | — | — | — | (25) | 65 | — | 12 | (2,072) |
Investments | 74 | — | — | — | (9) | 17 | — | 1 | 83 |
Inventories | 27 | — | — | (3) | 3 | (3) | — | — | 24 |
Borrowings | 398 | — | — | — | 63 | 1 | — | (28) | 434 |
Post-retirement obligations | 179 | — | — | — | (1) | 12 | (20) | — | 170 |
Provisions | 387 | — | — | — | (38) | 14 | — | (3) | 360 |
Other items | 110 | — | — | (1) | (44) | (24) | (50) | 52 | 43 |
Tax losses carried forward | 854 | — | — | — | (82) | 105 | (1) | 6 | 882 |
Net tax assets/(liabilities) | (921) | — | — | (22) | (63) | 169 | (71) | 17 | (891) |
In millions of € | 1 January 2023 | Changes in consolidation | Hyperinflation adjustment | Effect of movements in foreign exchange | Recognised in income | Recognised in OCI/equity | Transfers | 31 December 2023 | |
Property, plant and equipment | (688) | (35) | (104) | (17) | 46 | (46) | (1) | 19 | (826) |
Intangible assets | (2,011) | (2) | (227) | (1) | 48 | 83 | — | (14) | (2,124) |
Investments | 51 | — | (3) | — | 5 | 21 | — | — | 74 |
Inventories | 54 | (2) | (39) | (3) | 1 | 15 | — | 1 | 27 |
Borrowings | 312 | — | — | — | 93 | (1) | — | (6) | 398 |
Post-retirement obligations | 184 | — | (6) | — | (4) | (15) | 20 | — | 179 |
Provisions | 287 | — | 7 | — | 10 | 81 | — | 2 | 387 |
Other items | (57) | — | 1 | — | (12) | 192 | (11) | (3) | 110 |
Tax losses carried forward | 348 | — | 2 | — | (24) | 521 | (1) | 8 | 854 |
Net tax assets/(liabilities) | (1,520) | (39) | (369) | (21) | 163 | 851 | 7 | 7 | (921) |
2024 | 2023 | |||||
In millions of € | Amount before tax | Tax | Amount net of tax | Amount before tax | Tax | Amount net of tax |
Items that will not be reclassified to profit or loss: | ||||||
Remeasurement of post- retirement obligations1 | 88 | (20) | 68 | (85) | 19 | (66) |
Net change in fair value through OCI investments | (11) | 2 | (9) | (5) | — | (5) |
Items that may be subsequently reclassified to profit or loss: | ||||||
Currency translation differences | (666) | 99 | (567) | (288) | 118 | (170) |
Change in fair value of net investment hedges | 14 | — | 14 | (28) | — | (28) |
Change in fair value of cash flow hedges | 242 | (76) | 166 | (179) | 44 | (135) |
Cash flow hedges reclassified to profit or loss2 | (12) | 3 | (9) | 14 | (2) | 12 |
Net change in fair value through OCI investments | 1 | — | 1 | 2 | (1) | 1 |
Cost of hedging | (1) | — | (1) | 2 | — | 2 |
Share of other comprehensive income of associates/joint ventures | 59 | — | 59 | (75) | — | (75) |
Other comprehensive income/(loss) | (286) | 8 | (278) | (642) | 178 | (464) |
Carrying amount | Fair value | ||||
In millions of € | Note | Level 1 | Level 2 | Level 3 | |
Fair value through OCI investments | 8.4, 8.5 | 181 | 37 | — | 144 |
Non-current derivative assets | 11.6 | 18 | — | 1 | 17 |
Current derivative assets | 11.6 | 169 | — | 169 | — |
Total 2024 | 368 | 37 | 170 | 161 | |
Total 2023 | 272 | 34 | 70 | 168 | |
Non-current derivative liabilities | 11.6 | (7) | — | (7) | — |
Borrowings1 | 11.3 | (14,405) | (13,088) | (788) | — |
Current derivative liabilities | 11.6 | (52) | — | (52) | — |
Total 2024 | (14,464) | (13,088) | (847) | — | |
Total 2023 | 11.3 | (14,871) | (13,465) | (830) | — |
In millions of € | 2024 | 2023 |
Balance as at 1 January | 168 | 158 |
Fair value adjustments recognised in other comprehensive income | (13) | (5) |
Consolidation changes | — | 36 |
Additions | 30 | — |
Disposals | (20) | (4) |
Fair value adjustments recognised in profit and loss | (4) | (17) |
Balance as at 31 December | 161 | 168 |
In millions of € | Total 2024 | Less than 1 year | 1-5 years | More than 5 years | Total 2023 |
Property, plant and equipment ordered | 471 | 463 | 7 | 1 | 836 |
Raw materials purchase contracts | 14,260 | 4,937 | 8,092 | 1,231 | 13,442 |
Marketing and merchandising commitments | 1,450 | 692 | 743 | 15 | 982 |
Other off-balance sheet obligations | 2,171 | 477 | 902 | 792 | 2,197 |
Off-balance sheet obligations | 18,352 | 6,569 | 9,744 | 2,039 | 17,457 |
Undrawn committed bank facilities | 4,317 | 528 | 3,789 | — | 4,188 |
In thousands of € | 2024 | 2023 |
C.L. de Carvalho-Heineken | 115 | 90 |
M.R. de Carvalho | 115 | 90 |
Total remuneration executive members | 230 | 180 |
M. Das | 150 | 120 |
C.M. Kwist | 115 | 90 |
A.A.C. de Carvalho | 115 | 90 |
A.M. Fentener van Vlissingen | 115 | 90 |
L.L.H. Brassey | 115 | 90 |
J.F.M.L. van Boxmeer | 115 | 90 |
J.A. Fernández Carbajal1 | — | 23 |
C.A.G. de Carvalho2 | — | 27 |
Total remuneration non-executive members | 725 | 620 |
Total remuneration | 955 | 800 |
In millions of € | 2024 | 2023 |
Executive Board of Heineken N.V. | 14 | 7 |
Supervisory Board of Heineken N.V. | 2 | 1 |
Total | 16 | 8 |
2024 | 2023 | |||||
In thousands of € | R.G.S. van den Brink | H.P.J. van den Broek | Total | R.G.S. van den Brink | H.P.J. van den Broek | Total |
Fixed salary | 1,398 | 950 | 2,348 | 1,300 | 884 | 2,184 |
Short-term incentive | 3,291 | 1,641 | 4,932 | 346 | 168 | 514 |
Matching share entitlement | 1,408 | 702 | 2,110 | 155 | 75 | 230 |
Long-term incentive | 2,517 | 1,397 | 3,914 | 1,725 | 1,036 | 2,761 |
Extraordinary share award | — | 38 | 38 | — | 487 | 487 |
Pension contributions | 355 | 275 | 630 | 323 | 252 | 575 |
Other emoluments | 30 | — | 30 | 30 | — | 30 |
Total | 8,999 | 5,003 | 14,002 | 3,879 | 2,902 | 6,781 |
In thousands of € | 2024 | 2023 |
R.J.M.S. Huët | 305 | 231 |
J.A. Fernández Carbajal1 | — | 33 |
M. Das | 115 | 130 |
M.R. de Carvalho | 200 | 141 |
P. Mars Wright | 215 | 144 |
M. Helmes | 195 | 146 |
R.L. Ripley | 220 | 148 |
N. Paranjpe | 173 | 119 |
F.J. Camacho Beltrán1 | — | 28 |
I.H. Arnold2 | — | 55 |
L.J. Hijmans van den Bergh3 | 190 | 83 |
B. Pardo3 | 178 | 91 |
P.T.F.M. Wennink4 | 138 | — |
Total | 1,929 | 1,349 |
Associates & Joint Ventures | FEMSA1 | Total | ||||
In millions of € | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Sales | 647 | 563 | — | 74 | 647 | 637 |
Purchase | 185 | 198 | — | 33 | 185 | 231 |
Accounts receivables | 205 | 166 | — | — | 205 | 166 |
Accounts payables and other liabilities | 57 | 19 | — | — | 57 | 19 |
Percentage of ownership | |||
Country of incorporation | 2024 | 2023 | |
Heineken International B.V. | The Netherlands | 100.0 | 100.0 |
Heineken Brouwerijen B.V. | The Netherlands | 100.0 | 100.0 |
Heineken Nederland B.V. | The Netherlands | 100.0 | 100.0 |
Cuauhtémoc Moctezuma Holding, S.A. de C.V. | Mexico | 100.0 | 100.0 |
CKBR Bebidas Ltda.1 | Brazil | 100.0 | — |
Cervejarias Kaiser Brasil Ltda.1 | Brazil | — | 100.0 |
Bavaria Ltda.1 | Brazil | — | 100.0 |
Heineken France S.A.S. | France | 100.0 | 100.0 |
Nigerian Breweries Plc. | Nigeria | 72.9 | 56.7 |
Heineken USA Inc. | United States | 100.0 | 100.0 |
Heineken UK Ltd | United Kingdom | 100.0 | 100.0 |
Heineken España S.A. | Spain | 99.8 | 99.8 |
Heineken Italia S.p.A. | Italy | 100.0 | 100.0 |
Brau Union Österreich AG | Austria | 100.0 | 100.0 |
Grupa Żywiec S.A. | Poland | 100.0 | 100.0 |
Heineken Vietnam Brewery Limited Company | Vietnam | 60.0 | 60.0 |
SCC - Sociedade Central de Cervejas e Bebidas S.A. | Portugal | 100.0 | 100.0 |
United Breweries Limited | India | 61.5 | 61.5 |
Heineken Beverages (South Africa) Proprietary Limited | South Africa | 65.0 | 65.0 |
Net Revenue | PBT | Assets |
Tier 1/2/3 | ||
Remaining |
Impairment testing for intangible assets, property, plant and equipment and investments in associates and joint ventures – Refer to Notes 8.1, 8.2 and 10.3 to the financial statements | ||||
Key Audit Matter | Intangible assets (including goodwill), property, plant and equipment and investments in associates and joint ventures amounted to EUR 39,878 million on 31 December 2024 and represented 74 percent of the consolidated total assets. | |||
For purposes of impairment testing, goodwill is allocated and monitored on a (group of) Cash Generating Unit ('CGU') level. Other intangibles and property, plant, and equipment, are grouped to CGUs. For goodwill, management is required to assess the recoverable amount of the respective CGUs (or groups of CGUs). Recoverable amounts of other non- current assets are assessed upon the existence of a triggering event. | ||||
Investments in associates are accounted for using the equity method of accounting, meaning they are initially recognized at cost. Subsequently the Consolidated Financial Statements include HEINEKEN’s share of the net profit or loss of the associates and joint ventures whereby the result is determined using the accounting policies of HEINEKEN. Triggers for the impairment of investments in associates, are amongst others, a prolonged or significant decline in fair value of the equity instrument. If triggered, the net investments are tested as a single asset by comparing the carrying amount to the recoverable amount. | ||||
As a result of impairment testing for the current year, management concluded on impairment losses of EUR 1,224 million, of which EUR 874 million is related to the impairment loss recorded for the investment in CR Beer following a significant and prolonged decline in the quoted share price. Further details on the accounting and disclosure of (goodwill) impairment losses are included in notes 8.1 and 8.2 to the financial statements. Further details on the accounting and disclosure of Associates and Joint Ventures are included in note 10.3 to the financial statements. | ||||
Given the high level of judgement made by management to estimate the recoverable amounts used in management’s impairment tests, procedures to evaluate the reasonableness of projected sales volumes, revenue and discount rates required a high degree of auditor judgement and an increased extent of effort, including the need to involve our valuation specialists. | ||||
How the scope of our audit responded to the key audit matter | Our audit procedures related to the projection of sales volumes, revenue, margins, and discount rates used by management included the following, amongst others: | |||
For investments in associates, we assessed whether a decline in available quoted market price is either prolonged or significant and any impairment loss should be recognized. | ||||
We obtained an understanding of management's process over the impairment trigger tests and the resulting impairment tests. | ||||
We evaluated management's ability to accurately forecast by comparing actual results to management's historical forecasts. | ||||
We evaluated sensitivities in management's projections, which could cause a substantial change to the impairments recorded, and or cause headroom to change in an impairment. | ||||
We evaluated projected cash flows by: | ||||
– | comparing the projections to historical forecasts, historical growth rates, including assessing the effects of the current macro-economic and geopolitical climate, and information included in HEINEKEN's internal communications to the management and the Executive Board; and | |||
– | challenging management’s ability to price adjust for expected inflation rates and comparing projected sales volumes, revenue, and margins to, for example, external economic outlook data, analyst reports and external market data on the beer market. | |||
With the assistance of our valuation specialists, we evaluated the reasonableness of discount rates, including testing the source information underlying the determination of the discount rates, testing the mathematical accuracy of the calculation, and developing a range of independent estimates and comparing those to the discount rates selected by management. | ||||
Observation | Applying the aforementioned materiality, we did not identify any reportable findings in management's assessment of the recoverability of intangible assets, property, plant and equipment and investments in associates and joint ventures, the impairments recorded and the disclosures in Notes 8.1, 8.2 and 10.3. | |||
Management judgement related to the provisions for uncertain tax positions and the recoverability of deferred tax assets – Refer to Notes 9.2 and 12 to the financial statements | ||||
Key Audit Matter | HEINEKEN operates across several tax jurisdictions and is subject to periodic challenges by local tax authorities during the normal course of business. In those cases where the amount of tax payable is uncertain, management establishes provisions based on its judgement of the probable amount of the related tax liability. Deferred tax assets are only recognized to the extent that it is probable that future taxable income will be available, against which unused tax losses can be utilized. This assessment is performed annually and based on budgets and business plans for the coming years, including planned commercial initiatives and the impact of macro-economic uncertainties. HEINEKEN reported provisions for uncertain tax positions and deferred tax assets for an amount of EUR 416 million and EUR 1,264 million, respectively, as of 31 December 2024. | |||
The accounting for uncertain tax positions and deferred tax assets, as detailed in Notes 9.2 and 12 to the financial statements, inherently requires management to apply judgement in quantifying appropriate provisions (including assessing probable outcomes) for uncertain tax positions, and in determining the recoverability of deferred tax assets. | ||||
Given the significant judgement applied by management, performing procedures to evaluate the reasonableness of probable outcomes for uncertain tax positions and the recoverability of deferred tax assets based on budgets and business plans, required a higher degree of auditor judgement, an increased extent of effort and a need to involve our in- country tax specialists. | ||||
How the scope of our audit responded to the key audit matter | Our audit procedures to address management's judgements related to the provisions for uncertain tax positions and recoverability of deferred tax assets included the following, amongst others: | |||
We obtained an understanding of management’s tax process related to the assessment of uncertain tax positions and the recoverability of deferred tax assets. | ||||
We involved our in-country tax specialists to assess tax risks, tax carry forward facilities, legislative developments, and the status of ongoing local tax authority audits. | ||||
We challenged, with the help of our tax specialists, management’s judgement applied in quantifying provisions for tax uncertainties and assessing probable outcomes based on correspondence with tax authorities, case law and opinions from management’s tax experts. | ||||
We evaluated management’s ability to forecast taxable income accurately by comparing prior forecasts on future taxable income with the actual income for the year. | ||||
We evaluated management’s recoverability assessment, including the likelihood of generating sufficient future taxable income based on budgets, business plans, and tax losses carry forward facilities in the various tax jurisdictions (including expiry dates). | ||||
We challenged, with the support of our tax specialist and local component team, management’s judgement applied in the timing of deferred tax recognition, the underlying profit forecast, and the effects of Pillar Two. | ||||
Observation | Applying the aforementioned materiality, we did not identify any reportable findings in the provisions for uncertain tax positions and the valuation of deferred tax assets as well as the related disclosure in Notes 9.2 and 12. | |||
Year-end-price 31 December 2024 €57.85 | Highest closing price 8 February 2024 €79.15 | Lowest closing price 23 December 2024 €57.53 | |||||||||
Heineken Holding N.V. share price in €, Euronext Amsterdam | Dividend per share in € | ||||||||||
Year-end price | The 2024 dividend proposal is subject to shareholder approval. | |||||||||
Share price range | ||||||||||
Nationality Heineken Holding N.V. shareholders in % Based on 129.7 million shares in free float (excluding Heineken Holding N.V. shares held by L’Arche Green N.V. and Heineken N.V. ) | ||||||||||||
2024 | ||||||||||||
Americas | |||
United Kingdom / Ireland | |||
Rest of Europe | |||
Rest of the world | |||
Retail | |||
Netherlands | |||
Unidentified | |||
Source: CMi2i estimate based on available information December 2024. |
Year-end-price 31 December 2024 €68.70 | Highest closing price 20 May 2024 €96.70 | Lowest closing price 23 December 2024 €68.24 | |||||||||
Heineken N.V. share price in €, Euronext Amsterdam | Dividend per share in € | ||||||||||
Year-end price | The 2024 dividend proposal is subject to shareholder approval. | |||||||||
Share price range | ||||||||||
Nationality Heineken N.V. shareholders in % Based on 277.1 million shares in free float (excluding the shares held by Heineken Holding N.V. and own shares held by Heineken N.V.) | ||||||||||||
2024 | ||||||||||||
Americas | |||
United Kingdom / Ireland | |||
Rest of Europe | |||
Rest of the world | |||
Retail | |||
Netherlands | |||
Unidentified | |||
Source: CMi2i estimate based on available information December 2024. |
Heineken N.V. | Heineken Holding N.V. |
Ticker: HEINY | Ticker: HKHHY |
ISIN: US4230123014 | ISIN: US4230081014 |
CUSIP: 423012301 | CUSIP: 423008101 |
Structure: Sponsored Level I ADR | Structure: Sponsored Level I ADR |
Exchange: OTCQX | Exchange: OTCQX |
Ratio (DR:ORD): 2:1 | Ratio (DR:ORD): 2:1 |
Traded Heineken N.V. Notes | Issue date | Total face value | Interest rate | Maturity | ISIN code | |
EUR EMTN 2025 | 25 Mar 2020 | CHF | 100 million | 0.638% | 25 Mar 2025 | XS2145099201 |
EUR EMTN 2025 | 30 Mar 2020 | EUR | 600 million | 1.625% | 30 Mar 2025 | XS2147977479 |
EUR EMTN 2025 | 2 Aug 2012 | EUR | 750 million | 2.875% | 4 Aug 2025 | XS0811555183 |
EUR EMTN 2025 | 20 Oct 2015 | EUR | 225 million | 2.000% | 20 Oct 2025 | XS1309072020 |
EUR EMTN 2026 | 4 May 2016 | EUR | 1,000 million1 | 1.000% | 4 May 2026 | XS1401174633 |
EUR EMTN 2026 | 15 Nov 2023 | EUR | 600 million | 3.625% | 15 Nov 2026 | XS2719096831 |
EUR EMTN 2027 | 29 Nov 2016 | EUR | 500 million | 1.375% | 29 Jan 2027 | XS1527192485 |
EUR EMTN 2027 | 17 Sep 2018 | EUR | 600 million | 1.250% | 17 Mar 2027 | XS1877595444 |
144A/RegS 2028 | 29 Mar 2017 | USD | 1,100 million | 3.500% | 29 Jan 2028 | US423012AF03 |
EUR EMTN 2029 | 30 Jan 2014 | EUR | 200 million | 3.500% | 30 Jul 2029 | XS1024136282 |
EUR EMTN 2029 | 3 Oct 2017 | EUR | 800 million | 1.500% | 3 Oct 2029 | XS1691781865 |
EUR EMTN 2030 | 30 Mar 2020 | EUR | 800 million | 2.250% | 30 Mar 2030 | XS2147977636 |
EUR EMTN 2030 | 23 Mar 2023 | EUR | 750 million | 3.875% | 23 Sept 2030 | XS2599730822 |
EUR EMTN 2031 | 17 Sep 2018 | EUR | 750 million2 | 1.750% | 17 Mar 2031 | XS1877595014 |
EUR EMTN 2032 | 12 May 2017 | EUR | 500 million | 2.020% | 12 May 2032 | XS1611855237 |
EUR EMTN 2033 | 15 Apr 2013 | EUR | 180 million | 3.250% | 15 Apr 2033 | XS0916345621 |
EUR EMTN 2033 | 19 Apr 2013 | EUR | 100 million | 2.562% | 19 Apr 2033 | XS0920838371 |
EUR EMTN 2033 | 7 May 2020 | EUR | 650 million | 1.250% | 7 May 2033 | XS2168629967 |
EUR EMTN 2035 | 23 Mar 2023 | EUR | 750 million | 4.125% | 23 Mar 2035 | XS2599169922 |
EUR EMTN 2036 | 4 July 2024 | EUR | 900 million | 0.03812 | 49860 | XS2852894679 |
EUR EMTN 2040 | 7 May 2020 | EUR | 850 million | 0.0175 | 51263 | XS2168630205 |
144A/RegS 2042 | 10 Oct 2012 | USD | 500 million | 4.000% | 1 Oct 2042 | US423012AE38 |
144A/RegS 2047 | 29 Mar 2017 | USD | 650 million | 4.350% | 29 Mar 2047 | US423012AG85 |
Financial calendar in 2025 for both Heineken Holding N.V. and Heineken N.V. | |
Announcement of 2024 results | 12 February |
Publication of Annual Report 2024 | 20 February |
Trading update first quarter 2025 | 16 April |
Annual General Meeting of Shareholders* | 17 April |
Quotation ex-final dividend 2024 | 23 April |
Final dividend 2024 payable | 2 May |
Announcement of half-year results 2025 | 28 July |
Quotation ex-interim dividend 2025 | 30 July |
Interim dividend 2025 payable | 7 August |
Trading update third quarter 2025 | 22 October |
Capital Markets Event | 23 - 24 October |
Revenue and profit | Cash flow statement | |||||||||||
In millions of € | 2024 | 2023 | 2022 | 2021 | 2020 | In millions of € | 2024 | 2023 | 2022 | 2021 | 2020 | |
Revenue | 35,955 | 36,375 | 34,676 | 26,583 | 23,770 | Cash flow from operations | 6,903 | 5,949 | 5,660 | 5,127 | 4,232 | |
Net revenue | 29,821 | 30,362 | 28,719 | 21,941 | 19,715 | Cash flow related to interest, dividend and income tax | (1,400) | (1,519) | (1,164) | (946) | (1,096) | |
Net revenue (beia) | 29,964 | 30,308 | 28,694 | 21,901 | 19,724 | Cash flow from operating activities | 5,503 | 4,430 | 4,496 | 4,181 | 3,136 | |
Operating profit | 3,517 | 3,229 | 4,283 | 4,483 | 778 | Cash flow used in operational investing activities | (2,445) | (2,671) | (2,087) | (1,667) | (1,623) | |
Operating profit (beia) | 4,512 | 4,443 | 4,502 | 3,414 | 2,421 | Free operating cash flow | 3,058 | 1,759 | 2,409 | 2,514 | 1,513 | |
as % of net revenue | 15.1 | 14.6 | 15.7 | 15.6 | 12.3 | Cash flow (used in)/from acquisitions and disposals | 10 | (905) | (199) | (610) | 185 | |
as % of total assets | 8.4 | 8.1 | 8.6 | 7.0 | 5.7 | Dividends paid | (1,199) | (1,335) | (1,099) | (796) | (811) | |
Net profit/(loss) attributable to the shareholders of the Company | Cash flow (used in)/from financing activities, excluding dividend | (1,375) | 519 | (2,028) | (2,087) | 2,049 | ||||||
498 | 1,174 | 1,343 | 1,663 | (102) | Net cash flow | 494 | 38 | (917) | (979) | 2,936 | ||
Non-controlling interests in Heineken N.V. | 480 | 1,130 | 1,339 | 1,661 | (102) | |||||||
978 | 2,304 | 2,682 | 3,324 | (204) | Cash conversion ratio | 102.6% | 61.4% | 75.3% | 110.0% | 111.3% | ||
Net profit (beia) | 2,739 | 2,632 | 2,836 | 2,041 | 1,154 | |||||||
as % of shareholders’ equity | 28.7 | 27.0 | 29.3 | 23.8 | 17.5 | Financing ratios | ||||||
Dividend (proposed) | 526 | 489 | 498 | 357 | 202 | Net debt/EBITDA (beia) | 2.2 | 2.4 | 2.1 | 2.6 | 3.4 | |
as % of net profit (beia) | 19.2 | 18.6 | 17.6 | 17.5 | 17.5 | |||||||
Per share | ||||||||||||
In € | 2024 | 2023 | 2022 | 2021 | 2020 | |||||||
Cash flow from operating activities | 19.46 | 15.60 | 15.61 | 14.52 | 10.89 | |||||||
Net profit (beia) – basic | 9.69 | 9.27 | 9.85 | 7.09 | 4.01 | |||||||
Net profit (beia) – diluted | 9.69 | 9.27 | 9.85 | 7.09 | 4.01 | |||||||
Dividend (proposed) | 1.86 | 1.73 | 1.73 | 1.24 | 0.70 | |||||||
Shareholders’ equity | 33.76 | 34.28 | 33.66 | 29.83 | 22.93 |
2024 | 2023 | 2022 | 2021 | 2020 | |
Operating profit (beia)/net interest expense (beia) | 8.3 | 8.0 | 11.8 | 8.5 | 5.2 |
Free operating cash flow/net debt | 20.9% | 11.1% | 17.8% | 18.4% | 11.0% |
Net debt/shareholders’ equity | 1.53 | 1.63 | 1.40 | 1.59 | 2.15 |
Financing | |||||
In millions of € | |||||
Share capital | 461 | 461 | 461 | 461 | 461 |
Reserves and retained earnings | 9,085 | 9,272 | 9,233 | 8,132 | 6,143 |
Heineken Holding N.V. shareholders' equity | 9,546 | 9,733 | 9,694 | 8,593 | 6,604 |
Non-controlling interests in Heineken N.V. | 9,737 | 9,928 | 9,857 | 8,763 | 6,788 |
Non-controlling interests in Heineken N.V. group companies | 2,821 | 2,733 | 2,369 | 2,344 | 1,000 |
Total equity | 22,104 | 22,394 | 21,920 | 19,700 | 14,392 |
Post-retirement obligations | 519 | 586 | 568 | 668 | 938 |
Provisions (including deferred tax liabilities) | 2,917 | 3,046 | 2,936 | 2,908 | 2,103 |
Non-current borrowings | 13,783 | 14,046 | 12,893 | 13,640 | 14,616 |
Other liabilities (excluding provisions) | 14,152 | 14,686 | 14,089 | 11,934 | 10,583 |
Liabilities (excluding provisions and post-retirement obligations) | 27,935 | 28,732 | 26,982 | 25,574 | 25,199 |
Total equity and liabilities | 53,475 | 54,758 | 52,406 | 48,850 | 42,632 |
Shareholders’ equity/ Total liabilities | 0.30 | 0.30 | 0.32 | 0.29 | 0.23 |
Employment of capital | 2024 | 2023 | 2022 | 2021 | 2020 |
In millions of € | |||||
Property, plant and equipment | 14,677 | 14,772 | 13,623 | 12,401 | 11,551 |
Intangible assets | 21,701 | 21,781 | 21,408 | 20,762 | 15,767 |
Other non-current assets | 6,198 | 6,806 | 6,360 | 6,109 | 6,294 |
Total non-current assets | 42,576 | 43,359 | 41,391 | 39,272 | 33,612 |
Inventories | 3,572 | 3,721 | 3,250 | 2,438 | 1,958 |
Trade and other current assets | 4,977 | 5,301 | 5,000 | 3,892 | 3,062 |
Cash, cash equivalents and current other investments | 2,350 | 2,377 | 2,765 | 3,248 | 4,000 |
Total current assets | 10,899 | 11,399 | 11,015 | 9,578 | 9,020 |
Total assets | 53,475 | 54,758 | 52,406 | 48,850 | 42,632 |
Total equity/total non-current assets | 0.52 | 0.52 | 0.53 | 0.50 | 0.43 |
Current assets/current liabilities (excluding provisions) | 0.78 | 0.78 | 0.79 | 0.81 | 0.86 |
Key figures1 | 2023 | 2024 | |||||||||
(in € million unless otherwise stated) | Reported | Eia | Beia | Reported | Total growth % | Eia | Beia | Currency translation | Consolidation impact | Organic growth | Organic growth % |
Revenue | 36,375 | (65) | 36,310 | 35,955 | (1.2)% | 122 | 36,077 | (1,718) | (313) | 1,799 | 5.0% |
Excise tax expense | (6,013) | 12 | (6,001) | (6,134) | (2.0)% | 21 | (6,113) | 62 | 120 | (294) | (4.9)% |
Net revenue | 30,362 | (54) | 30,308 | 29,821 | (1.8)% | 143 | 29,964 | (1,656) | (193) | 1,505 | 5.0% |
Variable cost | (12,028) | 73 | (11,955) | (11,089) | 7.8% | (17) | (11,106) | 866 | 81 | (98) | (0.8)% |
Marketing and selling expenses | (2,767) | 1 | (2,766) | (2,940) | (6.3)% | 2 | (2,938) | 115 | 8 | (295) | (10.7)% |
Personnel expenses | (4,353) | 139 | (4,214) | (4,466) | (2.6)% | 44 | (4,422) | 117 | — | (325) | (7.7)% |
Amortisation, depreciation and impairments | (3,096) | 1,268 | (1,828) | (2,605) | 15.9% | 744 | (1,861) | 94 | (11) | (116) | (6.3)% |
Other net (expenses)/income | (4,888) | (215) | (5,103) | (5,204) | (6.5)% | 79 | (5,126) | 229 | 52 | (304) | (6.0)% |
Total net other (expenses)/income | (27,133) | 1,268 | (25,865) | (26,304) | 3.1% | 853 | (25,452) | 1,420 | 131 | (1,138) | (4.4)% |
Operating profit | 3,229 | 1,214 | 4,443 | 3,517 | 8.9% | 995 | 4,512 | (236) | (62) | 367 | 8.3% |
Interest income | 90 | — | 90 | 110 | 22.2% | — | 110 | (11) | — | 30 | 33.7% |
Interest expense | (640) | (4) | (644) | (680) | (6.3)% | 27 | (653) | 99 | (7) | (101) | (15.7)% |
Net interest income/(expenses) | (550) | (4) | (554) | (570) | (3.6)% | 27 | (543) | 88 | (7) | (71) | (12.7)% |
Other net finance income/(expenses) | (375) | 34 | (343) | (235) | 37.3% | (36) | (271) | 94 | 19 | (42) | (12.1)% |
Share of profit of associates and joint ventures | 218 | 52 | 270 | (705) | (423.4)% | 1,017 | 312 | (4) | 1 | 45 | 16.7% |
Income tax expense | (121) | (831) | (952) | (846) | (599.2)% | (184) | (1,031) | 21 | 17 | (117) | (12.3)% |
Non-controlling interests | (97) | (136) | (233) | (183) | (88.7)% | (59) | (241) | (18) | — | 9 | 3.8% |
Net profit | 2,304 | 329 | 2,632 | 978 | (57.6)% | 1,761 | 2,739 | (54) | (32) | 192 | 7.3% |
Net profit attributable to shareholders of the Company | 1,174 | 167 | 1,341 | 498 | (57.5)% | 897 | 1,396 | (27) | (16) | 98 | 7.3% |
EBITDA2 | 6,543 | (2) | 6,541 | 5,417 | (17.2)% | 1,268 | 6,685 | ||||
Key figures1 | 2022 | 2023 | |||||||||
(in € million unless otherwise stated) | Reported | Eia | Beia | Reported | Total growth % | Eia | Beia | Currency translation | Consolidation impact | Organic growth | Organic growth % |
Revenue | 34,676 | (33) | 34,643 | 36,375 | 4.9% | (65) | 36,310 | (1,168) | 1,253 | 1,582 | 4.6% |
Excise tax expense | (5,957) | 8 | (5,949) | (6,013) | (0.9)% | 12 | (6,001) | 305 | (366) | 9 | 0.1% |
Net revenue | 28,719 | (25) | 28,694 | 30,362 | 5.7% | (54) | 30,308 | (864) | 887 | 1,591 | 5.5% |
Variable cost | (11,260) | 56 | (11,204) | (12,028) | (6.8)% | 73 | (11,955) | 463 | (409) | (805) | (7.2)% |
Marketing and selling expenses | (2,692) | (43) | (2,735) | (2,767) | (2.8)% | 1 | (2,766) | 76 | (52) | (54) | (2.0)% |
Personnel expenses | (4,079) | 74 | (4,005) | (4,353) | (6.7)% | 139 | (4,214) | 69 | (150) | (128) | (3.2)% |
Amortisation, depreciation and impairments | (1,886) | 207 | (1,679) | (3,096) | (64.2)% | 1,268 | (1,828) | 41 | (64) | (126) | (7.5)% |
Other net (expenses)/income | (4,519) | (50) | (4,569) | (4,888) | (8.2)% | (215) | (5,103) | 112 | (247) | (399) | (8.7)% |
Total net other (expenses)/income | (24,436) | 244 | (24,192) | (27,133) | (11.0)% | 1,268 | (25,865) | 762 | (922) | (1,513) | (6.3)% |
Operating profit | 4,283 | 219 | 4,502 | 3,229 | (24.6)% | 1,214 | 4,443 | (102) | (35) | 78 | 1.7% |
Interest income | 74 | (1) | 73 | 90 | 21.6% | — | 90 | (6) | — | 23 | 31.8% |
Interest expense | (458) | 6 | (452) | (640) | (39.7)% | (4) | (644) | 57 | (55) | (193) | (42.7)% |
Net interest income/(expenses) | (384) | 5 | (380) | (550) | (43.2)% | (4) | (554) | 51 | (55) | (170) | (44.8)% |
Other net finance income/(expenses) | 48 | (111) | (63) | (375) | (881.3)% | 34 | (343) | 68 | (12) | (336) | (537.3)% |
Share of profit of associates and joint ventures | 223 | 40 | 263 | 218 | (2.2)% | 52 | 270 | (7) | 3 | 11 | 4.3% |
Income tax expense | (1,131) | 8 | (1,124) | (121) | 89.3% | (831) | (952) | (2) | 26 | 148 | 13.2% |
Non-controlling interests | (357) | (6) | (363) | (97) | 72.8% | (136) | (233) | (2) | (14) | 146 | 40.2% |
Net profit | 2,682 | 155 | 2,836 | 2,304 | (14.1)% | 329 | 2,632 | 6 | (87) | (123) | (4.3)% |
Net profit attributable to shareholders of the Company | 1,343 | 78 | 1,420 | 1,174 | (12.6)% | 167 | 1,341 | 3 | (44) | (63) | (4.4)% |
EBITDA2 | 6,392 | 52 | 6,444 | 6,543 | 2.4% | (2) | 6,541 | ||||