Profile | |||||||
Shareholder Information | |||||||
page | Heineken Holding N.V. | ||||||
Heineken N.V. | |||||||
Investor Relations | |||||||
Bondholder Information | |||||||
Report of the Board of Directors | |||||||
Board of Directors of Heineken Holding N.V. | |||||||
Introduction | |||||||
Policy Principles | |||||||
Activities | |||||||
Review of 2023 | |||||||
Heineken N.V. Performance in 2023 and Outlook | |||||||
Financial Statements | |||||||
Dividend | |||||||
Corporate Governance Statement | |||||||
Introduction | |||||||
Board of Directors | |||||||
General Meeting of Shareholders | |||||||
Article 10 of the EU Takeover Directive Decree | |||||||
Decree on the Disclosure of Non-Financial Information | |||||||
Remuneration Report | |||||||
Financial Statements 2023 | ||||
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 | ||||
Provisions of the Articles of Association concerning appropriation of profit | ||||
Independent Auditor’s Report | ||||
Glossary | ||||
Information |
Statement – The pdf and iXBRL viewer copy of the Annual Report of Heineken Holding N.V. for the year 2023 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 | |||||
Year-end-price 29 December 2023 €76.60 | Highest closing price 19 April 2023 €87.95 | Lowest closing price 20 October 2023 €70.00 | |||||||||
Heineken Holding N.V. share price in €, Euronext Amsterdam | Dividend per share* in € |
Year-end price | The 2023 dividend proposal is subject to shareholder approval. * Before 2018 this applied to ordinary shares. | |||||||||
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. ) | ||||||||||||
2023 |
Americas | |||
United kingdom / Ireland | |||
Rest of Europe | |||
Rest of the world | |||
Retail | |||
Netherlands | |||
Unidentified | |||
Source: CMi2i estimate based on available information December 2023. |
Year-end-price 29 December 2023 €91.94 | Highest closing price 4 May 2023 €105.40 | Lowest closing price 3 October 2023 €82.18 | |||||||||
Heineken N.V. share price in €, Euronext Amsterdam | Dividend per share in € |
Year-end price | The 2023 dividend proposal is subject to shareholder approval. | |||||||||
Share price range | ||||||||||
Nationality Heineken N.V. shareholders in % Based on 277.4 million shares in free float (excluding the shares held by Heineken Holding N.V. and own shares held by Heineken N.V.) | ||||||||||||
2023 |
Americas | |||
United kingdom / Ireland | |||
Rest of Europe | |||
Rest of the world | |||
Retail | |||
Netherlands | |||
Unidentified | |||
Source: CMi2i estimate based on available information December 2023. |
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 |
Financial calendar in 2024 for both Heineken Holding N.V. and Heineken N.V. | |
Announcement of 2023 results | 14 February |
Publication of Annual Report 2023 | 22 February |
Trading update first quarter 2024 | 24 April |
Annual General Meeting of Shareholders* | 25 April |
Quotation ex-final dividend 2023 | 29 April |
Final dividend 2023 payable | 7 May |
Announcement of half-year results 2024 | 29 July |
Quotation ex-interim dividend 2024 | 31 July |
Interim dividend 2024 payable | 8 August |
Trading update third quarter 2024 | 23 October |
Traded Heineken N.V. Notes | Issue date | Total face value | Interest rate | Maturity | ISIN code | |
EUR EMTN 2024 | 19 Mar 2012 | EUR | 500 million | 3.500% | 19 Mar 2024 | XS0758420748 |
EUR EMTN 2024 | 23 Mar 2023 | EUR | 500 million | 3.875% | 23 Sept 2024 | XS2599731473 |
EUR EMTN 2024 | 7 Dec 2015 | EUR | 460 million | 1.500% | 7 Dec 2024 | XS1330434389 |
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 April 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 |
144A/RegS 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 2040 | 7 May 2020 | EUR | 850 million | 1.750% | 7 May 2040 | 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 |
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 | |||||||||||||||||||||||||||||
Regional Management | Group Departments | ||||||||||||||||||||||||||||
Operating Companies | |||||||||||||||||||||||||||||
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 | 8/8 |
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 | 7/8 |
Mr J.A. Fernández Carbajal1 | 0/2 |
Mr C.A.G. de Carvalho2 | 3/3 |
Element | Purpose | Description | |
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 € | 2023 | 2022 | 2021 | 2020 | 2019 |
Executive members: | |||||
C.L. de Carvalho-Heineken | 90 | 90 | 90 | 90 | 90 |
M.R. de Carvalho* | 231 | 225 | 225 | 225 | 231 |
Total remuneration executive members | 321 | 315 | 315 | 315 | 321 |
Non-executive members: | |||||
M. Das (chairman)* | 250 | 250 | 250 | 250 | 253 |
C.M. Kwist | 90 | 90 | 90 | 90 | 90 |
A.A.C. de Carvalho | 90 | 90 | 90 | 90 | 90 |
A.M. Fentener van Vlissingen | 90 | 90 | 90 | 90 | 90 |
L.L.H. Brassey | 90 | 90 | 90 | 90 | 90 |
J.F.M.L. van Boxmeer1,2 | 90 | 90 | 90 | 53 | — |
C.A.G. de Carvalho3 | 27 | 63 | — | — | — |
J.A. Fernández Carbajal*4 | 56 | 256 | 232 | 244 | 243 |
Total remuneration non- executive members | 783 | 1,019 | 932 | 907 | 856 |
Total remuneration | 1,104 | 1,334 | 1,247 | 1,222 | 1,177 |
2023 | 2022 | 2021 | 2020 | 2019 | ||||
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 | 90 | 40 | — | 130 | 130 | 130 | 130 | 133 |
M.R. de Carvalho | 90 | 45 | 6 | 141 | 135 | 135 | 135 | 141 |
J.A. Fernández Carbajal 1 | 23 | 10 | — | 33 | 166 | 142 | 154 | 153 |
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 | 2023 | 2022 |
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 | 1,174 | 1,343 |
Profit before income tax | — | — | |
Income tax income/(expense) | III | — | — |
Profit | 1,174 | 1,343 |
Before appropriation of results As at 31 December | |||
In millions of € | Note | 2023 | 2022 |
Participating interest in Heineken N.V. | I | 9,733 | 9,694 |
Total financial fixed assets | 9,733 | 9,694 | |
Cash | — | — | |
Total current assets | — | — | |
Total assets | 9,733 | 9,694 | |
Issued capital | 461 | 461 | |
Share premium | 1,257 | 1,257 | |
Translation reserve | (1,866) | (1,822) | |
Hedging reserve | (6) | (22) | |
Cost of hedging reserve | (4) | (5) | |
Fair value reserve | 34 | 36 | |
Other legal reserves | 999 | 623 | |
Reserve for own shares | (390) | — | |
Retained earnings | 8,074 | 7,823 | |
Profit for the year | 1,174 | 1,343 | |
Total shareholders' equity | 9,733 | 9,694 | |
Other payables | — | — | |
Total current liabilities | — | — | |
Total shareholders' equity and liabilities | 9,733 | 9,694 |
In millions of € | Share capital | Share premium | Translation reserve | Hedging reserve | Cost of hedging reserve | Fair value reserve | Other legal reserves | Retained earnings | Profit/(loss) for the year | Shareholders' equity | |
Balance as at 1 January 2022 | 461 | 1,257 | (2,014) | 30 | (4) | 29 | 566 | 6,605 | 1,663 | 8,593 | |
Profit for the year | — | — | — | — | — | — | 104 | (104) | 1,343 | 1,343 | |
Other comprehensive income/(loss) | — | — | 192 | (52) | (1) | 7 | — | 32 | — | 178 | |
Total comprehensive income/(loss) | — | — | 192 | (52) | (1) | 7 | 104 | (72) | 1,343 | 1,521 | |
Realised hedge result from non-financial assets by Heineken N.V. | — | — | — | — | — | — | — | — | — | — | |
Transfer to retained earnings | — | — | — | — | — | — | — | 1,663 | (1,663) | — | |
Transfer between reserves | — | — | — | — | — | — | (47) | 47 | — | — | |
Dividends to shareholders | — | — | — | — | — | — | — | (421) | — | (421) | |
Purchase own shares by Heineken N.V. | — | — | — | — | — | — | — | (22) | — | (22) | |
Dilution | — | — | — | — | — | — | — | 2 | — | 2 | |
Share-based payments by Heineken N.V. | — | — | — | — | — | — | — | 25 | — | 25 | |
Acquisition of non-controlling interests in Heineken N.V. group companies | — | — | — | — | — | — | — | (187) | — | (187) | |
Hyperinflation impact on participating interest Heineken N.V. | — | — | — | — | — | — | — | 181 | — | 181 | |
Changes in consolidation by Heineken N.V. | — | — | — | — | — | — | — | 2 | — | 2 | |
Balance as at 31 December 2022 | 461 | 1,257 | (1,822) | (22) | (5) | 36 | 623 | 7,823 | 1,343 | 9,694 |
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 own 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 € | |
Balance as at 1 January 2022 | 8,593 |
50.064% of the profit of Heineken N.V. | 1,343 |
Dividend payments received by Heineken Holding N.V. | (421) |
Movements in translation reserve | 192 |
Movements hedges | (53) |
Movements fair value adjustments | 7 |
Actuarial gains and losses | 32 |
Movements in retained earnings | 2 |
Purchase own shares by Heineken N.V. | (22) |
Dilution | 2 |
Share-based payments by Heineken N.V. | 25 |
Acquisition of non-controlling interests in Heineken N.V. group companies by Heineken N.V. | (187) |
Hyperinflation impact on participating interest in Heineken N.V. | 181 |
Balance as at 31 December 2022 | 9,694 |
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 Heineken N.V. | 103 |
Balance as at 31 December 2023 | 9,733 |
Deloitte Accountants B.V. | Other Deloitte member firms and affiliates | Total | ||||
In millions of € | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Audit of Heineken Holding N.V. and its subsidiaries | 3.5 | 3.1 | 8.7 | 7.6 | 12.2 | 10.7 |
Other audit services | 0.4 | 0.3 | 0.3 | 0.2 | 0.7 | 0.5 |
Tax services | — | — | 0.1 | — | 0.1 | — |
Other non-audit services | — | — | 0.9 | 0.2 | 0.9 | 0.2 |
3.9 | 3.4 | 10.0 | 8.0 | 13.9 | 11.4 |
For the year ended 31 December | |||
In millions of € | Note | 2023 | 2022 |
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 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 | 2023 | 2022 |
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, net of tax | 12.3 | ( | |
Total comprehensive income | |||
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 | 2023 | 2022 | In millions of € | Note | 2023 | 2022 | |
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 | |||||||
Liabilities associated with assets classified as held for sale | 10.2 | |||||||
Total current liabilities | ||||||||
Total assets | Total equity and liabilities |
For the year ended 31 December | ||||||||
In millions of € | Note | 2023 | 2022 | In millions of € | Note | 2023 | 2022 | |
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 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 | 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 2022 | ( | ( | ||||||||||||
Hyperinflation restatement to 1 January 2022 | 5(c) | — | — | — | — | — | — | — | — | |||||
Balance as at 1 January 2022 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 | — | — | — | — | — | — | — | ( | ( | ( | — | ( | |
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 2022 | ( | ( | ( |
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 | ( | ( | ( | ( |
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 the identification of acquired assets and liabilities | 10.1 Acquisitions and disposals of subsidiaries and non-controlling interests | |
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 | |
Assumptions used in the valuation of acquired assets and liabilities | 10.1 Acquisitions and disposals of subsidiaries and non-controlling interests |
In € | Year-end 2023 | Year-end 2022 | % | Average 2023 | Average 2022 | % |
Brazilian Real (BRL) | 0.1865 | 0.1774 | 5.1 | 0.1852 | 0.1846 | 0.3 |
Great Britain Pound (GBP) | 1.1507 | 1.1275 | 2.1 | 1.1497 | 1.1735 | (2.0) |
Indian Rupee (INR) | 0.0109 | 0.0113 | (3.5) | 0.0112 | 0.0121 | (7.4) |
Mexican Peso (MXN) | 0.0532 | 0.0485 | 9.7 | 0.0521 | 0.0472 | 10.4 |
Nigerian Naira (NGN) | 0.0010 | 0.0020 | (50.0) | 0.0015 | 0.0022 | (31.8) |
Polish Zloty (PLN) | 0.2300 | 0.2132 | 7.9 | 0.2203 | 0.2129 | 3.5 |
Russian Ruble (RUB) | 0.0100 | 0.0126 | (20.6) | 0.0109 | 0.0139 | (21.6) |
Singapore Dollar (SGD) | 0.6854 | 0.6993 | (2.0) | 0.6886 | 0.6897 | (0.2) |
United States Dollar (USD) | 0.9050 | 0.9376 | (3.5) | 0.9246 | 0.9518 | (2.9) |
Vietnamese Dong in 1,000 (VND) | 0.0373 | 0.0396 | (5.8) | 0.0388 | 0.0407 | (4.7) |
South African Rand (ZAR) | 0.0492 | 0.0553 | (11.0) | 0.0502 | 0.0582 | (13.7) |
Europe | Americas | Africa, Middle East & Eastern Europe | Asia Pacific | Heineken N.V. Head Office & Other/Eliminations | Consolidated | ||||||||
In millions of € | Note | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Net revenue (beia)1 | 12,211 | 11,362 | 10,469 | 9,421 | 4,229 | 4,005 | 4,157 | 4,652 | (758) | (746) | 30,308 | 28,694 | |
Third party revenue2 | 14,185 | 13,461 | 10,700 | 9,608 | 5,260 | 4,868 | 6,179 | 6,706 | 51 | 33 | 36,375 | 34,676 | |
Interregional revenue | 803 | 761 | 5 | 18 | — | — | — | — | (808) | (779) | — | — | |
Revenue | 14,988 | 14,222 | 10,705 | 9,626 | 5,260 | 4,868 | 6,179 | 6,706 | (757) | (746) | 36,375 | 34,676 | |
Excise tax expense3 | (2,777) | (2,860) | (211) | (205) | (1,002) | (838) | (2,023) | (2,054) | — | — | (6,013) | (5,957) | |
Net revenue | 12,211 | 11,362 | 10,494 | 9,421 | 4,258 | 4,030 | 4,156 | 4,652 | (757) | (746) | 30,362 | 28,719 | |
Other income | 6.2 | 302 | 117 | 53 | 9 | 36 | 20 | 2 | — | — | 1 | 393 | 147 |
Operating profit | 1,439 | 1,154 | 1,382 | 1,359 | (487) | 391 | 737 | 1,293 | 158 | 86 | 3,229 | 4,283 | |
Net finance expenses | 11.1 | (925) | (336) | ||||||||||
Share of profit of associates and joint ventures | 10.3 | 22 | 19 | 69 | 61 | 25 | 36 | 102 | 107 | — | — | 218 | 223 |
Income tax expense | 12.1 | (121) | (1,131) | ||||||||||
Profit | 2,401 | 3,039 | |||||||||||
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 | |||||||||||||
Operating profit reconciliation | |||||||||||||
Operating profit | 1,439 | 1,154 | 1,382 | 1,359 | (487) | 391 | 737 | 1,293 | 158 | 86 | 3,229 | 4,283 | |
Eia1 | (86) | 67 | 149 | 32 | 937 | 163 | 189 | (58) | 25 | 15 | 1,214 | 219 | |
Operating profit (beia)1 | 1,353 | 1,221 | 1,531 | 1,391 | 450 | 554 | 926 | 1,235 | 183 | 101 | 4,443 | 4,502 |
Europe | Americas | Africa, Middle East & Eastern Europe | Asia Pacific | Heineken N.V. Head Office & Other/Eliminations | Consolidated | ||||||||
In millions of € | Note | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Current segment assets | 2,917 | 3,259 | 3,292 | 2,837 | 2,341 | 1,842 | 1,798 | 2,091 | 687 | 848 | 11,035 | 10,877 | |
Non-current segment assets | 12,494 | 12,311 | 9,430 | 8,887 | 3,772 | 2,615 | 11,003 | 11,566 | 1,187 | 1,025 | 37,886 | 36,404 | |
Investments in associates and joint ventures | 200 | 181 | 794 | 861 | 227 | 266 | 2,909 | 2,988 | — | — | 4,130 | 4,296 | |
Total segment assets | 15,611 | 15,751 | 13,516 | 12,585 | 6,340 | 4,723 | 15,710 | 16,645 | 1,874 | 1,873 | 53,051 | 51,577 | |
Unallocated assets | 1,707 | 829 | |||||||||||
Total assets | 54,758 | 52,406 | |||||||||||
Segment liabilities | 4,292 | 4,475 | 3,640 | 3,211 | 2,008 | 1,791 | 1,373 | 1,534 | 2,324 | 2,424 | 13,637 | 13,435 | |
Unallocated liabilities | 18,727 | 17,051 | |||||||||||
Total equity | 21,920 | ||||||||||||
Total equity and liabilities | 54,758 | 52,406 | |||||||||||
Purchases of owned property, plant and equipment | 8.2 | 784 | 653 | 778 | 748 | 496 | 516 | 176 | 184 | 21 | 18 | 2,255 | 2,119 |
Acquisition of goodwill | 8.1 | 11 | 106 | — | — | 652 | — | 21 | 3 | — | — | 684 | 109 |
Purchases of intangible assets | 8.1 | 60 | 75 | 41 | 33 | 7 | 4 | 10 | 11 | 123 | 97 | 241 | 220 |
Depreciation of owned property, plant and equipment | 8.2 | (541) | (514) | (459) | (349) | (288) | (269) | (165) | (165) | (11) | (13) | (1,464) | (1,310) |
Impairment (net of reversal) of owned property, plant and equipment and assets classified as held for sale | 8.2, 10.2 | (7) | (7) | (70) | (1) | (60) | (89) | — | 36 | — | — | (137) | (61) |
Amortisation of intangible assets | 8.1 | (94) | (89) | (98) | (102) | (24) | (9) | (188) | (205) | (44) | (40) | (448) | (445) |
Impairment (net of reversal) of intangible assets | 8.1 | — | (1) | (41) | — | (491) | — | — | 190 | — | — | (532) | 189 |
In millions of € | 2023 | 2022 |
Operating profit (beia) | 4,443 | 4,502 |
Amortisation of acquisition-related intangible assets recorded in operating profit | (385) | (333) |
Exceptional items included in operating profit | (829) | 114 |
Share of profit of associates and joint ventures | ||
Net finance expenses | ( | ( |
Profit before income tax | 2,522 | 4,170 |
In millions of € | 2023 | 2022 | |
Gain on sale of property, plant and equipment | 47 | 46 | |
Gain on sale of intangible assets | 86 | 10 | |
Gain on sale of subsidiaries, joint ventures and associates | 196 | 15 | |
Gain on previously held equity-interests | 23 | 76 | |
Tax credits | 41 | — | |
393 | 147 |
In millions of € | 2023 | 2022 |
Raw materials | 3,097 | 2,843 |
Non-returnable packaging | 6,114 | 5,624 |
Goods for resale | 1,997 | 1,766 |
Inventory movements | — | 5 |
Marketing and selling expenses | 2,767 | 2,692 |
Transport expenses | 1,891 | 1,922 |
Energy and water | 968 | 834 |
Repair and maintenance | 622 | 585 |
Other expenses | 2,621 | 2,347 |
20,077 | 18,618 |
In millions of € | Note | 2023 | 2022 |
Wages and salaries | 2,950 | 2,757 | |
Compulsory social security contributions | 443 | 412 | |
Contributions to defined contribution plans | 60 | 57 | |
Expenses related to defined benefit plans | 9.1 | 76 | 115 |
Expenses related to other long-term employee benefits | 8 | 5 | |
Equity-settled share-based payment plan | 6.5 | 31 | 57 |
Other personnel expenses | 785 | 676 | |
4,353 | 4,079 |
LTI Plan | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | ||||||||||||
grant date FMV €87.03 | performance period | |||||||||||||||||
2021-2023 | vesting date | |||||||||||||||||
grant date FMV €93.81 | performance period | |||||||||||||||||
2022-2024 | vesting date | |||||||||||||||||
grant date FMV €82.06 | performance period | |||||||||||||||||
2023-2025 | ||||||||||||||||||
Total LTIP expenses recognised in 2023 | ||||||||||||||||||
Outstanding as at 1 January | 2,163,618 | 1,821,369 |
Granted during the year | 539,901 | 431,038 |
Forfeited during the year | (122,526) | (115,887) |
Cancelled during the year | — | 87 |
Vested previous year | (639,523) | (284,183) |
Performance adjustment | (561,999) | 311,194 |
Outstanding as at 31 December | 1,379,471 | 2,163,618 |
Share price as at 31 December | 91.94 | 87.88 |
In millions of € | Note | 2023 | 2022 |
Share rights granted in 2020 | — | 19 | |
Share rights granted in 2021 | 20 | 18 | |
Share rights granted in 2022 | 4 | 20 | |
Share rights granted in 2023 | 7 | — | |
Total expense recognised in personnel expenses | 6.4 | 31 | 57 |
In millions of € | Note | 2023 | 2022 |
Property, plant and equipment | 8.2 | 1,896 | 1,537 |
Intangible assets | 8.1 | 980 | 256 |
Assets classified as held for sale | 10.2 | 220 | 88 |
Other | — | 5 | |
3,096 | 1,886 |
In € per share (basic or diluted) for the period ended 31 December | 2023 | 2022 |
Basic earnings per share | ||
Diluted earnings per share |
2023 | 2022 | |
Total number of shares issued | 288,030,168 | 288,030,168 |
Effect of own shares held | (4,064,680) | — |
Weighted average number of basic shares outstanding for the year | 283,965,488 | 288,030,168 |
In millions of € | 2023 | 2022 |
Raw materials | 815 | 619 |
Work in progress | 493 | 364 |
Finished products | 765 | 598 |
Goods for resale | 481 | 530 |
Non-returnable packaging | 472 | 548 |
Other inventories and spare parts | 695 | 591 |
3,721 | 3,250 |
In millions of € | 2023 | 2022 |
Trade receivables | 3,368 | 3,104 |
Other receivables | 1,111 | 926 |
Trade receivables due from associates and joint ventures | 8 | 16 |
Prepayments | 532 | 485 |
5,019 | 4,531 |
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 |
2022 | Past due | ||||
In millions of € | Total | Not past due | 0-30 days | 31-120 days | > 120 days |
Gross | 4,534 | 3,378 | 442 | 259 | 455 |
Allowance | (488) | (100) | (24) | (49) | (315) |
4,046 | 3,278 | 418 | 210 | 140 |
In millions of € | 2023 | 2022 |
Balance as at 1 January | 488 | 454 |
Changes in consolidation | 14 | 44 |
Addition to allowance | 51 | 50 |
Allowance used | (42) | (47) |
Allowance released | (15) | (12) |
Other | (1) | (5) |
Effect of movements in exchange rates | (7) | 4 |
Balance as at 31 December | 488 | 488 |
In millions of € | 2023 | 2022 |
Trade payables | 5,735 | 5,852 |
Accruals | 1,728 | 1,802 |
Taxation and social security contributions | 1,420 | 1,103 |
Interest | 216 | 172 |
Dividends | 13 | 25 |
Other payables | 320 | 329 |
9,432 | 9,283 |
In millions of € | 2023 | 2022 |
Returnable packaging deposits | 531 | 545 |
2023 | 2022 | ||||||||||||
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 | 12,718 | 8,942 | 2,302 | 1,068 | 1,364 | 26,394 | 12,278 | 8,712 | 2,172 | 1,033 | 1,185 | 25,380 | |
Hyperinflation restatement to 1 January | 51 | 11 | — | — | 1 | 63 | 108 | 7 | — | — | 1 | 116 | |
Changes in consolidation | 10.1 | 684 | 784 | 32 | — | 11 | 1,511 | 109 | 229 | 10 | — | (3) | 345 |
Purchased/internally developed | 1 | — | 1 | 13 | 226 | 241 | — | — | 5 | 7 | 208 | 220 | |
Transfer (to)/from assets classified as held for sale | 10.2 | (50) | (5) | — | — | (6) | (61) | — | (17) | — | — | (21) | (38) |
Disposals | — | — | (340) | — | (39) | (379) | — | (2) | — | (1) | (22) | (25) | |
Hyperinflation adjustment | 44 | 6 | — | — | 2 | 52 | 49 | 3 | — | — | 1 | 53 | |
Effect of movements in exchange rates | (190) | (182) | (15) | (18) | 3 | (402) | 174 | 10 | 115 | 29 | 15 | 343 | |
Balance as at 31 December | 13,258 | 9,556 | 1,980 | 1,063 | 1,562 | 27,419 | 12,718 | 8,942 | 2,302 | 1,068 | 1,364 | 26,394 | |
Amortisation and impairment losses | |||||||||||||
Balance as at 1 January | (468) | (1,782) | (1,536) | (400) | (800) | (4,986) | (468) | (1,708) | (1,352) | (385) | (705) | (4,618) | |
Hyperinflation restatement to 1 January | — | (4) | — | — | (1) | (5) | — | (3) | — | — | — | (3) | |
Changes in consolidation | 7 | — | — | — | — | 7 | — | — | — | — | — | — | |
Amortisation charge for the year | 6.6 | — | (216) | (94) | (10) | (128) | (448) | — | (201) | (118) | (12) | (114) | (445) |
Impairment losses1 | 6.6 | (559) | (41) | — | — | (1) | (601) | — | — | — | (1) | — | (1) |
Reversals of impairments | 6.6 | — | — | — | — | — | — | — | 173 | 16 | — | 1 | 190 |
Transfer to/(from) assets classified as held for sale | 10.2 | — | 3 | — | — | 5 | 8 | — | 18 | — | — | 13 | 31 |
Disposals | — | — | 339 | — | 32 | 371 | — | 2 | — | 1 | 15 | 18 | |
Hyperinflation adjustment | — | (4) | — | — | (2) | (6) | — | (2) | — | — | (1) | (3) | |
Effect of movements in exchange rates | — | 13 | (8) | 18 | (1) | 22 | — | (61) | (82) | (3) | (9) | (155) | |
Balance as at 31 December | (1,020) | (2,031) | (1,299) | (392) | (896) | (5,638) | (468) | (1,782) | (1,536) | (400) | (800) | (4,986) | |
Carrying amount | |||||||||||||
As at 1 January | 12,250 | 7,160 | 766 | 668 | 564 | 21,408 | 11,810 | 7,004 | 820 | 648 | 480 | 20,762 | |
As at 31 December | 12,238 | 7,525 | 681 | 671 | 666 | 21,781 | 12,250 | 7,160 | 766 | 668 | 564 | 21,408 |
In % | Pre-tax WACC | Expected annual long-term inflation applied for years 2027-2033 | Expected volume growth rates applied for years 2027-2033 |
Europe | 9.8 | 2.0 | 1.2 |
Americas (excluding Brazil) | 9.5 | 2.9 | 1.9 |
Brazil | 15.5 | 3.2 | 2.5 |
Africa, Middle East and Eastern Europe (excluding Heineken Beverages) | 21.1 - 29.0 | 6.2 - 9.0 | 1.6 - 4.4 |
Heineken Beverages | 16.3 | 4.9 | 1.9 |
Asia Pacific (excluding India) | 15.5 | 3.4 | 3.8 |
Head Office | 13.3 | 3.4 | 2.4 |
Heineken Beverages | ||
In % | 2024-2026 | 2027-2033 |
Pre-tax WACC (in local currency) | 16.3 | 16.3 |
Expected annual long-term inflation | 4.9 | 4.9 |
Expected volume growth | 9.1 | 1.9 |
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 | 3 - 7 years |
Capitalised development costs | 3 years |
In millions of € | 2023 | 2022 |
Property, plant and equipment - owned assets | 13,732 | 12,610 |
Right of use assets | 1,040 | 1,013 |
14,772 | 13,623 |
2023 | 2022 | ||||||||||
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 | 7,765 | 10,770 | 6,682 | 1,387 | 26,604 | 7,534 | 10,099 | 5,934 | 1,068 | 24,635 | |
Hyperinflation restatement to 1 January | 66 | 143 | 89 | 1 | 299 | 72 | 161 | 102 | 1 | 336 | |
Changes in consolidation and other transfers | 10.1 | 172 | 286 | 102 | 96 | 656 | 63 | 36 | 2 | (2) | 99 |
Purchases | 26 | 88 | 289 | 1,852 | 2,255 | 27 | 37 | 409 | 1,646 | 2,119 | |
Transfer of completed projects under construction | 306 | 760 | 574 | (1,640) | — | 237 | 646 | 462 | (1,345) | — | |
Transfer (to)/from assets classified as held for sale | (51) | (108) | (42) | (8) | (209) | (163) | (269) | (84) | (4) | (520) | |
Disposals | (46) | (110) | (460) | (11) | (627) | (49) | (150) | (289) | (5) | (493) | |
Hyperinflation adjustment | 67 | 140 | 99 | 3 | 309 | 47 | 100 | 65 | 1 | 213 | |
Effect of movements in exchange rates | (22) | (383) | (313) | (104) | (822) | (3) | 110 | 81 | 27 | 215 | |
Balance as at 31 December | 8,283 | 11,586 | 7,020 | 1,576 | 28,465 | 7,765 | 10,770 | 6,682 | 1,387 | 26,604 | |
Depreciation and impairment losses | |||||||||||
Balance as at 1 January | (2,850) | (6,352) | (4,732) | (60) | (13,994) | (2,759) | (6,048) | (4,247) | (63) | (13,117) | |
Hyperinflation restatement to 1 January | (12) | (62) | (80) | — | (154) | (14) | (57) | (85) | — | (156) | |
Changes in consolidation and other transfers | — | — | 1 | 1 | 2 | 4 | — | 1 | — | 5 | |
Depreciation charge for the year | 6.6 | (180) | (575) | (709) | — | (1,464) | (172) | (513) | (625) | — | (1,310) |
Impairment losses1 | 6.6 | (52) | (73) | (24) | (13) | (162) | (68) | (18) | (3) | (1) | (90) |
Reversals of impairments | 6.6 | 2 | 2 | — | — | 4 | 75 | 30 | 7 | 5 | 117 |
Transfer to/(from) assets classified as held for sale | 33 | 87 | 34 | — | 154 | 80 | 177 | 63 | — | 320 | |
Disposals | 33 | 110 | 453 | — | 596 | 33 | 146 | 271 | — | 450 | |
Hyperinflation adjustment | (14) | (59) | (75) | — | (148) | (14) | (20) | (65) | — | (99) | |
Effect of movements in exchange rates | 26 | 214 | 193 | — | 433 | (15) | (49) | (49) | (1) | (114) | |
Balance as at 31 December | (3,014) | (6,708) | (4,939) | (72) | (14,733) | (2,850) | (6,352) | (4,732) | (60) | (13,994) | |
Carrying amount | |||||||||||
As at 1 January | 4,915 | 4,418 | 1,950 | 1,327 | 12,610 | 4,775 | 4,051 | 1,687 | 1,005 | 11,518 | |
As at 31 December | 5,269 | 4,878 | 2,081 | 1,504 | 13,732 | 4,915 | 4,418 | 1,950 | 1,327 | 12,610 |
Haiti | ||
In % | 2023-2026 | 2027-2032 |
Pre-tax WACC (in local currency) | 33.5 | 33.5 |
Expected annual long-term inflation | 5.9 | 5.9 |
Expected volume growth | 5.5 | 4.4 |
In millions of € | 2023 | 2022 |
Land and buildings | 836 | 830 |
Equipment | 204 | 183 |
Carrying amount ROU assets as at 31 December | 1,040 | 1,013 |
In millions of € | 2023 | 2022 |
Land and buildings | 213 | 174 |
Equipment | 91 | 80 |
Depreciation and impairments for ROU assets | 304 | 254 |
Buildings | 15 - 40 years |
Plant and equipment | 5 - 30 years |
Other fixed assets | 3 - 10 years |
In millions of € | 2023 | 2022 |
Loans to customers | 60 | 61 |
Advances to customers | 179 | 155 |
Loans and advances to customers | 239 | 216 |
In millions of € | 2023 | 2022 |
Balance as at 1 January | 69 | 69 |
Transfers | 2 | 1 |
Addition to allowance | 4 | 9 |
Allowance used | (12) | (8) |
Allowance released | (6) | (5) |
Effect of movements in exchange rates | 3 | 3 |
Balance as at 31 December | 60 | 69 |
In millions of € | 2023 | 2022 | |
Other | 167 | 145 | |
Equity instruments | 167 | 145 |
In millions of € | Note | 2023 | 2022 |
Fair value through OCI debt investments | 14 | 9 | |
Non-current derivatives | 11.6 | 33 | 56 |
Loans to joint ventures and associates | 10 | 15 | |
Long-term prepayments | 504 | 461 | |
Other receivables | 417 | 544 | |
Other non-current assets | 978 | 1,085 |
In millions of € | 2023 | 2022 |
Present value of unfunded defined benefit obligations | 167 | 177 |
Present value of funded defined benefit obligations | 8,193 | 7,745 |
Total present value of defined benefit obligations | 8,360 | 7,922 |
Fair value of defined benefit plan assets | (8,006) | (7,569) |
Present value of net obligations | 354 | 353 |
Asset ceiling items | 145 | 129 |
Defined benefit plans included under non-current assets | 39 | 28 |
Recognised liability for defined benefit obligations | 538 | 510 |
Other long-term employee benefits | 48 | 58 |
586 | 568 |
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
In millions of € | UK | UK | NL | NL | Other | Other | Total | Total |
Total present value of defined benefit obligations | 2,717 | 2,641 | 4,386 | 4,120 | 1,257 | 1,161 | 8,360 | 7,922 |
Fair value of defined benefit plan assets | (2,581) | (2,557) | (4,324) | (4,055) | (1,101) | (957) | (8,006) | (7,569) |
Present value of net obligations | 136 | 84 | 62 | 65 | 156 | 204 | 354 | 353 |
In millions of € | Note | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Balance as at 1 January | 7,922 | 10,182 | (7,569) | (9,680) | 353 | 502 | |
Included in profit or loss | |||||||
Current service cost | 78 | 112 | — | — | 78 | 112 | |
Past service cost/(credit) | (4) | (2) | — | — | (4) | (2) | |
Administration expense | — | — | 4 | 5 | 4 | 5 | |
Effect of any settlement | (2) | — | — | — | (2) | — | |
Expense recognised in personnel expenses | 6.4 | 72 | 110 | 4 | 5 | 76 | 115 |
Interest expense/(income) | 11.1 | 360 | 212 | (339) | (198) | 21 | 14 |
432 | 322 | (335) | (193) | 97 | 129 | ||
Included in OCI | |||||||
Remeasurement loss/(gain): | |||||||
Actuarial loss/(gain) arising from | 12.3 | ||||||
Demographic assumptions | (46) | 47 | — | — | (46) | 47 | |
Financial assumptions | 336 | (2,714) | — | — | 336 | (2,714) | |
Experience adjustments | (47) | 550 | — | — | (47) | 550 | |
Return on plan assets excluding interest income1 | — | — | (169) | 2,011 | (169) | 2,011 | |
Effect of movements in exchange rates | 45 | (114) | (40) | 112 | 5 | (2) | |
288 | (2,231) | (209) | 2,123 | 79 | (108) | ||
Other | |||||||
Changes in consolidation and reclassification | 93 | 1 | (136) | (7) | (43) | (6) | |
Contributions paid: | |||||||
By the employer | — | — | (132) | (164) | (132) | (164) | |
By the plan participants | 26 | 25 | (26) | (25) | — | — | |
Benefits paid | (401) | (377) | 401 | 377 | — | — | |
Settlements | — | — | — | — | — | — | |
(282) | (351) | 107 | 181 | (175) | (170) | ||
Balance as at 31 December | 8,360 | 7,922 | (8,006) | (7,569) | 354 | 353 |
2023 | 2022 | |||||
In millions of € | Quoted | Unquoted | Total | Quoted | Unquoted | Total |
Equity instruments: | ||||||
Europe | 348 | — | 348 | 316 | — | 316 |
Northern America | 900 | — | 900 | 847 | — | 847 |
Japan | 132 | — | 132 | 118 | — | 118 |
Asia other | 70 | — | 70 | 160 | — | 160 |
Other | 76 | 151 | 227 | 92 | 145 | 237 |
1,526 | 151 | 1,677 | 1,533 | 145 | 1,678 | |
Debt instruments: | ||||||
Bonds – investment grade | 4,278 | 1,167 | 5,445 | 3,744 | 1,125 | 4,869 |
Bonds – non-investment grade | 233 | 442 | 675 | 228 | 361 | 589 |
4,511 | 1,609 | 6,120 | 3,972 | 1,486 | 5,458 | |
Derivatives | 43 | (1,314) | (1,271) | 41 | (1,296) | (1,255) |
Properties and real estate | 222 | 688 | 910 | 249 | 659 | 908 |
Cash and cash equivalents | 186 | 18 | 204 | 362 | 34 | 396 |
Investment funds | 26 | 368 | 394 | 25 | 351 | 376 |
Other plan assets | 82 | (110) | (28) | 94 | (86) | 8 |
559 | (350) | 209 | 771 | (338) | 433 | |
Balance as at 31 December | 6,596 | 1,410 | 8,006 | 6,276 | 1,293 | 7,569 |
The Netherlands | UK1 | |||
In % | 2023 | 2022 | 2023 | 2022 |
Discount rate as at 31 December | 3.5 | 3.8 | 4.8 | 5.0 |
Future salary increases | 2.0 | 2.0 | — | — |
Future pension increases | 2.9 | 2.9 | 3.0 | 3.1 |
Europe | Americas | |||
In % | 2023 | 2022 | 2023 | 2022 |
Discount rate as at 31 December | 1.5-3.5 | 2.3-3.9 | 9.8-11.0 | 9.4-13.0 |
Future salary increases | 0.0-2.3 | 0.0-3.4 | 0.0-4.5 | 0.0-4.5 |
Future pension increases | 0.3-2.3 | 0.0-2.3 | 0.0-3.5 | 0.0-3.5 |
Medical cost trend rate | 0.0-2.3 | — | 5.1-9.0 | 5.1-7.5 |
2023 | 2022 | |||
Effect in millions of € | Increase in assumption | Decrease in assumption | Increase in assumption | Decrease in assumption |
Discount rate (0.5% movement) | (588) | 671 | (551) | 629 |
Future salary growth (0.25% movement) | 9 | (9) | 8 | (8) |
Future pension growth (0.25% movement) | 276 | (254) | 253 | (245) |
Medical cost trend rate (0.5% movement) | 7 | (6) | 3 | (3) |
Life expectancy (1 year) | 356 | (357) | 318 | (317) |
In millions of € | Note | Claims and litigation | Taxes | Restruc- turing | Onerous contracts | Other | Total |
Balance as at 1 January 2023 | 150 | 283 | 210 | 18 | 137 | 798 | |
Changes in consolidation | 10.1 | — | — | — | — | 15 | 15 |
Provisions made during the year | 32 | 48 | 112 | 2 | 53 | 247 | |
Provisions used during the year | (6) | (4) | (86) | (1) | (10) | (107) | |
Provisions reversed during the year | (45) | (8) | (18) | (7) | (61) | (139) | |
Effect of movements in exchange rates | 2 | 6 | (2) | — | (1) | 5 | |
Unwinding of discounts | 7 | 5 | 3 | — | (1) | 14 | |
Balance as at 31 December 2023 | 140 | 330 | 219 | 12 | 132 | 833 | |
Non-current | 125 | 302 | 122 | 4 | 74 | 627 | |
Current | 15 | 28 | 97 | 8 | 58 | 206 |
In millions of € | Total 2023 | Less than 1 year | 1-5 years | More than 5 years | Total 2022 |
Guarantees to banks for loans (to third parties) | 381 | 183 | 196 | 2 | 345 |
Other guarantees | 1,115 | 271 | 708 | 136 | 2,093 |
Guarantees | 1,496 | 454 | 904 | 138 | 2,438 |
In millions of € | Note | Distell | NBL |
Property, plant and equipment | 513 | 84 | |
Intangible assets | 611 | 164 | |
Investments in associates and joint ventures | 58 | — | |
Inventories | 566 | 30 | |
Trade and other receivables | 285 | 26 | |
Cash and cash equivalents | 88 | 83 | |
Other assets | 46 | — | |
Assets acquired | 2,167 | 387 | |
Current liabilities | (556) | (133) | |
Deferred tax liabilities | (280) | (71) | |
Other non-current liabilities | (20) | (5) | |
Liabilities assumed | (856) | (209) | |
Total net identifiable assets | 1,311 | 178 | |
In millions of € | |||
Consideration transferred | 1,230 | 358 | |
Non-controlling interests | 481 | 76 | |
Net identifiable assets acquired | 1,311 | 178 | |
Goodwill on acquisition | 8.1 | 400 | 256 |
In millions of € | Consideration | Book value of non- controlling interest | Equity impact |
Heineken Beverages (South Africa) (Pty) Ltd1 | 274 | 24 | 179 |
Other | 20 | (15) | 35 |
Total | 294 | 9 | 214 |
In millions of € | ||
Current assets | — | 132 |
Property, plant and equipment | 28 | 161 |
Intangible assets | — | 5 |
Other non-current assets | — | 17 |
Assets or assets of disposal group held for sale | 28 | 315 |
Current liabilities | — | (173) |
Non-current liabilities | — | (8) |
Liabilities associated with assets classified as held for sale | — | (181) |
In millions of € | 31 October 2023 | 31 October 2022 |
Summarised balance sheet (100%) | ||
Non-current assets | 10,206 | 8,639 |
Current assets | 1,692 | 2,291 |
Non-current liabilities | (2,390) | (1,809) |
Current liabilities | (2,744) | (2,777) |
Net assets | 6,764 | 6,344 |
Reconciliation to carrying amount | ||
Opening net assets | 6,342 | 6,046 |
Profit for the period | 466 | 471 |
Other comprehensive income | (311) | 88 |
Dividends paid | (250) | (256) |
Other | 517 | (7) |
Closing net assets | 6,764 | 6,342 |
Heineken N.V.’s share in % | 20.67% | 20.67% |
Heineken N.V.’s share | 1,398 | 1,311 |
Goodwill | 1,434 | 1,597 |
Carrying amount | 2,832 | 2,908 |
In millions of € | November 2022 to October 2023 | November 2021 to October 2022 |
Summarised income statement (100%) | ||
Revenue | 5,023 | 5,198 |
Profit | 466 | 471 |
Other comprehensive income | (311) | 88 |
Total comprehensive income | 155 | 559 |
Dividends received | 52 | 52 |
Joint ventures | Associates¹ | |||
In millions of € | 2023 | 2022 | 2023 | 2022 |
Carrying amount of interests | 934 | 953 | 3,196 | 3,343 |
Share of: | ||||
Profit from continuing operations | 71 | 64 | 147 | 159 |
Other comprehensive income | (56) | 17 | (19) | (63) |
15 | 81 | 128 | 96 |
In millions of € | Note | 2023 | 2022 |
Interest income | 90 | 74 | |
Interest expenses | (640) | (458) | |
Dividend income from fair value through OCI investments | 7 | 7 | |
Net change in fair value of derivatives | (85) | 67 | |
Net foreign exchange gain/(loss)1 | (323) | (121) | |
Net monetary gain arising from hyperinflationary economies | 79 | 94 | |
Unwinding discount on provisions | 9.2 | (13) | (15) |
Interest on the net defined benefit obligation | 9.1 | (21) | (14) |
Other | (19) | 30 | |
Other net finance income/(expenses) | (375) | 48 | |
Net finance income/(expenses) | (925) | (336) |
In millions of € | Note | 2023 | 2022 |
Cash and cash equivalents | 2,377 | 2,765 | |
Bank overdrafts | 11.3 | (952) | (1,147) |
Cash and cash equivalents in the statement of cash flows | 1,425 | 1,618 |
2023 | ||||
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 | 2,377 | 2,377 | (512) | 1,865 |
Liabilities | ||||
Bank overdrafts | (952) | (952) | 512 | (440) |
2022 | ||||
Assets | ||||
Cash and cash equivalents | 2,765 | 2,765 | (792) | 1,973 |
Liabilities | ||||
Bank overdrafts | (1,147) | (1,147) | 792 | (355) |
2023 | 2022 | ||||||
In millions of € | Note | Non-current | Current | Total | Non-current | Current | Total |
Unsecured bond issues | 12,751 | 1,458 | 14,209 | 11,691 | 1,075 | 12,766 | |
Lease liabilities | 961 | 306 | 1,267 | 905 | 336 | 1,241 | |
Bank loans | 240 | 286 | 526 | 197 | 114 | 311 | |
Other interest- bearing liabilities | 94 | 699 | 793 | 100 | 255 | 355 | |
Deposits from third parties 1 | — | 491 | 491 | — | 557 | 557 | |
Bank overdrafts | — | 952 | 952 | — | 1,147 | 1,147 | |
Total borrowings | 14,046 | 4,192 | 18,238 | 12,893 | 3,484 | 16,377 | |
Market value of cross-currency interest rate swaps | 11.5 | (3) | (17) | ||||
Other investments | (23) | (64) | |||||
Cash and cash equivalents | 11.2 | (2,377) | (2,765) | ||||
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 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 |
In millions of € | Bank loans | ||||||
Balance as at 1 January 2022 | 13,535 | 1,106 | 767 | 211 | 562 | 33 | 16,214 |
Consolidation changes | — | 27 | 17 | 41 | (60) | — | 25 |
Effect of movements in exchange rates | 208 | 35 | (7) | (31) | 4 | (50) | 159 |
Addition of leases | — | 428 | — | — | — | — | 428 |
Proceeds | — | — | 332 | 258 | 54 | — | 644 |
(Re)payments | (987) | (305) | (882) | (45) | (3) | — | (2,222) |
Interest paid over lease liability | — | (49) | — | — | — | — | (49) |
Other | 10 | (1) | 84 | (79) | — | — | 14 |
Balance as at 31 December 2022 | 12,766 | 1,241 | 311 | 355 | 557 | (17) | 15,213 |
Date of placement | Note | Date of maturity |
9 March 2023 | €500 million of 1.5-year Notes with a coupon of 3.875% | 23 September 2024 |
9 March 2023 | €750 million of 7.5-year Notes with a coupon of 3.875% | 23 September 2030 |
9 March 2023 | €750 million of 12-year Notes with a coupon of 4.125% | 23 March 2035 |
8 November 2023 | €600 million of 3-year Notes with a coupon of 3.625% | 15 November 2026 |
2023 | 2022 | |||
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 2023 | — |
Changes | 5,156,781 |
31 December 2023 | 5,156,781 |
Heineken N.V. shares held by Heineken N.V. | Number of shares |
1 January 2023 | 684,401 |
Changes | 9,891,244 |
31 December 2023 | 10,575,645 |
In millions of € | 2023 | 2022 |
Final dividend previous year €1.23, respectively €0.96 per qualifying share | 350 | 277 |
Interim dividend current year €0.69, respectively €0.50 per qualifying share | 195 | 144 |
Total dividend declared and paid | 545 | 421 |
In millions of € | 2023 | 2022 |
Dividend per qualifying share €1.73 (2022: €1.73) | 489 | 494 |
Addition to retained earnings | 685 | 849 |
Net profit | 1,174 | 1,343 |
In millions of € | 2023 | 2022 |
NCI percentage1 | 49.060% | 49.936% |
Non-current assets | ||
Current assets | ||
Non-current liabilities | (17,538) | (16,296) |
Current liabilities | (14,825) | (14,190) |
Net assets | 22,395 | 21,920 |
Carrying amount of NCI | ||
Net revenue | ||
Profit | ||
OCI | ( | |
Total comprehensive income | 1,937 | 3,341 |
Profit allocated to NCI2 | ||
OCI allocated to NCI2 | ( | |
Cash flow from operating activities | ||
Cash flow from investing activities | ( | ( |
Cash flow from financing activities | ( | ( |
Net increase (decrease) in cash and cash equivalents | 38 | (917) |
Final dividend previous year | 693 | 552 |
Interim dividend current year | 387 | 288 |
Total dividend | 1,080 | 840 |
Dividend allocated to NCI | 535 | 419 |
In millions of € | Note | 2023 | 2022 |
Cash and cash equivalents | 11.2 | 2,377 | 2,765 |
Trade and other receivables, excluding prepayments | 7.2 | 4,487 | 4,006 |
Derivative assets | 11.6 | 91 | 126 |
Fair value through OCI investments | 8.5 | 14 | 76 |
Loans and advances to customers | 8.3 | 239 | 216 |
Other non-current receivables | 8.5 | 331 | 321 |
Guarantees to banks for loans (to third parties) | 9.3 | 381 | 345 |
7,920 | 7,855 |
2023 | |||||
In millions of € | Carrying amount | Contractual cash flows | Less than 1 year | 1-5 years | More than 5 years |
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) |
2022 | |||||
Financial liabilities | |||||
Interest-bearing liabilities | (15,135) | (17,749) | (3,524) | (5,815) | (8,410) |
Lease liabilities | (1,241) | (1,682) | (376) | (670) | (636) |
Trade and other payables and returnable packaging deposits (excluding interest payable, dividends and including non- current part) | (9,639) | (9,639) | (9,596) | (40) | (3) |
Derivative financial assets and (liabilities) | |||||
Cross-currency interest rate swaps | 17 | (31) | (6) | (19) | (6) |
Forward exchange contracts | 24 | (23) | (25) | 2 | — |
Commodity derivatives | (79) | (82) | (75) | (7) | — |
Other derivatives | 36 | 74 | 9 | 35 | 30 |
Total | (26,017) | (29,132) | (13,593) | (6,514) | (9,025) |
2023 | 2022 | |||
In millions | EUR | USD | EUR | USD |
Financial assets | 146 | 3,506 | 213 | 4,106 |
Financial liabilities | (2,373) | (3,323) | (2,730) | (4,480) |
Gross balance sheet exposure | (2,227) | 183 | (2,517) | (374) |
Estimated forecast sales next year | 180 | 1,221 | 171 | 1,258 |
Estimated forecast purchases next year | (2,559) | (2,590) | (2,626) | (2,612) |
Gross exposure | (4,606) | (1,186) | (4,972) | (1,728) |
Net notional amounts foreign exchange contracts | 573 | 697 | 426 | 1,057 |
Net exposure | (4,033) | (489) | (4,546) | (671) |
Sensitivity analysis | ||||
Equity | (136) | 66 | (172) | 53 |
Profit/(Loss) | (37) | (13) | (67) | (10) |
In millions of € | 2023 | 2022 |
Fixed rate instruments | ||
Financial assets | 222 | 171 |
Financial liabilities | (16,304) | (14,285) |
Cross-currency interest rate swaps | — | 469 |
(16,082) | (13,645) | |
Variable rate instruments | ||
Financial assets | 2,765 | 3,186 |
Financial liabilities | (1,935) | (2,092) |
Cross-currency interest rate swaps | — | (463) |
830 | 631 |
2023 | 2022 | |||
In millions of € | Asset | Liability | Asset | Liability |
Current | 58 | (132) | 70 | (119) |
Non-current1 | 33 | (4) | 56 | (9) |
91 | (136) | 126 | (128) |
2023 | 2022 | |||
In millions of € | Asset | Liability | Asset | Liability |
No hedge accounting - Other | 40 | (32) | 59 | (6) |
Cash flow hedge - Forwards | 25 | (71) | 46 | (40) |
Cash flow hedge - Commodity forwards | 23 | (33) | 2 | (81) |
Fair value hedge - CCIRS | — | — | 4 | — |
Net investment hedge - CCIRS | 3 | — | 13 | — |
Net investment hedge - Forwards | — | — | 2 | (1) |
91 | (136) | 126 | (128) |
In millions of € | 2023 | 2022 |
Current tax expense | ||
Current year | 982 | 1,056 |
Under/(over) provided in prior years | (10) | (12) |
972 | 1,044 | |
Deferred tax expense | ||
Origination and reversal of temporary differences, tax losses and tax credits | (147) | 78 |
De-recognition/(recognition) of deferred tax assets | (674) | (11) |
Effect of changes in tax rates | (4) | 12 |
Under/(over) provided in prior years | (26) | 8 |
(851) | 87 | |
Total income tax expense in profit or loss | 121 | 1,131 |
In millions of € | 2023 | 2022 |
Profit before income tax | ||
Share of profit of associates and joint ventures | (218) | (223) |
Profit before income tax excluding share of profit of associates and joint ventures | 2,304 | 3,947 |
% | 2023 | % | 2022 | |
Income tax using the Company’s domestic tax rate | 25.8 | 594 | 25.8 | 1,018 |
Effect of tax rates in foreign jurisdictions | (0.7) | (15) | (0.4) | (14) |
Effect of non-deductible expenses | 11.9 | 275 | 2.7 | 105 |
Effect of tax incentives and exempt income | (7.8) | (181) | (2.6) | (104) |
De-recognition/(recognition) of deferred tax assets | (29.3) | (674) | (0.3) | (11) |
Effect of unrecognised current year losses | 2.4 | 55 | 2.2 | 86 |
Effect of changes in tax rates | (0.2) | (4) | 0.3 | 12 |
Withholding taxes | 4.0 | 93 | 1.9 | 74 |
Under/(over) provided in prior years | (1.5) | (36) | (0.1) | (5) |
Other reconciling items | 0.6 | 14 | (0.8) | (30) |
5.2 | 121 | 28.7 | 1,131 |
Assets | Liabilities | Net | ||||
In millions of € | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Property, plant and equipment | 162 | 149 | (988) | (837) | (826) | (688) |
Intangible assets | 42 | 41 | (2,166) | (2,052) | (2,124) | (2,011) |
Investments | 81 | 56 | (7) | (5) | 74 | 51 |
Inventories | 63 | 67 | (36) | (12) | 27 | 55 |
Borrowings | 399 | 314 | (1) | (2) | 398 | 312 |
Post-retirement obligations | 209 | 203 | (30) | (19) | 179 | 184 |
Provisions | 396 | 300 | (9) | (13) | 387 | 287 |
Other items | 320 | 153 | (210) | (211) | 110 | (58) |
Tax losses carried forward | 854 | 348 | — | — | 854 | 348 |
Tax assets/(liabilities) | 2,526 | 1,631 | (3,447) | (3,151) | (921) | (1,520) |
Set-off of tax | (1,234) | (1,013) | 1,234 | 1,013 | — | — |
Net tax assets/(liabilities) | 1,292 | 618 | (2,213) | (2,138) | (921) | (1,520) |
In millions of € | 1 January 2023 | Hyperinflation restatement to 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) |
In millions of € | 1 January 2022 | Hyperinflation restatement to 1 January 2022 | Changes in consolidation | Hyperinflation adjustment | Effect of movements in foreign exchange | Recognised in income | Recognised in OCI/equity | Transfers | 31 December 2022 |
Property, plant and equipment | (609) | (54) | (1) | (9) | (14) | (23) | — | 22 | (688) |
Intangible assets | (1,954) | (1) | (60) | — | (3) | 6 | — | 1 | (2,011) |
Investments | 30 | — | — | — | 3 | 18 | — | — | 51 |
Inventories | 48 | (5) | (1) | (1) | 1 | 14 | — | (2) | 54 |
Borrowings | 287 | — | — | — | 17 | 8 | — | — | 312 |
Post-retirement obligations | 211 | — | — | — | — | (9) | (19) | 1 | 184 |
Provisions | 265 | — | — | — | 18 | 6 | — | (2) | 287 |
Other items | (33) | — | (4) | — | (22) | (15) | 26 | (9) | (57) |
Tax losses carried forward | 466 | — | — | — | 2 | (93) | (1) | (26) | 348 |
Net tax assets/(liabilities) | (1,289) | (60) | (66) | (10) | 2 | (88) | 6 | (15) | (1,520) |
2023 | 2022 | |||||
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 | (85) | 19 | ( | 85 | (22) | |
Net change in fair value through OCI investments | (5) | — | ( | 18 | (3) | |
Items that may be subsequently reclassified to profit or loss: | ||||||
Currency translation differences | (288) | 118 | ( | 438 | (1) | |
Change in fair value of net investment hedges | (28) | — | ( | (62) | — | (62) |
Change in fair value of cash flow hedges | (179) | 44 | ( | (178) | 36 | ( |
Cash flow hedges reclassified to profit or loss2 | 14 | (2) | 52 | (14) | ||
Net change in fair value through OCI investments | 2 | (1) | 1 | (1) | ||
Cost of hedging | 2 | — | (1) | — | ( | |
Share of other comprehensive income of associates/joint ventures | (75) | — | ( | (46) | — | ( |
Other comprehensive income/(loss) | (642) | 178 | (464) | 307 | (5) | 302 |
Carrying amount | Fair value | ||||
In millions of € | Note | Level 1 | Level 2 | Level 3 | |
Fair value through OCI investments | 8.4, 8.5 | 181 | 34 | — | 147 |
Non-current derivative assets | 11.6 | 33 | — | 12 | 21 |
Current derivative assets | 11.6 | 58 | — | 58 | — |
Total 2023 | 272 | 34 | 70 | 168 | |
Total 2022 | 280 | 34 | 88 | 158 | |
Non-current derivative liabilities | 11.6 | (4) | — | (4) | — |
Borrowings1 | 11.3 | (14,735) | (13,465) | (694) | — |
Current derivative liabilities | 11.6 | (132) | — | (132) | — |
Total 2023 | (14,871) | (13,465) | (830) | — | |
Total 2022 | 11.3 | (13,205) | (11,397) | (607) | — |
In millions of € | 2023 | 2022 |
Balance as at 1 January | 158 | 102 |
Fair value adjustments recognised in other comprehensive income | (5) | 21 |
Consolidation changes | 36 | — |
Disposals | (4) | — |
Fair value adjustments recognised in profit and loss | (17) | 35 |
Balance as at 31 December | 168 | 158 |
In millions of € | Total 2023 | Less than 1 year | 1-5 years | More than 5 years | Total 2022 |
Property, plant and equipment ordered | 836 | 833 | 3 | — | 538 |
Raw materials purchase contracts | 13,442 | 4,867 | 7,826 | 749 | 14,588 |
Marketing and merchandising commitments | 982 | 365 | 614 | 3 | 505 |
Other off-balance sheet obligations | 2,197 | 498 | 860 | 839 | 2,395 |
Off-balance sheet obligations | 17,457 | 6,563 | 9,303 | 1,591 | 18,026 |
Undrawn committed bank facilities | 4,188 | 648 | 3,540 | — | 3,970 |
In thousands of € | 2023 | 2022 |
C.L. de Carvalho-Heineken | 90 | 90 |
M.R. de Carvalho | 90 | 90 |
Total remuneration executive members | 180 | 180 |
M. Das | 120 | 120 |
J.A. Fernández Carbajal1 | 23 | 90 |
C.M. Kwist | 90 | 90 |
A.A.C. de Carvalho | 90 | 90 |
A.M. Fentener van Vlissingen | 90 | 90 |
L.L.H. Brassey | 90 | 90 |
J.F.M.L. van Boxmeer | 90 | 90 |
C.A.G. de Carvalho2 | 27 | 63 |
Total remuneration non-executive members | 620 | 723 |
Total remuneration | 800 | 903 |
In millions of € | 2023 | 2022 |
Executive Board of Heineken N.V. | 7 | 15 |
Supervisory Board of Heineken N.V. | 1 | 2 |
Total | 8 | 17 |
2023 | 2022 | |||||
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 | 1,300 | 884 | 2,184 | 1,250 | 850 | 2,100 |
Short-term incentive | 346 | 168 | 514 | 2,940 | 1,428 | 4,368 |
Matching share entitlement | 155 | 75 | 230 | 1,291 | 627 | 1,918 |
Long-term incentive | 1,725 | 1,036 | 2,761 | 3,133 | 1,347 | 4,480 |
Extraordinary share award | — | 487 | 487 | — | 1,385 | 1,385 |
Pension contributions | 323 | 252 | 575 | 301 | 157 | 458 |
Other emoluments | 30 | — | 30 | 29 | — | 29 |
Total | 3,879 | 2,902 | 6,781 | 8,944 | 5,794 | 14,738 |
In thousands of € | 2023 | 2022 |
J.M. Huët | 231 | 225 |
J.A. Fernández Carbajal1 | 33 | 166 |
M. Das | 130 | 130 |
M.R. de Carvalho | 141 | 135 |
J.G. Astaburuaga Sanjinés2 | — | 55 |
P. Mars-Wright | 144 | 144 |
M. Helmes | 146 | 133 |
R.L. Ripley | 148 | 148 |
N.K. Paranjpe | 119 | 110 |
F.J. Camacho Beltrán3 | 28 | 100 |
I.H. Arnold4 | 55 | 110 |
L. Hijmans van den Bergh5 | 83 | — |
B. Pardo5 | 91 | — |
Total | 1,349 | 1,456 |
Associates & Joint Ventures | FEMSA1 | Total | ||||
In millions of € | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Sales | 563 | 504 | 74 | 711 | 637 | 1,215 |
Purchase | 198 | 278 | 33 | 180 | 231 | 458 |
Accounts receivables | 166 | 142 | — | 141 | 166 | 283 |
Accounts payables and other liabilities | 19 | 35 | — | 95 | 19 | 130 |
Percentage of ownership | |||
Country of incorporation | 2023 | 2022 | |
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 |
Cervejarias Kaiser Brasil Ltda. | Brazil | 100.0 | 100.0 |
Bavaria Ltda. | Brazil | 100.0 | 100.0 |
Heineken France S.A.S. | France | 100.0 | 100.0 |
Nigerian Breweries Plc. | Nigeria | 56.7 | 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 | 99.3 |
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 | — |
Revenues | Profit before income tax | Assets |
Full scope audit coverage | ||
Other coverage |
Accounting for the acquisition of Distell and Namibia Breweries — Refer to Note 10.1 to the financial statements | ||||
Key Audit Matter | On 14 April 2023, HEINEKEN obtained a controlling stake of 59.4% in Namibia Breweries Limited (NBL) and on 26 April 2023, HEINEKEN fully acquired the remaining operations of Distell Group Holdings Limited (Distell) post the carve-out of their whiskey and gin activities. | |||
Accounting for these acquisitions in accordance with IFRS 3 requires management to apply estimates to determine the fair value of the identifiable assets and liabilities. The purchase price allocation resulted in the recognition of goodwill (€656 million), intangible assets other than goodwill (€775 million), a non-controlling interest (€557 million), and a gain on previously held equity interest (€14 million). | ||||
Further details on the accounting and disclosures under IFRS 3 Business Combinations are included in note 10.1 to the financial statements. | ||||
Given the significance of the acquisition transaction, the complexity of accounting for business combinations, and the significant management assumptions in the valuation of the (intangible) assets identified, performing procedures to evaluate the purchase price allocation required higher degree of auditor judgement and a need to involve valuation, real estate and 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 accounting for the acquisition of Distell and Namibia Breweries included the following, amongst others: | |||
We have gained an understanding of the main processes and procedures in place at the company for acquisitions that are relevant for our audit. | ||||
We assessed and evaluated the purchase consideration of Distell (€1.2bn) and NBL (€358m) and evaluated management’s accounting assessment for the valuation of the previously held equity interest in NBL, the recognition of related gains (€14m) and the accounting policy choice of applying the partial goodwill method. | ||||
We involved our valuation, real estate and tax specialists for the evaluation and challenge of management’s position regarding the methodology and valuation of brands, property, plant & equipment, and tax positions. | ||||
We challenged the business assumptions used in the forecast period underlying the valuation of the (in)tangible fixed assets (revenue, EBITDA, cash flow projections, royalty, synergies) including the useful lives of the (in)tangible assets, by management. | ||||
We assessed the integration of the acquired companies with HEINEKEN South Africa into the new established company HEINEKEN Beverages and challenged management on the CGU identification. For the outcome of impairment testing related to the HEINEKEN Beverages CGU we refer to the KAM Impairment of intangible assets (including goodwill), property, plant, and equipment, investments in associates and assets or disposal groups held for sale. | ||||
Observation | Applying the aforementioned materiality, we did not identify any reportable findings in management's accounting for the acquisition of Distell and Namibia Breweries and the determination and recognition of the fair value of assets and liabilities and the disclosures in Note 10.1. |
Impairment of intangible assets (including goodwill), property, plant and equipment, investments in associates, and assets or disposal groups held for sale — Refer to Notes 8.1, 8.2, 10.2, 10.3 and 13.5 to the financial statements | ||||
Key Audit Matter | Intangible assets (including goodwill), property, plant and equipment and investments in associates and joint ventures amounted to €40,683 million on 31 December 2023 and represented 93 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. 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 and significant decline in the fair value of the equity instrument. For assets or disposal groups held for sale, an impairment loss is recognised should the carrying amount exceed the fair value less cost to sell. | ||||
In view of the inherent uncertainties, including those related to the current macro-economic environment, the projection of sales volumes, revenues, margins, and discount rates in management's impairment tests, involved an increased level of judgement for certain CGUs. As a result of impairment testing for the current year, management concluded on impairment losses of €783 million, of which €491 million is related to the impairment loss recorded for the newly established HEINEKEN Beverages CGU, and €10 million for Russia (excluding €209 million for CTA recycling). A reversal of €103 million was recorded during the year for the impairment of €113 million recorded at HY1 2023 for Russia that was classified as a disposal group held for sale. Further details on the accounting and disclosures under IAS 36 Impairment of Assets are included in notes 8.1 and 8.2 to the financial statements. Further details on the accounting and disclosure under IFRS 5 Non-current Assets Held for Sale are included in note 10.2 to the financial statements. Further details on the accounting and disclosure under IAS 28 Investments in 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 for intangible assets (including goodwill) and property, plant and equipment, 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: | |||
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, including those potentially related to climate risk factors, 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 Board of Directors. | |||
– | 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. | |||
For HEINEKEN Beverages we challenged the key business assumptions used in the impairment model which are related to volume growth, which is driven by sourcing costs and returnable bottle introductions. | ||||
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. | ||||
We assessed whether a decline in available quoted market price investments in associates is either prolonged or significant and any impairment loss should be recognized. | ||||
Observation | Applying the aforementioned materiality, we did not identify any reportable findings in management's assessment of the recoverability of intangible assets (including goodwill) and property, plant and equipment, investments in associates and assets or disposal groups held for sale, the impairments recorded and the disclosures in Notes 8.1, 8.2, 10.2, 10.3 and 13.5. |
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 €397 million and €1,292 million, respectively, as of 31 December 2023. Deferred tax assets significantly increased to €775 million, this includes newly recorded amounts of €751 million following a corporate restructuring, the recent win of the lawsuit regarding goodwill deduction and higher forecasted taxable profits. | |||
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 potential effects of Pillar Two. | ||||
Observation | Applying the aforementioned materiality, we have audited 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 and have no reportable findings. |