Cash conversion remains highly inconsistent, with FCF margins fluctuating between -1.5% and 58.4% due to seasonal working capital requirements and large-scale capital deployments.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 |
|---|
| Cash from Operations | 26.38B | 24.45B | 26.1B | 24.71B | 20.64B | 22.9B | 18.86B | 18.38B | 17.91B | 17.87B | 12.34B | 23.58B | 15.9B | 19.65B | 14.13B | 12.61B | 10.06B | 8.7B | 7.03B | 7.92B | 5.97B | 4.15B | 3.42B | 2.53B | 2.74B | 1.48B | 470.14M |
| Operating CF Margin % | - | 27.71% | 29.18% | 30.99% | 25.9% | 31.43% | 32.3% | 35.35% | 35.66% | 37.32% | 27.07% | 50.47% | 41.74% | 56.03% | 43.5% | 46.47% | 39.88% | 37.5% | 33.95% | 40.44% | 33.9% | 25.99% | 28.46% | 29.11% | 37.45% | 22.7% | 8.96% |
| Operating CF Growth % | 133.93% | -6.32% | 5.62% | 19.71% | -9.86% | 21.45% | 2.58% | 2.62% | 0.21% | 44.79% | -47.65% | 48.35% | -19.13% | 39.11% | 12.07% | 25.28% | 15.7% | 23.67% | -11.19% | 32.62% | 43.98% | 21.31% | 35.25% | -7.86% | 85.16% | 215.12% | - |
| Net Income | 15.58B | 15.5B | 14.85B | 14.5B | 14.89B | 13.12B | 11.73B | 12.19B | 11.38B | 7.85B | 13.08B | 12.88B | 12.36B | 11.35B | 10.64B | 8.72B | 7.62B | 5.99B | 5.19B | 2.82B | 2.8B | 1.54B | 1.16B | 1.41B | 1.51B | 784.55M | 470.14M |
| Depreciation & Amortization | 6.72B | 6.83B | 7.13B | 6.42B | 5.96B | 5.4B | 5.17B | 4.68B | 4.02B | 3.61B | 3.51B | 3.07B | 2.39B | 2.09B | 1.77B | 1.45B | 1.57B | 1.38B | 1.29B | 1.42B | 2.47B | 2.6B | 1.73B | 1.02B | 750M | 708.01M | 0 |
| Stock-Based Compensation | 300.22M | 0 | 400.9M | 333.36M | 313.9M | 387.6M | 208.7M | 205.7M | 161M | 209.3M | 170.3M | 197.1M | 161M | 182.2M | 144.6M | 122.3M | 120.3M | 134.72M | 57.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 2.73B | -571.03M | 4.91B | 253.8M | -655.6M | 636.6M | 1.76B | 754.7M | 1.79B | 5.08B | 315M | 3.63B | 2.01B | 2.46B | 2.41B | 2.52B | 743M | 44.19M | 7.1M | 0 | 0 | 87.95M | -228.8M | -198.3M | -404M | -146.01M | 0 |
| Other Non-Cash Items | 1.6B | 4.3B | -1.02B | 3.5B | 2.82B | 358.1M | -912.3M | 741.4M | 1.01B | 1.56B | -3.16B | -225.2M | -1.51B | 3.9B | -848.4M | -807.4M | 457.9M | 1.46B | 373M | 3.05B | 1.17B | 173.39M | 595.9M | 119.3M | -3.54K | 2.32K | -470.14M |
| Working Capital Changes | -855.87M | -1.62B | -165M | -296.1M | -2.68B | 3B | 897.6M | -184M | -446.6M | -435.2M | -1.58B | 4.02B | 485.8M | -328.9M | 16.1M | 595.4M | -444.8M | -306.84M | 113.1M | 623.5M | -469.06M | -473.1M | -270.4M | -339.3M | 145.9M | -160.39M | 0 |
| Change in Receivables | -1.05B | -312.89M | 220.44M | -1.37B | -322.51M | 341.43M | -848.79M | -721.93M | -149.22M | -265.64M | -578.44M | -380.77M | -502.6M | -1.17B | -343.16M | -421.9M | 0 | 0 | 0 | -165.2M | -166.2M | 0 | -141.4M | -12.8M | 0 | 0 | 0 |
| Change in Inventory | 738.78M | -30.9M | -1.7B | 1.3B | -3.09B | -3.5B | -1.3B | -844.1M | -1.17B | -63.8M | -437.1M | -681.5M | -589M | -422.7M | -196.3M | -289.8M | -584.1M | 190.43M | -395.3M | -148.9M | -142.46M | 93.14M | -199.1M | -48.6M | 37.8M | -149.11M | 0 |
| Change in Payables | 5.39B | -1.27B | 0 | -223.1M | 726.62M | 6.16B | 3.05B | 1.38B | 869.81M | -105.78M | -565.13M | 0 | 0 | 1.27B | 0 | 1.31B | 0 | 0 | 0 | 843.4M | 286.8M | 0 | -154.5M | 133.3M | 0 | 0 | 0 |
| Cash from Investing | -6.58B | -4.95B | -5.46B | -5.77B | -5B | -7.73B | -6.8B | -4.84B | -3.68B | -3.07B | -5.9B | -6B | -4.77B | -3.8B | -5.72B | -2.2B | -3.17B | -1.55B | -2.21B | -2.2B | -3.78B | -1.62B | 110.8M | -2.01B | -545.1M | -1.03B | 0 |
| Capital Expenditures | -4.23B | -4.59B | -4.75B | -6B | -6.53B | -7.68B | -4.69B | -5.07B | -3.57B | -3.2B | -4.13B | -5.26B | -4.49B | -3.8B | -3.01B | -3.2B | -2.29B | -1.44B | -1.96B | -1.63B | -1.42B | -1.37B | -1.27B | -862.2M | -522.3M | -446.82M | 0 |
| CapEx % of Revenue | 4.79% | 5.2% | 5.31% | 7.53% | 8.2% | 10.54% | 8.04% | 9.75% | 7.11% | 6.69% | 9.06% | 11.26% | 11.8% | 10.83% | 9.28% | 11.8% | 9.06% | 6.2% | 9.45% | 8.33% | 8.07% | 8.58% | 10.61% | 9.93% | 7.13% | 6.85% | - |
| Acquisitions | -2.01B | 75.61M | 10.3M | -46.5M | -3M | -133.3M | -431.5M | 107.3M | -133.4M | -333.3M | -1.82B | -1.12B | -10.7M | -254.9M | -2.54B | 0 | -18.7M | -134.43M | 0 | -430.1M | -2.64B | 0 | 263.4M | -1.75B | 0 | -220.11M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 203.31M | 6.15M | 164M | 154.5M | 149M | 15.1M | 108M | 2.8M | -49.1M | 188.1M | 133.6M | 101.8M | 29.5M | 112M | -16.6M | 996.8M | 93.5M | 145.13M | -256.8M | -12M | 2.74B | -197.28M | -281.1M | 592.8M | -22.8M | -362.33M | 0 |
| Cash from Financing | -19.12B | -26.77B | -10.35B | -16.12B | -16.34B | -16.04B | -8.6B | -12.28B | -13.22B | -12.86B | -11.65B | -15.33B | -13.14B | -13.79B | -7.65B | -8.65B | -4.86B | -5.93B | -4.01B | -4.83B | -1.46B | -2.97B | -3.43B | -346.7M | -2.91B | 1.38B | 0 |
| Debt Issued (Net) | -1.25B | -1.28B | -1.45B | -1.36B | -810.1M | -2.8B | 1.23B | -1.94B | -641.99M | -2.55B | 1.89B | -696.5M | -786.7M | -661.3M | -1.74B | -4.67B | -203.1M | 1.28B | -53.4M | 791.9M | 1.96B | -443.7M | -1.31B | 849.1M | -2.31B | 1.91B | 0 |
| Equity Issued (Net) | -1.27B | -1.93B | -467.62M | -118.99M | -54.08M | -44.16M | -7.4M | -32.04M | 13.5M | -38.6M | 400K | -824.2M | -74.2M | -37.72M | -30.4M | -31.1M | 271.4M | 85M | -544.9M | -2.86B | -1.76B | -363.1M | -1.59B | -308.5M | -337.1M | -246.7M | 0 |
| Dividends Paid | -13.85B | -20.46B | -4.06B | -11.92B | -12.24B | -11.12B | -6.85B | -7.87B | -8.81B | -8.82B | -10.33B | -11.49B | -12.06B | -11.62B | -5.45B | -5.48B | -5.03B | -3.56B | -2.8B | -1.95B | -1.79B | -2.27B | -602.9M | -1.03B | -335.6M | -313.36M | 0 |
| Share Repurchases | -1.28B | -1.93B | -467.6M | -118.99M | -54.08M | -44.16M | -7.4M | -32.1M | 0 | -38.6M | 0 | -824.2M | -74.2M | -37.7M | -30.4M | -31.1M | 0 | 0 | -600.6M | -2.99B | -1.77B | -363.1M | -1.61B | -308.5M | -337.1M | -246.7M | 0 |
| Other Financing | -2.75B | -3.1B | -4.38B | -2.72B | -3.23B | -2.08B | -2.97B | -2.44B | -4.21B | -1.46B | -3.21B | -2.32B | -223.3M | -1.47B | -420.74M | -471M | 100.9M | -3.74B | -605.7M | -120.9M | 125.5M | 103.38M | 78.23M | 139.6M | 65.7M | 66.8M | 0 |
| Net Change in Cash | -1.13B | -9.96B | 12.54B | 1.21B | -1.75B | -493.1M | 5.19B | 437.1M | 1.11B | 2.48B | -5.74B | 3.99B | -1.92B | 2.31B | 862.2M | 2.16B | 1.88B | 744.27M | 1.04B | 769.3M | 700M | -453.32M | 94.8M | 64.5M | 293M | 1.84B | 470.14M |
| Free Cash Flow | 22.15B | 19.86B | 21.35B | 18.71B | 14.11B | 15.22B | 14.16B | 13.31B | 14.34B | 14.67B | 8.21B | 18.32B | 11.4B | 15.85B | 11.11B | 9.41B | 7.78B | 7.26B | 5.08B | 6.29B | 4.55B | 2.78B | 2.14B | 1.67B | 2.22B | 1.03B | 470.14M |
| FCF Margin % | 25.11% | 22.51% | 23.87% | 23.46% | 17.7% | 20.9% | 24.26% | 25.6% | 28.55% | 30.63% | 18.01% | 39.21% | 29.94% | 45.2% | 34.22% | 34.68% | 30.82% | 31.29% | 24.5% | 32.11% | 25.82% | 17.41% | 17.86% | 19.18% | 30.32% | 15.86% | 8.96% |
| FCF Growth % | 0.59% | -6.98% | 14.13% | 32.59% | -7.32% | 7.49% | 6.39% | -7.17% | -2.25% | 78.65% | -55.17% | 60.66% | -28.08% | 42.64% | 18.16% | 20.97% | 7.13% | 43.01% | -19.28% | 38.23% | 63.71% | 29.53% | 28.79% | -25.01% | 114.64% | 120.08% | - |
| FCF per Share | 1.41 | 1.27 | 1.35 | 1.18 | 0.89 | 0.96 | 0.89 | 0.84 | 0.90 | 0.93 | 0.52 | 1.15 | 0.72 | 1.24 | 1.13 | 0.58 | 0.50 | 0.45 | 0.33 | 0.35 | 0.30 | 0.20 | 0.03 | 0.03 | 0.19 | 0.09 | 0.04 |
| FCF Conversion (FCF/Net Income) | 1.42x | 1.58x | 1.81x | 1.70x | 1.43x | 1.81x | 1.66x | 1.56x | 1.63x | 2.46x | 0.98x | 1.90x | 1.32x | 2.06x | 2.23x | 2.45x | 1.33x | 1.45x | 1.37x | 1.58x | 2.13x | 2.68x | 2.94x | 1.79x | 1.82x | 1.89x | 1.00x |
| Interest Paid | 0 | 0 | 742.06M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 816M | 603.1M | 719.4M | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 631.8M | 585.3M | 836.1M | 0 | 0 | 0 | 0 | 0 |
Macroeconomic and Currency Volatility
According to reported financial statements, Ambev's OCF/NI ratio exhibits extreme volatility, ranging from 0.19 in 2024Q1 to 3.18 in 2023Q4, which suggests that reported net income is frequently decoupled from actual cash generation due to significant working capital swings and non-cash accounting adjustments inherent in regional operations.
The wide variance in the OCF/NI ratio indicates that investors should be cautious when using net income as a proxy for liquidity. This divergence appears to be driven by the timing of tax payments and seasonal inventory builds, which can mask the underlying cash-generating efficiency of the core beverage business.
As indicated by quarterly data, Ambev's FCF margins fluctuate wildly between -1.5% and 58.4%, reflecting a business model highly sensitive to seasonal working capital requirements and the timing of large-scale capital expenditures, rather than a steady, linear accumulation of free cash flow across the fiscal year.
The extreme seasonality in FCF margins suggests that the company's cash flow profile is heavily back-weighted toward the fourth quarter. This pattern warrants further investigation into whether the current capital allocation strategy is sustainable during the leaner first and second quarters of the fiscal year.
Based on the provided cash flow tables, working capital changes are the primary driver of quarterly cash flow variance, with swings as large as $5.1 billion in 2023Q4, highlighting the company's reliance on aggressive inventory and payables management to navigate the volatile Brazilian retail environment.
The significant negative working capital changes in early quarters suggest that the company is effectively financing its supply chain expansion through its own balance sheet. Investors should monitor whether these cycles remain manageable if regional interest rates continue to pressure the liquidity of the small-scale retailers within the Bees ecosystem.
Data from recent filings shows that Ambev utilizes a substantial portion of its cash flow for dividends and share repurchases, with a peak dividend payout of $9.7 billion in 2025Q4, underscoring a commitment to returning capital despite the inherent volatility of its emerging market cash flows.
The aggressive dividend policy appears to be a core pillar of the investment thesis, yet it leaves little room for error if cash generation faces a sustained downturn. The simultaneous use of cash for acquisitions and buybacks suggests management is balancing growth ambitions with a desire to maintain shareholder yield.
Analysis of the cash flow statement reveals that stock-based compensation and net acquisitions frequently impact cash availability, with acquisition outflows reaching $2.0 billion in 2026Q1, which may obscure the true underlying cash flow available for core operations and debt service in the near term.
These non-operating cash outflows suggest that the company is actively deploying capital to expand its digital ecosystem, which may not immediately translate into cash-generative growth. Investors should distinguish between these strategic investments and the core beverage business's ability to fund its own maintenance and dividend obligations.
Quick answers to the most common questions about buying ABEV stock.
Ambev S.A. (ABEV) generated $24.45B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Ambev S.A. (ABEV) generated $19.86B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Ambev S.A. (ABEV) spent $4.59B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Ambev S.A. (ABEV) returned $20.46B to shareholders via cash dividends and spent $1.93B on share repurchases. This shows the company's commitment to returning capital to its equity investors.