Millicom International Cellular S.A. (FRA:M4M1)
Germany · Delayed Price · Currency is EUR 51.00
+1.00 (2.00%)
Jan 29, 2026, 4:00 PM EST
FRA:M4M1 Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 5,594 | 5,804 | 5,661 | 5,624 | 4,261 | 3,805 | |
Revenue Growth (YoY) | -4.39% | 2.53% | 0.66% | 31.99% | 11.98% | -12.25% |
Cost of Revenue | 1,289 | 1,420 | 1,507 | 1,506 | 1,197 | 1,060 |
Gross Profit | 4,305 | 4,384 | 4,154 | 4,118 | 3,064 | 2,745 |
Selling, General & Admin | 1,601 | 1,800 | 1,937 | 1,890 | 1,546 | 1,383 |
Amortization of Goodwill & Intangibles | 312 | 319 | 360 | 345 | 310 | 309 |
Other Operating Expenses | -40 | -30 | -2 | -2 | -6 | 37 |
Operating Expenses | 2,770 | 3,005 | 3,273 | 3,232 | 2,654 | 2,539 |
Operating Income | 1,535 | 1,379 | 881 | 886 | 410 | 206 |
Interest Expense | -554 | -571 | -594 | -558 | -442 | -481 |
Interest & Investment Income | 22 | 46 | 16 | 18 | 8 | 13 |
Earnings From Equity Investments | 56 | 54 | 39 | 32 | 170 | 170 |
Currency Exchange Gain (Loss) | 33 | -43 | 31 | -84 | -42 | -69 |
Other Non Operating Income (Expenses) | -224 | -134 | -111 | -46 | -73 | -68 |
EBT Excluding Unusual Items | 868 | 731 | 262 | 248 | 31 | -229 |
Merger & Restructuring Charges | -115 | -115 | -87 | - | - | - |
Gain (Loss) on Sale of Investments | 5 | 5 | - | -6 | 673 | -9 |
Gain (Loss) on Sale of Assets | 765 | 23 | 6 | 1 | 5 | - |
Asset Writedown | 16 | -12 | -3 | -7 | -6 | - |
Legal Settlements | -88 | -88 | -19 | - | - | - |
Other Unusual Items | 23 | 8 | 16 | 2 | 25 | -15 |
Pretax Income | 1,474 | 552 | 175 | 238 | 728 | -253 |
Income Tax Expense | 324 | 281 | 424 | 222 | 158 | 72 |
Earnings From Continuing Operations | 1,150 | 271 | -249 | 16 | 570 | -325 |
Earnings From Discontinued Operations | -3 | -3 | 4 | 113 | -28 | -60 |
Net Income to Company | 1,147 | 268 | -245 | 129 | 542 | -385 |
Minority Interest in Earnings | -51 | -15 | 163 | 48 | 48 | 41 |
Net Income | 1,096 | 253 | -82 | 177 | 590 | -344 |
Net Income to Common | 1,096 | 253 | -82 | 177 | 590 | -344 |
Net Income Growth | 593.67% | - | - | -70.00% | - | - |
Shares Outstanding (Basic) | 169 | 171 | 171 | 139 | 101 | 101 |
Shares Outstanding (Diluted) | 170 | 173 | 171 | 140 | 101 | 101 |
Shares Change (YoY) | -1.06% | 0.68% | 22.70% | 38.13% | -0.04% | 0.03% |
EPS (Basic) | 6.50 | 1.48 | -0.48 | 1.27 | 5.83 | -3.40 |
EPS (Diluted) | 6.46 | 1.46 | -0.48 | 1.27 | 5.83 | -3.40 |
EPS Growth | 601.37% | - | - | -78.25% | - | - |
Free Cash Flow | 1,079 | 1,063 | 409 | 484 | 216 | 199 |
Free Cash Flow Per Share | 6.36 | 6.16 | 2.39 | 3.46 | 2.14 | 1.97 |
Dividend Per Share | 3.750 | 1.750 | - | - | - | - |
Gross Margin | 76.96% | 75.53% | 73.38% | 73.22% | 71.91% | 72.14% |
Operating Margin | 27.44% | 23.76% | 15.56% | 15.75% | 9.62% | 5.41% |
Profit Margin | 19.59% | 4.36% | -1.45% | 3.15% | 13.85% | -9.04% |
Free Cash Flow Margin | 19.29% | 18.32% | 7.22% | 8.61% | 5.07% | 5.23% |
EBITDA | 2,537 | 2,409 | 2,036 | 2,229 | 1,523 | 1,325 |
EBITDA Margin | 45.35% | 41.51% | 35.97% | 39.63% | 35.74% | 34.82% |
D&A For EBITDA | 1,002 | 1,030 | 1,155 | 1,343 | 1,113 | 1,119 |
EBIT | 1,535 | 1,379 | 881 | 886 | 410 | 206 |
EBIT Margin | 27.44% | 23.76% | 15.56% | 15.75% | 9.62% | 5.41% |
Effective Tax Rate | 21.98% | 50.91% | 242.29% | 93.28% | 21.70% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.