Millicom International Cellular S.A. (STO: TIGO.SDB)
Sweden
· Delayed Price · Currency is SEK 269.00
-1.60 (-0.59%)
Dec 20, 2024, 5:29 PM CET
STO: TIGO.SDB Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 5,851 | 5,661 | 5,624 | 4,261 | 3,805 | 4,336 | Upgrade
|
| Revenue Growth (YoY) | 5.10% | 0.66% | 31.99% | 11.98% | -12.25% | 9.88% | Upgrade
|
| Cost of Revenue | 1,468 | 1,507 | 1,506 | 1,197 | 1,060 | 1,201 | Upgrade
|
| Gross Profit | 4,383 | 4,154 | 4,118 | 3,064 | 2,745 | 3,135 | Upgrade
|
| Selling, General & Admin | 1,976 | 2,043 | 1,890 | 1,546 | 1,383 | 1,588 | Upgrade
|
| Other Operating Expenses | -11 | -2 | -2 | -6 | 37 | -6 | Upgrade
|
| Operating Expenses | 3,245 | 3,379 | 3,232 | 2,654 | 2,539 | 2,682 | Upgrade
|
| Operating Income | 1,138 | 775 | 886 | 410 | 206 | 453 | Upgrade
|
| Interest Expense | -586 | -594 | -558 | -442 | -481 | -505 | Upgrade
|
| Interest & Investment Income | 41 | 16 | 18 | 8 | 13 | 20 | Upgrade
|
| Earnings From Equity Investments | 49 | 39 | 32 | 170 | 170 | 139 | Upgrade
|
| Currency Exchange Gain (Loss) | -23 | 31 | -84 | -42 | -69 | -32 | Upgrade
|
| Other Non Operating Income (Expenses) | -143 | -111 | -46 | -73 | -68 | -66 | Upgrade
|
| EBT Excluding Unusual Items | 476 | 156 | 248 | 31 | -229 | 9 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | - | -16 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -6 | 673 | -9 | 242 | Upgrade
|
| Gain (Loss) on Sale of Assets | 6 | 6 | 1 | 5 | - | - | Upgrade
|
| Asset Writedown | -3 | -3 | -7 | -6 | - | -8 | Upgrade
|
| Other Unusual Items | 17 | 16 | 2 | 25 | -15 | -10 | Upgrade
|
| Pretax Income | 496 | 175 | 238 | 728 | -253 | 217 | Upgrade
|
| Income Tax Expense | 436 | 424 | 222 | 158 | 72 | 120 | Upgrade
|
| Earnings From Continuing Operations | 60 | -249 | 16 | 570 | -325 | 97 | Upgrade
|
| Earnings From Discontinued Operations | - | 4 | 113 | -28 | -60 | 57 | Upgrade
|
| Net Income to Company | 60 | -245 | 129 | 542 | -385 | 154 | Upgrade
|
| Minority Interest in Earnings | 98 | 163 | 48 | 48 | 41 | -5 | Upgrade
|
| Net Income | 158 | -82 | 177 | 590 | -344 | 149 | Upgrade
|
| Net Income to Common | 158 | -82 | 177 | 590 | -344 | 149 | Upgrade
|
| Net Income Growth | 315.79% | - | -70.00% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 171 | 171 | 139 | 101 | 101 | 101 | Upgrade
|
| Shares Outstanding (Diluted) | 171 | 171 | 140 | 101 | 101 | 101 | Upgrade
|
| Shares Change (YoY) | -0.62% | 22.70% | 38.13% | -0.04% | 0.03% | 0.35% | Upgrade
|
| EPS (Basic) | 0.92 | -0.48 | 1.27 | 5.83 | -3.40 | 1.47 | Upgrade
|
| EPS (Diluted) | 0.92 | -0.48 | 1.27 | 5.83 | -3.40 | 1.47 | Upgrade
|
| EPS Growth | 321.97% | - | -78.25% | - | - | - | Upgrade
|
| Free Cash Flow | 959 | 409 | 484 | 216 | 199 | 65 | Upgrade
|
| Free Cash Flow Per Share | 5.59 | 2.39 | 3.46 | 2.14 | 1.97 | 0.64 | Upgrade
|
| Gross Margin | 74.91% | 73.38% | 73.22% | 71.91% | 72.14% | 72.30% | Upgrade
|
| Operating Margin | 19.45% | 13.69% | 15.75% | 9.62% | 5.41% | 10.45% | Upgrade
|
| Profit Margin | 2.70% | -1.45% | 3.15% | 13.85% | -9.04% | 3.44% | Upgrade
|
| Free Cash Flow Margin | 16.39% | 7.22% | 8.61% | 5.07% | 5.23% | 1.50% | Upgrade
|
| EBITDA | 2,235 | 1,930 | 2,229 | 1,523 | 1,325 | 1,553 | Upgrade
|
| EBITDA Margin | 38.20% | 34.09% | 39.63% | 35.74% | 34.82% | 35.82% | Upgrade
|
| D&A For EBITDA | 1,097 | 1,155 | 1,343 | 1,113 | 1,119 | 1,100 | Upgrade
|
| EBIT | 1,138 | 775 | 886 | 410 | 206 | 453 | Upgrade
|
| EBIT Margin | 19.45% | 13.69% | 15.75% | 9.62% | 5.41% | 10.45% | Upgrade
|
| Effective Tax Rate | 87.90% | 242.29% | 93.28% | 21.70% | - | 55.30% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.