TIGO
Millicom International Cellular S.A.
$83.23
-$2.61(-3.04%)
57
Overall
--
Value
63
Tech
52
Quality
Market Cap
$13.56B
Volume
1.87M
52W Range
$35.49 - $86.93
Target Price
$78.45
Order:
Income Statement
| Metric | Trend | Chart | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||
| Total Revenue | $3.9B | $4.3B | $4.2B | $4.6B | $5.6B | $5.7B | $5.8B | $5.8B | ||
| Total Revenue | $3.9B | $4.3B | $3.8B | $4.3B | $5.6B | $5.7B | $5.8B | $5.8B | ||
| COST OF GOODS SOLD | ||||||||||
| Cost of Revenue | $1.1B | $1.2B | $1.1B | $1.2B | $1.5B | $1.5B | $1.4B | $1.3B | ||
| GROSS PROFIT | ||||||||||
| Gross Profit | $2.8B | $3.1B | $2.7B | $3.1B | $4.1B | $4.2B | $4.4B | $4.5B | ||
| OPERATING EXPENSES | ||||||||||
| Operating Expenses | $2.6B | $2.5B | $2.5B | $-2.9B | $3.2B | $3.4B | $3.1B | $3.0B | ||
| Research & Development | -- | $564.0M | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | $367.0M | $-606.0M | $-570.0M | $-614.0M | $-821.0M | $536.0M | -- | -- | ||
| Selling & Marketing Expenses | $367.0M | $-402.0M | $-396.0M | $-450.0M | $-570.0M | $536.0M | -- | -- | ||
| General & Administrative Expenses | $-181.0M | $-204.0M | $-174.0M | $-164.0M | $-251.0M | -- | -- | -- | ||
| Salaries & Wages | $-154.0M | $-179.0M | $-171.0M | $-210.0M | $-32.0M | $614.0M | -- | -- | ||
| Depreciation & Amortization | $802.0M | $1.1B | $1.2B | $-1.2B | $-1.3B | $1.3B | $1.2B | $1.3B | ||
| Depreciation & Amortization | $802.0M | $1.1B | $1.2B | $-1.2B | $-1.3B | $1.3B | $1.2B | $1.3B | ||
| Amortization | $140.0M | $275.0M | $318.0M | $-318.0M | $-345.0M | $360.0M | $319.0M | $319.0M | ||
| Other Operating Expenses | $1.6B | $1.6B | $1.5B | $-1.7B | $-1.9B | $2.0B | $1.9B | $1.8B | ||
| OPERATING INCOME | ||||||||||
| Operating income | $198.0M | $610.0M | $458.0M | $449.0M | $882.0M | $773.0M | $1.2B | $1.5B | ||
| EBITDA | $939.0M | $1.5B | $1.4B | $2.4B | $2.2B | $2.2B | $2.5B | $3.6B | ||
| NON-OPERATING ITEMS | ||||||||||
| Interest Expense (Non-Operating) | -- | -- | $481.0M | $442.0M | $558.0M | $712.0M | $716.0M | $702.0M | ||
| Interest Income Operating | -- | $149.0M | -- | -- | -- | $10.0M | $54.0M | $68.0M | ||
| Intinc | $11.0M | $20.0M | $13.0M | $23.0M | $18.0M | $28.0M | $46.0M | $28.0M | ||
| Net Non-Operating Interest Income/Expense | $11.0M | $20.0M | $13.0M | $-508.0M | $-599.0M | $-720.0M | $-789.0M | $-717.0M | ||
| Gain on Sale of Securities | -- | $-32.0M | $25.0M | $-53.0M | $-79.0M | -- | -- | -- | ||
| Other Income/Expense | $100.0M | $-153.0M | $119.0M | $-791.0M | $-48.0M | $-42.0M | $-54.0M | $-844.0M | ||
| Other Special Charges | $1.2B | $2.9B | $1.7B | $1.8B | $2.1B | $11.0M | -- | $741.0M | ||
| SPECIAL ITEMS | ||||||||||
| Special Income Charges | $6.0M | $-564.0M | $-624.0M | $670.0M | $7.0M | $-3.0M | -- | -- | ||
| Impairment of Capital Assets | $-6.0M | $-8.0M | -- | $-6.0M | $-7.0M | $3.0M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||
| EBIT | $109.0M | $368.0M | $229.0M | $1.2B | $796.0M | $817.0M | $1.3B | $2.4B | ||
| Pre-Tax Income | $109.0M | $368.0M | $-272.0M | $732.0M | $238.0M | $105.0M | $553.0M | $1.7B | ||
| INCOME TAX | ||||||||||
| Tax Provision | $112.0M | $120.0M | $72.0M | $158.0M | $222.0M | $424.0M | $281.0M | $303.0M | ||
| NET INCOME | ||||||||||
| Net Income | $-52.0M | $310.0M | $-344.0M | $590.0M | $177.0M | $-478.0M | $254.0M | $1.3B | ||
| Net Income (Continuing Operations) | $-52.0M | $310.0M | $-427.0M | $1.1B | $16.0M | $-319.0M | $272.0M | $1.4B | ||
| Net Income (Discontinued Operations) | $-52.0M | $310.0M | $-344.0M | $590.0M | $177.0M | $-478.0M | $254.0M | $1.3B | ||
| Net Income (Common Stockholders) | $-52.0M | $310.0M | $-344.0M | $590.0M | $177.0M | $-478.0M | $254.0M | $1.3B | ||
| Normalized Income | -- | -- | -- | -- | -- | $77.2M | $547.5M | $1.6B | ||
| TOTALS | ||||||||||
| Total Expenses | $3.7B | $3.7B | $3.7B | $1.3B | $4.7B | $4.9B | $4.6B | $4.3B | ||
| SHARE & EPS DATA | ||||||||||
| Average Shares Outstanding | $100.8M | $101.1M | $101.2M | -- | $139.0M | $171.4M | $171.3M | $167.6M | ||
| Average Shares Outstanding (Diluted) | $100.8M | $101.1M | $101.2M | -- | $202.4M | $171.4M | $172.6M | $168.0M | ||
| Shares Outstanding | $101.7M | $101.7M | $101.7M | $101.7M | $172.1M | $167.5M | $172.1M | $169.0M | ||
| Basic EPS | $-0.10 | $1.48 | $-3.28 | -- | $1.27 | $-0.48 | $1.48 | $7.85 | ||
| Basic EPS (Continuing Operations) | $0.29 | $0.92 | $-3.28 | -- | $0.46 | $-0.48 | $1.48 | $7.85 | ||
| Diluted EPS | $-0.10 | $1.48 | $-0.12 | -- | $1.27 | $-0.48 | $1.47 | $7.83 | ||
| Diluted EPS (Continuing Operations) | $0.29 | $0.92 | -- | -- | $0.46 | $-0.48 | $1.47 | $7.83 | ||
| OTHER METRICS | ||||||||||
| Acquired In Process Rn D | $-10.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | $-34.0M | -- | -- | -- | -- | -- | -- | ||
| Allowances For Construction | $175.0M | $-187.0M | $107.0M | $-581.0M | $78.0M | -- | -- | -- | ||
| Basic Discontinuous Operations | $-0.39 | $0.56 | -- | -- | $0.81 | -- | -- | -- | ||
| Development Expense | -- | $564.0M | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $-0.39 | $0.56 | $-0.12 | -- | $0.81 | -- | -- | -- | ||
| Earnings from equity interest | $6.0M | -- | -- | $171.0M | $32.0M | $42.0M | $54.0M | $103.0M | ||
| Earnings From Equity Interest Net Of Tax | $6.0M | -- | -- | $171.0M | $32.0M | $42.0M | $54.0M | $103.0M | ||
| Excise Taxes | -- | -- | -- | -- | $617.0M | -- | -- | -- | ||
| Fees | -- | -- | -- | $-495.0M | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $75.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $7.0M | -- | $-344.0M | $5.0M | $1.0M | $6.0M | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | $-33.0M | $57.0M | $-12.0M | $-28.0M | $113.0M | -- | -- | -- | ||
| Marketing Expense | $367.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-16.0M | $5.0M | $41.0M | $48.0M | $48.0M | $-163.0M | $-15.0M | $-46.0M | ||
| Net Income Discontinuous Operations | $-33.0M | $57.0M | $-12.0M | $-28.0M | $113.0M | $4.0M | $-3.0M | -- | ||
| Non Recurring Operation Expense | -- | -- | $624.0M | -- | -- | -- | -- | -- | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | $1.5B | $1.4B | $1.3B | ||
| Other Gand A | $-181.0M | $-204.0M | $-174.0M | $-164.0M | $-251.0M | -- | -- | -- | ||
| Other Impairment Of Capital Assets | $-6.0M | $-8.0M | -- | $-1.0M | $-6.0M | -- | -- | -- | ||
| Realized Capital Gain | -- | -- | $-12.0M | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-152.0M | $-1.0M | $-1.0M | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | -- | $-4.0M | -- | -- | -- | -- | ||
| Othspecchg | -- | $564.0M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | TIGO | $83.23 | -3.0% | 1.87M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Millicom International Cellular S.A. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW