Last Price$29.32.1%
Market Cap$4,581.4M
$5,804.0M
+2.5% YoY
$252.0M
N/A
$6,163.0M
Net Debt to FCF - 7.0x
$879.7M
15.2% margin
TIGO Income Statement
TIGO Income Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$5,804.0M 2.5% YoY
Cost of revenue
$1,420.0M (58.9%) YoY
Pre-tax income
$552.0M 215.4% YoY
9.5% margin
TIGO Income statement key metrics
Annual
Quarterly
LTM
TIGO Balance Sheet
TIGO Balance Sheet Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$13.7B
Current assets ($2,381.0M, 17.3% of total)
$699.0M (5.1%)
$467.0M (3.4%)
Other current assets
$1,215.0M (8.8%)
Non-current assets ($11.4B, 82.7% of total)
$561.0M (4.1%)
$3,639.0M (26.5%)
$6,908.0M (50.3%)
Other non-current assets
$248.0M (1.8%)
Financial position
$6,163.0M
Cash & Short-term
Investments
Total Debt
TIGO Balance Sheet Metrics
Annual
Quarterly
LTM
TIGO Cash Flow Statement
TIGO Cash Flow Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
($76.0M) Net Change in Cash
TIGO Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$1,603.0M +33.5% YoY
Capital Expenditure (CAPEX)
($540.0M) -36.6% YoY
Free Cash Flow (FCF)
$1,063.0M +1,892.1% YoY
TIGO Financials
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 1,083.7 17.6% | 1,576.1 45.4% | 2,630.6 66.9% | 3,412.4 29.7% | 3,372.7 (1.2%) | 3,920.2 16.2% | 4,530.0 15.6% | 4,814.0 6.3% | 5,159.0 7.2% | 6,386.0 23.8% | 6,730.0 5.4% | 4,374.0 (35.0%) | 4,133.0 (5.5%) | 4,075.0 (1.4%) | 4,336.0 6.4% | 4,171.0 (3.8%) | 4,617.0 10.7% | 5,624.0 21.8% | 5,661.0 0.7% | 5,804.0 2.5% |
| Cost of Goods Sold (COGS) | 356.1 | 616.7 | 980.1 | 1,255.1 | 715.8 | 806.2 | 1,006.0 | 1,737.0 | 2,041.0 | 2,522.0 | 1,854.0 | 1,279.0 | 1,218.0 | 1,146.0 | 1,201.0 | 1,171.0 | 1,302.0 | 1,506.0 | 3,459.0 | 1,420.0 |
% margin | 727.6 67.1% | 959.4 60.9% | 1,650.6 62.7% | 2,157.3 63.2% | 2,656.9 78.8% | 3,114.0 79.4% | 3,524.0 77.8% | 3,077.0 63.9% | 3,118.0 60.4% | 3,864.0 60.5% | 4,876.0 72.5% | 3,095.0 70.8% | 2,915.0 70.5% | 2,929.0 71.9% | 3,135.0 72.3% | 3,000.0 71.9% | 3,315.0 71.8% | 4,118.0 73.2% | 2,202.0 38.9% | 4,384.0 75.5% |
| Operating Expenses | 369.6 | 518.1 | 987.6 | 1,290.0 | 1,798.6 | 2,056.0 | 2,267.0 | 1,973.0 | 2,337.0 | 2,940.0 | 4,085.0 | 2,729.0 | 2,483.0 | 2,503.0 | 2,704.0 | 2,725.0 | 2,867.0 | 3,236.0 | 1,429.0 | 3,042.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 193.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 299.8 | 530.2 | 987.6 | 1,228.6 | 1,177.0 | 1,382.9 | 1,563.0 | 1,870.0 | 2,175.0 | 2,712.0 | 1,680.0 | 1,146.0 | 1,046.0 | 1,073.0 | 899.0 | 874.0 | 998.0 | 1,064.0 | 1,429.0 | 1,915.0 |
% margin | 202.2 18.7% | 441.3 28.0% | 662.9 25.2% | 867.3 25.4% | 851.0 25.2% | 1,041.7 26.6% | 1,257.0 27.7% | 1,104.0 22.9% | 781.0 15.1% | 924.0 14.5% | 791.0 11.8% | 482.0 11.0% | 629.0 15.2% | 655.0 16.1% | 575.0 13.3% | 446.0 10.7% | 659.0 14.3% | 915.0 16.3% | 826.0 14.6% | 1,342.0 23.1% |
| Interest Income | 0.0 | 0.0 | 0.0 | 32.3 | 11.6 | 1,074.8 | 15.0 | 14.0 | 23.0 | 22.0 | 22.0 | 22.0 | 16.0 | 21.0 | 20.0 | 13.0 | 23.0 | 18.0 | 28.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 135.9 | 173.5 | 214.8 | 187.0 | 220.0 | 276.0 | 426.0 | 442.0 | 394.0 | 316.0 | 326.0 | 505.0 | 542.0 | 476.0 | 558.0 | 711.0 | 0.0 |
| Pre-tax Income | 68.5 | 354.0 | 539.4 | 704.2 | 691.6 | 1,870.2 | 1,071.0 | 897.0 | 387.0 | 3,036.0 | (153.0) | 71.0 | 155.0 | 129.0 | 218.0 | (271.0) | 732.0 | 238.0 | 175.0 | 552.0 |
% effective tax rate | 65.3 95.3% | 118.2 33.4% | 87.1 16.1% | 277.4 39.4% | 188.0 27.2% | 227.1 12.1% | (19.0) (1.8%) | 393.0 43.8% | 182.0 47.0% | 256.0 8.4% | 291.0 (190.2%) | 180.0 253.5% | 158.0 101.9% | 116.0 89.9% | 120.0 55.0% | 102.0 (37.6%) | 189.0 25.8% | 222.0 93.3% | 424.0 242.3% | 281.0 50.9% |
% margin | 10.0 0.9% | 168.9 10.7% | 697.1 26.5% | 291.4 8.5% | 850.8 25.2% | 1,652.2 42.1% | 925.0 20.4% | 508.0 10.6% | 229.0 4.4% | 2,643.0 41.4% | (559.0) (8.3%) | (32.0) (0.7%) | 85.0 2.1% | (10.0) (0.2%) | 98.0 2.3% | (373.0) (8.9%) | 590.0 12.8% | 16.0 0.3% | (82.0) (1.4%) | 253.0 4.4% |
| EPS | 0.08 | 1.32 | 5.42 | 3.77 | 6.15 | 11.99 | 6.96 | 3.94 | 1.81 | 20.75 | (4.38) | (0.25) | 0.68 | (0.08) | 0.76 | (2.89) | 3.60 | 0.12 | (0.48) | 1.50 |
| Diluted EPS | 0.08 | 1.31 | 5.19 | 3.74 | 6.14 | 11.96 | 6.96 | 3.93 | 1.81 | 20.74 | (4.38) | (0.25) | 0.68 | (0.08) | 0.76 | (2.89) | 3.59 | 0.11 | (0.48) | 1.48 |
% margin | 416.7 38.4% | 699.0 44.4% | 1,017.9 38.7% | 1,327.9 38.9% | 1,476.5 43.8% | 2,730.0 69.6% | 1,997.0 44.1% | 1,951.0 40.5% | 1,369.0 26.5% | 2,098.0 32.9% | 2,219.0 33.0% | 1,250.0 28.6% | 1,314.0 31.8% | 1,265.0 31.0% | 1,731.0 39.9% | 1,376.0 33.0% | 2,161.0 46.8% | 2,167.0 38.5% | 2,107.0 37.2% | 2,318.0 39.9% |
FAQ
What is the Millicom International Cellular S.A. (TIGO) revenue?
The Millicom International Cellular S.A. (TIGO) revenue is $5,804.0M, reflecting a year-over-year (YoY) growth of +2.5% YoY.
What is the Millicom International Cellular S.A. (TIGO) Net Income?
The Millicom International Cellular S.A. (TIGO) Net Income is $253.0M, showcasing a YoY growth of N/A.