Balance Sheet

Assets

+22%

+39%

10Y

Currency: USD

	Dec-2002	Dec-2003	Dec-2004	Dec-2005	Dec-2006	Dec-2007	Dec-2008	Dec-2009	Dec-2010	Dec-2011	Dec-2012	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024	Dec-2025
Assets
Cash & Cash Equivalents	70	149	413	597	657	1 175	674	1 511	1 023	861	1 155	909	694	769	646	619	528	1 164	875	895	1 039	775	699	1 552
Cash Equivalents	70	149	413	597	657	1 175	674	1 511	1 023	861	1 155	909	694	769	646	619	528	1 164	875	895	1 039	775	699	1 552
Short-Term Investments	118	48	16	335	0	0	0	50	0	0	0	0	0	0	0	0	0	371	160	0	0	0	0	0
Total Receivables	134	130	168	145	242	318	349	310	373	460	325	405	967	539	505	522	522	560	684	620	582	655	678	969
Accounts Receivables	120	117	144	111	187	224	257	225	253	277	288	282	492	398	387	386	380	412	382	474	456	525	554	765
Other Receivables	14	13	24	34	55	94	92	85	120	183	37	123	475	141	118	136	142	148	302	146	126	130	124	204
Inventory	7	11	16	16	109	159	201	96	98	107	105	173	212	119	85	63	64	54	58	98	74	66	60	106
Other Current Assets	52	77	97	148	119	99	140	108	155	286	361	1 199	569	444	425	381	415	496	530	638	370	419	316	355
Total Current Assets	382	415	711	1 241	1 127	1 752	1 364	2 075	1 650	1 714	1 946	2 686	2 442	1 871	1 661	1 585	1 529	2 645	2 307	2 251	2 065	1 915	1 753	2 982
PP&E Net	459	490	576	672	1 267	2 066	2 787	2 711	2 768	848	2 754	2 771	4 751	3 198	3 057	2 880	3 041	3 895	3 650	4 406	3 873	4 003	3 639	5 533
PP&E Gross	459	490	576	672	1 267	2 066	2 787	2 711	2 768	848	0	2 771	4 751	3 198	3 057	2 880	3 041	3 895	3 650	4 406	3 873	4 003	3 639	0
Accumulated Depreciation	413	475	616	525	669	740	1 268	1 398	1 974	4 724	0	3 127	4 539	3 555	3 990	4 157	4 705	238	5 055	6 850	6 753	7 648	7 661	0
Intangible Assets	89	34	280	296	287	284	483	497	855	103	2 331	1 076	2 439	808	744	666	1 297	3 214	1 744	3 460	3 302	3 678	2 814	7 837
Goodwill	10	50	38	77	196	184	507	548	1 428	1 415	0	1 382	3 076	621	615	599	1 077	0	1 659	4 098	4 059	4 107	4 094	0
Note Receivable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	5	5	8	10	12	12	26
Long-Term Investments	221	506	410	12	7	11	21	1	18	63	513	449	298	3 596	3 276	3 208	3 036	2 822	2 756	642	590	576	561	583
Other Long-Term Assets	41	29	31	261	437	117	58	160	276	3 139	410	409	412	301	274	527	332	309	301	276	299	225	864	292
Other Assets	10	50	38	77	196	184	507	548	1 428	1 415	0	1 382	3 076	621	615	599	1 077	0	1 659	4 098	4 059	4 107	4 094	0
Total Assets	1 203 N/A	1 523 +27%	2 046 +34%	2 560 +25%	3 321 +30%	4 414 +33%	5 221 +18%	5 991 +15%	6 995 +17%	7 282 +4%	7 954 +9%	8 773 +10%	13 418 +53%	10 395 -23%	9 627 -7%	9 465 -2%	10 316 +9%	12 890 +25%	12 422 -4%	15 141 +22%	14 198 -6%	14 516 +2%	13 737 -5%	17 253 +26%
Liabilities
Accounts Payable	97	108	175	215	434	687	743	472	481	558	603	663	757	619	623	592	617	637	679	799	828	704	605	931
Accrued Liabilities	43	45	55	61	113	128	160	174	228	264	306	369	500	425	376	353	383	432	445	539	412	444	421	538
Short-Term Debt	0	0	0	315	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	157	133	89	96	135	889	497	434	555	621	643	423	358	221	80	185	458	293	236	2 011	343	410	438	622
Other Current Liabilities	79	114	187	221	220	298	350	491	1 190	1 246	1 424	1 374	2 950	1 192	819	859	1 226	1 055	1 248	1 138	536	771	940	1 301
Total Current Liabilities	376	399	506	909	902	2 002	1 749	1 570	2 454	2 689	2 976	2 829	4 565	2 457	1 898	1 989	2 684	2 417	2 608	4 487	2 119	2 329	2 404	3 392
Long-Term Debt	1 072	1 144	1 026	821	1 359	945	1 661	1 913	1 797	1 817	2 344	3 504	4 565	3 789	3 821	3 600	4 123	6 774	6 475	6 900	7 477	7 330	6 331	8 849
Deferred Income Tax	27	38	39	45	34	42	81	66	196	199	176	183	184	50	57	56	233	280	209	214	148	140	149	149
Minority Interest	24	27	43	34	78	80	26	74	46	191	312	152	1 391	251	201	185	249	271	215	157	29	84	54	20
Other Liabilities	0	0	195	451	443	56	77	132	159	131	122	176	374	371	483	538	486	739	856	800	820	1 272	1 279	1 242
Total Liabilities	1 498 N/A	1 608 +7%	1 809 +13%	2 260 +25%	2 816 +25%	3 126 +11%	3 543 +13%	3 607 +2%	4 651 +29%	5 027 +8%	5 930 +18%	6 844 +15%	11 079 +62%	6 918 -38%	6 460 -7%	6 368 -1%	7 775 +22%	10 481 +35%	10 363 -1%	12 558 +21%	10 593 -16%	10 987 +4%	10 109 -8%	13 612 +35%
Equity
Common Stock	282	240	514	465	373	417	643	661	682	663	153	153	153	153	153	153	153	153	150	152	258	258	258	254
Retained Earnings	439	247	268	157	132	871	1 035	1 723	2 810	2 860	2 509	2 436	4 821	3 574	3 274	3 100	2 588	2 439	2 087	2 668	2 935	2 782	2 931	2 402
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	489	487	486	486	485	484	482	480	480	476	1 085	1 076	1 064	1 036
Unrealized Security Profit/Loss	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Treasury Stock	55	9	9	9	0	0	0	0	300	378	198	172	160	143	123	106	81	51	30	60	47	8	43	52
Other Equity	84	69	0	0	0	0	0	0	847	890	929	975	2 961	593	622	534	601	612	628	653	626	579	582	1
Total Equity	295 N/A	85 +71%	237 N/A	300 +27%	505 +68%	1 288 +155%	1 678 +30%	2 384 +42%	2 344 -2%	2 255 -4%	2 024 -10%	1 929 -5%	2 339 +21%	3 477 +49%	3 167 -9%	3 097 -2%	2 541 -18%	2 409 -5%	2 059 -15%	2 583 +25%	3 605 +40%	3 529 -2%	3 628 +3%	3 641 +0%
Total Liabilities & Equity	1 203 N/A	1 523 +27%	2 046 +34%	2 560 +25%	3 321 +30%	4 414 +33%	5 221 +18%	5 991 +15%	6 995 +17%	7 282 +4%	7 954 +9%	8 773 +10%	13 418 +53%	10 395 -23%	9 627 -7%	9 465 -2%	10 316 +9%	12 890 +25%	12 422 -4%	15 141 +22%	14 198 -6%	14 516 +2%	13 737 -5%	17 253 +26%
Shares Outstanding
Common Shares Outstanding	65	66	99	99	101	102	108	109	109	105	100	100	100	100	100	101	101	101	101	126	172	172	172	169

Income Statement Balance Sheet Cash Flow Statement

Millicom International Cellular SA
NASDAQ:TIGO

Balance Sheet

Balance Sheet Decomposition
Millicom International Cellular SA

Balance Sheet
Millicom International Cellular SA

See Also

Company

Help

Tools

Stocks

Millicom International Cellular SA NASDAQ:TIGO

Balance Sheet

Balance Sheet Decomposition Millicom International Cellular SA

Balance Sheet Millicom International Cellular SA

See Also

Company

Help

Tools

Stocks

Millicom International Cellular SA
NASDAQ:TIGO

Balance Sheet Decomposition
Millicom International Cellular SA

Balance Sheet
Millicom International Cellular SA