Millicom International Cellular SA (TIGO)
Every figure this model derived for TIGO, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 650,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 1,552,000,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 2,982,000,000 | CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners |
2025-12-31 |
| current liabilities | 3,392,000,000 | CurrentLiabilitiesOtherThanLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale |
2025-12-31 |
| equity | 3,640,000,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 702,000,000 | FinanceCosts |
2025-12-31 |
| ocf | 1,734,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 5,819,000,000 | RevenueFromContractsWithCustomers |
2025-12-31 |
| sbc | 14,000,000 | AdjustmentsForSharebasedPayments |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up TIGO on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 50.4 |
| current ratio | 0.92 |
| current ratio reported | 0.88 |
| deferred revenue growth | 19.01 |
| dilution pct | -2.64 |
| ebit cagr | 27.56 |
| ebit yoy | 22.13 |
| ev ebit | 13.17 |
| ev owner earnings | 20.17 |
| ev sales | 3.71 |
| fcf margin | 18.63 |
| growth cv | 1.27 |
| interest cover | 2.33 |
| net debt ebitda | 2.78 |
| operating margin | 28.17 |
| owner earnings margin | 18.39 |
| revenue growth | 0.26 |
| revenue growth per share | 2.98 |
| roic | 11.02 |
| rule of 40 | 28.42 |
| sbc pct revenue | 0.24 |
Everything else this filing tags
298 more elements from TIGO's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 17,253,000,000 | 2025-12-31 | 24 | USD |
EquityAndLiabilities | 17,253,000,000 | 2025-12-31 | 18 | USD |
NoncurrentAssets | 14,270,000,000 | 2025-12-31 | 18 | USD |
Liabilities | 13,633,000,000 | 2025-12-31 | 24 | USD |
NoncurrentLiabilities | 10,240,000,000 | 2025-12-31 | 18 | USD |
NetDebt | 7,944,000,000 | 2025-12-31 | 27 | USD |
IntangibleAssetsAndGoodwill | 7,798,000,000 | 2025-12-31 | 27 | USD |
IntangibleAssetsOtherThanGoodwill | 7,798,000,000 | 2025-12-31 | 18 | USD |
Borrowings | 6,886,000,000 | 2025-12-31 | 18 | USD |
LongtermBorrowings | 6,556,000,000 | 2025-12-31 | 19 | USD |
Revenue | 5,819,000,000 | 2025-12-31 | 9 | USD |
DeductibleTemporaryDifferencesForWhichNoDeferredTaxAssetIsRecognised | 5,531,000,000 | 2025-12-31 | 18 | USD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 5,226,000,000 | 2025-12-31 | 24 | USD |
BondsIssued | 4,550,000,000 | 2025-12-31 | 18 | USD |
Goodwill | 4,265,000,000 | 2025-12-31 | 18 | USD |
GrossProfit | 4,118,000,000 | 2022-12-31 | 18 | USD |
Equity | 3,621,000,000 | 2025-12-31 | 36 | USD |
PropertyPlantAndEquipment | 3,226,000,000 | 2025-12-31 | 28 | USD |
LeaseLiabilities | 2,587,000,000 | 2025-12-31 | 15 | USD |
RightofuseAssets | 2,346,000,000 | 2025-12-31 | 21 | USD |
NoncurrentLeaseLiabilities | 2,293,000,000 | 2025-12-31 | 17 | USD |
RetainedEarnings | 2,019,000,000 | 2021-12-31 | 10 | USD |
RetainedEarningsExcludingProfitLossForReportingPeriod | 1,775,000,000 | 2025-12-31 | 8 | USD |
OperatingExpenseExcludingCostOfSales | 1,758,000,000 | 2025-12-31 | 27 | USD |
AccountingProfit | 1,665,000,000 | 2025-12-31 | 25 | USD |
ProfitLossBeforeTax | 1,665,000,000 | 2025-12-31 | 27 | USD |
ProfitLossFromOperatingActivities | 1,639,000,000 | 2025-12-31 | 27 | USD |
LoansReceived | 1,613,000,000 | 2018-12-31 | 2 | USD |
ComprehensiveIncome | 1,397,000,000 | 2025-12-31 | 27 | USD |
ComprehensiveIncomeFromContinuingOperations | 1,397,000,000 | 2025-12-31 | 18 | USD |
ComprehensiveIncomeAttributableToOwnersOfParent | 1,362,000,000 | 2025-12-31 | 27 | USD |
ProfitLoss | 1,362,000,000 | 2025-12-31 | 27 | USD |
ProfitLossFromContinuingOperations | 1,362,000,000 | 2025-12-31 | 27 | USD |
DepreciationAndAmortisationExpense | 1,344,000,000 | 2022-12-31 | 18 | USD |
ProfitLossAttributableToOwnersOfParent | 1,316,000,000 | 2025-12-31 | 27 | USD |
ProfitLossFromContinuingOperationsAttributableToOrdinaryEquityHoldersOfParentEntity | 1,316,000,000 | 2025-12-31 | 27 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 1,316,000,000 | 2025-12-31 | 12 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 1,316,000,000 | 2025-12-31 | 12 | USD |
ProfitLossFromContinuingOperationsAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 1,316,000,000 | 2025-12-31 | 12 | USD |
RetainedEarningsProfitLossForReportingPeriod | 1,316,000,000 | 2025-12-31 | 8 | USD |
TemporaryDifferencesAssociatedWithInvestmentsInSubsidiariesBranchesAndAssociatesAndInterestsInJointVentures | 1,313,000,000 | 2025-12-31 | 11 | USD |
CostOfSales | 1,311,000,000 | 2025-12-31 | 27 | USD |
AdjustmentsForDepreciationAndAmortisationExpense | 1,280,000,000 | 2025-12-31 | 27 | USD |
AdditionsToRightofuseAssets | 1,210,000,000 | 2025-12-31 | 16 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 1,199,000,000 | 2025-12-31 | 27 | USD |
DividendsPaid | 1,050,000,000 | 2025-12-31 | 3 | USD |
SharePremium | 1,036,000,000 | 2025-12-31 | 18 | USD |
DepreciationExpense | 961,000,000 | 2025-12-31 | 27 | USD |
BrandNames | 915,000,000 | 2025-12-31 | 12 | USD |
MinimumFinanceLeasePaymentsPayable | 914,000,000 | 2018-12-31 | 2 | USD |
IncreaseDecreaseInCashAndCashEquivalents | 861,000,000 | 2025-12-31 | 27 | USD |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 800,000,000 | 2018-12-31 | 2 | USD |
CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 781,000,000 | 2025-12-31 | 27 | USD |
DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities | 754,000,000 | 2025-12-31 | 21 | USD |
AdjustmentsForGainLossOnDisposalOfInvestmentsInSubsidiariesJointVenturesAndAssociates | 741,000,000 | 2025-12-31 | 3 | USD |
AdditionsToNoncurrentAssets | 719,000,000 | 2025-12-31 | 27 | USD |
DepreciationPropertyPlantAndEquipment | 710,000,000 | 2025-12-31 | 18 | USD |
OtherReserves | -689,000,000 | 2025-12-31 | 18 | USD |
FinanceIncomeCost | -670,000,000 | 2024-12-31 | 2 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 654,000,000 | 2025-12-31 | 18 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 599,000,000 | 2025-12-31 | 27 | USD |
InvestmentsInJointVentures | 590,000,000 | 2022-12-31 | 12 | USD |
InvestmentsInJointVenturesAccountedForUsingEquityMethod | 583,000,000 | 2025-12-31 | 21 | USD |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 572,000,000 | 2025-12-31 | 18 | USD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill | 546,000,000 | 2025-12-31 | 12 | USD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 545,000,000 | 2025-12-31 | 27 | USD |
SalesAndMarketingExpense | 543,000,000 | 2025-12-31 | 27 | USD |
CurrentInterestPayable | 538,000,000 | 2025-12-31 | 18 | USD |
CurrentTradeReceivables | 527,000,000 | 2025-12-31 | 21 | USD |
AdjustmentsForInterestExpense | 519,000,000 | 2025-12-31 | 24 | USD |
TradeAndOtherCurrentPayables | 491,000,000 | 2025-12-31 | 18 | USD |
CashFlowsFromUsedInFinancingActivities | -485,000,000 | 2025-12-31 | 27 | USD |
EmployeeBenefitsExpense | 452,000,000 | 2025-12-31 | 27 | USD |
AmountsPayableRelatedPartyTransactions | 427,000,000 | 2025-12-31 | 18 | USD |
CurrentDividendPayables | 424,000,000 | 2025-12-31 | 4 | USD |
TaxExpenseIncomeAtApplicableTaxRate | 411,000,000 | 2025-12-31 | 25 | USD |
InterestExpenseOnBorrowings | 407,000,000 | 2025-12-31 | 27 | USD |
RevenueOfCombinedEntity | 403,000,000 | 2018-12-31 | 1 | USD |
AcquisitionsThroughBusinessCombinationsPropertyPlantAndEquipment | 387,000,000 | 2025-12-31 | 13 | USD |
CashOutflowForLeases | 386,000,000 | 2025-12-31 | 18 | USD |
CashFlowsFromUsedInInvestingActivities | -374,000,000 | 2025-12-31 | 27 | USD |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 361,000,000 | 2025-12-31 | 27 | USD |
WagesAndSalaries | 358,000,000 | 2025-12-31 | 27 | USD |
FinanceLeaseLiabilities | 353,000,000 | 2018-12-31 | 2 | USD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 335,000,000 | 2025-12-31 | 27 | USD |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 329,000,000 | 2025-12-31 | 19 | USD |
RepairsAndMaintenanceExpense | 322,000,000 | 2025-12-31 | 27 | USD |
AmortisationExpense | 319,000,000 | 2025-12-31 | 27 | USD |
AmortisationIntangibleAssetsOtherThanGoodwill | 319,000,000 | 2025-12-31 | 18 | USD |
InterestPaidClassifiedAsOperatingActivities | 318,000,000 | 2018-12-31 | 3 | USD |
AcquisitionsThroughBusinessCombinationsRightofuseAssets | 314,000,000 | 2025-12-31 | 1 | USD |
NoncurrentProvisions | 312,000,000 | 2025-12-31 | 18 | USD |
CapitalCommitments | 305,000,000 | 2025-12-31 | 18 | USD |
IncomeTaxExpenseContinuingOperations | 303,000,000 | 2025-12-31 | 27 | USD |
CurrentLeaseLiabilities | 293,000,000 | 2025-12-31 | 17 | USD |
IssuedCapital | 253,000,000 | 2025-12-31 | 19 | USD |
DepreciationRightofuseAssets | 249,000,000 | 2025-12-31 | 15 | USD |
MiscellaneousOtherOperatingExpense | 233,000,000 | 2025-12-31 | 27 | USD |
AdjustmentsForDecreaseIncreaseInTradeAccountReceivable | -228,000,000 | 2025-12-31 | 27 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 209,000,000 | 2025-12-31 | 24 | USD |
ServicesExpense | 208,000,000 | 2025-12-31 | 27 | USD |
LongtermProvisionForDecommissioningRestorationAndRehabilitationCosts | 201,000,000 | 2025-12-31 | 18 | USD |
NumberOfSharesAuthorised | 200,000,000 | 2025-12-31 | 19 | shares |
OtherCurrentAssets | 196,000,000 | 2025-12-31 | 18 | USD |
ShorttermBorrowings | 188,000,000 | 2025-12-31 | 18 | USD |
AdjustmentsForFinanceCosts | 182,000,000 | 2025-12-31 | 27 | USD |
CurrentTaxAssetsCurrent | 182,000,000 | 2025-12-31 | 18 | USD |
InterestExpenseOnLeaseLiabilities | 182,000,000 | 2025-12-31 | 24 | USD |
DividendsPaidOrdinaryShares | 172,000,000 | 2025-01-10 | 4 | USD |
NumberOfSharesIssuedAndFullyPaid | 169,000,000 | 2025-12-31 | 18 | shares |
AdjustedWeightedAverageShares | 168,000,000 | 2025-12-31 | 27 | shares |
WeightedAverageShares | 167,563,000 | 2025-12-31 | 27 | shares |
DeferredTaxAssets | 167,000,000 | 2025-12-31 | 27 | USD |
TradeAndOtherPayablesToTradeSuppliers | 163,000,000 | 2025-12-31 | 18 | USD |
MinimumOperatingLeasePayments | 155,000,000 | 2018-12-31 | 3 | USD |
OtherCurrentLiabilities | 151,000,000 | 2025-12-31 | 4 | USD |
CurrentTaxExpenseIncome | 150,000,000 | 2018-12-31 | 3 | USD |
CurrentAccruedIncomeOtherThanCurrentContractAssets | 150,000,000 | 2025-12-31 | 4 | USD |
CurrentPrepaymentsAndCurrentAccruedIncome | 149,000,000 | 2020-12-31 | 6 | USD |
DeferredTaxLiabilities | 149,000,000 | 2025-12-31 | 27 | USD |
CurrentContractLiabilities | 144,000,000 | 2025-12-31 | 21 | USD |
CurrentPortionOfLongtermBorrowings | 142,000,000 | 2025-12-31 | 18 | USD |
CurrentTaxLiabilitiesCurrent | 142,000,000 | 2025-12-31 | 18 | USD |
DeferredTaxExpenseArisingFromWritedownOrReversalOfWritedownOfDeferredTaxAsset | -142,000,000 | 2025-12-31 | 27 | USD |
IncreaseDecreaseInWorkingCapital | 137,000,000 | 2025-12-31 | 27 | USD |
Prepayments | 129,000,000 | 2019-01-01 | 2 | USD |
PurchaseOfTreasuryShares | 128,000,000 | 2025-12-31 | 27 | USD |
OtherNoncurrentAssets | 123,000,000 | 2025-12-31 | 21 | USD |
TransactionPriceAllocatedToRemainingPerformanceObligations | 120,000,000 | 2025-12-31 | 9 | USD |
PaymentsToAcquireOrRedeemEntitysShares | 119,000,000 | 2025-12-31 | 21 | USD |
RevenueThatWasIncludedInContractLiabilityBalanceAtBeginningOfPeriod | 117,000,000 | 2025-12-31 | 17 | USD |
ExpenseOfRestructuringActivities | 115,000,000 | 2024-12-31 | 5 | USD |
OtherFinanceCost | 112,000,000 | 2025-12-31 | 27 | USD |
TradeAndOtherCurrentPayablesToRelatedParties | 112,000,000 | 2025-12-31 | 18 | USD |
CurrentPrepayments | 110,000,000 | 2025-12-31 | 4 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 106,000,000 | 2020-12-31 | 13 | USD |
DeferredIncomeIncludingContractLiabilities | 106,000,000 | 2025-12-31 | 12 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsAndGoodwill | 102,000,000 | 2025-12-31 | 18 | USD |
OtherCurrentPayables | 102,000,000 | 2024-12-31 | 16 | USD |
DividendsReceivedFromJointVenturesClassifiedAsInvestingActivities | 99,000,000 | 2025-12-31 | 27 | USD |
ShorttermLegalProceedingsProvision | 98,000,000 | 2024-12-31 | 16 | USD |
InterestExpenseOnFinanceLeases | 92,000,000 | 2018-12-31 | 3 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 91,000,000 | 2025-12-31 | 27 | USD |
AdjustmentsForIncreaseDecreaseInTradeAccountPayable | 89,000,000 | 2025-12-31 | 27 | USD |
CurrentContractAssets | 88,000,000 | 2025-12-31 | 21 | USD |
DecreaseThroughClassifiedAsHeldForSalePropertyPlantAndEquipment | 88,000,000 | 2019-12-31 | 4 | USD |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | 86,000,000 | 2025-12-31 | 27 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment | 85,000,000 | 2025-12-31 | 18 | USD |
NoncurrentPayablesToRelatedParties | 85,000,000 | 2025-12-31 | 16 | USD |
DisposalsAndRetirementsPropertyPlantAndEquipment | 84,000,000 | 2025-12-31 | 18 | USD |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 84,000,000 | 2025-12-31 | 27 | USD |
NoncurrentProvisionsForEmployeeBenefits | 81,000,000 | 2025-12-31 | 18 | USD |
AmountRemovedFromReserveOfChangeInValueOfTimeValueOfOptionsAndIncludedInInitialCostOrOtherCarryingAmountOfNonfinancialAssetLiabilityOrFirmCommitmentForWhichFairValueHedgeAccountingIsApplied | 81,000,000 | 2023-12-31 | 1 | USD |
IncreaseDecreaseThroughExerciseOfOptions | 79,000,000 | 2024-12-31 | 4 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesRightofuseAssets | 79,000,000 | 2025-12-31 | 4 | USD |
DeferredIncome | 78,000,000 | 2020-12-31 | 6 | USD |
DecreaseThroughClassifiedAsHeldForSaleRightofuseAssets | 76,000,000 | 2024-12-31 | 1 | USD |
IncreaseDecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | 74,000,000 | 2023-12-31 | 5 | USD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | 71,000,000 | 2025-12-31 | 27 | USD |
Inventories | 70,000,000 | 2025-12-31 | 18 | USD |
OtherOperatingIncomeExpense | 68,000,000 | 2025-12-31 | 27 | USD |
ShareOfProfitLossOfJointVenturesAccountedForUsingEquityMethod | -68,000,000 | 2018-12-31 | 5 | USD |
OtherNoncurrentPayables | 65,000,000 | 2025-12-31 | 18 | USD |
PayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 63,000,000 | 2025-12-31 | 18 | USD |
CurrentPayablesForPurchaseOfNoncurrentAssets | 61,000,000 | 2019-12-31 | 4 | USD |
ProfitLossOfCombinedEntity | -59,000,000 | 2018-12-31 | 1 | USD |
SocialSecurityContributions | 59,000,000 | 2025-12-31 | 27 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 58,000,000 | 2025-12-31 | 18 | USD |
DeferredIncomeClassifiedAsNoncurrent | 57,000,000 | 2020-12-31 | 6 | USD |
DeferredTaxExpenseIncome | -56,000,000 | 2025-12-31 | 27 | USD |
CurrentTaxLiabilities | 53,000,000 | 2025-12-31 | 18 | USD |
DisposalsRightofuseAssets | 53,000,000 | 2025-12-31 | 4 | USD |
TreasuryShares | 52,000,000 | 2025-12-31 | 18 | USD |
RestrictedCashAndCashEquivalents | 50,000,000 | 2025-12-31 | 18 | USD |
ProfitLossAttributableToNoncontrollingInterests | 46,000,000 | 2025-12-31 | 27 | USD |
CurrentProvisions | 45,000,000 | 2025-12-31 | 21 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | 41,000,000 | 2025-12-31 | 18 | USD |
LegalProceedingsProvision | 37,000,000 | 2025-12-31 | 18 | USD |
CurrentAdvancesToSuppliers | 36,000,000 | 2025-12-31 | 18 | USD |
GainsLossesOnDisposalsOfNoncurrentAssets | 36,000,000 | 2025-12-31 | 27 | USD |
ComprehensiveIncomeAttributableToNoncontrollingInterests | 35,000,000 | 2025-12-31 | 27 | USD |
CurrentRefundsProvision | 31,000,000 | 2025-12-31 | 18 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | 31,000,000 | 2025-12-31 | 27 | USD |
AdjustmentsForFinanceIncome | 28,000,000 | 2025-12-31 | 27 | USD |
FinanceIncome | 28,000,000 | 2025-12-31 | 27 | USD |
InterestReceivedClassifiedAsOperatingActivities | 27,000,000 | 2025-12-31 | 27 | USD |
AssetsRecognisedFromCostsToObtainOrFulfilContractsWithCustomers | 26,000,000 | 2025-12-31 | 26 | USD |
NoncurrentContractAssets | 26,000,000 | 2025-12-31 | 21 | USD |
AdjustmentsForCurrentTaxOfPriorPeriod | 24,000,000 | 2025-12-31 | 27 | USD |
DerivativeFinancialLiabilities | 23,000,000 | 2025-12-31 | 18 | USD |
AmountsReceivableRelatedPartyTransactions | 22,000,000 | 2025-12-31 | 18 | USD |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | 22,000,000 | 2025-12-31 | 27 | USD |
TradeAndOtherCurrentReceivablesDueFromRelatedParties | 22,000,000 | 2025-12-31 | 18 | USD |
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 20,000,000 | 2024-12-31 | 14 | USD |
NoncontrollingInterests | -20,000,000 | 2025-12-31 | 21 | USD |
OtherEmployeeExpense | 19,000,000 | 2025-12-31 | 27 | USD |
DeferredTaxLiabilityAsset | -18,000,000 | 2025-12-31 | 27 | USD |
CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations | 18,000,000 | 2022-12-31 | 3 | USD |
AdjustmentsForDecreaseIncreaseInInventories | -17,000,000 | 2025-12-31 | 27 | USD |
LongtermLegalProceedingsProvision | 16,000,000 | 2025-12-31 | 18 | USD |
CurrentDepositsFromCustomers | 15,000,000 | 2025-12-31 | 18 | USD |
CurrentDerivativeFinancialLiabilities | 14,000,000 | 2025-12-31 | 12 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -14,000,000 | 2025-12-31 | 27 | USD |
ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 14,000,000 | 2025-12-31 | 27 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 14,000,000 | 2025-12-31 | 27 | USD |
OtherLongtermProvisions | 14,000,000 | 2025-12-31 | 2 | USD |
NoncurrentDeferredIncomeIncludingNoncurrentContractLiabilities | 13,000,000 | 2025-12-31 | 12 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | 12,000,000 | 2022-12-31 | 1 | USD |
CashReceiptsFromFutureContractsForwardContractsOptionContractsAndSwapContractsClassifiedAsInvestingActivities | 11,000,000 | 2022-12-31 | 3 | USD |
GainsLossesOnChangeInFairValueOfDerivatives | -10,000,000 | 2025-12-31 | 27 | USD |
OtherInventories | 10,000,000 | 2025-12-31 | 18 | USD |
CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations | -10,000,000 | 2022-12-31 | 3 | USD |
DisposalsAndRetirementsIntangibleAssetsAndGoodwill | 9,000,000 | 2022-12-31 | 13 | USD |
NoncurrentDerivativeFinancialLiabilities | 9,000,000 | 2025-12-31 | 16 | USD |
CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations | -9,000,000 | 2022-12-31 | 3 | USD |
CashAndCashEquivalentsClassifiedAsPartOfDisposalGroupHeldForSale | 8,000,000 | 2025-12-31 | 27 | USD |
TaxEffectOfForeignTaxRates | 8,000,000 | 2025-12-31 | 25 | USD |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 6,000,000 | 2018-12-31 | 2 | USD |
AuditorsRemuneration | 5,600,000 | 2025-12-31 | 27 | USD |
IncreaseDecreaseThroughOtherChangesLiabilitiesArisingFromFinancingActivities | -5,000,000 | 2025-12-31 | 16 | USD |
AuditorsRemunerationForAuditServices | 4,700,000 | 2025-12-31 | 27 | USD |
AmortisationAssetsRecognisedFromCostsIncurredToObtainOrFulfilContractsWithCustomers | 4,000,000 | 2025-12-31 | 17 | USD |
DecreaseThroughClassifiedAsHeldForSaleIntangibleAssetsAndGoodwill | 4,000,000 | 2025-12-31 | 12 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsAndGoodwill | 4,000,000 | 2025-12-31 | 18 | USD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 4,000,000 | 2021-12-31 | 9 | USD |
OtherComprehensiveIncomeNetOfTaxCashFlowHedges | 4,000,000 | 2025-12-31 | 27 | USD |
ImpairmentLossRecognisedInProfitOrLossRightofuseAssets | 4,000,000 | 2024-12-31 | 2 | USD |
ReceivablesFromContractsWithCustomers | 3,900,000 | 2021-12-31 | 3 | USD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 3,000,000 | 2025-12-31 | 27 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesPropertyPlantAndEquipment | -3,000,000 | 2025-12-31 | 18 | USD |
IncreaseDecreaseThroughTransfersRightofuseAssets | 3,000,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | 3,000,000 | 2025-12-31 | 1 | USD |
AdjustmentsForDeferredTaxOfPriorPeriods | -2,000,000 | 2025-12-31 | 27 | USD |
DividendsPaidToNoncontrollingInterestsClassifiedAsFinancingActivities | 2,000,000 | 2018-12-31 | 3 | USD |
DividendsRecognisedAsDistributionsToNoncontrollingInterests | 2,000,000 | 2022-12-31 | 18 | USD |
PostemploymentBenefitExpenseDefinedBenefitPlans | 2,000,000 | 2025-12-31 | 27 | USD |
WritedownsReversalsOfPropertyPlantAndEquipment | -2,000,000 | 2025-12-31 | 6 | USD |
IncreaseDecreaseThroughOtherChangesRightofuseAssets | -2,000,000 | 2023-12-31 | 1 | USD |
NumberOfInstrumentsThatAreAntidilutiveInPeriodPresented | 1,433,000 | 2024-12-31 | 3 | shares |
DirectorsRemunerationExpense | 1,018,000 | 2025-12-31 | 27 | USD |
IncreaseThroughNewLeasesLiabilitiesArisingFromFinancingActivities | -1,000,000 | 2020-12-31 | 9 | USD |
NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners | 1,000,000 | 2025-12-31 | 14 | USD |
CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities | 1,000,000 | 2025-12-31 | 12 | USD |
IncreaseDecreaseInCashAndCashEquivalentsDiscontinuedOperations | -1,000,000 | 2022-12-31 | 3 | USD |
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement | 502,914 | 2025-12-31 | 18 | shares |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 437,000 | 2025-12-31 | 26 | shares |
NumberOfOtherEquityInstrumentsExercisedOrVestedInSharebasedPaymentArrangement | 434,675 | 2025-12-31 | 18 | shares |
NumberOfEmployees | 14,962 | 2025-12-31 | 27 | employee |
BasicEarningsLossPerShare | 8 | 2025-12-31 | 18 | USD/shares |
BasicEarningsLossPerShareFromContinuingOperations | 8 | 2025-12-31 | 18 | USD/shares |
DilutedEarningsLossPerShare | 8 | 2025-12-31 | 18 | USD/shares |
DilutedEarningsLossPerShareFromContinuingOperations | 8 | 2025-12-31 | 18 | USD/shares |
BasicAndDilutedEarningsLossPerShare | -3 | 2020-12-31 | 3 | USD/shares |
BasicAndDilutedEarningsLossPerShareFromContinuingOperations | -3 | 2020-12-31 | 3 | USD/shares |
DividendsRecognisedAsDistributionsToOwnersPerShare | 3 | 2019-05-02 | 10 | USD/shares |
ParValuePerShare | 2 | 2025-12-31 | 25 | USD/shares |
DividendsPaidOrdinarySharesPerShare | 1 | 2025-04-15 | 2 | USD/shares |
ApplicableTaxRate | 0 | 2025-12-31 | 25 | pure |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 25 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-01-01 | 2 | pure |
BasicAndDilutedEarningsLossPerShareFromDiscontinuedOperations | -0 | 2020-12-31 | 3 | USD/shares |
AuditorsRemunerationForOtherServices | 0 | 2025-12-31 | 27 | USD |
AuditorsRemunerationForTaxServices | 0 | 2025-12-31 | 27 | USD |
BasicEarningsLossPerShareFromDiscontinuedOperations | 0 | 2025-12-31 | 18 | USD/shares |
CashPaymentsForFutureContractsForwardContractsOptionContractsAndSwapContractsClassifiedAsInvestingActivities | 0 | 2020-12-31 | 9 | USD |
CashRepaymentsOfAdvancesAndLoansFromRelatedParties | 0 | 2023-12-31 | 15 | USD |
CurrentInvestments | 0 | 2021-12-31 | 8 | USD |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | 0 | 2025-12-31 | 27 | USD |
DilutedEarningsLossPerShareFromDiscontinuedOperations | 0 | 2025-12-31 | 18 | USD/shares |
DividendsRecognisedAsDistributionsToOwnersOfParent | 0 | 2021-12-31 | 14 | USD |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 0 | 2023-12-31 | 12 | USD |
FinancialAssetsPledgedAsCollateralForLiabilitiesOrContingentLiabilities | 0 | 2025-12-31 | 18 | USD |
GainsLossesArisingFromSaleAndLeasebackTransactions | 0 | 2021-12-31 | 15 | USD |
GainsLossesOnDisposalsOfInvestments | 0 | 2025-12-31 | 24 | USD |
ImpairmentLossOnReceivablesOrContractAssetsArisingFromContractsWithCustomers | 0 | 2022-12-31 | 10 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesIntangibleAssetsAndGoodwill | 0 | 2025-12-31 | 18 | USD |
InvestmentAccountedForUsingEquityMethod | 0 | 2021-12-31 | 8 | USD |
InvestmentsInAssociatesAccountedForUsingEquityMethod | 0 | 2022-12-31 | 12 | USD |
IssueOfEquity | 0 | 2025-12-31 | 27 | USD |
LiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 0 | 2025-12-31 | 14 | USD |
NoncurrentDerivativeFinancialAssets | 0 | 2023-12-31 | 12 | USD |
NoncurrentReceivablesDueFromRelatedParties | 0 | 2022-12-31 | 8 | USD |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 0 | 2025-12-31 | 27 | USD |
ProceedsFromSalesOfIntangibleAssetsClassifiedAsInvestingActivities | 0 | 2019-12-31 | 6 | USD |
ProceedsFromSalesOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 0 | 2023-12-31 | 18 | USD |
ProfitLossFromDiscontinuedOperations | 0 | 2025-12-31 | 27 | USD |
ProfitLossFromDiscontinuedOperationsAttributableToOrdinaryEquityHoldersOfParentEntity | 0 | 2025-12-31 | 27 | USD |
RentalExpense | 0 | 2021-12-31 | 15 | USD |
ShorttermMiscellaneousOtherProvisions | 0 | 2020-12-31 | 6 | USD |
TaxEffectFromChangeInTaxRate | 0 | 2025-12-31 | 25 | USD |
ComprehensiveIncomeFromDiscontinuedOperations | 0 | 2025-12-31 | 18 | USD |
IncreaseDecreaseInAccumulatedDeferredTaxRecognisedInOtherComprehensiveIncomeDueToChangeInTaxRate | 0 | 2025-12-31 | 10 | USD |
ProceedsFromIssuingShares | 0 | 2024-12-31 | 9 | USD |
ProfitLossFromDiscontinuedOperationsAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 0 | 2025-12-31 | 12 | USD |
CurrentDerivativeFinancialAssets | 0 | 2025-12-31 | 6 | USD |
IncreaseDecreaseThroughOtherChangesPropertyPlantAndEquipment | 0 | 2025-12-31 | 3 | USD |
IncreaseDecreaseThroughTransferToStatutoryReserve | 0 | 2024-12-31 | 5 | USD |
CancellationOfTreasuryShares | 0 | 2025-12-31 | 1 | USD |
What to be careful about
What this model itself distrusts about TIGO's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- gross profit not tagged since 2022-12-31; rebuilt from RevenueFromContractsWithCustomers - CostOfSales
- forward EPS growth -6.5% is analyst consensus, not a filing: consensus 2027 EPS 7.05 against trailing 8.06, over 2 year(s), from 5 analysts (taken 2026-10-11)
- PEG not measured: earnings are expected to grow -6.5%, and the ratio inverts at or below zero — a company whose profit is expected to fall faster would otherwise score better for it