PAGE | |
CEO STATEMENT | |
Risk Management (including Cybersecurity) | |
Directors and Senior Management (including Share Ownership) | |
Taxation | |
Shareholders and Representation of Shareholders (Including Major Shareholders and Nomination Committee) | |
CONSOLIDATED FINANCIAL STATEMENTS | F-1 |
ANNUAL ACCOUNTS (Luxembourg GAAP) | F-89 |
Country | Spectrum | Blocks | Expiration date | |||
Bolivia | 700MHz | 2x12MHz | 2028 | |||
Bolivia | 850MHz | 2x12.5MHz | 2030 | |||
Bolivia | AWS | 2x15MHz | 2028 | |||
Bolivia | 1900MHz | 2x10MHz | 2028 | |||
Bolivia | 27GHz | 575Mhz | 2031 | |||
Colombia | 700MHz | 2x20MHz | 2040 | |||
Colombia | AWS | 2x15MHz | 2024 | |||
Colombia | 1900MHz | 2x5MHz | 2029 | |||
Colombia | 1900MHz | 2x20MHz | 2043 | |||
Colombia* | 3500MHz | 2x40MHz | 2044 | |||
El Salvador | 850MHz | 2x12.5MHz | 2038 | |||
El Salvador | AWS | 2x25MHz | 2040 | |||
El Salvador | 1900MHz | 2x5MHz | 2041 | |||
El Salvador | 1900MHz | 2x5MHz | 2028 | |||
Guatemala | 850MHz | 2x24MHz | 2032 - 2035 | |||
Guatemala** | 700MHz | 2x15MHz | 2033 - 2035 | |||
Guatemala | 700MHz | 2x10MHz | 2043 | |||
Guatemala** | 2600MHz | 2x45MHz | 2026-2032-2043 | |||
Guatemala | 2600MHz | 1x50MHz | 2032 | |||
Guatemala | 3500MHz | 1x75MHz | 2033 | |||
Guatemala | 3500MHz | 1x50MHz | 2033 | |||
Honduras | 850MHz | 2x25MHz | 2028 | |||
Honduras | AWS | 2x20MHz | 2028 | |||
Nicaragua | 700MHz | 2x20MHz | 2033 | |||
Nicaragua | 850MHz | 2x12.5MHz | 2033 | |||
Nicaragua | 1900MHz | 2x30MHz | 2033 | |||
Nicaragua | AWS | 2x20MHz | 2033 | |||
Panama | 700MHz | 2x10MHz | 2036 | |||
Panama | 850MHz | 2x12.5MHz | 2036 | |||
Panama | 1900MHz | 2x10MHz | 2036 | |||
Panama | AWS | 2x20MHz | 2036 | |||
Paraguay | 850MHz | 2x12.5MHz | 2026 | |||
Paraguay | 700MHz | 2x15MHz | 2024 | |||
Paraguay | AWS | 2x15Mz | 2026 | |||
Paraguay | 1900MHz | 2x15MHz | 2027 |
Entity | Country | Activity | Ownership Interest* (%) |
Colombia Móvil S.A. E.S.P. | Colombia | Mobile | 50-1 share |
Comunicaciones Celulares S.A. | Guatemala | Mobile | 100 |
Distribuidora de Comunicaciones de Occidente, S.A. | Guatemala | Mobile | 100 |
Grupo de Comunicaciones Digitales, S.A. (formerly Telefonica Moviles Panama, S.A.) | Panama | Mobile | 100 |
Lati International S.A. (i) | Luxembourg | Holding Company ('Lati business') | 100 |
Millicom Cable Costa Rica S.A. | Costa Rica | Cable, DTH | 100 |
Millicom Holding B.V. | Netherlands | Holding Company | 100 |
Millicom International Operations B.V. | Netherlands | Holding Company | 100 |
Millicom International Services LLC | USA | Services Company | 100 |
MIC Latin America B.V. | Netherlands | Holding Company | 100 |
Millicom LIH S.A. | Luxembourg | Holding Company | 100 |
Millicom International Operations S.A. | Luxembourg | Holding Company | 100 |
Millicom Spain S.L. | Spain | Holding Company | 100 |
Millicom Telecommunications S.A. (ii) | Luxembourg | Holding Company ('MFS business') | 100 |
Navega.com S.A. | Guatemala | Cable, DTH | 100 |
Servicios Especializados en Telecomunicaciones, S.A. | Guatemala | Mobile | 100 |
Servicios Innovadores de Comunicacion y Entretenimiento, S.A. | Guatemala | Mobile | 100 |
Servicios y Productos Multimedios S.A. | Paraguay | Pay-TV, Internet | 100 |
Telecomunicaciones Digitales, S.A. (formerly Cable Onda S.A.) | Panama | Cable, Pay-TV, Internet, DTH, Fixed-line | 100 |
Telefonica Celular de Bolivia S.A. | Bolivia | Mobile, DTH, Cable | 100 |
Telefonia Celular de Nicaragua S.A. | Nicaragua | Mobile, Cable, Internet, Fixed-line | 100 |
Telefonica Celular del Paraguay S.A. | Paraguay | Mobile, Cable, Pay-TV | 100 |
Telemovil El Salvador S.A. de C.V. | El Salvador | Mobile, Cable, DTH | 100 |
UNE EPM Telecomunicaciones S.A. and subsidiaries | Colombia | Fixed-line, Internet, Pay-TV, Mobile | 50-1 share |
* Also reflects the voting interest, except in Colombia where voting interest is 50% + 1 share for each of the two entities. | |||
(i) Lati International S.A. is the holding company of our tower business. | |||
(ii) Millicom Telecommunications S.A. is the holding company of most of our MFS business. | |||
Group mobile customers | As of December 31, | ||||
2023 | 2022 | 2021 | |||
(in thousands, except where noted) | |||||
Mobile Customers | 40,665 | 40,576 | 39,802 | ||
Mobile customer ARPU (in U.S. dollars) | $6.0 | $6.1 | $6.3 | ||
Group - Mobile ARPU Reconciliation | As of December 31, | ||||
2023 | 2022 | 2021(i) | |||
Mobile service revenue ($m) | 2,993 | 2,957 | 2,933 | ||
Mobile service revenue ($m) from non-Tigo customers ($m) * | (51) | (43) | (30) | ||
Mobile service revenue ($m) from Tigo customers (A) | 2,942 | 2,914 | 2,903 | ||
Mobile customers - end of period (000) | 40,665 | 40,576 | 39,802 | ||
Mobile customers - average (000) (B) ** | 40,635 | 40,041 | 38,393 | ||
Mobile ARPU (USD/Month) (A/B/number of months) | 6.0 | 6.1 | 6.3 | ||
Mobile customers by country in our Group | As of December 31, | ||||
2023 | 2022 | 2021 | |||
(in thousands) | |||||
Bolivia | 3,875 | 3,687 | 4,119 | ||
Colombia | 11,632 | 11,511 | 11,271 | ||
El Salvador | 2,966 | 3,026 | 2,919 | ||
Guatemala | 11,715 | 11,793 | 11,754 | ||
Nicaragua | 3,710 | 3,860 | 3,757 | ||
Panama | 2,642 | 2,441 | 2,095 | ||
Paraguay | 4,124 | 4,258 | 3,887 | ||
Group Home customers | As of December 31, | ||||
2023 | 2022 | 2021 | |||
(in thousands, except where noted) | |||||
Total homes passed | 13,348 | 12,905 | 12,083 | ||
Total customer relationships (i) | 4,435 | 4,811 | 4,704 | ||
HFC / FTTH homes passed | 13,112 | 12,632 | 11,810 | ||
HFC / FTTH customer relationships | 3,868 | 4,139 | 3,988 | ||
HFC / FTTH RGUs | 8,619 | 8,708 | 8,360 | ||
HFC / FTTH broadband internet RGUs | 3,602 | 3,778 | 3,637 | ||
Home ARPU (in U.S. dollars) | $27.1 | $26.6 | $28.4 | ||
Group - Home ARPU Reconciliation | As of December 31, | ||||
2023 | 2022 | 2021 | |||
Home service revenue ($m) | 1,537 | 1,555 | 1,590 | ||
Home service revenue ($m) from non-Tigo customers ($m) * | (28) | (33) | (29) | ||
Home service revenue ($m) from Tigo customers (A) | 1,510 | 1,522 | 1,561 | ||
Customer Relationships - end of period (000) ** | 4,435 | 4,811 | 4,704 | ||
Customer Relationships - average (000) (B) *** | 4,647 | 4,765 | 4,575 | ||
Home ARPU (USD/Month) (A/B/number of months) | |||||
Year ended December 31, | Percentage Change | ||||
2023 | 2022 | ||||
(U.S. dollars in millions, except percentages) | |||||
Revenue | 5,661 | 5,624 | 0.7% | ||
Equipment, programming and other direct costs | (1,507) | (1,506) | (0.1)% | ||
Operating expenses | (2,043) | (1,890) | (8.1)% | ||
Depreciation | (978) | (999) | 2.1% | ||
Amortization | (360) | (345) | (4.5)% | ||
Share of profit in joint ventures | 42 | 32 | 30.6% | ||
Other operating income (expenses), net | 10 | (2) | NM | ||
Operating profit | 826 | 915 | (9.8)% | ||
Interest and other financial expenses | (712) | (617) | (15.5)% | ||
Interest and other financial income | 28 | 18 | 58.0% | ||
Other non-operating (expenses) income, net | 36 | (78) | NM | ||
Loss from other joint ventures and associates, net | (3) | — | NM | ||
Profit (loss) before taxes from continuing operations | 175 | 238 | (26.4)% | ||
Tax expense | (424) | (222) | (90.8)% | ||
Profit (loss) from continuing operations | (249) | 16 | NM | ||
Profit (loss) from discontinued operations, net of tax | 4 | 113 | (96.3)% | ||
Net profit (loss) for the year | (245) | 129 | NM | ||
Year ended December 31, | |||||||
2023 | 2022 | Percentage Change | |||||
Group | Group | Group | |||||
(U.S. dollars in millions, except percentages) | |||||||
Mobile revenue ....................................................... | 2,993 | 2,957 | 1.2% | ||||
Fixed and other service revenue ............................ | 2,192 | 2,145 | 2.2% | ||||
Other revenue ......................................................... | 65 | 69 | (4.8)% | ||||
Service revenue(i) ................................................. | 5,250 | 5,171 | 1.5% | ||||
Telephone and equipment revenue ...................... | 411 | 454 | (9.5)% | ||||
Revenue ................................................................. | 5,661 | 5,624 | 0.7% | ||||
Revenue by Reportable Segments | Year ended December 31 | Percentage Change | |||
2023 | 2022 | ||||
(U.S. dollars in millions, except percentages) | |||||
Guatemala .......................................................................................................... | 1,564 | 1,618 | (3.3)% | ||
Colombia ............................................................................................................ | 1,313 | 1,335 | (1.6)% | ||
Panama ............................................................................................................... | 719 | 651 | 10.4% | ||
Bolivia ................................................................................................................. | 613 | 621 | (1.4)% | ||
Honduras (i) ........................................................................................................ | 612 | 586 | 4.3% | ||
Paraguay ............................................................................................................. | 568 | 556 | 2.1% | ||
Other reportable segments ............................................................................... | 902 | 861 | 4.8% | ||
Inter-segment and other eliminations (i) .......................................................... | (631) | (605) | (4.2)% | ||
Total Group ....................................................................................................... | 5,661 | 5,624 | 0.7% | ||
EBITDA by Reportable Segments | Year ended December 31 | Percentage Change | ||
2023 | 2022 | |||
(U.S. dollars in millions, except percentages) | ||||
Guatemala ................................................................................................ | 807 | 857 | (5.8)% | |
Colombia .................................................................................................. | 420 | 404 | 4.1% | |
Panama .................................................................................................... | 296 | 298 | (0.7)% | |
Bolivia ....................................................................................................... | 224 | 242 | (7.3)% | |
Honduras (i).............................................................................................. | 272 | 262 | 4.0% | |
Paraguay .................................................................................................. | 236 | 245 | (3.4)% | |
Other reportable segments ..................................................................... | 352 | 330 | 6.8% | |
Year ended December 31 | Percentage Change | ||||
2022(ii) | 2021 (i) | ||||
(U.S. dollars in millions, except percentages) | |||||
Revenue ................................................................................................. | 5,624 | 4,261 | 32.0% | ||
Equipment, programming and other direct costs ............................... | (1,506) | (1,197) | (25.8)% | ||
Operating expenses .............................................................................. | (1,890) | (1,546) | (22.3)% | ||
Depreciation .......................................................................................... | (999) | (804) | (24.3)% | ||
Amortization .......................................................................................... | (345) | (310) | (11.4)% | ||
Share of profit in joint ventures ............................................................ | 32 | 210 | (84.6)% | ||
Other operating income (expenses), net .............................................. | (2) | 5 | NM | ||
Operating profit .................................................................................. | 915 | 619 | 47.9% | ||
Interest and other financial expenses ................................................... | (617) | (495) | (24.6)% | ||
Interest and other financial income ...................................................... | 18 | 23 | (23.0)% | ||
Revaluation of previously held interest ................................................ | — | 670 | NM | ||
Other non-operating (expenses) income, net ...................................... | (78) | (49) | (57.2)% | ||
Profit (loss) from other joint ventures and associates, net .................. | — | (40) | 98.8% | ||
Profit before taxes from continuing operations .................................. | 238 | 728 | (67.3)% | ||
Tax expense ........................................................................................... | (222) | (158) | (41.1)% | ||
Profit from continuing operations .................................................... | 16 | 570 | (97.2)% | ||
Profit (loss) from discontinued operations, net of tax ......................... | 113 | (28) | NM | ||
Net profit for the year ......................................................................... | 129 | 542 | (76.2)% | ||
Year ended December 31, | |||||||
2022 | 2021 (ii) | Percentage Change | |||||
Group | Group | Group | |||||
(U.S. dollars in millions, except percentages) | |||||||
Mobile revenue ....................................................... | 2,957 | 2,000 | 47.9% | ||||
Fixed and other service revenue ............................ | 2,145 | 1,938 | 10.7% | ||||
Other revenue ......................................................... | 69 | 60 | 15.3% | ||||
Service revenue(i) ................................................. | 5,171 | 3,997 | 29.4% | ||||
Telephone and equipment revenue ...................... | 454 | 263 | 72.3% | ||||
Revenue ................................................................. | 5,624 | 4,261 | 32.0% | ||||
Revenue by Reportable Segments | Year ended December 31, | Percentage Change | |||
2022 | 2021 | ||||
(U.S. dollars in millions, except percentages) | |||||
Guatemala .......................................................................................................... | 1,618 | 1,601 | 1.1% | ||
Colombia ............................................................................................................ | 1,335 | 1,414 | (5.5)% | ||
Panama ............................................................................................................... | 651 | 633 | 2.9% | ||
Bolivia ................................................................................................................. | 621 | 623 | (0.4)% | ||
Honduras (i) ........................................................................................................ | 586 | 589 | (0.5)% | ||
Paraguay ............................................................................................................. | 556 | 555 | 0.2% | ||
Other reportable segments ............................................................................... | 861 | 827 | 4.1% | ||
Inter-segment and other eliminations (i) .......................................................... | (605) | (1,982) | 69.5% | ||
Total Group ....................................................................................................... | 5,624 | 4,261 | 32.0% | ||
EBITDA by Reportable Segments | Year ended December 31 | Percentage Change | ||
2022 | 2021 | |||
(U.S. dollars in millions, except percentages) | ||||
Guatemala ....................................................................................................... | 857 | 857 | —% | |
Colombia ......................................................................................................... | 404 | 441 | (8.4)% | |
Panama ........................................................................................................... | 298 | 281 | 6.2% | |
Bolivia .............................................................................................................. | 242 | 249 | (3.0)% | |
Honduras (i)..................................................................................................... | 262 | 259 | 1.1% | |
Paraguay ......................................................................................................... | 245 | 242 | 1.0% | |
Other reportable segments ............................................................................ | 330 | 310 | 6.3% | |
Year ended December 31, | |||
2023 | 2022 | ||
(U.S. dollars in millions, except percentages) | |||
Group: | |||
Service revenue ...................................................................................... | 5,250 | 5,171 | |
Telephone and equipment revenue ...................................................... | 411 | 454 | |
Revenue .................................................................................................. | 5,661 | 5,624 | |
Revenue growth ..................................................................................... | 0.7% | 32.0% | |
Revenue organic growth(2) ..................................................................... | 1.5% | 3.3% | |
Service revenue growth ......................................................................... | 1.5% | 29.4% | |
Service revenue organic growth(2) ......................................................... | 2.3% | 3.5% | |
Net cash provided by operating activities ............................................. | 1,223 | 1,284 | |
Net cash used in investing activities ...................................................... | (1,116) | (1,104) | |
Net cash used in financing activities ...................................................... | (377) | (1) | |
Operating free cash flow(1) ..................................................................... | 645 | 765 | |
Free cash flow(1) ...................................................................................... | (121) | 77 | |
Equity free cash flow(1) ............................................................................ | (34) | 161 | |
Equity free cash flow excluding Africa and Lati taxes(1) ........................ | (18) | 171 | |
Year ended December 31, | |||
2023 | 2022 | ||
(U.S. dollars in millions) | |||
Net cash provided by operating activities | 1,223 | 1,284 | |
Purchase of property, plant and equipment | (814) | (800) | |
Proceeds from sale of property, plant and equipment | 17 | 21 | |
Purchase of other intangible assets | (133) | (179) | |
Purchase of spectrum and licenses | (236) | (93) | |
Finance charges paid, net | 589 | 530 | |
Operating free cash flow | 645 | 765 | |
Interest (paid), net | (589) | (530) | |
Lease capital repayments | (177) | (157) | |
Free cash flow | (121) | 77 | |
Repatriation from joint ventures | 86 | 88 | |
Advances and dividends paid to non-controlling interests | — | (4) | |
Equity free cash flow | (34) | 161 | |
Less: Equity free cash flow - Africa | — | (10) | |
Less: Lati carve-out taxes (i) | (17) | — | |
Equity free cash flow - ex. Africa and Lati taxes | (18) | 171 | |
Revenue | Service Revenue | ||||||
As of and for the year ended December 31, | |||||||
2023 | 2022 | 2023 | 2022 | ||||
(U.S. dollars in millions, except percentages) | |||||||
Current period | 5,661 | 5,624 | 5,250 | 5,171 | |||
Prior year period | 5,624 | 4,261 | 5,171 | 3,997 | |||
Reported Growth | 0.7% | 32.0% | 1.5% | 29.4% | |||
Change in perimeter impact(i) | —% | (32.2)% | —% | (29.4)% | |||
Foreign exchange impact and other (ii) | 0.8% | 3.5% | 0.7% | 3.5% | |||
Organic Growth | 1.5% | 3.3% | 2.3% | 3.5% | |||
December 31, | |||||
2023 | 2022(i) | 2021 | |||
(U.S. dollars in millions) | |||||
Subsidiaries ............................................................................................ | 566 | 1,565 | 556 | ||
Joint ventures ........................................................................................ | 86 | 85 | 49 | ||
Total ....................................................................................................... | 652 | 1,651 | 605 | ||
Year ended December 31 | |||||
2023 | 2022 | 2021 | |||
(U.S. dollars in millions) | |||||
Additions to property, plant and equipment ....................................... | 693 | 823 | 787 | ||
Additions to licenses and other intangibles ......................................... | 522 | 345 | 164 | ||
Total consolidated additions ................................................................ | 1,215 | 1,167 | 951 | ||
December 31, | |||||
2023 | 2022 | 2021 | |||
(US$ millions) | |||||
MIC S.A. (Luxembourg) .......................................................................... | 2,388 | 2,573 | 4,020 | ||
Latin America: | |||||
Guatemala .............................................................................................. | 1,463 | 1,465 | 605 | ||
Colombia ................................................................................................ | 713 | 605 | 802 | ||
Paraguay ................................................................................................ | 665 | 678 | 751 | ||
Bolivia ..................................................................................................... | 246 | 260 | 310 | ||
El Salvador ............................................................................................. | 174 | 173 | 100 | ||
Costa Rica ............................................................................................... | 142 | 128 | 121 | ||
Nicaragua ............................................................................................... | 148 | 147 | — | ||
Panama .................................................................................................. | 759 | 773 | 846 | ||
Africa: | |||||
Tanzania (i) ............................................................................................. | — | — | 188 | ||
Total debt and financing .................................................................... | 6,697 | 6,804 | 7,744 | ||
December 31, | |||||
2023 | 2022 | 2021 | |||
(US$ millions) | |||||
Honduras ............................................................................................... | 422 | 357 | 340 | ||
Total | Less than 1 year | 1-3 years | 3-5 years | |||||
(US$ millions) | ||||||||
Theoretical maximum exposure | 505 | 15 | 322 | 169 | ||||
Employees breakdown by location | December 2023 | Employees breakdown by Age Group | December 2023 - In % | |
Bolivia | 2,020 | Under 30 years | 24% | |
Colombia | 3,389 | 30-50 years | 68% | |
Costa Rica | 425 | Over 50 years | 8% | |
El Salvador | 650 | Total | 100% | |
Guatemala | 2,632 | |||
Centrally-managed activities | 1,066 | Employee Breakdown by Type of Worker | December 2023 - In % | |
Honduras | 785 | Fixed Term / Temporary | 5% | |
Nicaragua | 394 | Permanent | 95% | |
Panama | 1,619 | Total | 100% | |
Paraguay | 3,547 | |||
Total | 16,527 |
Topic | Our Goals | Target | Target Year | What We Did in 2023 | Our Performance/ Status |
Energy and Climate Change | Develop and implement a comprehensive strategy for climate change mitigation and resilience that covers Tigo operations and our wider value chain. | Reduce absolute Scope 1 and 2 GHG emissions by 50% by 2030 from a 2020 base year. | 2030 | We continued working with a cross-functional team throughout the year to scale energy-efficiency initiatives, including maximizing savings due to infrastructure modernization. We acquired 62,615 MWh from renewable sources through PPA's (Panama and Colombia and RECs (Colombia). | In progress |
Reduce absolute Scope 3 GHG emissions 20% by 2035 from a 2020 base year. | 2035 | We continued our engagement with key suppliers in Purchased Goods & Services, Capital Goods and Use of Sold Products categories to look for joint action to reduce our Scope 3 emissions. | In progress | ||
e-Waste and Circular Economy | Manage and measure waste streams, including the reuse and recycling of consumer devices. | Reach an end-to-end recovery rate of 76% of Consumer Premise Equipment* ("CPE") by 2024. *Excludes obsolete equipment that cannot be reinserted. | 2024 | We surpassed our target with an end-to-end recovery rate of 84% (target for2023 was 75%). | Completed |
Topic | Our Goals | Target | Target Year | What We Did in 2023 | Our Performance/ Status |
Digital Education | Implement regional strategy to advance digital literacy with educational programs on basic and advanced digital knowledge and entrepreneurial skills. | 1) Reach 400,000 women trained through our digital inclusion program by 2023 . 2) Reach more than 84,000 teachers trained in 2023. | 2023 | 1) In 2023, we trained 170,413 women and we carried out extensive updates on the Conectadas platform to improve the user experience, reaching a total of 955,986 since 2018. 2) We also trained 107,662 teachers. | 1) Completed. 2) Completed. |
Continue our efforts to prevent access to online Child Sexual Abuse Material (CSAM) through our networks by continuously implementing blocking mechanisms region- wide and advancing industry initiatives. | All operations implement CSAM blocking mechanism by 2020. | 2020 | We have finished with the implementation of a system that blocks CSAM sites in Panama. A system that blocks CSAM sites is in place in our nine countries of operation (including Honduras). | Completed. | |
Expand Child Online Protection (COP) training through our employee volunteering program by creating an online training platform for all Tigo operations. | Reach 120,000 volunteer hours for COP-related programs by 2023. | 2023 | As from 2018, our employees contributed over 180,000 hours of volunteering out of which 60,413 were dedicated to our COP program (approximately 50% of the target hours for this program). | Refocused. | |
Continue our COP education program to reach more children, adolescents, parents, teachers and caregivers. | Reach 700,000 children and adolescents; 200,000 parents and caregivers; and 70,000 teachers. | 2023 | As from 1 October 2022 to 31 December 2023, including the results of our alliance with the Real Madrid Foundation, we reached 125,375 children and adolescents. We also reached 54,511 parents and caregivers and 13,145 teachers through our Conéctate Segur@ training program. We have exceeded these goals. | Completed. | |
Diversity, Equity and Inclusion | Build an inclusive work environment that is representative of our workforce, the markets where we operate and the customers who we serve. | 2030 | 38% of women in managerial positions and 41% of women across our employee base We continued focusing on awareness and education through such activities as unconscious bias training (where 96%% of employees received unconscious bias training) , annual communications campaigns, and panel discussions and workshops. DE&I objectives are tied to GM bonuses and are included in our Leader Success program. See further details in | In progress. | |
Promote a culture of inclusion through policies, procedures and regular training, as well as activities that foster employee collaboration. | |||||
Enhance employee wellness and growth through policies, programs and practices designed to support their professional aspirations and personal development. | |||||
Supply Chain | Enhance due diligence processes by including sustainable procurement criteria for global strategic suppliers. | Vet all global strategic suppliers through our sustainable procurement platform. | 2023 | 88% of the global strategic suppliers in our updated list have been vetted on our sustainable procurement platform.As of 2024, we will continue to encourage EcoVadis ratings, but we will also accept other third party sustainability ratings. | Refocused. |
Enhance due diligence processes by including sustainable procurement criteria for global strategic suppliers. | Ensure that 100% of global strategic suppliers obtain sustainability assessment scores of 45 or greater by 2023. | 2023 | 34% of global strategic suppliers scored 45 or higher on Ecovadis. As of 2024, we will continue to encourage EcoVadis ratings, but we will also accept other third party sustainability ratings. | Refocused. | |
Extend related training to procurement team. | Train 100% of procurement staff in responsible supply chain management issues related to our core risks. | 2023 | 96% of our procurement teams have been trained on responsible supply chain management. | In progress. | |
Train all suppliers with Group spend >$1.0m by 2023, and measure their progress on corrective action plans through sustainable procurement platform and audits. | Train all suppliers with Group spend >$1.0m by 2023, and measure their progress on corrective action plans through sustainable procurement platform and audits. | 2023 | We have continued to extend the training through our supplier online learning platform. 92% of eligible suppliers received training. | In progress. | |
Fundamental Rights | Consolidate and enhance human rights policies and practices covering privacy, freedom of expression, supply chain and vulnerable groups to meet standards of United Nations Guiding Principles on Business and Human Rights. | 2023 | which highlights our commitment to protecting the rights of customers, workforce and stakeholders. Our policy outlines the seriousness with which we take these issues and the robust governance framework we have in place to safeguard our practices and mitigate related risks. | Completed. | |
Topic | Our Goals | Target | Target Year | What We Did in 2023 | Our Performance /Status |
Compliance | Build a strong corporate culture that seeks compliance excellence; build an ethical business culture in which employees at all levels are committed to doing what is right and upholding the company’s values and standards. | 100% of GMs and executive teams with compliance KPI built into remuneration package by 2020. | Annual | 100% of GMs and GM-1 have compliance KPIs built into their remuneration package. Heatmap and KPIs scorecards have been presented to the Audit and Compliance Committee as a way to assess progress towards compliance objectives. | Completed. |
100% of the above group plus their direct reports with compliance KPI built into remuneration package by 2021. | Annual | ||||
95% of Compliance & Ethics training for active employees yearly. | Annual | 100% of employees completed the annual mandatory training on Code of Conduct. | Completed. | ||
Respond within three business days to all Ethics Line allegations submitted through hotline. | Annual | On average, we responded within three business days to each Ethics Line allegation submitted through hotline. | Completed. | ||
Provide corrective action recommendations for each Ethics Line case substantiated through the investigation process. | Annual | We provided corrective action recommendations for each substantiated Ethics Line case. Each corrective action was tracked through completion. Where a concern or allegation is substantiated, investigation findings and recommendations for corrective action are provided to the appropriate review committee. | Completed. | ||
Maintain a Compliance & Ethics Program that is central to business strategy; effectively embedded in the business processes and procedures; and focused on the actual impact the company’s program has in the countries where it operates, as well as on our employees, customers, stakeholders and communities. | 100% of operations with online platform deployed and functional for a high- quality program that integrates preventive measures, key controls, reporting mechanisms and due diligence processes capable of detecting and correcting misconduct and wrongdoing. | 2023 | We updated several compliance policies and procedures, and also upgraded our Third Party Due Diligence platform, which serves as a repository and a process management tool to vet vendors before being onboarded. This tool also runs background checks on existing vendors, based on automated watch lists, adverse media and law enforcement searches. The Third Party Due Diligence tool are standardized and accessible for our operations. | Completed. |
Environment | |||
E-waste for recycling through responsible waste management program (tonnes) | |||
KPI | 2021 | 2022 | 2023 |
Total weight of e-waste for recycling through our responsible e-waste management program (tonnes) | 3,285 | 5,044 | 7,274 |
KPI | 2021 | 2022 | 2023 |
Base station and fixed network sites | |||
Energy from fuel (MWh) | 46,590 | 50,046 | 58,668 |
Grid electricity (MWh) | 514,684 | 532,301 | 547,002 |
Our fleet | |||
Energy from fuel (MWh) | 52,017 | 45,803 | 40,007 |
Data centers and offices | |||
Energy from fuel (MWh) | 2,281 | 2,350 | 2,306 |
Grid electricity (MWh) | 118,679 | 131,975 | 131,215 |
Shops | |||
Energy from fuel (MWh) | 105 | 109 | 72 |
Grid electricity (MWh) | 13,304 | 14,401 | 14,004 |
Total energy consumption (MWh) | |||
Grid electricity (MWh) | 646,667 | 678,677 | 692,221 |
Energy from fuel (MWh) | 100,993 | 98,308 | 101,053 |
Total energy consumption (MWh) (*) | 747,660 | 776,985 | 796,021 |
Out of which energy from renewable sources (MWh) | 18,772 | 28,208 | 62,615 |
Scope 1 emissions (Tonnes of CO2e) | 33,161 | 31,942 | 30,524 |
Scope 2 emissions (Tonnes of CO2e) | 146,525 | 139,242 | 146,673 |
Scope 3 emissions (Tonnes of CO2e) | 2,202,250 | 1,582,304 | 1,386,091 |
Society | |||
Diversity and Inclusion | Year ended December 31, | ||
KPI | 2021 | 2022 | 2023 |
% of women in managerial positions | 39% | 40% | 38% |
% of women across our employee base | 41% | 42% | 41% |
Supply Chain | |||
KPI | 2021 | 2022 | 2023 |
% of all suppliers who have signed the supplier code | 70% | 67% | 67% |
% of procurement teams trained on responsible supply chain management | 92% | 91% | 96% |
% of suppliers with Group spend >$1.0m trained on Millicom's ESG strategy and requirements | 78% | 79% | 92% |
Health and Safety | |||
KPI | 2021 | 2022 | 2023 |
Number of employee fatalities | 0 | 0 | 0 |
Number of contractor fatalities | 2 | 8 | 6 |
Number of lost time accidents for Millicom employees | 41 | 55 | 57 |
Lost-time injury rate per 1,000 employees | 0.83 | 2.76 | 2.99 |
Absentee rate (%) | 1.97% | 2.04% | 1.40% |
Digital Education | |||
KPI | 2021 | 2022 | 2023 |
Women trained in digital inclusion programs ("Conectadas") | 158,881 | 171,059 | 170,413 |
Teachers trained through Maestr@s Conectad@s program | 112,737 | 102,472 | 107,662 |
Digital Inclusion & Social Investment | |||
KPI | 2021 | 2022 | 2023 (*) |
Monetary value of employee volunteering ($) | 138,174 | 228,464 | 389,952 |
Volunteering hours | 13,525 | 25,909 | 36,449 |
Fundamental Rights | |||
KPI | 2021 | 2022 | 2023 |
Total number of law enforcement requests | 53,420 | 71,572 | 79,939 |
Year ended December 31, | |||
2021 | 2022 | 2023 | |
Number of major events | 8 | 4 | 7 |
Governance | |||
Ethics | Year ended December 31, | ||
KPI | 2021 | 2022 | 2023 |
% of employees who acknowledged the Code of Conduct | 99% | 99% | 100% |
% of employees who have completed the Code of Conduct training | 99% | 99% | 100% |
% of operations (where) we conducted a compliance risk assessment | 100% | 100% | 100% |
Topic | Indicator | Wave 1 (October 1, 2022 to September 30, 2023) | Wave 2 (Calendar year - January 1, 2023 to December 31, 2023) |
Environment | Total energy consumption from renewable resources (MWh) | ||
Total energy consumption (MWh) | |||
Scope 1 emissions (Tonnes of CO2e) | |||
Scope 2 emissions (Tonnes of CO2e) | |||
Scope 3 emissions (Tonnes of CO2e) | |||
% of Consumer Premise Equipment (CPE) recovered upon service termination or upgrades | |||
Society (Inclusion) | % of women in senior management positions | ||
Society (Digital Education) | Women trained in digital inclusion program ("Conectadas") [# women trained] | ||
Teachers trained through of Maestr@s Conectad@s program [# teachers trained] | |||
Society (Supply Chain) | % of suppliers with Group spend >$1.0 million trained on Millicom's ESG strategy and requirements | ||
Society (Health and Safety) | Number of employee fatalities | ||
Number of contractor fatalities | |||
Number of lost time accidents for Millicom employees | |||
Lost-time injury rate per 1,000 employees | |||
Society (Fundamental Rights) | Number of law enforcement requests | ||
Governance | % of employees who acknowledged the Code of Conduct |
2023 | 2022 | |||||
Name of Director | Cash- based fee | Share- based fee (i) | Total | Cash- based fee | Share- based fee (i) | Total |
In thousands of USD | ||||||
Mr. José Antonío Rios García - Former chair of the Board (ii) | $105.0 | $210.0 | $315.0 | $105.0 | $210.0 | $315.0 |
Ms. Pernille Erenbjerg - Deputy Chair of the Board | $100.0 | $160.0 | $260.0 | $100.0 | $160.0 | $260.0 |
Ms. Maria Teresa Arnal (since May 2023) | $67.5 | $105.0 | $172.5 | Not Applicable | ||
Mr. Bruce Churchill | $90.0 | $105.0 | $195.0 | $77.5 | $105.0 | $182.5 |
Mr. Tomas Eliasson | $100.0 | $105.0 | $205.0 | $90.0 | $105.0 | $195.0 |
Mr. Michael Golan (since May 2023) (iii) | — | — | — | Not Applicable | ||
Mr. Nicolas Jaeger (since May 2023) | $67.5 | $105.0 | $172.5 | Not Applicable | ||
Mr. Thomas Reynaud (since May 2023) | $67.5 | $105.0 | $172.5 | Not Applicable | ||
Ms. Blanca Treviño de Vega (since May 2023) | $77.5 | $105.0 | $182.5 | Not Applicable | ||
Former Directors (in all cases, until May 2023) | ||||||
Mr. Odilon Almeida - Former Chair of the Compliance and Business Conduct | Not Applicable | $80.0 | $105.0 | $185.0 | ||
Ms. Mercedes Johnson - Former Chair of the Audit and Compliance Committee | Not Applicable | $112.5 | $105.0 | $217.5 | ||
Mr. Lars-Johan Jarnheimer | Not Applicable | $67.5 | $105.0 | $172.5 | ||
Mr. James Thompson | Not Applicable | $90.0 | $105.0 | $195.0 | ||
Total (iv) | $675.0 | $1,000.0 | $1,675.0 | $722.5 | $1,000.0 | $1,722.5 |
December 31, | |||
2023 | 2022 | ||
(US$ millions) | |||
Derivatives | |||
Cash flow hedge derivatives - asset | 6 | 19 | |
Cash flow hedge derivatives - liability | (46) | (53) | |
Net derivative asset (liability) | (40) | (34) | |
Amounts due within | |||||||
1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | >5 years | Total | |
At December 31, 2023 ............................... | (US$ millions) | ||||||
Fixed rate financing................................... | 190 | 369 | 403 | 582 | 855 | 2,912 | 5,311 |
Floating rate financing .............................. | 12 | 76 | 433 | 420 | 147 | 279 | 1,367 |
Total (i) ...................................................... | 202 | 445 | 836 | 1,002 | 1,002 | 3,191 | 6,678 |
Weighted average nominal interest rate .. | 6.85% | 6.81% | 7.93% | 6.98% | 6.75% | 5.83% | 6.56% |
At December 31, 2022 ............................... | |||||||
Fixed rate financing................................... | 131 | 383 | 501 | 376 | 718 | 3,466 | 5,574 |
Floating rate financing .............................. | 49 | 12 | 63 | 402 | 404 | 300 | 1,230 |
Total .......................................................... | 180 | 394 | 564 | 777 | 1,122 | 3,766 | 6,804 |
Weighted average nominal interest rate .. | 7.68% | 5.71% | 6.11% | 7.46% | 6.49% | 5.88% | 6.22% |
2023 | 2022 | ||
(US$ millions) | |||
December 31 | |||
Debt denominated in U.S. dollars .................................................................................... | 3,859 | 4,100 | |
Debt denominated in currencies of the following countries: | |||
Guatemala ......................................................................................................................... | 640 | 595 | |
Colombia ........................................................................................................................... | 694 | 605 | |
Bolivia ................................................................................................................................ | 246 | 260 | |
Paraguay ........................................................................................................................... | 158 | 171 | |
El Salvador(i) ...................................................................................................................... | 174 | 173 | |
Panama(i) .......................................................................................................................... | 759 | 773 | |
Luxembourg (COP denominated) .................................................................................... | 38 | 30 | |
Costa Rica .......................................................................................................................... | 110 | 96 | |
Total debt denominated in other currencies .............................................................. | 2,819 | 2,704 | |
Total debt (ii) ................................................................................................................... | 6,678 | 6,804 | |
Publication | Authority | Philosophy |
Swedish Code of Corporate Governance | Guiding Principles | Comply or Explain |
Luxembourg Law | Legislation | Comply |
EU Directives and Regulations | Legislation | Comply |
Nordic Main Market Rulebook for Issuers of Shares | Regulation | Comply |
Nasdaq Stock Market Rules | Regulation | Comply |
U.S. Securities Laws | Regulation | Comply |
Good Stock Market Practice | Guiding Principles | Corporate Citizenship |
Code requirement | Millicom practice | Explanation |
1.5–A shareholder, or a proxy representative of a shareholder, who is neither a member of the board nor an employee of the company is to be appointed to verify and sign the minutes of the shareholders’ meeting. | Minutes are signed by the Chair of the shareholders’ meeting (who is not a member of the Board or an employee of the Company), the meeting secretary and an appointed scrutineer. | Millicom is a legal entity incorporated in Luxembourg and, as such, it follows Luxembourg Law in connection with procedures and rules for its shareholders’ meetings. |
2.3-Neither the chief executive officer nor other members of the executive management are to be members of the nomination committee. | Mr. Mauricio Ramos, the Interim Chair of the Board of Millicom, and its Chief Executive Officer, is a member of the nomination committee. | It follows from the Instruction to the Nomination Committee, resolved on May 31, 2023 at the annual general meeting of the Company, that the Chair of the Board shall be a member of the Committee. On August 31, 2023 Mr. Ramos was, after the resignation of the then current Chair, appointed as the Interim Chair of the Board, resulting in non-compliance with rule 2.3. After the 2024 AGM, Mauricio Ramos is expected to step down as CEO of the Company and remain as Executive Chair only. |
2.4– Neither the company chair nor any other member of the board may chair the nomination committee. | On February 26, 2024, Aude Durand, the Chair of Millicom’s Nomination Committee, was elected as a member of the Board of Millicom. | Following the tragic passing of Nicolas Jaeger, after consultation and with the approval of the Nomination Committee, the Board of Millicom appointed Ms. Durand as a replacement for Mr. Jaeger on the Board until the company’s next AGM. |
Name of Shareholder | Common Shares | Percentage of Share Capital | ||
Xavier Niel (1) | 49,966,734 | 29.14% | ||
Dodge & Cox (2) | 8,674,932 | 5.1% |
Member | On behalf of | Position |
Mr. Jan Dworsky | Swedbank Robur | Chair |
Mr. Viktor Kockberg | Nordea Investment Funds | Member |
Mr. Staley Cates | Southeastern Asset Management | Member |
Mr. Gerardo Zamorano | Brandes Investment Partners | Member |
Mr. José Antonio Ríos García | Appointed by shareholders at the 2022 AGM | Member |
Mr. Nicolas Jaeger (from March 23, 2023 to May 31, 2023) | Atlas Luxco | Member |
Ms. Aude Durand (from May 31, 2023) | Atlas Luxco | Member |
Member | On behalf of: | Position |
Ms. Aude Durand | Atlas Luxco | Chair |
Mr. Jan Dworsky | Swedbank Robur | Member |
Mr. Staley Cates | Southeastern Asset Management | Member |
Mr. Mauricio Ramos | Appointed by shareholders at the 2023 AGM | Member |
Board Diversity Matrix (As of December 31, 2023) | ||||
Country of Principal Executive Offices “Home Country”: | Luxembourg | |||
Foreign Private Issuer | Yes | |||
Disclosure Prohibited Under Home Country Law | No | |||
Total Number of Directors | 9 | |||
Female | Male | Non-Binary | Did Not Disclose Gender | |
Part I: Gender Identity | ||||
Directors | 3 | 6 | 0 | 0 |
Part II: Demographic Background | ||||
Underrepresented Individual in Home Country Jurisdiction | 3 | |||
LGBTQ+ | 0 | |||
Did not disclose demographic background | 0 | |||
Board Diversity Matrix (As of December 31, 2022) | ||||
Country of Principal Executive Offices “Home Country”: | Luxembourg | |||
Foreign Private Issuer | Yes | |||
Disclosure Prohibited Under Home Country Law | No | |||
Total Number of Directors | 9 | |||
Female | Male | Non-Binary | Did Not Disclose Gender | |
Part I: Gender Identity | ||||
Directors | 2 | 7 | 0 | 0 |
Part II: Demographic Background | ||||
Underrepresented Individual in Home Country Jurisdiction | 4 | |||
LGBTQ+ | 0 | |||
Did not disclose demographic background | 0 | |||
Factors considered to determine the Directors’ independence (i) from the Company, executive management and (ii) the major shareholders | ||
Category | Test | |
Managerial duties | Is or has been the CEO of the Company or a closely related company within the past five years | |
Employment | Is or has been employed by the Company or a closely related company within the past three years | |
Other services | Receives a not-insignificant remuneration for advice or other services (beyond the remit of the Board position) from the Company, a closely related company or a person in the executive management of the Company | |
Business relationship | Has been in a significant business relationship or had other significant financial dealings with the Company or a closely related company within the past year—as a client, supplier or partner; either individually or as a member of the executive management team; or as a member of the Board or a major shareholder in a company with such a business relationship with the Company | |
Audit function | Is or has within the last three years been a partner at, or has, as an employee, participated in an audit of the Company conducted by the Company’s or a closely related company’s current or then auditor | |
Cross directorships | Is a member of the executive management of another company, if a member of the board of that company is a member of the executive management of the Company | |
Family relationship | Has a close family relationship with a person in the executive management of the Company, or with another person named in the points above, if that person’s direct or indirect business with the Company is of such magnitude or significance as to justify the opinion that the Board member should not be considered independent | |
YES to any of the above in relation to the Company or the management of the Company: => Typically not independent from the Company or its executive management | ||
Assessment | YES to any of the above in relation to a major shareholder: => Typically not independent from a major shareholder | |
Requirement | Compliant |
The majority of Millicom’s Board must be independent from the Company and its executive management team. | 8 out of 9 Millicom Directors meet this criterion (89%) |
At least two of those independent Directors must also be independent from the Company’s major shareholders. | 6 out of 9 Millicom Directors meet this criterion (67%) |
The majority of the members of the Audit Committee are to be independent in relation to the Company and its executive management. At least one of the members who is independent in relation to the Company and its executive management is also to be independent in relation to the Company’s major shareholders. | All of Millicom's Audit and Compliance Committee members meet this criterion (100%) |
The Chair of the Board may chair the Compensation Committee. The other members of the committee are to be independent of the Company and its executive management. | All of Millicom's Compensation and Talent Committee members meet this criterion (100%) |
Requirement | Compliant |
The Audit Committee must have at least three members, all of whom meet Nasdaq Stock Market and U.S. Securities and Exchange Commission definitions of independence. | The four members of Millicom's Audit and Compliance Committee all meet this criterion (100%) |
Board annual program | Focused actions |
1. Strategic review | Discussed, reviewed and approved the strategy |
Oversaw and approved the recapitalization of the Colombia business | |
Oversaw progress in carving out the MFS and Lati tower infrastructure businesses | |
Discussed with the Executive Team industry and geographic trends and the operational and financial strategy for each country, with specific focus on Colombia and Guatemala | |
2. Operating and financial performance review | Discussed priorities and challenges for each of the operations, including development of MFS, cable and mobile data businesses, efficiency measures and capital expenditure allocation |
Monitored challenges, threats, opportunities and other consequences of the macroeconomic climate on the business and strategy | |
Reviewed and approved spectrum acquisition, updated 2023 budget and discussed and approved the 2024 budget | |
3. Corporate governance, legal and compliance matters | Made revisions and updates to governance documents (Board and committee charters, procedural rules and instructions to the CEO as well as the authority matrix) |
Elected the Deputy Chair and Committee Chairs and members, and elected the Interim Chair of the Board | |
4. ESG; sustainability and other external affairs related matters | Oversaw initiatives in implementation of the ESG strategy and progress toward sustainability targets |
Reviewed the external affairs strategic framework and implementation activities | |
Periodically reviewed the political situation by market, with a specific focus on election periods, international relations and advice on related risk management | |
Reviewed regulatory and engagement challenges | |
Reviewed climate-related risks and impact of the business on climate change | |
5. Organizational structure and corporate culture | Participated in performance reviews of the Executive Team and of the management, and changes in organizational and reporting structures |
Oversaw organizational and operational model changes | |
Oversaw succession planning for the Executive Team | |
Reviewed cultural initiatives, including DE&I developments | |
6. External financial reporting and non- financial performance | Held periodic meetings with the external auditors to review the financial position and reviewed and approved related reporting |
Reviewed the 2022 Annual Report and 20-F, including the 2022 Consolidated Financial Statements of the Company | |
Reviewed quarterly earnings releases and 2023 interim consolidated financial statements | |
Approved corporate finance strategy, including liability management initiatives to extend maturity and lower average cost of debt | |
7. Risk management | Participated in the annual risk reassessment and reviewed the key risks facing the Group and its approach to managing risks |
Set the risk appetite of the Group | |
8. Capital structure and shareholder remuneration policy | Approved refinancing of Group and local bonds and loans to extend maturity and lower average cost of debt |
Recommended the shareholder remuneration policy and approved the share repurchase plan; 282,724 shares were repurchased during 2023 | |
9. Portfolio management, including acquisitions and divestments | Discussed acquisition and disposal developments and opportunities with particular focus on carve-out and monetization of tower infrastructure assets |
10. Board performance self-evaluation | Completed an annual self-evaluation of combined Board performance and individual performances and reported to the Nomination Committee |
11. HR matters | Evaluated the performance and approved the compensation of the CEO |
Oversaw succession planning for the Executive Team | |
12. Reports from committees | Regularly reviewed reports from Audit and Compliance Committee, and Compensation and Talent Committee on recent activities |
Discussed Nomination Committee Director appointment proposals |
Director | Meeting Attendance | % |
Mr. Mauricio Ramos | 10 of 10 | 100 |
Ms. Pernille Erenbjerg | 8 of 10 | 80 |
Ms. Maria Teresa Arnal | 6 of 6 | 100 |
Mr. Bruce Churchill | 10 of 10 | 100 |
Mr. Tomas Eliasson | 9 of 10 | 90 |
Mr. Michael Golan | 5 of 6 | 83 |
Mr. Nicolas Jaeger | 6 of 6 | 100 |
Mr. Thomas Reynaud | 5 of 6 | 83 |
Ms. Blanca Treviño de Vega | 6 of 6 | 100 |
Attendance | 65 of 70 | 93 |
Former Director (until August 2023) | ||
Mr. José Antonio Ríos García | 8 of 8 | 100 |
Former Directors (until May 2023) | ||
Mr. Odilon Almeida | 4 of 4 | 100 |
Mr. Lars-Johan Jarnheimer | 4 of 4 | 100 |
Ms. Mercedes Johnson | 4 of 4 | 100 |
Mr. James Thompson | 4 of 4 | 100 |
Overall attendance | 89 of 94 | 95 |
Audit and Compliance Committee | Position | First appointment | Meetings/ attendance | % |
Mr. Tomas Eliasson | Chair* | May 2022 | 8 of 8 | 100 |
Mr. Bruce Churchill | Member | May 2021 | 8 of 8 | 100 |
Mr. Michael Golan | Member | May 2023 | 3 of 4 | 75 |
Ms. Blanca Treviño de Vega | Member | May 2023 | 4 of 4 | 100 |
Attendance | 23 of 24 | 96 | ||
Ms. Mercedes Johnson | Former Chair of the Audit Committee and former Member of the Compliance and Business Conduct Committee | May 2019 (until May 2023) | 4 of 4 | 100 |
Mr. James Thompson | Former Member of the Audit Committee | January 2019 (until May 2023) | 3 of 3 | 100 |
Mr. Odilon Almeida | Former Chair of the Compliance and Business Conduct Committee | November 2015 (until May 2023) | 1 of 1 | 100 |
Overall attendance | 31 of 32 | 97 | ||
Summary of Areas of Focus and Actions in 2023 | |
Financial reporting (refer to the following pages for details) | Reviewed key accounting and reporting matters at each meeting. |
Reviewed and approved each quarter’s earnings release and the 2023 annual earnings release; the Annual Report and 20-F together with the consolidated financial statements; the 2023 half-year earnings release; and each quarter's interim financial statements. | |
Reviewed the latest accounting developments and their effect on the financial statements.. | |
Reviewed the alternative performance measures policy. | |
External auditor (refer to the following pages for details) | Received reports from the external auditor at each meeting in compliance with EU regulations covering important financial reporting, accounting and audit matters; including updates on SEC and CSSF guidelines. |
Approved the 2023 external audit strategy and fees and the proposed approach to address the challenges posed by external factors (such as economic pressures, cybersecurity threats, among others) and internal factors (such as the Everest project). | |
Considered the results of control testing performed by the external auditor in accordance with Section 404 of the Sarbanes-Oxley Act of 2002 | |
Reviewed the performance of the external auditor and its independence, including the revision and approval of all audit, audit-related and non-audit services rendered by the external auditors. | |
Risk Management & Internal Audit activities (Refer to the following pages for details) | Provided guidance and oversight over risk management processes |
Reviewed alignment of top risks with strategy and recommended risk appetite | |
Reviewed regular risk reports and risk management remediation plans | |
Approved the annual Internal Audit plan and subsequent updates to the plan | |
Reviewed internal audit findings arising from the delivery of the 2023 audit plan | |
Business controls and SOX (Refer to the following pages for details) | Reviewed the results of Millicom’s Sarbanes-Oxley program. |
Received and reviewed findings and recommendations regarding the design and operating effectiveness of internal controls over financial reporting based on the cycle of management testing of internal controls | |
Governance | Reviewed and approved the Internal Audit Charter and Enterprise Risk Management Charter. |
ESG reporting | Reviewed the 2022 EU Taxonomy report, the progress on the effective CSRD legislation (that would become applicable for Millicom for financial year 2024) and upcoming SEC climate-disclosure proposed rules. |
Financing, treasury and tax | Reviewed the Group’s tax strategy and structure and approved the tax policy |
Approved the updated Group treasury and related policies, including policies on hedging and financial risk management | |
Fraud management | Reviewed fraud-related cases, investigations and remedial actions |
Revenue assurance | Received updates on revenue assurance activities |
Reviewed trends and actions taken to minimize loss and revenue leakage | |
Related party transactions | Reviewed related party transactions |
Compliance program elements reviewed | Monitored anti-corruption program and automated procedures, including those covering new and emerging areas of risk and strengthening of the overall program. |
Published revised compliance policies and procedures and communicated them to the whole organization. | |
Reviewed training completion rates on Company compliance policies as part of select managers' KPIs. | |
Incorporated compliance factors into executives’ incentive programs for the sixth consecutive year; bonus awards are tied to achievement of compliance KPIs. Code of Conduct training is a requisite to access bonus in the whole organization. | |
Reporting and investigations | Supported Speak Up program by receiving updates on the use of Speak Up resources to report issues of perceived non-compliance with our policies and values |
Global anti-money laundering (AML) program | Reviewed the implementation of the in-house transaction monitoring tool in Paraguay, Guatemala and Panama. |
Approved the group-level AML training proposed by the Corporate Compliance Department | |
Supported on-site AML reviews to all MFS and Telco operations, except Bolivia and Colombia. | |
Information security and cybersecurity | Reviewed the Information Security Framework, organization and governance |
Reviewed the Information Security Program, including risk management, vulnerability management, and awareness and training, among others | |
Reviewed reports on cybersecurity incidents, including impact, responses and remediation | |
Reviewed maturity improvement plans related to the NIST Cyber Security Framework (CSF) implementation |
Director | Position | First Appointment | Meeting Attendance | % |
Ms. Pernille Erenbjerg | Chair | January 2019 | 3 of 3 | 100 |
Ms. Maria Teresa Arnal | Member | May 2023 | 2 of 2 | 100 |
Mr. Bruce Churchill | Member | May 2023 | 2 of 2 | 100 |
Mr. Nicolas Jaeger | Member | May 2023 | 2 of 2 | 100 |
Mr. Thomas Reynaud | Member | May 2023 | 2 of 2 | 100 |
Attendance | 11 of 11 | 100 | ||
Former members | ||||
Mr. Lars-Johan Jarnheimer | 1 of 1 | 100 | ||
Mr. James Thompson | 1 of 1 | 100 | ||
Overall Attendance | 13 of 13 | 100 |
Topic | Commentary |
Bonus (STI) and performance reports | Reviewed and approved the Global Senior Management Team's 2022 performance reports and individual Executive Team payouts for STI/LTI (cash/equity) |
Reviewed and approved 2023 short-term variable compensation targets. | |
Compensation review | Approved all payments for CEO and Executive Team members. |
Reviewed executive remuneration and governance trends and developments. | |
Reviewed and approved the peer group for the CEO and the Executive Team benchmarking. | |
Approved changes to CEO and Executive Team compensation elements based on market competitiveness. | |
Share-based incentive plans | Approved the 2020 LTI (PSP) vesting. |
Reviewed and approved all equity grants. | |
Reviewed and approved the 2023 share units plan (DSP and PSP) rules. | |
Reviewed and approved the 2023 long-term variable compensation targets. | |
Reviewed the replenishment of the treasury share balance reserved for share-based incentive plans. | |
Reviewed share ownership guidelines and the compliance of each covered employee. | |
Reviewed performance and projections of outstanding LTI plans (2021, 2022 and 2023). | |
Reviewed equity plans participant turnover. | |
Global reward strategy and executive remuneration review | Reviewed remuneration/C&B philosophy and strategy. |
Variable pay design | Discussed and approved STI and LTI design for 2023. |
Reviewed and approved the achievement of the MSU 2023 Tranche | |
Reviewed and approved STI and LTI performance measures for 2023. | |
Other | Reviewed and approved exceptional items, new hire equity grants, etc. |
Reviewed Executive Team’s severance payouts in a change of control. | |
Reviewed and approved the Remuneration Clawback policy. | |
Reviewed and discussed results of 2023 "Say on Pay." | |
Compensation and Talent Committee governance | Reviewed and approved the Compensation and Talent Committee annual meeting cycle and calendar. |
Reviewed the Compensation and Talent Committee Charter. | |
Reviewed and approved the use of an external compensation consultant. |
What we strive for | What it means |
Competitive and fair | Levels of pay and benefits to attract and retain the right people. |
Drive the right behaviors | Reward policy and practices that drive behaviors supporting our Company strategy and business objectives. |
Shareholder alignment | Variable compensation plans that support a culture of entrepreneurship and performance, and incorporate both short-term and longer-term financial and operational metrics strongly correlated to the creation of shareholder wealth. Long-term incentives are designed to maintain sustained commitment and ensure the interests of our Global Senior Management Team are aligned with those of our shareholders. |
Pay for performance | Total reward structured around pay in line with performance, providing the opportunity to reward strong corporate and individual performance. A significant proportion of top management's compensation is variable (at risk) and based on measures of personal and Company performance directly attributable to short-term and longer-term value creation. |
Transparency | Millicom is committed to expanding external transparency, including disclosure around pay for performance, links to value creation etc. We leverage the use of data from our HR information systems to facilitate measurement and internal communications related to incentive composition including performance metrics, pay equity, goal setting, and pay- for-performance relationships. |
Market competitive and representative remuneration | Compensation is designed to be market competitive and representative of the seniority and importance of roles, responsibilities and geographical locations of individuals (with the majority of the Global Senior Management Team roles located in the U.S. |
Retention of key talent | Variable compensation plans include a significant portion of share based compensation, the payout of which is conditional on future employment with the Company for three- year rolling periods, starting on the grant date. |
Executive management to be "invested" | The Global Senior Management Team, through Millicom’s share ownership guidelines, is required to reach and maintain a significant level of personal ownership of Millicom shares. |
What we do | What we don't do |
Align pay and performance. | Create special executive perquisites. |
Designate a substantial majority of executive pay as at risk, based on a mix of absolute and relative financial and share price performance metrics. | Permit executives to hedge company shares. |
Impose limits on maximum incentive payouts. | Provide dividends or dividend equivalents on unearned PSUs or RSUs. |
Engage in a rigorous target-setting process for incentive metrics. | Offer tax gross-ups related to change in control. |
Set our STI threshold to pay only at 95% and higher levels of achievement. | Permit executives to use company shares as collateral |
Maintain robust share ownership guidelines for our top 30 executives. | |
Provide “double-trigger” change in control provisions in equity awards. | |
Maintain clawback policies that apply to our performance- based incentive plans. | |
Retain an independent compensation consultant |
Pay element | Purpose | Maximum opportunity |
Purpose and link to strategy | Designed to be market competitive to attract and retain talent | No absolute maximum has been set for Executive Team salaries. The committee considers increases on a case-by-case basis based on peer comparison. Pay increases usually reflect a combination of roles and responsibilities, local market conditions and individual performance. |
Operational execution | Paid monthly in cash in U.S. dollars or the home currency of the executive | The Compensation and Talent Committee aims to set salaries for the Executive Team at the median of the peer group. |
Reviewed by the Compensation and Talent Committee every March |
STI | ||
Pay element | Purpose | Payout opportunity |
Purpose and link to strategy | The STI links reward to key business targets (70%) and individual contribution (30%). | With less than 95% achievement of business targets the award falls to 0%. The threshold achievement is 95% of the target, resulting in a payout of 80%. The opportunity is 200% for the achievement of 104% for service revenue, 106% for EBITDA, 107% for OFCFaL and 110% for rNPS. |
The STI aligns with shareholders’ interests through the provision of a portion of the payment delivered in share units deferred over three years (DSP) for the senior leadership team. The DSP is awarded upon achieving the performance targets, with 30% paid after one year, 30% after the second year and 40% after the third year of the grant date. | The target achievement for: CEO – 365% (72% paid in DSP) CFO – 210% (64% paid in DSP) | |
These plans help incentivize and motivate leadership to execute strategic plans in operational decision-making and achieve short- term performance goals, impacting Company performance and enhancing its value. | Maximum achievement: CEO – 730% (144% paid in DSP) CFO – 420% (128% paid in DSP) | |
The financial and operational targets are; | ||
Service revenue | 20% | |
EBITDA | 20% | |
Operating free cash flow after leases (OFCFaL) | 20% | |
Relational Net Promoter Score (rNPS) | 10% | |
Personal performance | 30% | |
Benchmarking | Our STI is a key component of the Millicom Group culture. We benchmark to peer companies within the U.S. and Latin America | Each year the Compensation and Talent Committee determines the annual STI opportunity for the Executive Team. |
LTI | ||
Pay element | Purpose | Payout opportunity |
Purpose and link to strategy | The LTI links an important part of overall Global Senior Management Team compensation with the interests of our shareholders | For financial metrics, achieving less than 80% of the target results in a payout of 0%. In the event the Company achieves between 80% and 120% of the target, the corresponding portion of the grant will be adjusted in linear pro rata of the achievement, starting at a payout of 0% at an achievement of 80% up to a maximum value of 200% if the target achievement is 120% or higher. For total shareholder return ("TSR"), no award is granted for performance below the peer group median. If the Company achieves a TSR performance at the median or above of a pre-determined peer, the grant will be adjusted in linear pro rata of the achievement starting at a payout of 100% up to a maximum value of 200% for a target achievement of 120% or higher. |
This plan aligns the Global Senior Management Team's longer-term incentives with the longer-term interests of shareholders, encouraging long-term value creation and retention. | ||
Millicom emphasizes a one-team mentality by maintaining unified goals and objectives in the long-term incentive program for the Global Senior Management Team, with the purpose of driving the successful achievement of three-year performance goals designed to enhance long-term value of the Company. | ||
Operational execution | The LTI is a performance-based share units plan (PSP) whereby awarded share units fully vest at the end of a three-year period, subject to achievement against performance measures and fulfillment of conditions. | The target achievement for: CEO - 315% CFO - 115% |
LTI payouts are typically in shares and based on company three- year cash flow and revenue targets approved by the Compensation and Talent Committee and the Board, in addition to shareholder return. | ||
Performance share units plan (PSP) | The maximum achievement for: CEO – 630% CFO – 230% | |
The weights for the PSP component are: • Service revenue: 30% • OCFaL (operating cash flow after leases): 50%* • Relative TSR: 10% • ESG: 10%. ThefivekeyESGmetrics that willbe usedto measure progress are: 1. Female % of Total Employees ; 2. Female % of Leadership; 3. Progress toward established SBTi targets; 4. Women and girls trained as part of our Conectadas Program; 5. Teachers trained as part of our Maestr@sConectad@s program. The PSP component pays out/is settled in shares at the end of three years. | ||
*Since the 2021 LTI, we use OCFaL (operating cash flow after leases) in lieu of OFCFaL (operating free cash flow after leases) | ||
Benchmarking | Our LTI is a key component of the Millicom Group culture. | Each year the Compensation and Talent Committee determines the annual LTI opportunity for the Executive Team. |
For executives we benchmark to peer companies within the U.S. |
Salary (USD) * | Short-Term Incentive | Long-Term Incentive | Pension | Benefits | ||
Mauricio Ramos (CEO) | $1,224,863 | STI Target | 100% in Cash Bonus | PSP award of 315% of salary with 3-year cliff vesting (based entirely on performance shares) | 15% of salary | Private healthcare |
265% in Share Units over 3 years vesting 30%/30%/40% | Life insurance | |||||
Performance Measures: | 60% Financial | Car Allowance | ||||
10% Customer | ||||||
30% Personal | ||||||
Sheldon Bruha (CFO) | $650,000 | STI Target | 75% in Cash Bonus | PSP award of 115% of salary with 3-year cliff vesting (based entirely on performance shares) | 15% of salary | Private healthcare |
135% in Share Units over 3 years vesting 30%/30%/40% | Life insurance | |||||
Performance Measures: | 60% Financial | Car Allowance | ||||
10% Customer | ||||||
30% Personal | ||||||
Mauricio Ramos (CEO) | Sheldon Bruha (CFO) (i) | Tim Pennington (Former CFO) (ii) | |||
In USD | 2023 | 2022 | 2023 | 2022 | 2022 |
Base Salary | 1,224,863 | 1,215,944 | 643,750 | 598,121 | 581,272 |
Fringe Benefits (iii) | 87,667 | 81,745 | 139,865 | 67,264 | 39,769 |
Pension Expense | 293,473 | 286,846 | 173,373 | 144,460 | 87,191 |
Total Fixed | 1,606,003 | 1,584,535 | 956,989 | 809,845 | 708,232 |
Annual Bonus (iv) | 1,249,386 | 1,650,460 | 492,544 | 541,075 | — |
Deferred Share Units (iv) | 3,310,873 | 4,373,719 | 886,580 | 973,935 | — |
LTIP (v) | 3,858,313 | 3,745,939 | 718,748 | 718,750 | — |
Total Annual Variable | 8,418,572 | 9,770,118 | 2,097,872 | 2,233,760 | — |
Annual Compensation | 10,024,575 | 11,354,653 | 3,054,861 | 3,043,605 | 708,232 |
MSU Plan (vi) | 481,860 | — | — | — | — |
Total Compensation | 10,506,435 | 11,354,653 | 3,054,861 | 3,043,605 | 708,232 |
Termination Benefits (ii) | — | — | — | — | 876,939 |
% Annual Fixed | 16.02% | 13.95% | 31.33% | 26.61% | 100.00% |
% Annual Variable | 83.98% | 86.05% | 68.67% | 73.39% | —% |
Mauricio Ramos (CEO) | ||
In USD | 2023 | 2022 |
Base pay (i) | 1,224,863 | 1,224,863 |
STI - Bonus (ii) | 1,249,386 | 1,650,460 |
Share Awards (iii) | 7,169,186 | 8,119,658 |
MSU Target Awards | — | 4,000,000 |
Other Compensation (iv) | 87,667 | 81,745 |
Total Reported Pay | 9,731,102 | 15,076,726 |
Mauricio Ramos (CEO) | ||
In USD | 2023 | 2022 |
Base Salary | 1,224,863 | 1,215,944 |
Car Allowance | 15,000 | 15,000 |
Pension Expense | 293,473 | 286,846 |
Total Fixed | 1,533,335 | 1,517,789 |
Annual Bonus Paid (i) | 1,650,460 | 2,164,320 |
Deferred Share Units Vested (ii) | 694,296 | 865,762 |
LTIP Vested (iii) | — | — |
MSU Paid | 481,860 | — |
Total Variable Paid | 2,826,616 | 3,030,082 |
Total Realized Paid | 4,359,951 | 4,547,871 |
% Fixed | 35.17% | 33.37% |
% Variable | 64.83% | 66.63% |
Base Salary | x | Target Percentage | x | Business Performance Factors | + | Individual Performance Amounts | = | Annual Incentive Amount |
Weight | 20% | 20% | 20% | 10% | 30% | 100% |
Metric | Service Revenue (i) | EBITDA (ii) | OFCFAL (iii) | +NPS (iv) | Personal Performance (v) | |
Max | $6.00billion | $2.70billion | $0.74billion | 110% | 60% | |
Target | $5.80billion | $2.50billion | $0.69billion | 100% | 30% | |
Min | $5.50billion | $2.40billion | $0.65billion | 95% | —% | |
Achievement | 99.50% | 95.80% | 97.20% | 108.00% | 100.00% | 102.00% |
Base Salary | x | Target Percentage | x | Business Performance Factors | = | LTI Payout |
Weight | 30% | 15% | 20% | 35% | 100% |
Metric | OCFaL (iii) | Service Revenue (i) | Relative Total Shareholder Return (iv) | RSU | |
Max | $4.08billion | $21.24billion | Above median | No maximum | |
Target | $3.40billion | $17.70billion | Median | 0.35 | |
Min | $2.72billion | $14.16billion | Median | No minimum | |
Achievement | 104.90% | 105.90% | Below median | 100% | 92.60% |
Name | Type of award | Basis of award | Face value of award | Number of share units granted | End of performance period | Achievement | Number of shares vested |
Mauricio Ramos (CEO) | LTI2021 | 315% of salary | 7,171,190 | 203,727 | Jan-24 | 92.60% | 188,651 |
Tim Pennington (Former CFO) (i) | LTI2021 | 175% of salary | 1,237,773 | 35,164 | Jan-24 | 73.88% | 25,979 |
Metric | Weighting | Performance target | Performance measure |
Service revenue | 30% | Target growth | A specific 3-year Cumulative Growth target |
OCFaL | 50% | Target growth | A specific 3-year Cumulative Growth target |
TSR | 10% | The Company TSR relative to a peer group between 2022 and 2024 | At median - target payout; below median - nil; 20% above median - max |
ESG | 10% | The five key ESG metrics that will be used to measure progress are: 1. Female % of Total Employees ; 2. Female % of Leadership; 3. Progress toward established SBTi targets; 4. Women and girls trained as part of our Conectadas Program; 5. Teachers trained as part of our Maestr@sConectad@s program. | The payout curve is between 80% and 120% of the target, the corresponding portion of the grant will be adjusted in linear pro rata of the achievement, starting at a payout of 0% at an achievement of 80% up to a maximum value of 200% if the target achievement is 120% or higher. |
Name | Type of award | Basis of award | Face value of award | Number of share units granted* | End of performance period |
Mauricio Ramos (CEO) | PSU - 3 years | 315% of salary | $3,857,286 | 308,172 | January 2026 |
Cliff Vesting | |||||
Sheldon Bruha (CFO) | PSU - 3 years | 115% of salary | $718,557 | 57,408 | January 2026 |
Cliff Vesting |
At Target | $ '000 | At Maximum | $ '000 | |
Cash (including base pay, car allowance, pension and STI bonus) | 2,758 | Cash (including base pay, car allowance, pension and STI bonus) | 4,289 | |
Benefits | 73 | Benefits | 73 | |
Shares | 7,104 | Shares | 11,547 | |
Total | 9,935 | Total | 15,909 | |
Fixed | 1,606 | Fixed | 1,606 | |
Variable | 8,329 | Variable | 14,303 | |
Total | 9,935 | Total | 15,909 | |
Opening Balance | During the Year | Closing Balance | |||||||||
Name | Plan Type | Award Details - Plan Name | Performanc e Period | Award Grant Date | Vesting Date | Award Share Price in USD | Outstandi ng Balance as of Dec. 2022 | Share Units Granted in 2023 | Shares Vested in 2023 | Forfeited in 2023 | Outstanding Balance as of Dec. 2023 |
Mauricio Ramos (CEO) | Deferred Share Plan | 2020 DSP | 2019 | 1/1/2020 | 1/1/2023 | $45.86 | 15,858 | — | 15,858 | — | — |
2021 DSP | 2020 | 1/1/2021 | 1/1/2024 | $35.20 | 32,957 | — | 14,135 | — | 18,822 | ||
2022 DSP | 2021 | 1/1/2022 | 1/1/2025 | $33.11 | 83,262 | — | 24,979 | — | 58,283 | ||
2023 DSP | 2022 | 1/1/2023 | 1/1/2026 | $12.52 | — | 349,339 | — | — | 349,339 | ||
Performan ce Share Plan | 2020 PSP | 2020-2023 | 3/1/2020 | 1/1/2023 | $45.86 | 39,094 | — | — | 39,094 | — | |
2021 PSP | 2021-2024 | 3/1/2021 | 1/1/2024 | $35.20 | 203,727 | — | — | — | 203,727 | ||
2022 PSP | 2022-2025 | 1/1/2022 | 1/1/2025 | $33.11 | 144,108 | — | — | — | 144,108 | ||
2023 PSP | 2023-2026 | 1/1/2023 | 1/1/2026 | $12.52 | — | 308,172 | — | — | 308,172 | ||
TOTAL Mauricio Ramos (CEO) | 519,006 | 657,511 | 54,972 | 39,094 | 1,082,451 | ||||||
Tim Penningto n (Former CFO) | Deferred Share Plan | 2020 DSP | 2019 | 1/1/2020 | 1/1/2023 | $45.86 | 6,958 | — | — | — | — |
2021 DSP | 2020 | 1/1/2021 | 1/1/2024 | $35.20 | 12,890 | — | — | — | — | ||
2022 DSP | 2021 | 1/1/2022 | 1/1/2025 | $33.11 | 37,280 | — | — | — | — | ||
2023 DSP | 2022 | 1/1/2023 | 1/1/2026 | $12.52 | — | — | — | — | — | ||
Performan ce Share Plan | 2020 PSP | 2020-2023 | 3/1/2020 | 1/1/2023 | $45.86 | 8,338 | — | — | — | — | |
2021 PSP | 2021-2024 | 3/1/2021 | 1/1/2024 | $35.20 | 44,790 | — | — | — | — | ||
2022 PSP | 2022-2025 | 1/1/2022 | 1/1/2025 | $33.11 | — | — | — | — | — | ||
2023 PSP | 2023-2026 | 1/1/2023 | 1/1/2026 | $12.52 | — | — | — | — | — | ||
TOTAL Tim Penningto n (Former CFO) | 110,256 | — | — | — | — | ||||||
Sheldon Bruha (CFO) | Deferred Share Plan | 2020 DSP | 2019 | 1/1/2020 | 1/1/2023 | 45.86 | — | — | — | — | — |
2021 DSP | 2020 | 1/1/2021 | 1/1/2024 | 35.2 | — | — | — | — | — | ||
2022 DSP | 2021 | 1/1/2022 | 1/1/2025 | 33.11 | — | — | — | — | — | ||
2023 DSP | 2022 | 1/1/2023 | 1/1/2026 | 12.52 | — | 77,790 | — | — | 77,790 | ||
Performan ce Share Plan | 2020 PSP | 2020-2023 | 3/1/2020 | 1/1/2023 | 45.86 | — | — | — | — | — | |
2021 PSP | 2021-2024 | 3/1/2021 | 1/1/2024 | 35.2 | — | — | — | — | — | ||
2022 PSP | 2022-2025 | 1/1/2022 | 1/1/2025 | 33.11 | 27,649 | — | — | — | 27,649 | ||
2023 PSP | 2023-2026 | 1/1/2023 | 1/1/2026 | 12.52 | — | 57,408 | — | — | 57,408 | ||
TOTAL Sheldon Bruha (CFO) | 27,649 | 135,198 | — | — | 162,847 | ||||||
Global Senior Management Level | % of Annual Base Pay |
CEO | 400 |
CFO | 200 |
EVPs | 100 |
General Managers and VPs | 50 |
Awarded unvested subject to performance conditions | Awarded unvested not subject to performance conditions | Shares required to be held as % salary | Number of shares required to be held | Number of beneficially owned shares | Shareholding requirement in Compliance | |
Mauricio Ramos (CEO) | 656,007 | 426,444 | 400% | 391,329 | 459,948 | Yes |
Sheldon Bruha (CFO) | 85,057 | 77,790 | 200% | 103,833 | — | Yes * |
2020 vs. 2019 | 2021 vs. 2020 | 2022 vs. 2021 | 2023 vs 2022 | Information Regarding 2023 (USD millions, except as indicated) | |
CEO Remuneration* | 9.20% | 17.80% | (41.82)% | (7.47)% | 10.51 |
Former CFO Remuneration | (4.20)% | 33.40% | (87.00)% | —% | — |
Current CFO Remuneration** | —% | —% | —% | 0.37% | 3.05 |
EBITDA for Total Reportable Segments | (1.40)% | 5.90% | (1.50)% | (1.08)% | 2.6 (USD billions) |
Average remuneration on FTE basis of employees of parent company*** | 0.50% | 3.60% | 3.90% | 10.2% | 28,941 (USD thousands) |
Votes For | % | Votes Against | % | Abstentions | |
Director Remuneration | 95,590,466 | 99.81% | 271,256 | 0.28% | 80,036 |
Senior Management Remuneration Guidelines and Policy | 85,874,637 | 92.28% | 7,185,753 | 7.72% | 2,610,112 |
2022 Remuneration Report | 94,969,425 | 99.47% | 507,704 | 0.53% | 193,373 |
CEO and COO | Position | Role and responsibilities |
Mr. Mauricio Ramos | CEO | • Leading the development and execution of the Company’s strategy |
• Overseeing day-to-day activities and management decisions • Acting as liaison between the Board and management of the Company • Leading the Executive Team | ||
Mr. Maxime Lombardini | President and Chief Operating Officer | Responsible for leading all operational and financial responsibilities with a focus on driving profitable growth. He oversees Operations, Commercial, New Ventures, HR and Finance. |
Executive | Team | Role responsibilities |
Mr. Sheldon Bruha | Chief Financial Officer | Finance and financial planning; financial performance reporting, including external financial reporting; budgeting, forecasting and monitoring expenditures and costs; certain procurement activities; implementation and enhancement of related controls; risk management |
Mr. Xavier Rocoplan | Chief Commercial and Technology Officer | Networks, information technology and cybersecurity within the Group. Operations and business development. |
Mr. Karim Lesina | Chief External Affairs Officer | Government relations, regulatory affairs, corporate communications and corporate responsibility |
Mr. Salvador Escalón | Chief Legal and Compliance Officer | Legal and corporate governance matters, including oversight, identification and management of legal issues, risks and claims of the Group; legal aspects of mergers and acquisitions and other corporate and commercial transactions; data privacy; compliance matters such as ethics, anti-bribery, anti-corruption, anti-money laundering and related compliance programs |
2023 | 2022 | ||
(US$ millions) | |||
Audit fees ................................................................................................... | 5.6 | 5.1 | |
Audit related fees ...................................................................................... | 0.8 | 1.3 | |
Tax fees ...................................................................................................... | 0.2 | 0.2 | |
Other fees .................................................................................................. | 0.3 | 0.2 | |
Total ........................................................................................................... | 6.9 | 6.8 | |
Period | (a)Total Number of Shares Purchased(1) | (b)Average Price Paid per Share(2) | (c)Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | (d)Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs(3) |
12/01/23 – 12/31/23 | 18 | 1,717,276 | ||
Total | 18 | 1,717,276 |
Audited Consolidated Financial Statements of Millicom International Cellular S.A. at December 31, 2023 and 2022 and for the Years Ended December 31, 2023, 2022 and 2021 .......................................... | |
Report of independent registered public accounting firm ............................................................................ | |
Consolidated statement of income for the years ended December 31, 2023, 2022 and 2021 ..................... | F-8 |
Consolidated statement of comprehensive income for the years ended December 31, 2023, 2022 and 2021 .................................................................................................................................................................. | F-9 |
Consolidated statement of financial position at December 31, 2023 and 2022 ........................................... | F-10 |
Consolidated statement of cash flows for the years ended December 31, 2023, 2022 and 2021 ................ | F-12 |
Consolidated statement of changes in equity for the years ended December 31, 2023, 2022 and 2021 .... | F-14 |
Notes to the consolidated financial statements ................................................................................................. | F-15 |
Notes | 2023 | 2022 | 2021(ii) | |
(US$ millions) | ||||
Revenue .................................................................................................................... | B.1. | |||
Equipment, programming and other direct costs (i) .............................................. | B.2. | ( | ( | ( |
Operating expenses ................................................................................................. | B.2. | ( | ( | ( |
Depreciation ............................................................................................................ | E.2.2., E.3. | ( | ( | ( |
Amortization ............................................................................................................ | E.1.3. | ( | ( | ( |
Share of profit in joint ventures .............................................................................. | A.2. | |||
Other operating income (expenses), net ................................................................ | B.2. | ( | ||
Operating profit ..................................................................................................... | ||||
Interest and other financial expenses ..................................................................... | C.3.3., E.3. | ( | ( | ( |
Interest and other financial income ........................................................................ | C.3.1. | |||
Revaluation of previously held interests in Guatemala .......................................... | A.1.2. | |||
Other non-operating (expenses) income, net ........................................................ | B.5., C.7.3. | ( | ( | |
Profit (loss) from other joint ventures and associates, net ..................................... | A.2., A.3. | ( | ( | |
Profit (loss) before taxes from continuing operations ..................................... | ||||
Tax expense ............................................................................................................. | B.6. | ( | ( | ( |
Profit (loss) from continuing operations ............................................................ | ( | |||
Profit (loss) from discontinued operations, net of tax ............................................ | E.4.2. | ( | ||
Net profit (loss) for the year ................................................................................. | ( | |||
Attributable to: | ||||
Owners of the Company .......................................................................................... | ( | |||
Non-controlling interests ........................................................................................ | A.1.4. | ( | ( | ( |
Earnings per common share for profit attributable to the owners of the Company | B.7. | |||
Basic ($ per share) .................................................................................................... | ( | |||
Diluted ($ per share) ................................................................................................ | ( | |||
Consolidated financial statements for the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Net profit (loss) for the year ................................................................................................................ | ( | ||
Other comprehensive income (to be reclassified to statement of income in subsequent periods), net of tax: | |||
Exchange differences on translating foreign operations .................................................................. | ( | ||
Change in value of cash flow hedges, net of tax effects .................................................................... | ( | ||
Other comprehensive income (not to be reclassified to the statement of income in subsequent periods), net of tax: | |||
Remeasurements of post-employment benefit obligations, net of tax effects ................................ | ( | ( | |
Total comprehensive income (loss) for the year ........................................................................... | ( | ||
Attributable to: | |||
Owners of the Company ..................................................................................................................... | ( | ||
Non-controlling interests .................................................................................................................... | ( | ( | ( |
Total comprehensive income (loss) for the year arises from: | |||
Continuing operations ........................................................................................................................ | ( | ||
Discontinued operations .................................................................................................................... | ( | ||
Consolidated financial statements for the years ended December 31, 2023, 2022 and 2021 |
Notes | December 31, 2023 | December 31, 2022 | |
(US$ millions) | |||
ASSETS | |||
NON-CURRENT ASSETS | |||
Intangible assets, net ..................................................................................................................... | E.1. | ||
Property, plant and equipment, net .............................................................................................. | E.2. | ||
Right of use assets, net ................................................................................................................... | E.3. | ||
Investment in Honduras joint venture .......................................................................................... | A.2. | ||
Contract costs, net .......................................................................................................................... | F.5. | ||
Deferred tax assets ......................................................................................................................... | B.6. | ||
Derivative financial instruments .................................................................................................... | D.1.2. | ||
Other non-current assets ............................................................................................................... | |||
TOTAL NON-CURRENT ASSETS ................................................................................................... | |||
CURRENT ASSETS | |||
Inventories ...................................................................................................................................... | F.2. | ||
Trade receivables, net .................................................................................................................... | F.1. | ||
Contract assets, net ........................................................................................................................ | F.5. | ||
Amounts due from non-controlling interests, associates and joint ventures ............................. | G.5. | ||
Derivative financial instruments .................................................................................................... | D.1.2. | ||
Prepayments and accrued income ................................................................................................ | |||
Current income tax assets .............................................................................................................. | |||
Supplier advances for capital expenditure ................................................................................... | |||
Other current assets ....................................................................................................................... | |||
Restricted cash ............................................................................................................................... | C.5. | ||
Cash and cash equivalents ............................................................................................................. | C.5. | ||
TOTAL CURRENT ASSETS ............................................................................................................. | |||
TOTAL ASSETS .............................................................................................................................. | |||
Consolidated financial statements for the years ended December 31, 2023, 2022 and 2021 |
Notes | December 31, 2023 | December 31, 2022 | |
(US$ millions) | |||
EQUITY AND LIABILITIES | |||
EQUITY | |||
Share capital and premium ...................................................................................................... | C.1. | ||
Treasury shares ......................................................................................................................... | ( | ( | |
Other reserves ........................................................................................................................... | C.1. | ( | ( |
Retained profits ........................................................................................................................ | |||
Net profit/ (loss) for the year attributable to owners of the Company ................................... | ( | ||
Equity attributable to owners of the Company .................................................................. | |||
Non-controlling interests ......................................................................................................... | A.1.4. | ( | |
TOTAL EQUITY ......................................................................................................................... | |||
LIABILITIES | |||
NON-CURRENT LIABILITIES | |||
Debt and financing ................................................................................................................... | C.3. | ||
Lease liabilities .......................................................................................................................... | C.4. | ||
Derivative financial instruments .............................................................................................. | D.1.2. | ||
Amounts due to non-controlling interests, associates and joint ventures ............................ | G.5. | ||
Payables and accruals for capital expenditure ........................................................................ | F.4.3. | ||
Provisions and other non-current liabilities ............................................................................ | F.4.2. | ||
Deferred tax liabilities ............................................................................................................... | B.6. | ||
TOTAL NON-CURRENT LIABILITIES ....................................................................................... | |||
CURRENT LIABILITIES | |||
Debt and financing ................................................................................................................... | C.3. | ||
Lease liabilities .......................................................................................................................... | C.4. | ||
Put option liability .................................................................................................................... | C.7.4. | ||
Payables and accruals for capital expenditure ........................................................................ | |||
Other trade payables ................................................................................................................ | |||
Amounts due to non-controlling interests, associates and joint ventures ............................ | G.5. | ||
Accrued interest and other expenses ...................................................................................... | |||
Current income tax liabilities ................................................................................................... | |||
Contract liabilities ..................................................................................................................... | F.5. | ||
Provisions and other current liabilities .................................................................................... | F.4.1. | ||
TOTAL CURRENT LIABILITIES ................................................................................................ | |||
TOTAL LIABILITIES .................................................................................................................. | |||
TOTAL EQUITY AND LIABILITIES ........................................................................................... | |||
Consolidated financial statements for the years ended December 31, 2023, 2022 and 2021 |
Notes | 2023 | 2022 | 2021 | |
(US$ millions) | ||||
Cash flows from operating activities (including discontinued operations) | ||||
Profit before taxes from continuing operations ............................................................ | ||||
Profit before taxes from discontinued operations .......................................................... | E.4.2. | |||
Profit before taxes .............................................................................................................. | ||||
Adjustments to reconcile to net cash: | ||||
Interest expense on leases ............................................................................................... | ||||
Interest expense on debt and other financing ............................................................... | ||||
Interest and other financial income ................................................................................ | ( | ( | ( | |
Adjustments for non-cash items: | ||||
Depreciation and amortization ...................................................................................... | E.1., E.2., E.3. | |||
Share of profit in joint ventures ....................................................................................... | A.2. | ( | ( | ( |
Gain on disposal and impairment of assets, net ............................................................ | B.2., E.4.2. | ( | ( | ( |
Share-based compensation ........................................................................................... | C.1. | |||
Revaluation of previously held interest in Guatemala ................................................... | A.1.2. | ( | ||
Loss from other associates and joint ventures, net ........................................................ | A.3. | |||
Other non-cash non-operating (income) expenses, net ............................................... | B.5. | ( | ||
Changes in working capital: ......................................................................................... | ||||
Decrease (increase) in trade receivables, prepayments and other current assets, net . | ( | ( | ( | |
Decrease (increase) in inventories .................................................................................. | ||||
Increase (decrease) in trade and other payables, net ..................................................... | ( | |||
Changes in contract assets, liabilities and costs, net ...................................................... | ( | ( | ||
Total changes in working capital ................................................................................ | ( | ( | ( | |
Interest paid on leases ..................................................................................................... | ( | ( | ( | |
Interest paid on debt and other financing ...................................................................... | ( | ( | ( | |
Interest received .............................................................................................................. | ||||
Taxes paid ......................................................................................................................... | ( | ( | ( | |
Net cash provided by operating activities ..................................................................... | ||||
Cash flows from investing activities (including discontinued operations): | ||||
Acquisition of subsidiaries, joint ventures and associates, net of cash acquired ......... | A.1. | ( | ( | |
Financing exit from the Ghana joint venture .................................................................. | A.2.2. | ( | ||
Proceeds from the disposal of subsidiaries and associates ............................................ | ||||
Purchase of spectrum and licenses ................................................................................. | ( | ( | ( | |
Purchase of other intangible assets ................................................................................ | E.1.4. | ( | ( | ( |
Purchase of property, plant and equipment .................................................................. | E.2.3. | ( | ( | ( |
Proceeds from sale of property, plant and equipment ................................................. | E.2. | |||
Proceeds from disposal of equity investments, net of costs .......................................... | C.7.3. | |||
Dividends and dividend advances received from joint ventures and associates ........ | A.2.2. | |||
Settlement of derivative financial instruments .............................................................. | ( | |||
Transfer (to) / from pledge deposits, net ........................................................................ | C.5.3. | ( | ( | |
Loans granted within the Tigo Money lending activity, net .......................................... | ( | ( | ||
Consolidated financial statements for the years ended December 31, 2023, 2022 and 2021 |
Notes | 2023 | 2022 | 2021 | |
Cash (used in) provided by other investing activities, net ............................................. | D.1.2. | |||
Net cash used in investing activities .............................................................................. | ( | ( | ( | |
Cash flows from financing activities (including discontinued operations): | ||||
Proceeds from debt and other financing ....................................................................... | C.6. | |||
Repayment of debt and other financing ........................................................................ | C.6. | ( | ( | ( |
Loan repayment from joint venture ................................................................................ | ||||
Lease capital repayment .................................................................................................. | C.6. | ( | ( | ( |
Capital injection in subsidiary (Non-controlling interests' portion) .............................. | C.7.4. | |||
Proceeds from the rights offering, net of costs ............................................................... | C.1. | |||
Advances and dividends paid to non-controlling interests | A.1./A.2. | ( | ( | |
Share repurchase program .............................................................................................. | ( | ( | ||
Net cash from (used in) financing activities .................................................................... | ( | ( | ||
Exchange impact on cash and cash equivalents, net ..................................................... | ( | ( | ||
Net increase (decrease) in cash and cash equivalents .................................................. | ( | |||
Cash and cash equivalents at the beginning of the year ............................................... | ||||
Effect of cash in disposal group held for sale .................................................................. | E.4.2. | ( | ||
Cash and cash equivalents at the end of the year ......................................................... |
Consolidated financial statements for the years ended December 31, 2023, 2022 and 2021 |
Number of shares (000’s)(iii) | Number of shares held by the Group (000’s) | Share capital (i) | Share premium (i) | Treasury shares | Retained profits(ii) | Other reserves (i) | Total | Non- controlling interests | Total equity | |
(US$ millions) | ||||||||||
Balance on January 1, 2021 .......................................................................................... | ( | ( | ( | |||||||
Total comprehensive income/ (loss) for the year ........................................................... | ( | ( | ||||||||
Dividends to non-controlling interests ........................................................................... | ( | ( | ||||||||
Purchase of treasury shares (iv) ....................................................................................... | ( | ( | ( | ( | ||||||
Share based compensation (i) ......................................................................................... | ||||||||||
Issuance of shares under share-based payment schemes ............................................. | ( | ( | ||||||||
Change in scope of consolidation(v) ............................................................................... | ( | ( | ( | |||||||
Balance on December 31, 2021 .................................................................................... | ( | ( | ( | |||||||
Total comprehensive income/ (loss) for the year ........................................................... | ( | |||||||||
Effects of rights offering (i) ............................................................................................... | ||||||||||
Dividends to non controlling interest ............................................................................. | ( | ( | ||||||||
Purchase of treasury shares ............................................................................................. | ( | ( | ( | ( | ||||||
Share based compensation (i) ......................................................................................... | ||||||||||
Issuance of shares under share-based payment schemes ............................................. | ( | ( | ||||||||
Effect of the buy-out of non-controlling interests in Panama-(note 3) (vi) .................... | ( | |||||||||
Balance on December 31, 2022 .................................................................................... | ( | ( | ( | |||||||
Total comprehensive income/ (loss) for the year ........................................................... | ( | ( | ( | ( | ||||||
Transfer to legal reserve ................................................................................................... | ( | |||||||||
Purchase of treasury shares (iv) ....................................................................................... | ( | ( | ( | ( | ||||||
Share based compensation (i) ......................................................................................... | ||||||||||
Issuance of shares under share-based payment schemes ............................................. | ( | ( | ( | |||||||
Effect of the buy-out of non-controlling interests in Panama ........................................ | ( | ( | ||||||||
Put Option reserve (vi) ..................................................................................................... | ( | ( | ( | |||||||
Capital injection in subsidiary (vi) .................................................................................... | ||||||||||
Balance on December 31, 2023 .................................................................................... | ( | ( | ( | ( | ||||||
Consolidated financial statements for the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Exchange Rates to the US Dollar | Functional Currency | 2023 Year- end Rate | 2022 Year- end Rate | Change % | 2023 Average Rate | 2022 Average Rate | Change % | 2021 Average Rate |
Bolivia ........................ | Boliviano (BOB) | 6.91 | 6.91 | —% | 6.91 | 6.91 | —% | 6.91 |
Colombia ................... | Peso (COP) | 3,822 | 4,810 | 25.9% | 4,313 | 4,254 | (1.4)% | 3,756 |
Costa Rica ................... | Costa Rican Colon (CRC) | 527 | 602 | 14.3% | 550 | 650 | 18.2% | 625 |
El Salvador ................. | US dollar | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Guatemala ................. | Quetzal (GTQ) | 7.83 | 7.85 | 0.3% | 7.84 | 7.75 | (1.1)% | 7.74 |
Honduras ................... | Lempira (HNL) | 24.71 | 24.66 | (0.2)% | 24.66 | 24.56 | (0.4)% | 24.12 |
Luxembourg .............. | Euro (EUR) | 0.91 | 0.93 | 3.1% | 0.93 | 0.95 | 2.2% | 0.85 |
Nicaragua ................... | Cordoba (NIO) | 36.62 | 36.23 | (1.1)% | 36.44 | 35.87 | (1.6)% | 35.17 |
Panama ...................... | Balboa (B/.) (i) | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Paraguay .................... | Guarani (PYG) | 7,278 | 7,346 | 0.9% | 7,299 | 7,008 | (4.0)% | 6,790 |
Sweden ...................... | Krona (SEK) | 10.07 | 10.43 | 3.5% | 10.60 | 10.07 | (5.0)% | 8.59 |
United Kingdom ........ | Pound (GBP) | 0.79 | 0.83 | 5.4% | 0.80 | 0.81 | 0.5% | 0.73 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Entity | Country | Activity | December 31, 2023 % holding* | December 31, 2022 % holding* | December 31, 2021 % holding* |
Colombia Móvil S.A. E.S.P. | Colombia | Mobile | 50-1 share | 50-1 share | 50-1 share |
Comunicaciones Celulares S.A. | Guatemala | Mobile | 100 | 100 | 100 |
Distribuidora de Comunicaciones de Occidente, S.A. | Guatemala | Mobile | 100 | 100 | 100 |
Grupo de Comunicaciones Digitales, S.A. (formerly Telefonica Moviles Panama, S.A.) | Panama | Mobile | 100 | 100 | 80 |
Lati International S.A. (i) | Luxembourg | Holding Company ('Lati business') | 100 | N/A | N/A |
Millicom Cable Costa Rica S.A. | Costa Rica | Cable, DTH | 100 | 100 | 100 |
Millicom Holding B.V. | Netherlands | Holding Company | 100 | 100 | 100 |
Millicom International Operations B.V. | Netherlands | Holding Company | 100 | 100 | 100 |
Millicom International Services LLC | USA | Services Company | 100 | 100 | 100 |
MIC Latin America B.V. | Netherlands | Holding Company | 100 | 100 | 100 |
Millicom LIH S.A. | Luxembourg | Holding Company | 100 | 100 | 100 |
Millicom International Operations S.A. | Luxembourg | Holding Company | 100 | 100 | 100 |
Millicom Spain S.L. | Spain | Holding Company | 100 | 100 | 100 |
Millicom Telecommunications S.A. (ii) | Luxembourg | Holding Company ('MFS business') | 100 | 100 | 100 |
Navega.com S.A. | Guatemala | Cable, DTH | 100 | 100 | 100 |
Servicios Especializados en Telecomunicaciones, S.A. | Guatemala | Mobile | 100 | 100 | 100 |
Servicios Innovadores de Comunicacion y Entretenimiento, S.A. | Guatemala | Mobile | 100 | 100 | 100 |
Servicios y Productos Multimedios S.A. | Paraguay | Pay-TV, Internet | 100 | 100 | 100 |
Telecomunicaciones Digitales, S.A. (formerly Cable Onda S.A.) | Panama | Cable, Pay-TV, Internet, DTH, Fixed-line | 100 | 100 | 80 |
Telefonica Celular de Bolivia S.A. | Bolivia | Mobile, DTH, Cable | 100 | 100 | 100 |
Telefonia Celular de Nicaragua S.A. | Nicaragua | Mobile, Cable, Internet, Fixed- line | 100 | 100 | 100 |
Telefonica Celular del Paraguay S.A. | Paraguay | Mobile, Cable, Pay-TV | 100 | 100 | 100 |
Telemovil El Salvador S.A. de C.V. | El Salvador | Mobile, Cable, DTH | 100 | 100 | 100 |
UNE EPM Telecomunicaciones S.A. and subsidiaries | Colombia | Fixed-line, Internet, Pay-TV, Mobile | 50-1 share | 50-1 share | 50-1 share |
* Also reflects the voting interest, except in Colombia where voting interest is 50% + 1 share for each of the two entities. | |||||
(i) Lati International S.A. is the holding Company of the Group's tower business. | |||||
(ii) Millicom Telecommunications S.A. is the holding Company of most of the Group's MFS business. | |||||
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Details of the sale of the subsidiary ($ millions) | April 5, 2022 |
Carrying amount of net assets sold (A) ............................. | (79) |
Initial sale consideration (B) .............................................. | 101 |
Gross gain on sale (B) - (A) .............................................. | 180 |
Other operating expenses linked to the disposal ............ | (11) |
Other operating income/expenses, net ........................... | (5) |
Gain on sale before reclassification of foreign currency translation reserve .......................................... | 165 |
Reclassification of foreign currency translation reserve .. | (56) |
Net gain on sale ............................................................... | 109 |
Results from Discontinued Operations (in millions of U.S. dollars) | 2022 | 2021 |
Revenue ............................................................................................. | 88 | 357 |
Equipment, programming and other direct costs ............................ | (26) | (104) |
Operating expenses ........................................................................... | (27) | (131) |
Depreciation and amortization ......................................................... | (21) | (83) |
Other operating income (expenses), net .......................................... | 4 | 1 |
Gain/(loss) on disposal of discontinued operations ......................... | 120 | — |
Other expenses linked to the disposal of discontinued operations | (11) | — |
Operating profit (loss) ..................................................................... | 127 | 39 |
Interest income (expense), net .......................................................... | (12) | (36) |
Other non-operating (expenses) income, net .................................. | — | (1) |
Profit (loss) before taxes ................................................................. | 116 | 3 |
Tax expense ....................................................................................... | (3) | (31) |
Net profit/(loss) from discontinued operations .......................... | 113 | (28) |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Cash flows from discontinued operations (in millions of U.S. dollars) | 2022 | 2021 |
Cash from operating activities, net .................................................... | 18 | 87 |
Cash from (used in) investing activities, net ...................................... | (10) | (46) |
Cash from (used in) financing activities, net ...................................... | (9) | (35) |
Net cash inflows (outflows) ............................................................. | (1) | 5 |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Revenue | 1,313 | 1,335 | 1,414 |
Total operating expenses | (501) | (492) | (509) |
Operating profit | 60 | 64 | 100 |
Net (loss) for the year | (326) | (104) | (80) |
50% non-controlling interest in net (loss) | (163) | (52) | (40) |
Total assets (excluding goodwill) | 2,470 | 1,942 | 2,336 |
Total liabilities | 2,605 | 1,890 | 2,158 |
Net assets | (135) | 52 | 178 |
50% non-controlling interest in net assets | (68) | 26 | 89 |
Consolidation adjustments | (17) | 2 | (6) |
Total non-controlling interest | (85) | 28 | 83 |
Dividends and advances paid to non-controlling interest | — | (2) | (5) |
Net cash from operating activities | 270 | 250 | 272 |
Net cash from (used in) investing activities | (214) | (289) | (295) |
Net cash from (used in) financing activities | (54) | (133) | 30 |
Exchange impact on cash and cash equivalents, net | 2 | (5) | (10) |
Net increase (decrease) in cash and cash equivalents | 5 | (178) | (2) |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2022 (i) | 2021 | |
(US$ millions) | ||
Revenue | 651 | 633 |
Total operating expenses | (207) | (207) |
Operating profit | 106 | 7 |
Net profit (loss) for the year | 29 | (37) |
20% non-controlling interest in net profit (loss) | 4 | (7) |
Total assets (excluding Millicom's goodwill in Cable Onda) | 1,719 | 1,717 |
Total liabilities | 1,318 | 1,347 |
Net assets | 401 | 371 |
20% non-controlling interest in net assets | — | 74 |
Total non-controlling interest | — | 74 |
Net cash from operating activities | 148 | 179 |
Net cash from (used in) investing activities | (117) | (118) |
Net cash from (used in) financing activities | (93) | (43) |
Net increase (decrease) in cash and cash equivalents | (63) | 17 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Entity | Country | Activity | December 31, 2023 % holding | December 31, 2022 % holding |
Telefonica Celular S.A. (i) | Honduras | Mobile, MFS | 66.7 | 66.7 |
Navega S.A. de CV (i) | Honduras | Cable | 66.7 | 66.7 |
Honduras (i) | |
(US$ millions) | |
Opening balance at January 1, 2022 | 596 |
Capital increase | 3 |
Results for the year | 32 |
Dividends declared during the year | (35) |
Currency exchange differences | (7) |
Closing balance at December 31, 2022 | 590 |
Results for the year | 42 |
Dividends declared during the year | (54) |
Currency exchange differences | (2) |
Closing balance at December 31, 2023 | 576 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Revenue .............................................................................................................................................. | 612 | 586 | 589 |
Depreciation and amortization .......................................................................................................... | (105) | (112) | (124) |
Operating profit ................................................................................................................................ | 124 | 111 | 99 |
Financial income (expenses), net ....................................................................................................... | (28) | (29) | (34) |
Profit before taxes ............................................................................................................................ | 95 | 80 | 62 |
Tax expense ......................................................................................................................................... | (32) | (31) | (22) |
Profit for the year .............................................................................................................................. | 63 | 49 | 40 |
Net profit for the year attributable to Millicom ............................................................................ | 42 | 32 | 27 |
Dividends and advances paid to Millicom ......................................................................................... | 63 | 9 | — |
Total non-current assets (excluding goodwill) .................................................................................. | 429 | 404 | 473 |
Total non-current liabilities ................................................................................................................. | 440 | 384 | 362 |
Total current assets ............................................................................................................................. | 200 | 182 | 176 |
Total current liabilities ........................................................................................................................ | 223 | 220 | 305 |
Total net assets .................................................................................................................................... | (35) | (17) | (18) |
Group's share in % ............................................................................................................................... | 66.7% | 66.7% | 66.7% |
Group's share in USD millions ............................................................................................................. | (23) | (12) | (12) |
Goodwill and consolidation adjustments .......................................................................................... | 600 | 601 | 608 |
Carrying value of investment in joint venture ................................................................................... | 576 | 590 | 596 |
Cash and cash equivalents .................................................................................................................. | 47 | 27 | 39 |
Debt and financing – non-current ...................................................................................................... | 394 | 334 | 267 |
Debt and financing – current .............................................................................................................. | 28 | 23 | 73 |
Net cash from operating activities ..................................................................................................... | 162 | 162 | 166 |
Net cash from (used in) investing activities ....................................................................................... | (94) | (109) | (89) |
Net cash from (used in) financing activities ....................................................................................... | (48) | (64) | (98) |
Net (decrease) increase in cash and cash equivalents ................................................................. | 21 | (12) | (21) |
From January 1, to November 12, 2021 | |
(US$ millions) | |
Revenue .............................................................................................................................................. | 1,379 |
Depreciation and amortization .......................................................................................................... | (282) |
Operating profit ................................................................................................................................ | 462 |
Financial income (expenses), net ....................................................................................................... | (40) |
Profit before taxes ............................................................................................................................ | 432 |
Tax expense ........................................................................................................................................ | (99) |
Profit for the year .............................................................................................................................. | 333 |
Net profit for the year attributable to Millicom ............................................................................ | 183 |
Dividends and advances paid to Millicom ......................................................................................... | 13 |
Net cash from operating activities ..................................................................................................... | 611 |
Net cash from (used in) investing activities ....................................................................................... | (192) |
Net cash from (used in) financing activities ....................................................................................... | (406) |
Exchange impact on cash and cash equivalents, net ........................................................................ | 1 |
Net increase (decrease) in cash and cash equivalents ................................................................. | 13 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2022 | 2021 | |
(US$ millions) | ||
Revenue ............................................................................................................................................... | 88 | 357 |
Equipment, programming and other direct costs ............................................................................. | (26) | (104) |
Operating expenses ............................................................................................................................ | (27) | (131) |
Other expenses linked to the disposal of discontinued operations ................................................. | (11) | — |
Depreciation and amortization .......................................................................................................... | (21) | (83) |
Other operating income (expenses), net ........................................................................................... | 4 | 1 |
Gain/(loss) on disposal of discontinued operations .......................................................................... | 120 | — |
Operating profit (loss) ...................................................................................................................... | 127 | 39 |
Interest income (expense), net ........................................................................................................... | (12) | (36) |
Other non-operating (expenses) income, net .................................................................................... | — | (1) |
Profit (loss) before taxes .................................................................................................................. | 116 | 3 |
Tax expense ......................................................................................................................................... | (3) | (31) |
Net profit/(loss) from discontinued operations ............................................................................ | 113 | (28) |
2022 | 2021 | |
(US$ millions) | ||
Cash from operating activities, net ..................................................................................................... | 18 | 87 |
Cash from (used in) investing activities, net ...................................................................................... | (10) | (46) |
Cash from (used in) financing activities, net ...................................................................................... | (9) | (35) |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | ||
$ millions | Timing of revenue recognition | Group | Group | Group |
Mobile ........................................ | Over time | 2,949 | 2,916 | 1,963 |
Mobile Financial Services .......... | Point in time | 44 | 40 | 37 |
Fixed and other services ........... | Over time | 2,192 | 2,145 | 1,938 |
Other .......................................... | Over time | 65 | 69 | 60 |
Service Revenue | 5,250 | 5,171 | 3,997 | |
Telephone and equipment ....... | Point in time | 411 | 454 | 263 |
Revenue from contracts with customers | 5,661 | 5,624 | 4,261 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Cost of telephone, equipment and other accessories ....................................................................... | (386) | (425) | (256) |
TV Content and data costs .................................................................................................................. | (349) | (361) | (320) |
Voice airtime and transmission costs ................................................................................................. | (234) | (261) | (202) |
Bad debt and obsolescence cost ........................................................................................................ | (141) | (124) | (86) |
Call center costs .................................................................................................................................. | (72) | (84) | (90) |
Transmission and other costs ............................................................................................................. | (19) | (17) | (47) |
Other costs .......................................................................................................................................... | (306) | (234) | (196) |
Equipment, programming and other direct costs ........................................................................ | (1,507) | (1,506) | (1,197) |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Marketing expenses ............................................................................................................................ | (536) | (570) | (450) |
Site and network maintenance costs ................................................................................................. | (322) | (310) | (233) |
Employee related costs (B.4.) .............................................................................................................. | (614) | (494) | (474) |
External and other services ................................................................................................................. | (281) | (251) | (164) |
Other operating expenses .................................................................................................................. | (290) | (266) | (224) |
Operating expenses, net .................................................................................................................. | (2,043) | (1,890) | (1,546) |
Notes | 2023 | 2022 | 2021 | |
(US$ millions) | ||||
Impairment of intangible assets and property, plant and equipment .................. | E.1., E.2. | (3) | (7) | (6) |
Gain (loss) on disposals of intangible assets and property, plant and equipment ............................................................................................................... | 6 | 1 | 5 | |
Reverse earn-out in respect of Zantel's acquisition (i) ............................................ | — | 2 | 11 | |
Gain (loss) on disposal of equity investments (ii) ................................................... | — | — | (15) | |
Other income (expenses) (iii) ................................................................................... | 8 | 2 | 10 | |
Other operating income (expenses), net ............................................................ | 10 | (2) | 5 | |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
December 31, 2023 | Guatemala | Colombia | Panama | Bolivia | Honduras | Paraguay | Other reportable segments (v) | Total for reportable segments | Inter- segment and other eliminations (iv) | Total Group |
(US$ millions) | ||||||||||
Service revenue(i) . | 1,339 | 1,268 | 669 | 601 | 572 | 544 | 847 | 5,842 | (591) | 5,250 |
Telephone and equipment revenue | 225 | 45 | 50 | 11 | 39 | 24 | 55 | 450 | (39) | 411 |
Revenue | 1,564 | 1,313 | 719 | 613 | 612 | 568 | 902 | 6,292 | (631) | 5,661 |
Inter-segment revenue ................... | 8 | 3 | 2 | — | 5 | 3 | 7 | 28 | n/a | n/a |
Revenue from external customers . | 1,556 | 1,311 | 717 | 613 | 607 | 565 | 895 | 6,264 | n/a | n/a |
EBITDA(ii) ............... | 807 | 420 | 296 | 224 | 272 | 236 | 352 | 2,609 | (498) | 2,111 |
Capital expenditures (iii) ... | 183 | 161 | 100 | 92 | 103 | 97 | 148 | 883 | (73) | 809 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
December 31, 2022 | Guatemala | Colombia | Panama | Bolivia | Honduras | Paraguay | Other reportable segments (v) | Total for reportable segments | Inter-segment and other eliminations(iv) | Total Group |
(US$ millions) | ||||||||||
Service revenue(i) ......... | 1,373 | 1,253 | 624 | 608 | 549 | 530 | 801 | 5,739 | (568) | 5,171 |
245 | 83 | 27 | 13 | 37 | 26 | 60 | 491 | (37) | 454 | |
Revenue | 1,618 | 1,335 | 651 | 621 | 586 | 556 | 861 | 6,230 | (605) | 5,624 |
Inter-segment revenue ............. | 8 | 4 | 2 | — | 4 | 2 | 7 | 28 | n/a | n/a |
1,611 | 1,331 | 649 | 621 | 582 | 554 | 854 | 6,202 | n/a | n/a | |
EBITDA(ii) ......... | 857 | 404 | 298 | 242 | 262 | 245 | 330 | 2,638 | (409) | 2,228 |
197 | 277 | 106 | 124 | 78 | 107 | 138 | 1,028 | (55) | 973 | |
December 31, 2021 | Guatemala | Colombia | Panama | Bolivia | Honduras | Paraguay | Other reportable segments (v) | Total for reportable segments | Inter-segment and other eliminations(iv) | Total Group |
(US$ millions) | ||||||||||
Service revenue(i)........ | 1,365 | 1,319 | 608 | 612 | 548 | 526 | 762 | 5,739 | (1,741) | 3,997 |
Telephone and equipment revenue (i) ........ | 236 | 95 | 25 | 12 | 41 | 30 | 66 | 503 | (240) | 263 |
Revenue .......... | 1,601 | 1,414 | 633 | 623 | 589 | 555 | 827 | 6,242 | (1,982) | 4,261 |
Inter-segment revenue ............ | 7 | 4 | 2 | — | 4 | 2 | 8 | 27 | n/a | n/a |
Revenue from external customers(ii) .... | 1,593 | 1,409 | 631 | 623 | 586 | 553 | 820 | 6,216 | n/a | n/a |
EBITDA(ii) ........ | 857 | 441 | 281 | 249 | 259 | 242 | 310 | 2,640 | (1,123) | 1,517 |
Capital expenditures (iii) .................... | 197 | 318 | 128 | 119 | 81 | 114 | 154 | 1,111 | (188) | 922 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
(US$ millions) | 2023 | 2022 | 2021 |
EBITDA for reportable segments .......................................... | 2,609 | 2,638 | 2,640 |
Depreciation .............................................................................. | (978) | (999) | (804) |
Amortization ............................................................................. | (360) | (345) | (310) |
Share of profit in joint venture ................................................. | 42 | 32 | 210 |
Other operating income (expenses), net ................................. | 10 | (2) | 5 |
Interest and other financial expenses ...................................... | (712) | (617) | (495) |
Interest and other financial income ......................................... | 28 | 18 | 23 |
Revaluation of previously held interests in Guatemala .......... | — | — | 670 |
Other non-operating (expenses) income, net ......................... | 36 | (78) | (49) |
Profit (loss) from other joint ventures and associates, net ...... | (3) | — | (40) |
Honduras as joint venture ........................................................ | (272) | (262) | (259) |
Unallocated expenses and other reconciling items (i) ............ | (225) | (148) | (864) |
Profit before taxes from continuing operations ................ | 175 | 238 | 728 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
Subsidiaries (i) ..................................................................................................................................... | 15,742 | 18,534 | 19,749 |
Joint ventures (ii) ................................................................................................................................ | 785 | 912 | 938 |
Total .................................................................................................................................................... | 16,527 | 19,446 | 20,687 |
Notes | 2023 | 2022 | 2021 | |
(US$ millions) | ||||
Wages and salaries ................................................................................................... | (463) | (372) | (361) | |
Social security .......................................................................................................... | (73) | (69) | (66) | |
Share based compensation ..................................................................................... | B.4.1. | (52) | (29) | (16) |
Pension and other long-term benefit costs ............................................................ | B.4.2. | (3) | (2) | (6) |
Other employees related costs ............................................................................... | (24) | (22) | (25) | |
Total ......................................................................................................................... | (614) | (494) | (474) | |
2023 | 2022 | 2021 | |
(US$ millions) | |||
2019 incentive plans | — | — | 3 |
2020 incentive plans | — | (3) | (3) |
2021 incentive plans | (10) | (11) | (17) |
2022 incentive plans | (10) | (15) | — |
2023 incentive plans | (32) | — | — |
Total share based compensation | (52) | (29) | (17) |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Risk-free rate % | Dividend yield % | Share price volatility(i) % | Award term (years) | Share fair value (in US$) | |
Performance share plan 2023 (Relative TSR)............................... | 4.66 | 0.00 | 52.88 | 2.82 | 31.13 |
Performance share plan 2022 (Relative TSR)............................... | 2.01 | 0.00 | 47.94 | 2.80 | 29.12 |
Performance share plan 2021 (Relative TSR)............................... | 0.29 | 1.28 | 46.28 | 2.82 | 52.99 |
Performance share plan 2020 (Relative TSR)............................... | 0.61 | 1.47 | 24.54 | 2.93 | 55.66 |
Performance share plan 2019 (Relative TSR)............................... | (0.24) | 3.01 | 26.58 | 2.93 | 49.79 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 plans | 2022 plans | 2021 plans | 2020 plans | |||||
PSP | DSP | PSP | DSP | PSP | DSP | PSP | DSP | |
(number of shares) | ||||||||
Initial shares granted | 818,842 | 2,375,143 | 306,641 | 865,862 | 451,363 | 536,890 | 341,897 | 370,131 |
Additional shares granted(i) | — | — | — | 47,588 | — | 5,824 | — | 5,928 |
Effect of the Right Offering(ii) | — | — | 83,926 | 227,947 | 115,575 | 93,375 | 20,862 | 32,526 |
Revision for forfeitures | (101,108) | (51,309) | (52,623) | (54,595) | (63,624) | (45,747) | — | (41,791) |
Total before issuances | 717,734 | 2,323,834 | 337,944 | 1,086,802 | 503,314 | 590,342 | 362,759 | 366,794 |
Shares issued in 2020 | — | — | — | — | — | — | — | (3,571) |
Shares issued in 2021 | — | — | — | — | (1,121) | (5,760) | — | (113,653) |
Shares issued in 2022 | — | — | — | (13,957) | (2,071) | (160,596) | — | (100,362) |
Shares issued in 2023 | (31,124) | (354,331) | (29,885) | (476,256) | (120,419) | (234,157) | — | (149,208) |
Performance conditions not met | — | — | — | — | — | — | (362,759) | — |
Shares still expected to vest | 686,610 | 1,969,503 | 308,059 | 596,589 | 379,703 | 189,829 | — | — |
Estimated cost over the vesting period (US$ millions) | 11 | 42 | 6 | 20 | 18 | 19 | — | — |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
(US$ ’000) | |||
Chairperson ......................................................................................................................................... | 315 | 315 | 300 |
Other non-executive directors of the Board ...................................................................................... | 1,360 | 1,408 | 1,338 |
Total (i) ................................................................................................................................................ | 1,675 | 1,723 | 1,638 |
2023 | 2022 | |
(number of shares) | ||
Chairperson .................................................................................................................................................................... | — | 43,891 |
Other non-executive directors of the Board .................................................................................................................. | 94,718 | 152,298 |
Total (i) ........................................................................................................................................................................... | 94,718 | 196,189 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Mr. Mauricio Ramos | Mr. Sheldon Bruha | Other Executive Team Members (6 members) (i) | |
(US$ ’000) | |||
2023 | |||
Base salary ................................................................................................................. | 1,225 | 644 | 3,034 |
Bonus ........................................................................................................................ | 1,249 | 493 | 1,525 |
Pension ..................................................................................................................... | 293 | 173 | 727 |
Other benefits ........................................................................................................... | 88 | 140 | 301 |
MSU (amount earned) .............................................................................................. | — | — | — |
Termination benefits ................................................................................................ | — | — | 804 |
Total before share based compensation ............................................................. | 2,856 | 1,450 | 6,391 |
Share based compensation(ii) ................................................................................. | 11,831 | 2,449 | 7,383 |
Total .......................................................................................................................... | 14,687 | 3,898 | 13,774 |
Mr. Mauricio Ramos | Mr. Sheldon Bruha | Mr. Tim Pennington | Other Executive Team Members (5 members) (i) | |
(US$ ’000) | ||||
2022 | ||||
Base salary .............................................................................................................. | 1,216 | 598 | 581 | 2,883 |
Bonus ..................................................................................................................... | 1,650 | 541 | — | 2,044 |
Pension .................................................................................................................. | 287 | 144 | 87 | 663 |
Other benefits ........................................................................................................ | 82 | 67 | 40 | 312 |
MSU (amount earned) ........................................................................................... | 373 | — | 67 | 174 |
Termination benefits ............................................................................................. | — | — | 877 | — |
Total before share based compensation .......................................................... | 3,608 | 1,351 | 1,653 | 6,076 |
Share based compensation(ii) .............................................................................. | 5,567 | 688 | 888 | 4,927 |
Total ....................................................................................................................... | 9,175 | 2,039 | 2,540 | 11,004 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Mr. Mauricio Ramos | Mr. Tim Pennington | Other Executive Team Members (5 members) (i) | |
(US$ ’000) | |||
2021 | |||
Base salary ........................................................................................................................................... | 1,185 | 708 | 2,783 |
Bonus ................................................................................................................................................... | 2,164 | 969 | 2,718 |
Pension ................................................................................................................................................ | 284 | 106 | 652 |
Other benefits ..................................................................................................................................... | 88 | 46 | 791 |
MSU (amount earned) ......................................................................................................................... | 991 | 198 | 545 |
Total before share based compensation ....................................................................................... | 4,712 | 2,027 | 7,489 |
Share based compensation(ii) ........................................................................................................... | 7,914 | 1,652 | 5,383 |
Total .................................................................................................................................................... | 12,626 | 3,679 | 12,872 |
CEO | Executive team | Total | |
(number of shares) | |||
2023 | |||
Share ownership (vested from equity plans and otherwise acquired) ............................................. | 459,948 | 259,694 | 719,642 |
Share awards not vested ..................................................................................................................... | 1,082,451 | 490,736 | 1,573,187 |
2022 | |||
Share ownership (vested from equity plans and otherwise acquired) ............................................. | 426,607 | 297,061 | 723,668 |
Share awards not vested ..................................................................................................................... | 519,006 | 593,765 | 1,112,771 |
Note | 2023 | 2022 | 2021 | |
(US$ millions) | ||||
Change in fair value of derivatives ............................................................. | C.7.2. | 4 | 12 | 3 |
Change in fair value in investment in Milvik (i) .......................................... | — | (6) | — | |
Change in fair value in investment in HT (ii) .............................................. | C.7.3. | — | — | 18 |
Change in value of call option asset and put option liability (iii) .............. | C.7.4. | (2) | (1) | (31) |
Exchange gains (losses), net ....................................................................... | 31 | (84) | (42) | |
Other .......................................................................................................... | 3 | 1 | 2 | |
Total other non-operating (expenses) income, net | 36 | (78) | (49) | |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Income tax (charge) credit | |||
Withholding tax ................................................................................................................................... | (81) | (70) | (56) |
Other income tax relating to the current year ................................................................................... | (170) | (165) | (106) |
Adjustments in respect of prior years ................................................................................................ | (10) | (39) | (13) |
Total | (261) | (274) | (175) |
Deferred tax (charge) credit | |||
Origination and reversal of temporary differences ........................................................................... | 44 | 168 | 72 |
Effect of change in tax rates ................................................................................................................ | 1 | — | 29 |
Tax income (expense) before valuation allowances .......................................................................... | 45 | 168 | 101 |
(Increase)/decrease in unrecognised deferred tax assets and impairment(i) ................................... | (209) | (114) | (81) |
Total | (164) | 54 | 20 |
Adjustments in respect of prior years ................................................................................................ | 1 | (2) | (3) |
(163) | 52 | 17 | |
Tax (charge) credit on continuing operations ................................................................................... | (424) | (222) | (158) |
Tax (charge) credit on discontinuing operations ............................................................................... | — | (3) | (31) |
Tax expense ....................................................................................................................................... | (424) | (225) | (189) |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |||||||
Continuing operations | Discontinued operations | Total | Continuing operations | Discontinued operations | Total | Continuing operations | Discontinued operations | Total | |
(US$ millions) | |||||||||
Profit before tax .......... | 175 | 4 | 179 | 238 | 116 | 354 | 728 | 3 | 731 |
Tax at the weighted average statutory rate ............................ | (27) | (1) | (28) | (47) | (27) | (74) | (153) | (1) | (154) |
Effect of: | |||||||||
Items taxed at a different rate ............. | 10 | — | 10 | 37 | — | 37 | 9 | — | 9 |
Change in tax rates on deferred tax balances .................... | 1 | — | 1 | — | — | — | 29 | — | 29 |
Expenditure not deductible and income not taxable .. | (121) | 1 | (120) | 1 | 26 | 27 | 83 | (4) | 79 |
Unrelieved withholding tax ........ | (80) | — | (80) | (68) | — | (68) | (55) | — | (55) |
Accounting for associates and joint ventures .................... | 13 | — | 13 | 9 | — | 9 | 41 | — | 41 |
Movement in deferred tax on unremitted earnings | (2) | — | (2) | 1 | — | 1 | (15) | — | (15) |
Unrecognized deferred tax assets and impairment of deferred tax assets ... | (209) | — | (209) | (114) | (2) | (116) | (138) | (6) | (144) |
Recognition of previously unrecognized deferred tax assets ... | — | — | — | — | — | — | 57 | — | 57 |
Adjustments in respect of prior years .......................... | (9) | — | (9) | (41) | — | (41) | (16) | (20) | (36) |
Tax expense ............ | (424) | — | (424) | (222) | (3) | (225) | (158) | (31) | (189) |
Weighted average statutory tax rate ...... | 15.4% | 15.6% | 19.7% | 20.9% | 21.0% | 21.1% | |||
Effective tax rate ....... | 242.3% | 236.9% | 93.3% | 63.6% | 21.7% | 25.9% | |||
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Fixed assets | Unused tax losses | Unremitted earnings | Other | Offset | Total | |
(US$ millions) | ||||||
Balance at December 31, 2021 ........................... | (130) | 156 | (26) | (34) | — | (34) |
Deferred tax assets ................................................. | 97 | 156 | — | 162 | (235) | 180 |
Deferred tax liabilities ............................................ | (227) | — | (26) | (196) | 235 | (214) |
Balance at December 31, 2021 ........................... | (130) | 156 | (26) | (34) | — | (34) |
Transfers to Assets Held for Sale ............................ | 57 | — | — | (9) | — | 48 |
(Charge)/credit to income statement .................... | 29 | (131) | 1 | 153 | — | 52 |
Charge to Other Comprehensive Income ............. | — | — | — | 1 | — | 1 |
Exchange differences ............................................. | — | (3) | — | (8) | — | (11) |
Balance at December 31, 2022 ........................... | (44) | 22 | (25) | 103 | — | 56 |
Deferred tax assets ................................................. | 109 | 22 | — | 104 | (31) | 204 |
Deferred tax liabilities ............................................ | (153) | — | (25) | (1) | 31 | (148) |
Balance at December 31, 2022 ........................... | (44) | 22 | (25) | 103 | — | 56 |
(Charge)/credit to income statement .................... | (92) | (24) | (2) | (47) | — | (165) |
Charge to Other Comprehensive Income ............. | — | — | — | (1) | — | (1) |
Reclassification from other accounts (i) ................ | 96 | — | — | — | — | 96 |
Exchange differences ............................................. | 7 | 2 | 1 | 4 | — | 14 |
Balance at December 31, 2023 ........................... | (33) | — | (26) | 60 | — | 1 |
Deferred tax assets ................................................. | 88 | — | — | 64 | (11) | 141 |
Deferred tax liabilities ............................................ | (121) | — | (26) | (4) | 11 | (140) |
Balance at December 31, 2023 ........................... | (33) | — | (26) | 60 | — | 1 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Fixed assets | Unused tax losses | Other | Total | |
(US$ millions) | ||||
At December 31, 2023 ............................................................................................. | 122 | 5,623 | 518 | 6,263 |
At December 31, 2022 ............................................................................................. | 90 | 5,535 | 71 | 5,696 |
2023 | 2022 | |
(US$ millions) | ||
Expiry: | ||
Within one year ................................................................................................................................... | 1 | — |
Within one to five years ...................................................................................................................... | 15 | 3 |
After five years ..................................................................................................................................... | 1,612 | 1,598 |
No expiry ............................................................................................................................................. | 3,995 | 3,934 |
Total .................................................................................................................................................... | 5,623 | 5,535 |
2023 | 2022 | |
Jurisdiction: | (US$ millions) | |
Luxembourg ........................................................................................................................................ | 5,108 | 5,197 |
Colombia .............................................................................................................................................. | 479 | 222 |
Sweden ................................................................................................................................................ | 16 | 16 |
Panama ................................................................................................................................................ | 12 | — |
The Netherlands .................................................................................................................................. | 3 | 4 |
Bolivia ................................................................................................................................................... | 3 | 2 |
Curacao ................................................................................................................................................ | 1 | 94 |
United Kingdom .................................................................................................................................. | 1 | — |
Unrecognized tax losses ................................................................................................................... | 5,623 | 5,535 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021(ii) | |
(US$ millions) | |||
Basic and Diluted | |||
Net profit (loss) attributable to equity holders from continuing operations ....................................... | (86) | 64 | 618 |
Net profit (loss) attributable to equity holders from discontinued operations .................................... | 4 | 113 | (28) |
Net profit (loss) attributable to all equity holders to determine the profit (loss) per share ............... | (82) | 177 | 590 |
in thousands | |||
Weighted average number of ordinary shares for basic earnings per share ........................................ | 171,397 | 139,049 | 128,571 |
Effect of dilutive share-based compensation plans ............................................................................... | — | 640 | 549 |
Weighted average number of ordinary shares (excluding treasury shares) adjusted for the effect of dilution (i) ................................................................................................................................................. | 171,397 | 139,690 | 129,120 |
(U.S. dollars) | |||
Basic | |||
Earnings (loss) per common share for profit (loss) from continuing operations attributable to owners of the Company ......................................................................................................................... | (0.50) | 0.46 | 4.81 |
Earnings (loss) per common share for profit (loss) from discontinued operations attributable to owners of the Company ......................................................................................................................... | 0.02 | 0.81 | (0.22) |
Earnings (loss) per common share for profit (loss) for the period attributable to owners of the Company ................................................................................................................................................. | ( | ||
Diluted | |||
Earnings (loss) per common share for profit (loss) from continuing operations attributable to owners of the Company .......................................................................................................................... | (0.50) | 0.46 | 4.79 |
Earnings (loss) per common share for profit (loss) from discontinued operations attributable to owners of the Company .......................................................................................................................... | 0.02 | 0.81 | (0.22) |
Earnings (loss) per common share for profit (loss) for the period attributable to owners of the Company .................................................................................................................................................. | ( | ||
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | |
Authorized and registered share capital (number of shares) ............................................................................. | 200,000,000 | 200,000,000 |
Subscribed and fully paid up share capital (number of shares) .......................................................................... | 172,096,305 | 172,096,305 |
Par value per share ................................................................................................................................................ | 1.50 | 1.50 |
Share capital (US$ millions) .................................................................................................................................. | 258 | 258 |
Share premium (US$ millions) .............................................................................................................................. | 1,076 | 1,085 |
Total (US$ millions) ............................................................................................................................................ | 1,334 | 1,343 |
Legal reserve | Equity settled transaction reserve | Hedge reserve | Currency translation reserve | Pension obligation reserve | Total | |
(US$ millions) | ||||||
As of January 1, 2021 ..................................... | 16 | 50 | (19) | (605) | (4) | (562) |
Share based compensation .............................. | — | 18 | — | — | — | 18 |
Issuance of shares with respect to LTIPs .......... | — | (25) | — | — | — | (25) |
Remeasurements of post-employment benefit obligations ........................................... | — | — | — | — | 2 | 2 |
Cash flow hedge reserve movement ............... | — | — | 14 | — | — | 14 |
Currency translation movement ...................... | — | — | 1 | (41) | — | (41) |
As of December 31, 2021 ............................... | 16 | 43 | (3) | (646) | (3) | (593) |
Share based compensation .............................. | — | 25 | — | — | — | 25 |
Issuance of shares with respect to LTIPs .......... | — | (17) | — | — | — | (17) |
Remeasurements of post-employment benefit obligations ........................................... | — | — | — | — | (2) | (2) |
Cash flow hedge reserve movement ............... | — | — | 8 | — | 1 | 9 |
Currency translation movement ...................... | — | — | — | 20 | — | 20 |
As of December 31, 2022 ............................... | 16 | 51 | 5 | (626) | (4) | (559) |
Share based compensation .............................. | — | 50 | — | — | — | 50 |
Issuance of shares with respect to LTIPs .......... | — | (40) | — | — | — | (40) |
Remeasurements of post-employment benefit obligations ........................................... | — | — | — | — | (2) | (2) |
Transfer to legal reserves .................................. | 2 | — | — | — | — | 2 |
Cash flow hedge reserve movement ............... | — | — | (7) | — | — | (7) |
Currency translation movement ...................... | — | — | — | 56 | — | 56 |
As of December 31, 2023 ............................... | 18 | 61 | (2) | (571) | (6) | (500) |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Note | 2023 | 2022 | |
(US$ millions) | |||
Debt and financing due after more than one year | |||
Bonds ................................................................................................................................................... | C.3.1. | 4,638 | 4,879 |
Banks .................................................................................................................................................... | C.3.2. | 1,832 | 1,776 |
Other financing (ii) .............................................................................................................................. | 38 | 30 | |
Total non-current financing ............................................................................................................ | 6,508 | 6,686 | |
Less: portion payable within one year ................................................................................................ | (32) | (61) | |
Total non-current financing due after more than one year ........................................................ | 6,476 | 6,624 | |
Debt and financing due within one year | |||
Bonds ................................................................................................................................................... | C.3.1. | 111 | 101 |
Banks .................................................................................................................................................... | C.3.2. | 59 | 18 |
Other financing ................................................................................................................................... | 18 | — | |
Total current debt and financing .................................................................................................... | 188 | 119 | |
Add: portion of non-current debt payable within one year .............................................................. | 32 | 61 | |
Total .................................................................................................................................................... | 221 | 180 | |
Total debt and financing .................................................................................................................. | 6,697 | 6,804 | |
2023 | 2022 | |
(US$ millions) | ||
Millicom International Cellular S.A. (Luxembourg) ............................................................................................................ | 2,388 | 2,573 |
Guatemala ....................................................................................................................................................................... | 1,463 | 1,465 |
Colombia ......................................................................................................................................................................... | 713 | 605 |
Paraguay ......................................................................................................................................................................... | 665 | 678 |
Bolivia .............................................................................................................................................................................. | 246 | 260 |
Panama ........................................................................................................................................................................... | 759 | 773 |
Costa Rica ........................................................................................................................................................................ | 142 | 128 |
El Salvador ....................................................................................................................................................................... | 174 | 173 |
Nicaragua ........................................................................................................................................................................ | 148 | 147 |
Total debt and financing ............................................................................................................................................. | 6,697 | 6,804 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Note | Country | Maturity | Interest Rate % | 2023 | 2022 | |
(US$ millions) | ||||||
SEK Variable Rate Notes ............................ | 1 | Luxembourg | 2024 | STIBOR (i) + 2.350% | — | 191 |
SEK Variable Rate Notes ............................ | 1 | Luxembourg | 2027 | STIBOR (i) + 3.000% | 222 | 214 |
USD 4.500% Senior Notes ......................... | 2 | Luxembourg | 2031 | 4.500% | 766 | 779 |
USD 6.625% Senior Notes ......................... | 3 | Luxembourg | 2026 | 6.625% | 147 | 147 |
USD 6.250% Senior Notes ......................... | 4 | Luxembourg | 2029 | 6.250% | 671 | 670 |
USD 5.125% Senior Notes ......................... | 5 | Luxembourg | 2028 | 5.125% | 446 | 446 |
USD 5.875% Senior Notes ......................... | 6 | Paraguay | 2027 | 5.875% | 507 | 508 |
PYG 8.750% Notes (tranche A) ................. | 6 | Paraguay | 2024 | 8.750% | 16 | 16 |
PYG 9.250% Notes (tranche B) .................. | 6 | Paraguay | 2026 | 9.250% | 7 | 7 |
PYG 10.000% Notes (tranche C) ............... | 6 | Paraguay | 2029 | 10.000% | 9 | 9 |
PYG 9.250% Notes (tranche D) ................. | 6 | Paraguay | 2026 | 9.250% | 1 | 1 |
PYG 10.000% Notes (tranche E) ................ | 6 | Paraguay | 2029 | 10.000% | 3 | 3 |
PYG 9.250% Notes (tranche F) .................. | 6 | Paraguay | 2027 | 9.250% | 2 | 2 |
PYG 10.000% Notes (tranche G) ............... | 6 | Paraguay | 2030 | 10.000% | 3 | 3 |
PYG 6.000% Notes (tranche H) ................. | 6 | Paraguay | 2026 | 6.000% | 13 | 13 |
PYG 6.700% Notes (tranche I) ................... | 6 | Paraguay | 2028 | 6.700% | 20 | 19 |
PYG 7.500% Notes (tranche J) .................. | 6 | Paraguay | 2031 | 7.500% | 22 | 22 |
BOB 5.800% Notes .................................... | 7 | Bolivia | 2026 | 5.800% | 29 | 35 |
BOB 4.850% Notes .................................... | 7 | Bolivia | 2023 | 4.850% | — | 14 |
BOB 3.950% Notes .................................... | 7 | Bolivia | 2024 | 3.950% | 7 | 14 |
BOB 4.600% Notes .................................... | 7 | Bolivia | 2024 | 4.600% | 20 | 41 |
BOB 4.300% Notes .................................... | 7 | Bolivia | 2029 | 4.300% | 13 | 15 |
BOB 4.700% Notes .................................... | 7 | Bolivia | 2024 | 4.700% | 10 | 21 |
BOB 5.300% Notes .................................... | 7 | Bolivia | 2026 | 5.300% | 6 | 8 |
BOB 5.000% Notes .................................... | 7 | Bolivia | 2026 | 5.000% | 42 | 48 |
BOB 6.000% Notes .................................... | 7 | Bolivia | 2028 | 6.000% | 57 | — |
UNE Bond 2 (tranches A and B) ................ | 8 | Colombia | 2023 | CPI (ii) + 4.76% | — | 31 |
UNE Bond 3 (tranche A) ............................ | 8 | Colombia | 2024 | +9.35% | 42 | 33 |
UNE Bond 3 (tranche B) ............................ | 8 | Colombia | 2026 | CPI (ii) + 4.15% | 66 | 53 |
UNE Bond 3 (tranche C) ............................ | 8 | Colombia | 2036 | CPI (ii) + 4.89% | 33 | 26 |
UNE Bond 6.600% ..................................... | 8 | Colombia | 2030 | 6.600% | 39 | 31 |
UNE Bond 4 (tranche A) ............................ | 8 | Colombia | 2028 | 5.560% | 30 | 24 |
UNE Bond 4 (tranche B) ............................ | 8 | Colombia | 2031 | CPI (ii) +2.61% | 74 | 59 |
UNE Bond 4 (tranche C) ............................ | 8 | Colombia | 2036 | CPI (ii) + 3.18% | 22 | 18 |
UNE Bond 7 (tranche A) ............................ | 8 | Colombia | 2026 | CPI + 8.10% | 3 | — |
UNE Bond 7 (tranche B) ............................ | 8 | Colombia | 2027 | CPI + 8.25% | 4 | — |
USD 4.500% Senior Notes ......................... | 9 | Panama | 2030 | 4.500% | 575 | 589 |
USD 5.125% Senior Notes ......................... | 10 | Guatemala | 2032 | 5.125% | 823 | 870 |
Total bond financing .............................. | 4,750 | 4,980 | ||||
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Note | Country | Maturity range | Interest rate | 2023 | 2022 | |
(US$ millions) | ||||||
Fixed rate loans | ||||||
PYG Long-term loans ....................................... | 1 | Paraguay | 2023-2028 | Fixed | 63 | 76 |
USD - Long-term loans ..................................... | 2 | Panama | 2025-2026 | Fixed | 185 | 185 |
BOB Long-term loans ....................................... | 3 | Bolivia | 2023-2028 | Fixed | 62 | 64 |
GTQ Long-term loans ....................................... | 8 | Guatemala | 2023-2030 | Fixed | 640 | 595 |
Variable rate loans | ||||||
USD Long-term loans ....................................... | 4 | Costa Rica | 2026 | Variable | 32 | 32 |
CRC Long-term loans ....................................... | 4 | Costa Rica | 2026 | Variable | 110 | 96 |
COP Long-term loans ....................................... | 5 | Colombia | 2025-2031 | Variable | 331 | 280 |
USD Long-term loans ....................................... | 5 | Colombia | 2024 | Variable | 50 | 50 |
USD Credit Facility / Senior Unsecured Term Loan Facility ...................................................... | 6 | El Salvador | 2026-2027 | Variable | 174 | 173 |
USD Long-term loans ....................................... | 6 | Nicaragua | 2027 | Variable | 148 | 147 |
USD Revolving Credit Facility(i) ....................... | 7 | Luxembourg | 2025 | Variable | (2) | (3) |
USD DNB Bilateral ............................................. | 7 | Luxembourg | 2026 | Variable | 100 | 99 |
Total Bank and Development Financial Institution financing ...................................... | 1,891 | 1,794 | ||||
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Interest expense on bonds and bank financing ................................................................................ | (477) | (434) | (329) |
Interest expense on leases .................................................................................................................. | (117) | (124) | (113) |
Early redemption charges ................................................................................................................... | (1) | — | (5) |
Others .................................................................................................................................................. | (117) | (59) | (47) |
Total interest and other financial expenses ...................................................................................... | (712) | (617) | (495) |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Bank and financing guarantees (i) | Supplier guarantees | |||
Terms | As at December 31, 2023 | As at December 31, 2022 | As at December 31, 2023 | As at December 31, 2022 |
Outstanding and Maximum exposure | Outstanding and Maximum exposure | |||
0-1 year ................................................ | 15 | 13 | 1 | 2 |
1-3 years .............................................. | 322 | 70 | — | — |
3-5 years .............................................. | 169 | 418 | — | — |
Total .................................................... | 505 | 501 | 1 | 2 |
December 31, 2023 | December 31, 2022 | |
(US$ millions) | ||
Current ............................................................................................................................................................ | 189 | 163 |
Non-Current .................................................................................................................................................... | 854 | 853 |
Total Lease liabilities .................................................................................................................................... | 1,043 | 1,016 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Expense relating to short-term leases (included in cost of goods sold and services rendered and operating expenses) ...................................................... | 0 | 0 | 0 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | |
(US$ millions) | ||
Cash and cash equivalents in USD ................................................................................................................................. | 531 | 820 |
Cash and cash equivalents in other currencies ............................................................................................................. | 244 | 220 |
Total cash and cash equivalents ................................................................................................................................. | 775 | 1,039 |
2023 | 2022 | |
(US$ millions) | ||
Mobile Financial Services ............................................................................................................................................... | 49 | 50 |
Others .............................................................................................................................................................................. | 8 | 6 |
Restricted cash .............................................................................................................................................................. | 56 | 57 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | |
(US$ millions) | ||
Gross debt (i) ................................................................................................................................................................... | 6,678 | 6,804 |
Add (less) derivatives & vendor financing related to debt (note D.1.2.) ....................................................................... | 58 | 34 |
Less: | ||
Cash and cash equivalents ............................................................................................................................................. | (775) | (1,039) |
Pledged deposits ............................................................................................................................................................ | (6) | — |
Net debt ......................................................................................................................................................................... | 5,956 | 5,799 |
Assets | Liabilities from financing and other activities | |||||
Cash and cash equivalents | Other | Bond and bank debt and financing | Derivatives and Vendor Financing | Lease liabilities | Total | |
Net financial obligations as at January 1, 2022 ................................................................ | 895 | 35 | 7,744 | (20) | 1,167 | 7,961 |
Cash flows ....................................................... | 179 | (35) | (557) | (14) | (157) | (872) |
Recognition / Remeasurement ...................... | — | — | — | — | 251 | 251 |
Interest accretion ............................................ | — | — | 9 | — | — | 9 |
Foreign exchange movements ...................... | (11) | — | (197) | 69 | (63) | (181) |
Transfers to/from assets held for sale ............ | (24) | — | (189) | — | (184) | (349) |
Transfers .......................................................... | — | — | 1 | — | 2 | 4 |
Other non-cash movements .......................... | — | — | (8) | — | — | (8) |
Net financial obligations as at December 31, 2022 .......................................................... | 1,039 | — | 6,804 | 34 | 1,016 | 6,814 |
Cash flows ....................................................... | (270) | 5 | (288) | 14 | (177) | (185) |
Recognition / Remeasurement ...................... | — | — | — | — | 142 | 142 |
Interest accretion ............................................ | — | — | (1) | — | — | (1) |
Foreign exchange movements ...................... | 6 | — | 163 | 10 | 61 | 229 |
Net financial obligations as at December 31, 2023 .......................................................... | 775 | 6 | 6,678 | 58 | 1,043 | 6,999 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Carrying value | Fair value | ||||
Note | 2023 | 2022 | 2023 | 2022 | |
(US$ millions) | |||||
Financial assets | |||||
Derivative financial instruments ...................................................... | 6 | 19 | 6 | 19 | |
Other non-current assets ................................................................. | 84 | 76 | 84 | 76 | |
Trade receivables, net ....................................................................... | 443 | 379 | 443 | 379 | |
Amounts due from non-controlling interests, associates and joint venture partners ....................................................................... | G.5. | 12 | 15 | 12 | 15 |
Supplier advances for capital expenditures .................................... | 21 | 21 | 21 | 21 | |
Other current assets ......................................................................... | 190 | 197 | 190 | 197 | |
Restricted cash .................................................................................. | C.5.2. | 56 | 57 | 56 | 57 |
Cash and cash equivalents ............................................................... | C.5.1. | 775 | 1,039 | 775 | 1,039 |
Total financial assets ...................................................................... | 1,587 | 1,803 | 1,587 | 1,803 | |
Current .............................................................................................. | 1,503 | 1,708 | 1,503 | 1,708 | |
Non-current ...................................................................................... | 84 | 95 | 84 | 95 | |
Financial liabilities | |||||
Debt and financing (i) ....................................................................... | C.3. | 6,678 | 6,804 | 6,086 | 6,327 |
Trade payables .................................................................................. | 390 | 400 | 390 | 400 | |
Payables and accruals for capital expenditure ................................ | 314 | 428 | 314 | 428 | |
Derivative financial instruments ...................................................... | 46 | 53 | 46 | 53 | |
Put option liability ............................................................................ | C.7.4. | 86 | — | 86 | — |
Amounts due to non-controlling interests, associates and joint venture partners ............................................................................... | G.5. | 74 | 58 | 74 | 58 |
Accrued interest and other expenses .............................................. | 444 | 412 | 444 | 412 | |
Other liabilities .................................................................................. | 1,128 | 658 | 1,128 | 658 | |
Total financial liabilities ................................................................ | 9,161 | 8,812 | 8,569 | 8,335 | |
Current .............................................................................................. | 1,670 | 1,602 | 1,689 | 1,602 | |
Non-current ...................................................................................... | 7,491 | 7,210 | 6,881 | 6,733 | |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | |
(US$ millions) | ||
Derivatives | ||
Cash flow hedge derivatives .......................................................................................................................................... | (40) | (34) |
Net derivative asset (liability) ..................................................................................................................................... | (40) | (34) |
Amounts due within: | |||||||
1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | >5 years | Total | |
(US$ millions) | |||||||
Fixed rate financing ............... | 190 | 369 | 403 | 582 | 855 | 2,912 | 5,311 |
Floating rate financing .......... | 12 | 76 | 433 | 420 | 147 | 279 | 1,367 |
Total(i) ................................... | 202 | 445 | 836 | 1,002 | 1,002 | 3,191 | 6,678 |
Weighted average nominal interest rate ........................... | 6.85% | 6.81% | 7.93% | 6.98% | 6.75% | 5.83% | 6.56% |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Amounts due within: | |||||||
1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | >5 years | Total | |
(US$ millions) | |||||||
Fixed rate financing ............... | 131 | 383 | 501 | 376 | 718 | 3,466 | 5,574 |
Floating rate financing .......... | 49 | 12 | 63 | 402 | 404 | 300 | 1,230 |
Total ...................................... | 180 | 394 | 564 | 777 | 1,122 | 3,766 | 6,804 |
Weighted average nominal interest rate ........................... | 7.68% | 5.71% | 6.11% | 7.46% | 6.49% | 5.88% | 6.22% |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | |
(US$ millions) | ||
Debt denominated in US dollars ................................................................................................................................ | 3,859 | 4,100 |
Debt denominated in currencies of the following countries: | ||
Guatemala ....................................................................................................................................................................... | 640 | 595 |
Colombia ......................................................................................................................................................................... | 694 | 605 |
Bolivia .............................................................................................................................................................................. | 246 | 260 |
Paraguay ......................................................................................................................................................................... | 158 | 171 |
El Salvador(i) ................................................................................................................................................................... | 174 | 173 |
Panama(i) ........................................................................................................................................................................ | 759 | 773 |
Luxembourg (COP denominated) ................................................................................................................................. | 38 | 30 |
Costa Rica ........................................................................................................................................................................ | 110 | 96 |
Total debt denominated in other currencies ............................................................................................................ | 2,819 | 2,704 |
Total debt (ii) ................................................................................................................................................................. | 6,678 | 6,804 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Less than 1 year | 1 to 5 years | >5yrs | Total | |
(US$ millions) | ||||
Outstanding debt and financing (i) ......................................................................... | (203) | (3,309) | (3,232) | (6,744) |
Outstanding amortized costs undiscounted .......................................................... | 1 | 24 | 41 | 66 |
Lease liability ............................................................................................................ | (189) | (498) | (355) | (1,043) |
Cash and equivalents ............................................................................................... | 775 | — | — | 775 |
Derivative and vendor financing ............................................................................. | (12) | (46) | — | (58) |
Pledged deposits ..................................................................................................... | 5 | — | — | 6 |
Net cash (debt) including derivatives related to debt ...................................... | 377 | (3,829) | (3,547) | (6,999) |
Future interest commitments related to debt and financing ................................ | (427) | (1,270) | (93) | (1,791) |
Future interest commitments related to leases ..................................................... | (108) | (286) | (108) | (502) |
Trade payables (excluding accruals) ....................................................................... | (582) | — | — | (582) |
Other financial liabilities (including accruals) ......................................................... | (957) | — | — | (957) |
Trade receivables ..................................................................................................... | 443 | — | — | 443 |
Other financial assets ............................................................................................... | 224 | 78 | — | 302 |
Net financial liabilities .......................................................................................... | (1,031) | (5,306) | (3,748) | (10,086) |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Less than 1 year | 1 to 5 years | >5yrs | Total | |
(US$ millions) | ||||
Outstanding debt and financing ............................................................................. | (181) | (2,880) | (3,813) | (6,875) |
Outstanding amortized costs undiscounted .......................................................... | 1 | 23 | 47 | 71 |
Lease liability ............................................................................................................ | (163) | (478) | (374) | (1,016) |
Cash and equivalents ............................................................................................... | 1,039 | — | — | 1,039 |
Derivative financial instruments ............................................................................. | — | (34) | — | (34) |
Net cash (debt) including derivatives related to debt | 697 | (3,370) | (4,141) | (6,814) |
Future interest commitments related to debt and financing ................................ | (416) | (1,349) | (111) | (1,877) |
Future interest commitments related to leases | (106) | (290) | (135) | (531) |
Trade payables (excluding accruals) | (689) | — | — | (689) |
Other financial liabilities (including accruals) | (867) | — | — | (867) |
Trade receivables | 379 | — | — | 379 |
Other financial assets ............................................................................................... | 232 | 71 | — | 303 |
Net financial liabilities .......................................................................................... | (770) | (4,938) | (4,387) | (10,095) |
Note | 2023 | 2022 | |
(US$ millions) | |||
EBITDA ................................................................................................................................................ | B.3. | 2,111 | 2,228 |
Lease interest expense ........................................................................................................................ | (117) | (124) | |
Right of use assets depreciation ......................................................................................................... | E.3. | (183) | (168) |
EBITDAaL (ii) ...................................................................................................................................... | 1,812 | 1,936 | |
Net debt (iii) ....................................................................................................................................... | C.6. | 5,956 | 5,799 |
Net debt to EBITDAaL (iv) ................................................................................................................. | 3.29x | 2.99x | |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Note | 2023 | 2022 | |
(US$ millions) | |||
Net debt ............................................................................................................................................... | C.6. | 5,956 | 5,799 |
Equity attributable to Owners of the Company ................................................................................. | C.1. | 3,529 | 3,605 |
Net debt and equity ............................................................................................................................ | 9,485 | 9,404 | |
Gearing ratio ........................................................................................................................................ | 0.63 | 0.62 | |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Years | |
Estimated useful lives | |
Trademarks ................................................................................................................................................................................................. | 1 to 15 |
Customer lists ............................................................................................................................................................................................. | 4 to 20 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Goodwill | Licenses and Spectrum | Customer Lists | IRUs | Trademarks | Other (i) | Total | |
(US$ millions) | |||||||
Opening balance, net ...................................... | 4,059 | 1,094 | 864 | 40 | 910 | 394 | 7,361 |
Additions ............................................................ | — | 406 | — | 1 | — | 115 | 522 |
Amortization charge ........................................... | — | (116) | (96) | (12) | — | (137) | (361) |
Impairment ......................................................... | — | — | — | — | — | (1) | (1) |
Transfers ............................................................. | — | 4 | — | 1 | — | 11 | 16 |
Exchange rate movements ................................ | 48 | 171 | 1 | 4 | — | 26 | 249 |
Closing balance, net ........................................ | 4,107 | 1,558 | 769 | 33 | 910 | 408 | 7,785 |
Cost or valuation ................................................ | 4,107 | 2,407 | 1,206 | 178 | 1,243 | 1,275 | 10,416 |
Accumulated amortization and impairment .... | — | (849) | (437) | (145) | (333) | (867) | (2,631) |
Net ...................................................................... | 4,107 | 1,558 | 769 | 33 | 910 | 408 | 7,785 |
Goodwill | Licenses and Spectrum | Customer Lists | IRUs | Trademarks | Other (i) | Total | |
(US$ millions) | |||||||
Opening balance, net .................................... | 4,098 | 1,120 | 970 | 71 | 920 | 379 | 7,558 |
Additions .......................................................... | — | 195 | — | 1 | — | 150 | 345 |
Amortization charge ......................................... | — | (96) | (106) | (14) | (1) | (130) | (345) |
Impairment (ii) .................................................. | — | — | — | — | — | (6) | (6) |
Disposals, net .................................................... | — | (9) | — | — | — | — | (9) |
Transfer to/from held for sale ........................... | (12) | (18) | — | (17) | (10) | (2) | (57) |
Transfers ............................................................ | — | (7) | — | 3 | — | 28 | 24 |
Exchange rate movements .............................. | (26) | (91) | — | (4) | — | (25) | (147) |
Closing balance, net ....................................... | 4,059 | 1,094 | 864 | 40 | 910 | 394 | 7,361 |
Cost or valuation .............................................. | 4,059 | 1,786 | 1,199 | 158 | 1,237 | 1,133 | 9,573 |
Accumulated amortization and impairment .. | — | (692) | (335) | (118) | (327) | (740) | (2,212) |
Net .................................................................... | 4,059 | 1,094 | 864 | 40 | 910 | 394 | 7,361 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Additions ...................................................................... | 150 | 258 | 126 |
Change in accruals and payables for intangibles ....... | (16) | (79) | (29) |
Cash used for additions ................................................. | 133 | 179 | 98 |
2023 | 2022 | |
(US$ millions) | ||
Guatemala (see note A.1.2.) ........................................................................................................................................... | 2,470 | 2,470 |
Panama ........................................................................................................................................................................... | 907 | 907 |
El Salvador ....................................................................................................................................................................... | 194 | 194 |
Costa Rica ........................................................................................................................................................................ | 135 | 118 |
Paraguay ......................................................................................................................................................................... | 44 | 44 |
Colombia ......................................................................................................................................................................... | 155 | 123 |
Nicaragua ........................................................................................................................................................................ | 197 | 199 |
Bolivia .............................................................................................................................................................................. | 3 | 3 |
Total .................................................................................................................................................................................... | 4,107 | 4,059 |
2023 | 2022 | |
(US$ millions) | ||
Guatemala ....................................................................................................................................................................... | 910 | 910 |
Total .................................................................................................................................................................................... | 910 | 910 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
CGU | Average EBITDA margin (%) (i) | Average CAPEX intensity (%) (i) | Perpetual growth rate (%) | WACC rate after tax (%) | ||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
Bolivia ..................................... | 41.3 | 41.2 | 13.6 | 15.2 | 1.0 | 1.0 | 15.4 | 9.8 |
Colombia ................................ | 39.6 | 36.0 | 12.3 | 17.2 | 2.0 | 2.0 | 10.7 | 11.4 |
Guatemala .............................. | 53.3 | 51.2 | 11.3 | 11.6 | 1.0 | 1.0 | 9.7 | 10.1 |
Costa Rica ............................... | 39.8 | 37.5 | 16.2 | 15.5 | 2.0 | 2.0 | 10.1 | 11.8 |
El Salvador .............................. | 41.7 | 41.0 | 13.6 | 13.0 | 1.0 | 1.0 | 12.1 | 14.1 |
Nicaragua ............................... | 47.5 | 46.8 | 13.8 | 14.5 | 3.0 | 2.5 | 15.5 | 15.0 |
Panamá .................................. | 46.5 | 46.9 | 13.1 | 14.9 | 1.0 | 1.0 | 8.9 | 8.8 |
Paraguay ................................ | 46.8 | 44.5 | 14.5 | 14.9 | 1.0 | 1.0 | 9.8 | 10.0 |
Reasonable changes in key assumptions (%) | ||
Financial variables | 2023 | 2022 |
WACC rates ....................... | +/- 2 | +/-2 |
Perpetual growth rates .... | +/-1 | +/-1 |
Operating variables | ||
EBITDA margin ................. | +/-2 | +/-2 |
CAPEX intensity ................ | +/-1 | +/-1 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | ||
Change required for carrying value to equal recoverable amount | CGU | CGU | |
Nicaragua | Colombia | Nicaragua | |
Financial variables | |||
WACC rate | +154bps | +82bps | +117bps |
Perpetual growth rates | n/a | n/a | n/a |
Operating variables | |||
Average EBITDA margin | n/a | +-107bps | n/a |
CAPEX intensity | n/a | +13bps | n/a |
Estimated useful lives | Duration |
Buildings .................................................................................................... | Up to 40 years |
Networks (including civil works) ............................................................... | 5 to 25 years |
Other .......................................................................................................... | 2 to 7 years |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Network Equipment | Land and Buildings | Construction in Progress | Other(i) | Total | |
(US$ millions) | |||||
Opening balance, net ................................................... | 2,340 | 180 | 418 | 50 | 2,989 |
Additions ......................................................................... | 161 | 2 | 525 | 5 | 693 |
Impairments/reversal of impairment, net ...................... | (2) | — | — | — | (2) |
Disposals, net ................................................................... | (16) | — | (3) | — | (20) |
Depreciation charge ........................................................ | (751) | (19) | — | (25) | (794) |
Asset retirement obligations ........................................... | 29 | 1 | — | — | 30 |
Transfers .......................................................................... | 566 | (2) | (570) | 13 | 6 |
Exchange rate movements ............................................. | 165 | 13 | 24 | 1 | 203 |
Other ................................................................................ | 14 | (12) | — | — | 2 |
Closing balance, net ..................................................... | 2,507 | 162 | 394 | 44 | 3,107 |
Cost or valuation ............................................................. | 8,924 | 310 | 394 | 352 | 9,980 |
Accumulated depreciation and impairment ................. | (6,417) | (148) | — | (307) | (6,873) |
Net at December 31, 2023 ............................................ | 2,507 | 162 | 394 | 44 | 3,107 |
Network equipment | Land and buildings | Construction in progress | Other(i) | Total | |
(US$ millions) | |||||
Opening balance, net ................................................... | 2,691 | 200 | 428 | 63 | 3,382 |
Additions ......................................................................... | 157 | 3 | 655 | 9 | 823 |
Impairments/reversal of impairment, net ...................... | — | — | — | 1 | — |
Disposals, net ................................................................... | (16) | (5) | (8) | — | (29) |
Depreciation charge ........................................................ | (791) | (21) | — | (28) | (840) |
Asset retirement obligations ........................................... | 17 | — | — | — | 18 |
Transfers .......................................................................... | 577 | 22 | (632) | 12 | (21) |
Transfers from/(to) assets held for sale (see note E.4.) ................................................................... | (141) | (6) | (13) | (6) | (166) |
Exchange rate movements ............................................. | (153) | (12) | (11) | (2) | (178) |
Closing balance, net ..................................................... | 2,340 | 180 | 418 | 50 | 2,989 |
Cost or valuation ............................................................. | 8,071 | 348 | 418 | 345 | 9,183 |
Accumulated depreciation and impairment ................. | (5,731) | (168) | — | (296) | (6,194) |
Net at December 31, 2022 ............................................ | 2,340 | 180 | 418 | 50 | 2,989 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Additions ............................................................................................................................................. | 694 | 823 | 787 |
Change in advances to suppliers ........................................................................................................ | 3 | (3) | (6) |
Change in accruals and payables for property, plant and equipment ............................................. | 116 | (20) | (40) |
Other .................................................................................................................................................... | — | — | (1) |
Cash used ........................................................................................................................................... | 814 | 800 | 740 |
Right-of-use assets | Land and buildings | Sites rental | Tower rental | Other network equipment | Capacity | Other | Total |
(US$ millions) | |||||||
Opening balance, net | 142 | 181 | 505 | 16 | 28 | 13 | 884 |
Additions ....................................................... | 4 | 10 | 42 | — | 7 | 1 | 63 |
Modifications ................................................. | 6 | 27 | 51 | 2 | 1 | — | 87 |
Disposals ........................................................ | (1) | (2) | (1) | — | — | — | (5) |
Depreciation .................................................. | (38) | (45) | (90) | (1) | (6) | (3) | (183) |
Asset retirement obligations ........................ | — | (1) | (2) | — | — | — | (3) |
Transfers ........................................................ | 1 | 7 | 2 | (2) | (2) | (1) | 4 |
Exchange rate movements ........................... | 16 | 2 | 31 | — | — | — | 50 |
Other .............................................................. | — | (2) | — | — | — | — | (2) |
Closing balance, net | 130 | 177 | 537 | 16 | 27 | 9 | 896 |
Cost of valuation ........................................... | 280 | 369 | 929 | 26 | 47 | 21 | 1,671 |
Accumulated depreciation and impairment | (150) | (192) | (392) | (10) | (19) | (12) | (776) |
Net at 31 December 2023 | 130 | 177 | 537 | 16 | 27 | 9 | 896 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Right-of-use assets | Land and buildings | Sites rental | Tower rental | Capacity | Other network equipment | Other | Total |
(US$ millions) | |||||||
Opening balance, net | 169 | 201 | 587 | 29 | 25 | 13 | 1,024 |
Additions ................................... | 23 | 23 | 77 | — | 2 | 2 | 127 |
Modifications ............................ | 11 | 18 | 104 | — | 1 | 1 | 135 |
Impairments .............................. | (1) | — | — | — | — | — | (1) |
Disposals ................................... | (3) | (1) | (5) | — | — | — | (9) |
Depreciation ............................. | (38) | (42) | (83) | (5) | (4) | (3) | (176) |
Asset retirement obligations .... | — | 2 | — | — | 1 | — | 3 |
Transfers .................................... | — | (14) | 17 | 3 | (7) | — | (2) |
Transfer to/from held for sale ... | (3) | (2) | (158) | — | — | — | (163) |
Exchange rate movements ....... | (16) | (4) | (34) | — | — | — | (54) |
Closing balance, net | 142 | 181 | 505 | 28 | 16 | 13 | 884 |
Cost of valuation ....................... | 249 | 325 | 780 | 39 | 28 | 22 | 1,442 |
Accumulated depreciation and impairment ........................ | (107) | (144) | (275) | (11) | (11) | (9) | (558) |
Net at 31 December 2022 | 142 | 181 | 505 | 28 | 16 | 13 | 884 |
2023 | 2022 | |
(US$ millions) | ||
Gross trade receivables .................................................................................................................................................. | 851 | 694 |
Less: provisions for expected credit losses .................................................................................................................... | (408) | (315) |
Trade receivables, net .................................................................................................................................................. | 443 | 379 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Neither past due nor impaired | Past due (net of impairments) | |||
30–90 days | >90 days | Total | ||
(US$ millions) | ||||
2023: | ||||
Telecom operators ................................................................................................... | 19 | 5 | 4 | 28 |
Own customers ........................................................................................................ | 263 | 49 | 51 | 364 |
Others ....................................................................................................................... | 37 | 7 | 8 | 52 |
Total | 319 | 61 | 63 | 443 |
2022: | ||||
Telecom operators ................................................................................................... | 7 | 13 | 5 | 25 |
Own customers ........................................................................................................ | 211 | 54 | 39 | 304 |
Others ....................................................................................................................... | 39 | 7 | 5 | 51 |
Total | 257 | 74 | 48 | 379 |
2023 | 2022 | |
(US$ millions) | ||
Telephone and equipment ............................................................................................................................................ | 27 | 39 |
SIM cards ......................................................................................................................................................................... | 4 | 4 |
Other ............................................................................................................................................................................... | 14 | 10 |
Inventory at December 31, .......................................................................................................................................... | 45 | 53 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | |
(US$ millions) | ||
Deferred revenue ............................................................................................................................................................ | 96 | 93 |
Customer deposits .......................................................................................................................................................... | 12 | 13 |
Current legal provisions ................................................................................................................................................. | 8 | 12 |
Tax payables ................................................................................................................................................................... | 72 | 61 |
Customer and MFS distributor cash balances ............................................................................................................... | 45 | 47 |
Withholding tax on payments to third parties .............................................................................................................. | 22 | 15 |
Other current liabilities(i) ............................................................................................................................................... | 119 | 64 |
Total ................................................................................................................................................................................ | 374 | 305 |
2023 | 2022 | |
(US$ millions) | ||
Non-current legal provisions ......................................................................................................................................... | 6 | 16 |
Long-term portion of asset retirement obligations ...................................................................................................... | 173 | 155 |
Long-term portion of deferred income on tower sale and leasebacks recognized .................................................... | 31 | 32 |
Long-term employment obligations ............................................................................................................................. | 51 | 37 |
Other non-current liabilities ........................................................................................................................................... | 68 | 55 |
Total ................................................................................................................................................................................ | 330 | 295 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | |
(US$ millions) | ||
Long-term portion ............................................................................................................................................................... | 21 | 21 |
Short-term portion ............................................................................................................................................................... | 65 | 61 |
Less: provisions for expected credit losses ......................................................................................................................... | (4) | (5) |
Total ..................................................................................................................................................................................... | 82 | 77 |
2023 | 2022 | |
(US$ millions) | ||
Long-term portion ............................................................................................................................................................... | 74 | 2 |
Short-term portion ............................................................................................................................................................... | 82 | 87 |
Total ..................................................................................................................................................................................... | 156 | 88 |
2023 | 2022 | |
(US$ millions) | ||
Net at January 1 ................................................................................................................................................................. | 10 | 8 |
Contract costs capitalized ................................................................................................................................................... | 5 | 5 |
Amortization of contract costs ............................................................................................................................................ | (4) | (3) |
Net at December 31 ........................................................................................................................................................... | 12 | 10 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
2023 | 2022 | 2021 | |
(US$ millions) | |||
Audit fees ............................................................................................................................................. | 5.6 | 5.1 | 5.2 |
Audit related fees ................................................................................................................................ | 0.8 | 1.3 | 1.4 |
Tax fees ................................................................................................................................................ | 0.2 | 0.2 | 0.1 |
Other fees ............................................................................................................................................ | 0.3 | 0.2 | 0.4 |
Total .................................................................................................................................................... | 6.9 | 6.8 | 7.1 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Note | 2023 | 2022 | 2021 | |
(US$ millions) | ||||
Investing activities | ||||
Acquisition of property, plant and equipment ....................................................... | E.2.2. | 121 | (23) | (47) |
Acquisition of lease right of use assets obtained in exchange of lease liabilities . | E.3. | 63 | 127 | 106 |
Asset retirement obligations ................................................................................... | E.2.2. | 30 | 18 | 32 |
Financing activities | ||||
Share based compensation ..................................................................................... | B.4.1. | 52 | 29 | 17 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Expenses | 2023 | 2022 | 2021 |
(US$ millions) | |||
Purchases of goods and services from Miffin (i) ................................................................................. | — | — | (165) |
Purchases of goods and services from EPM ....................................................................................... | (45) | (45) | (39) |
Other expenses ................................................................................................................................... | (10) | (18) | (16) |
Total .................................................................................................................................................... | (55) | (63) | (220) |
Income and gains | 2023 | 2022 | 2021 |
(US$ millions) | |||
Sale of goods and services to Miffin (i) ............................................................................................... | — | — | 299 |
Sale of goods and services to EPM ..................................................................................................... | 12 | 11 | 14 |
Other revenue ..................................................................................................................................... | — | 1 | 2 |
Total .................................................................................................................................................... | 12 | 11 | 314 |
December 31 | ||
2023 | 2022 | |
Liabilities | (US$ millions) | |
Payables to Honduras joint venture(ii) .......................................................................................................................... | 68 | 48 |
Payables to EPM .............................................................................................................................................................. | 33 | 39 |
Other accounts payable ................................................................................................................................................. | 2 | 2 |
Total ................................................................................................................................................................................ | 103 | 88 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
December 31 | ||
2023 | 2022 | |
Assets | (US$ millions) | |
Receivables from EPM .................................................................................................................................................... | 2 | 2 |
Receivables from Honduras joint venture ..................................................................................................................... | 9 | 13 |
Total ................................................................................................................................................................................ | 12 | 15 |
Statement of income $ millions | Millicom Group (A) | Colombia Unrestricted Subsidiaries (B) | Intercompany Eliminations (C) | Millicom Restricted Group (A)-(B) net of (C) |
Year ended December 31, 2023 | ||||
Revenue ........................................................................... | 5,661 | 1,313 | — | 4,348 |
Equipment, programming and other direct costs .......... | (1,507) | (392) | (3) | (1,118) |
Operating expenses ......................................................... | (2,043) | (501) | 3 | (1,539) |
Depreciation .................................................................... | (978) | (269) | — | (709) |
Amortization .................................................................... | (360) | (100) | — | (260) |
Share of profit in Honduras joint venture ....................... | 42 | — | — | 42 |
Other operating income (expenses), net ........................ | 10 | 9 | — | 1 |
Operating profit ............................................................. | 826 | 60 | 1 | 766 |
Net financial expenses ..................................................... | (684) | (242) | 10 | (432) |
Other non-operating (expenses) income, net ................ | 36 | 32 | — | 4 |
Profit (loss) from other joint ventures and associates, net .................................................................................... | (3) | — | — | (3) |
Profit (loss) before taxes from continuing operations ...................................................................... | 175 | (150) | 11 | 336 |
Tax expense ..................................................................... | (424) | (176) | — | (248) |
Profit (loss) from continuing operations .................... | (249) | (326) | 11 | 87 |
Profit (loss) from discontinued operations, net of tax .... | 4 | — | — | 4 |
Net profit (loss) for the year ......................................... | (245) | (326) | 11 | 91 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Statement of financial position $ millions | Millicom Group (A) | Colombia Unrestricted Subsidiaries (B) | Intercompany Eliminations (C) | Millicom Restricted Group (A)-(B) net of (C) |
December 31, 2023 | ||||
ASSETS | ||||
NON-CURRENT ASSETS | ||||
Intangible assets, net ............................................................... | 7,785 | 1,152 | — | 6,633 |
Property, plant and equipment, net ....................................... | 3,107 | 884 | — | 2,223 |
Right of use assets, net ............................................................ | 896 | 229 | — | 667 |
Investment in Honduras joint venture ................................... | 576 | — | — | 576 |
Contract costs, net ................................................................... | 12 | — | — | 12 |
Deferred tax assets .................................................................. | 141 | 1 | — | 140 |
Other non-current assets ........................................................ | 84 | 29 | 54 | 109 |
TOTAL NON-CURRENT ASSETS ............................................ | 12,601 | 2,295 | 54 | 10,359 |
CURRENT ASSETS ................................................................... | ||||
Inventories ............................................................................... | 45 | 8 | — | 37 |
Trade receivables, net .............................................................. | 443 | 128 | — | 314 |
Contract assets, net ................................................................. | 82 | 7 | — | 75 |
Amounts due from non-controlling interests, associates and joint ventures ................................................................... | 12 | 4 | — | 8 |
Prepayments and accrued income ......................................... | 168 | 35 | — | 132 |
Current income tax assets ....................................................... | 118 | 66 | — | 52 |
Supplier advances for capital expenditure ............................. | 21 | 1 | — | 20 |
Other current assets, including derivatives financial instruments .............................................................................. | 196 | 43 | 61 | 215 |
Restricted cash ......................................................................... | 56 | 1 | — | 55 |
Cash and cash equivalents ...................................................... | 775 | 36 | — | 739 |
TOTAL CURRENT ASSETS ...................................................... | 1,915 | 330 | 61 | 1,647 |
TOTAL ASSETS ........................................................................ | 14,516 | 2,625 | 115 | 12,006 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Statement of financial position $ millions | Millicom Group (A) | Colombia Unrestricted Subsidiaries (B) | Intercompany Eliminations (C) | Millicom Restricted Group (A)-(B) net of (C) |
EQUITY .................................................................................... | ||||
Share capital and premium ..................................................... | 1,334 | — | — | 1,334 |
Treasury shares ........................................................................ | (8) | — | — | (8) |
Other reserves .......................................................................... | (500) | (373) | — | (127) |
Retained profits ....................................................................... | 2,785 | 640 | 113 | 2,258 |
Net profit/ (loss) for the period/year attributable to owners of the Company ....................................................................... | (82) | (163) | — | 81 |
Equity attributable to owners of the Company ................ | 3,529 | 105 | 113 | 3,538 |
Non-controlling interests ........................................................ | (84) | (85) | — | 1 |
TOTAL EQUITY ........................................................................ | 3,445 | 20 | 113 | 3,538 |
LIABILITIES .............................................................................. | ||||
NON-CURRENT LIABILITIES .................................................. | ||||
Debt and financing .................................................................. | 6,476 | 601 | — | 5,875 |
Lease liabilities ......................................................................... | 854 | 226 | — | 628 |
Derivative financial instruments ............................................. | 46 | — | — | 46 |
Amounts due to non-controlling interests, associates and joint ventures ........................................................................... | 12 | 54 | — | (42) |
Payables and accruals for capital expenditure ....................... | 885 | 846 | — | 38 |
Other non-current liabilities - Total ........................................ | 330 | 166 | — | 163 |
Deferred tax liabilities .............................................................. | 140 | — | — | 140 |
TOTAL NON-CURRENT LIABILITIES ..................................... | 8,742 | 1,894 | — | 6,848 |
Debt and financing .................................................................. | 221 | 111 | — | 109 |
Lease liabilities ......................................................................... | 189 | 65 | — | 124 |
Put option liability ................................................................... | 86 | — | — | 86 |
Payables and accruals for capital expenditure ....................... | 314 | 112 | — | 202 |
Other trade payables ............................................................... | 390 | 123 | — | 266 |
Amounts due to non-controlling interests, associates and joint ventures ........................................................................... | 62 | 65 | — | (3) |
Accrued interest and other expenses ..................................... | 444 | 92 | — | 353 |
Current income tax liabilities .................................................. | 93 | 1 | — | 93 |
Contract liabilities .................................................................... | 156 | 5 | — | 151 |
Provisions and other current liabilities ................................... | 374 | 137 | 2 | 239 |
TOTAL CURRENT LIABILITIES ............................................... | 2,329 | 711 | 2 | 1,620 |
TOTAL LIABILITIES ................................................................. | 11,071 | 2,605 | 2 | 8,468 |
TOTAL EQUITY AND LIABILITIES .......................................... | 14,516 | 2,625 | 115 | 12,006 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Notes to the Consolidated Financial Statements For the years ended December 31, 2023, 2022 and 2021 |
Table of contents | ||
Page | ||
F- | ||
Balance sheet as at December 31, 2023 | F- | |
December 31, 2023 | F- | |
December 31, 2023 | F- | |
Notes | |||
USD | USD | ||
ASSETS | |||
Fixed assets | |||
Intangible assets | 3 | ||
Concessions, patents, licenses, trade marks and similar rights and assets , if they were acquired for valuable consideration and need not be shown under C.I.3 | 17,221,851 | 18,598,798 | |
Payments on account and intangible fixed assets under development | 5,655,488 | 6,875,357 | |
Tangible assets | 4 | ||
Other fixtures and fittings, tools and equipment | 848,828 | 1,082,791 | |
Payments on account and tangible assets in the course of construction | 760,636 | 1,178,188 | |
Financial assets | 5 | ||
Shares in affiliated undertakings | 6,621,555,413 | 6,154,728,999 | |
Other loans | 144,298,535 | — | |
6,790,340,751 | 6,182,464,133 | ||
Current assets | |||
Stocks | |||
Finished goods and goods for resale | 6 | 20,282,536 | — |
Debtors | 7 | ||
Amounts owed by affiliated undertakings | |||
becoming due and payable within one year | 426,806,691 | 209,912,806 | |
becoming due and payable after more than one year | 295,062,990 | 747,313,429 | |
Amounts owed by undertakings with which the company is linked by virtue of participating interests | |||
becoming due and payable within one year | — | 138,310 | |
Other debtors | 1,392,959 | 2,364,690 | |
Investments | |||
Own shares | 8 | 6,656,712 | 15,316,701 |
Cash at bank and in hand | 367,441,513 | 646,219,447 | |
1,117,643,401 | 1,621,265,383 | ||
Prepayments | 9 | 45,604,252 | 53,597,716 |
TOTAL ASSETS | 7,953,588,404 | 7,857,327,232 |
Millicom International Cellular S.A. |
Balance Sheet as at December 31, 2023 |
Continued | Notes | 31-Dec 2023 | 31-Dec 2022 |
USD | USD | ||
EQUITY AND LIABILITIES | |||
Capital and reserves | 8 | ||
Subscribed capital | 258,144,458 | 258,144,458 | |
Share premium account | 1,090,559,119 | 1,081,899,148 | |
Reserves | |||
Cash flow hedge reserve | (4,354,251) | (447,561) | |
Legal reserve | 18,253,643 | 16,357,968 | |
Reserve for own shares | 6,656,730 | 15,316,699 | |
Profit brought forward | 1,963,155,917 | 1,927,138,093 | |
Profit for the financial year | 344,874,950 | 37,913,504 | |
3,677,290,566 | 3,336,322,309 | ||
TOTAL EQUITY | |||
Provisions | 10 | ||
Other provisions | 64,454,461 | 74,297,341 | |
Creditors | |||
Debenture loans | |||
becoming due and payable after more than one year | 11 | 2,428,971,973 | 2,641,836,130 |
Amounts owed to affiliated undertakings | 12 | ||
becoming due and payable within one year | 853,598,055 | 1,275,848,133 | |
becoming due and payable after more than one year | 841,227,874 | 440,622,664 | |
Amounts owed to undertakings with which the company is linked by virtue of participating interests | |||
becoming due and payable within one year | 13 | 7,635,462 | 6,680,129 |
Other creditors | |||
Tax authorities | 62,996 | 17,164 | |
Social security authorities | 91,749 | 38,985 | |
Other creditors | 14 | ||
becoming due and payable within one year | 79,276,799 | 80,455,953 | |
becoming due and payable after more than one year | 637,245 | 781,894 | |
4,211,502,153 | 4,446,281,052 | ||
Deferred income | 341,224 | 426,530 | |
TOTAL LIABILITIES | 4,276,297,838 | 4,521,004,923 | |
TOTAL EQUITY AND LIABILITIES | 7,953,588,404 | 7,857,327,232 |
Millicom International Cellular S.A. |
Balance Sheet as at December 31, 2023 |
Notes | 31-Dec 2023 | 31-Dec 2022 | |
USD | USD | ||
Other operating income | 15 | 278,155,018 | 236,104,387 |
Staff costs | 16 | ||
Wages and salaries | (72,974,347) | (39,801,687) | |
Social Security costs | (1,736,739) | (1,094,922) | |
Other staff costs | (990,496) | (378,604) | |
Value adjustments | |||
In respect of formation expenses and of tangible and intangible assets | 3,4 | (8,838,482) | (8,856,246) |
In respect of current assets | 7 | — | (3,043,032) |
Other operating charges | 17 | (276,011,973) | (236,011,363) |
Income from participating interests | 18 | ||
derived from affiliated undertakings | 562,117,001 | 552,170,882 | |
Other interest and similar income | |||
derived from affiliated undertakings | 19 | 51,340,175 | 33,016,933 |
other interest and similar income | 20 | 30,248,451 | 255,680 |
Value adjustments in respect of financial assets and of investments held as current assets | 21 | 31,965,605 | (283,912,252) |
Interest payable and similar expenses | |||
Concerning affiliated undertakings | 22 | (78,010,323) | (40,395,806) |
Other interest and similar expenses | 23 | (163,768,145) | (170,645,131) |
Income tax | 24 | (5,039,599) | 3,726,173 |
Other taxes not included in the previous caption | (1,581,196) | (3,221,508) | |
Profit after taxation | 344,874,950 | 37,913,504 | |
Profit for the financial year | 344,874,950 | 37,913,504 |
Millicom International Cellular S.A. |
Profit and loss account for the year |
Millicom International Cellular S.A. |
Notes to the annual accounts as at December 31, 2023 |
US$ | Software | IRU's | Other | Work in Progress | Total |
As at January 1, 2023 | |||||
Cost | 45,120,258 | 11,267,401 | 520,489 | 6,875,356 | 63,783,504 |
Accumulated amortisation | (28,674,353) | (9,114,507) | (520,489) | — | (38,309,349) |
Carrying amount | 16,445,905 | 2,152,894 | — | 6,875,356 | 25,474,155 |
Additions (1) | — | — | — | 5,679,682 | 5,679,682 |
Disposals/impairments | (51,480) | — | — | — | (51,480) |
Category transfers | 6,899,547 | — | — | (6,899,547) | — |
Transfers from Tangible Assets | 376,922 | — | — | 376,922 | |
Amortisation | (7,467,666) | (1,134,274) | — | — | (8,601,940) |
As at December 31, 2023 | |||||
Cost | 52,345,247 | 11,267,401 | 520,489 | 5,655,491 | 69,788,628 |
Accumulated amortisation | (36,142,019) | (10,248,781) | (520,489) | — | (46,911,289) |
As at December 31, 2023 | 16,203,228 | 1,018,620 | — | 5,655,491 | 22,877,339 |
US$ | Software | IRU's | Other | Work in Progress | Total |
As at January 1, 2022 | |||||
Cost | 35,981,835 | 11,267,401 | 520,489 | 7,669,755 | 55,439,480 |
Accumulated amortisation | (22,797,408) | (7,980,234) | (520,489) | — | (31,298,131) |
Carrying amount | 13,184,427 | 3,287,167 | — | 7,669,755 | 24,141,349 |
Additions (1) | 10,059 | — | — | 7,484,292 | 7,494,351 |
Disposals | (1,758,879) | — | — | — | (1,758,879) |
Category transfers | 10,887,243 | — | — | (10,887,243) | — |
Transfers to tangible assets | — | — | — | 2,608,552 | 2,608,552 |
Amortisation | (5,876,945) | (1,134,273) | — | — | (7,011,218) |
As at December 31, 2022 | |||||
Cost | 45,120,258 | 11,267,401 | 520,489 | 6,875,356 | 63,783,504 |
Accumulated amortisation | (28,674,353) | (9,114,507) | (520,489) | — | (38,309,349) |
As at December 31, 2022 | 16,445,905 | 2,152,894 | — | 6,875,356 | 25,474,155 |
US$ | Leaseholds improvements | Other PPE | Right of use asset | Work in Progress | Total |
As at January 1, 2023 | |||||
Cost | 196,631 | 2,799,880 | 1,487,806 | 1,178,189 | 5,662,506 |
Accumulated depreciation | (99,541) | (2,753,799) | (548,187) | — | (3,401,527) |
Carrying amount | 97,090 | 46,081 | 939,619 | 1,178,189 | 2,260,979 |
Additions | — | — | — | 41,751 | 41,751 |
Disposals | — | — | — | (79,797) | (79,797) |
Transfer to Intangible Assets | — | — | (376,922) | (376,922) | |
Depreciation | (39,326) | (27,694) | (169,527) | — | (236,547) |
As at December 31, 2023 | |||||
Cost | 196,631 | 2,799,880 | 1,487,806 | 763,221 | 5,247,538 |
Accumulated depreciation | (138,867) | (2,781,493) | (717,714) | — | (3,638,074) |
As at December 31, 2023 | 57,764 | 18,387 | 770,092 | 763,221 | 1,609,464 |
US$ | Leaseholds improvements | Other PPE | Right of use asset | Work in Progress | Total |
As at January 1, 2022 | |||||
Cost | 196,631 | 2,741,362 | 1,487,806 | 3,384,412 | 7,810,211 |
Accumulated depreciation | (60,215) | (2,707,664) | (378,621) | — | (3,146,500) |
Carrying amount | 136,416 | 33,698 | 1,109,185 | 3,384,412 | 4,663,711 |
Additions | — | 532 | — | 460,315 | 460,847 |
Transfers | — | 57,986 | — | (57,986) | — |
Depreciation | (39,326) | (46,135) | (169,566) | — | (255,027) |
As at December 31, 2022 | |||||
Cost | 196,631 | 2,799,880 | 1,487,806 | 1,178,189 | 5,662,506 |
Accumulated depreciation | (99,541) | (2,753,799) | (548,187) | — | (3,401,527) |
As at December 31, 2022 | 97,090 | 46,081 | 939,619 | 1,178,189 | 2,260,979 |
December 31, 2023 | December 31, 2022 | ||||||
US$ | US$ | ||||||
Shares in affiliated undertakings | Shares in participating interest (1) | Other loans (2) | Shares in affiliated undertakings | Shares in participating interest | Other loans | ||
Cost | |||||||
Opening balance | 7,010,878,721 | 123,649,408 | 40,000,000 | 6,949,647,850 | 123,649,408 | 40,000,000 | |
Additions (3) | 466,826,414 | — | 144,298,535 | 61,230,871 | — | — | |
Closing balance | 7,477,705,135 | 123,649,408 | 184,298,535 | 7,010,878,721 | 123,649,408 | 40,000,000 | |
Value adjustments | |||||||
Opening balance | (856,149,722) | (123,649,408) | (40,000,000) | (582,950,361) | (123,649,408) | (40,000,000) | |
Impairment during the year | — | — | — | (273,199,361) | — | — | |
Closing balance | (856,149,722) | (123,649,408) | (40,000,000) | (856,149,722) | (123,649,408) | (40,000,000) | |
Net book value | |||||||
Opening balance | 6,154,728,999 | — | — | 6,366,697,490 | — | — | |
Closing balance | 6,621,555,413 | — | 144,298,535 | 6,154,728,999 | — | — | |
Name of the Company | Country | Percent shares held | Opening carrying value | Additions/ Disposals (1) | Closing carrying value | Opening value adjustments | Charge/ Reversal | Closing value adjustments | Closing Net book value | Percent shares held |
% | US$ | US$ | US$ | US$ | US$ | US$ | US$ | % | ||
Millicom International Operations S.A. | Luxembourg | 100 | 5,851,412,180 | 301,010,760 | 6,152,422,940 | — | — | — | 6,152,422,940 | 100 |
Millicom Spain S.L. | Spain | 100 | 1,080,644,642 | 119,500,000 | 1,200,144,642 | (847,258,403) | — | (847,258,403) | 352,886,239 | 100 |
Millicom Global Employment Company S.à r.l. | Luxembourg | 100 | 11,269,887 | — | 11,269,887 | (8,891,319) | — | (8,891,319) | 2,378,568 | 100 |
Lati International S.A. | Luxembourg | — | — | 30,120,313 | 30,120,313 | — | — | 30,120,313 | 100 | |
Shai Holding S.A. | Luxembourg | 100 | 31,236,399 | — | 31,236,399 | — | — | — | 31,236,399 | 100 |
Millicom Telecommunications S.A. | Luxembourg | 100 | 36,002,625 | 16,195,342 | 52,197,967 | — | — | — | 52,197,967 | 100 |
Millicom SSC, S.A. de C.V. | El Salvador | 99.99 | 249,999 | — | 249,999 | — | — | — | 249,999 | 99.99 |
InfraCo S.A. | Luxembourg | 100 | 35,000 | — | 35,000 | — | — | — | 35,000 | 100 |
Millicom Digital Ventures B.V. | Netherlands | 100 | 10,000 | — | 10,000 | — | — | — | 10,000 | 100 |
Millicom CAM SEM S.A. | Panama | 100 | 10,000 | — | 10,000 | — | — | — | 10,000 | 100 |
Millicom Services AB | Sweeden | 100 | 7,786 | — | 7,786 | — | — | — | 7,786 | 100 |
Millicom International Services LLC | U.S.A. | 100 | 100 | — | 100 | — | — | — | 100 | 100 |
Millicom USA Holdings LLC | U.S.A. | 100 | 100 | — | 100 | — | — | — | 100 | 100 |
Millicom Services UK Ltd | United Kingdom | 100 | 2 | — | 2 | — | — | — | 2 | 100 |
466,826,415 | (856,149,722) | — | (856,149,722) |
Name of the Company | Additions/ Closing carrying value |
2023 | |
US$ | |
Lati Telecom Infrastructure Bolivia S.A (1) | 63,207,859 |
UNE EPM Telecomunicaciones S.A. (2) | 54,042,606 |
Lati Paraguay S.A. (3) | 13,479,386 |
Lati Infrastructure Panama S.A. (4) | 10,540,913 |
Lati El Salvador S.A. de C.V. (5) | 3,027,771 |
Total December 31, 2023 | Total December 31, 2022 | |
US$ | US$ | |
Amounts owed by affiliated undertakings before value adjustment | ||
becoming due and payable within one year | 497,004,520 | 280,110,635 |
Value adjustments in amounts owed by affiliated undertakings | ||
becoming due and payable within one year | (70,197,829) | (70,197,829) |
Amounts owed by affiliated undertakings after value adjustment | ||
becoming due and payable within one year (1) | 426,806,691 | 209,912,806 |
Amounts owed by affiliated undertakings after value adjustment | ||
becoming due and payable after more than one year (2) | 295,062,990 | 747,313,429 |
Amounts owed by undertakings in which the company is linked by virtue of participating interests becoming due and payable within one year | — | 138,310 |
Other receivables becoming due and payable within one year | 1,392,959 | 2,364,690 |
723,262,640 | 959,729,235 |
(1) | Total December 31, 2023 | ||||
Amounts owed by | Amounts owed to | Net balance before value adjustments | Value adjustments | Net balance after value adjustments | |
Millicom Spain, S.L | 186,173,157 | (38,145,550) | 148,027,607 | — | 148,027,607 |
Millicom Cable 200 N.V. | 134,986,284 | — | 134,986,284 | — | 134,986,284 |
Telefonia Celular de Nicaragua, S.A. | 68,183,946 | (5,168,270) | 63,015,676 | — | 63,015,676 |
UNE EPM Telecomunicaciones S.A. | 24,120,464 | (967,230) | 23,153,234 | — | 23,153,234 |
Millicom Cable 209 N .V. | 15,004,660 | — | 15,004,660 | — | 15,004,660 |
Telecomunicaciones Digitales, S.A. | 17,001,232 | (2,017,069) | 14,984,163 | — | 14,984,163 |
Millicom International One S.L.U. | 14,591,673 | (1,142,545) | 13,449,128 | — | 13,449,128 |
Colombia Movil S.A. | 5,933,808 | (336,029) | 5,597,779 | (3,350,000) | 2,247,779 |
Millicom LIH S.A. (MLIH) | 2,117,937 | (2,091) | 2,115,846 | — | 2,115,846 |
Lati Telecom Infrastructure Bolivia S.A | 1,312,307 | — | 1,312,307 | — | 1,312,307 |
Other | (5,613,169) | 80,971,006 | 75,357,837 | (66,847,830) | 8,510,007 |
463,812,299 | 33,192,222 | 497,004,521 | (70,197,830) | 426,806,691 | |
Total December 31, 2022 | |||||
Amounts owed by | Amounts owed to | Net balance before value adjustments | Value adjustments | Net balance after value adjustments | |
Millicom Spain, S.L. | 166,010,087 | (16,178,745) | 149,831,342 | — | 149,831,342 |
Telefonía Celular de Nicaragua, S.A. | 63,214,216 | (29,272,691) | 33,941,525 | — | 33,941,525 |
Millicom International One S.L.U | 10,525,610 | 8,989 | 10,534,599 | — | 10,534,599 |
Digital Services S.A. | 6,195,341 | — | 6,195,341 | — | 6,195,341 |
Millicom Cable 200 N.V. | 2,681,657 | — | 2,681,657 | — | 2,681,657 |
Millicom LIH S.A. (MLIH) | 1,680,628 | (2,028) | 1,678,600 | — | 1,678,600 |
Other | 79,034,821 | (3,787,250) | 75,247,571 | (70,197,830) | 5,049,741 |
329,342,360 | (49,231,725) | 280,110,635 | (70,197,830) | 209,912,805 | |
(2) | Total December 31, 2023 | ||
Amounts owed by | Amounts owed to | Net balance | |
Telefonia Celular de Nicaragua, S.A. (1) | 151,062,990 | — | 151,062,990 |
Millicom International One S.L.U. (2) | 144,000,000 | — | 144,000,000 |
295,062,990 | — | 295,062,990 | |
Total December 31, 2022 | |||
Amounts owed by | Amounts owed to | Net balance | |
Millicom LIH S.A. | 289,987,221 | — | 289,987,221 |
Telefonia Celular de Nicaragua, S.A. | 173,362,617 | — | 173,362,617 |
Millicom International One S.L.U. | 144,000,000 | — | 144,000,000 |
Millicom Cable 200 N.V. | 126,071,668 | — | 126,071,668 |
Millicom Cable 209 N .V. | 13,891,923 | — | 13,891,923 |
747,313,429 | — | 747,313,429 | |
Total December 31, 2023 | |||
(3) | Amounts owed by | Amounts owed to | Net balance |
Navega, S.A. de C.V. | — | — | — |
— | — | — | |
Total December 31, 2022 | |||
Amounts owed by | Amounts owed to | Net balance | |
Navega, S.A. de C.V. | 139,920 | (1,610) | 138,310 |
139,920 | (1,610) | 138,310 | |
Number of shares outstanding | Share capital | Share premium | Reserve for own shares | Cash flow Hedge Reserve | Legal reserve | Accumulated profits | Profit for the year | Total shareholders' equity | |
US$ | US$ | US$ | US$ | US$ | US$ | US$ | US$ | ||
Balance as at December 31, 2022 | 172,096,305 | 258,144,458 | 1,081,899,148 | 15,316,699 | (447,561) | 16,357,968 | 1,927,138,093 | 37,913,504 | 3,336,322,309 |
Allocation of 2022 result | — | — | — | — | — | — | 37,913,504 | (37,913,504) | — |
Dividends | — | — | — | — | — | — | — | — | — |
Legal reserve increase | — | — | — | — | — | 1,895,675 | (1,895,675) | — | — |
Acquisition of own shares | — | — | (9,714,383) | 9,714,383 | — | — | — | — | — |
Transfer from reserve for own shares | — | — | (30,250,245) | 30,250,245 | — | — | — | — | — |
Cash flow hedge reserve (1) | — | — | — | (3,906,690) | — | — | — | (3,906,690) | |
Long term incentive plans | — | — | 48,624,599 | (48,624,599) | — | — | — | — | — |
Profit for the year | — | — | — | — | — | — | 344,874,950 | 344,874,950 | |
Balance as at December 31, 2023 | 172,096,305 | 258,144,458 | 1,090,559,119 | 6,656,730 | (4,354,251) | 18,253,643 | 1,963,155,916 | 344,874,950 | 3,677,290,565 |
Number of shares outstanding | Share capital | Share premium | Reserve for own shares | Cash flow Hedge Reserve | Legal reserve | Accumulated profits | Profit for the year | Total shareholders' equity | |
US$ | US$ | US$ | US$ | US$ | US$ | US$ | US$ | ||
Balance as at December 31, 2022 | 101,739,217 | 152,608,826 | 412,499,006 | 43,763,429 | (7,411,889) | 16,357,968 | 1,722,331,795 | 204,806,298 | 2,544,955,433 |
Allocation of 2021 result | — | — | — | — | — | — | 204,806,298 | (204,806,298) | — |
Effects of rights offering | 70,357,088 | 105,535,632 | 640,953,412 | — | — | — | — | — | 746,489,044 |
Acquisition of own shares | — | — | (3,444,021) | 3,444,021 | — | — | — | — | — |
Transfer from reserve for own shares | — | — | 15,721,493 | (15,721,493) | — | — | — | — | — |
Cash flow hedge reserve (1) | — | — | — | 6,964,328 | — | — | — | 6,964,328 | |
Long term incentive plans | — | — | 16,169,258 | (16,169,258) | — | — | — | — | — |
Profit for the year | — | — | — | — | — | — | 37,913,504 | 37,913,504 | |
Balance as at December 31, 2022 | 172,096,305 | 258,144,458 | 1,081,899,148 | 15,316,699 | (447,561) | 16,357,968 | 1,927,138,093 | 37,913,504 | 3,336,322,309 |
Plan awards and shares expected to vest | 2023 Plans | 2022 Plans | 2021 Plans | 2020 Plans | |||||||
(number of shares) | Performance Plan | Deferred plan | Performance Plan | Deferred plan | Performance Plan | Deferred plan | Performance Plan | Deferred plan | |||
Initial shares granted | 818,842 | 2,375,143 | 306,641 | 865,862 | 451,363 | 536,890 | 341,897 | 370,131 | |||
Additional shares granted (1) | — | — | — | 47,588 | — | 5,824 | — | 5,928 | |||
Effect of the Right Offering (2) | — | — | 83,926 | 227,947 | 115,575 | 93,375 | 20,862 | 32,526 | |||
Total shares granted | 818,842 | 2,375,143 | 390,567 | 1,141,397 | 566,938 | 636,089 | 362,759 | 408,585 | |||
Revision for forfeitures | (101,108) | (51,309) | (52,623) | (54,595) | (63,624) | (45,747) | — | (41,791) | |||
Revision for cancellations | — | — | — | — | — | — | — | — | |||
Total before issuances | 717,734 | 2,323,834 | 337,944 | 1,086,802 | 503,314 | 590,342 | 362,759 | 366,794 | |||
Shares issued in 2020 | — | — | — | — | — | — | — | (3,571) | |||
Shares issued in 2021 | — | — | — | — | (1,121) | (5,760) | — | (113,653) | |||
Shares issued in 2022 | — | — | — | (13,957) | (2,071) | (160,596) | — | (100,362) | |||
Shares issued in 2023 | (31,124) | (354,331) | (29,885) | (476,256) | (120,419) | (234,157) | — | (149,208) | |||
Performance conditions not met | — | — | — | — | — | — | (362,759) | — | |||
Shares still expected to vest | 686,610 | 1,969,503 | 308,059 | 596,589 | 379,703 | 189,829 | — | — | |||
Estimated cost over the vesting period (US$ millions) | 11 | 42 | 6 | 20 | 18 | 19 | — | — | |||
Risk-free rate % | Dividend yield % | Share price volatility(i) % | Award term (years) | Share fair value (in US$) | |
Performance share plan 2023 (Relative TSR) | 4.66% | —% | 52.88% | 2.82 | 31.13 |
Performance share plan 2022 (Relative TSR) | 2.01% | —% | 47.94% | 2.8 | 29.12 |
Performance share plan 2021 (Relative TSR) | 0.29% | 1.28% | 46.28% | 2.82 | 52.99 |
Performance share plan 2020 (Relative TSR) | 0.61% | 1.47% | 24.54% | 2.93 | 55.66 |
Performance share plan 2019 (Relative TSR) | (0.24)% | 3.01% | 26.58% | 2.93 | 49.79 |
Total December 31, 2023 | Total December 31, 2022 | |
US$ | US$ | |
Unamortized loan origination costs (1) | 21,411,166 | 26,611,752 |
Unamortized right offering expenses (2) | 17,808,005 | 23,744,007 |
Other prepayments | 6,385,081 | 3,241,957 |
45,604,252 | 53,597,716 |
Total December 31, 2023 | Total December 31, 2022 | |
US$ | US$ | |
Derivative financial instrument (1) | 45,932,724 | 52,804,578 |
Provisions related to investments disposed of (2) | 66,000 | 7,030,875 |
Income Tax Risk provision (Note 25) | 17,053,183 | 12,053,294 |
Other provisions | 1,402,554 | 2,408,594 |
64,454,461 | 74,297,341 |
After one year and within five years | More than five years | Total December 31, 2023 | Total December 31, 2022 | |
US$ | US$ | US$ | US$ | |
US$500M 5.125% Senior Notes (1) | — | 450,000,000 | 450,000,000 | 450,000,000 |
COP144Bn 9.45% Senior Notes (2) | 57,742,660 | — | 57,742,660 | 50,000,000 |
US$500M 6.625% Senior Notes (3) | 147,855,600 | — | 147,855,600 | 147,855,600 |
US$750M 6.25% Senior Notes (4) | 675,000,000 | 675,000,000 | 675,000,000 | |
SEK2Bn 2.35% + Stibor Senior Notes (5) | — | — | — | 213,986,969 |
SEK2.25Bn 3.00% + Stibor Senior Notes (6) | — | 223,360,534 | 223,360,534 | 215,759,040 |
US$500M 4.5% Senior Notes (7) | — | 775,013,179 | 775,013,179 | 789,234,521 |
US$100M DNB Bilateral Loan (8) | 100,000,000 | — | 100,000,000 | 100,000,000 |
305,598,260 | 2,123,373,713 | 2,428,971,973 | 2,641,836,130 |
Notional amount in currency | Currency sold | Currency bought | Maturity date |
2,250 million SEK | USD | SEK | Jan 13, 2027 |
Total December 31, 2023 | |||
Amounts owed by | Amounts owed to | Net balance | |
Millicom International II N.V. (1) | 1,216,891 | (495,493,950) | (494,277,059) |
Millicom International Services Llc | 77,700 | (83,677,546) | (83,599,846) |
Grupo de Comunicaciones Digitales S.A. | 187,529 | (78,737,265) | (78,549,736) |
Telefónica Celular del Paraguay S.A. | 34,121 | (49,179,944) | (49,145,823) |
Millicom International Operations S.A. | 10,383,794 | (46,837,407) | (36,453,613) |
Millicom International Enterprises AB | 7,483 | (33,273,606) | (33,266,123) |
Telemovil El Salvador, S.A. de C.V. | 354,151 | (14,258,400) | (13,904,249) |
Millicom Telecommunications S.A. | (10,911) | (9,754,717) | (9,765,628) |
Millicom CAM SEM, S.A. | 487,445 | (8,386,821) | (7,899,376) |
Mobile Cash Paraguay S.A. | — | (7,394,991) | (7,394,991) |
Servicios y Productos Multimedios S.A | — | (7,195,469) | (7,195,469) |
Millicom Services U.K. | 779,531 | (5,712,352) | (4,932,821) |
Digital Wallet Panama, S.A. | — | (3,194,577) | (3,194,577) |
Telefónica Celular de Bolivia, S.A. | 83,113 | (3,246,825) | (3,163,712) |
Millicom SSC, S.A. de C.V. | 690 | (3,108,108) | (3,107,418) |
Servicios Especializados en Telecomunicaciones, S. A. | — | (3,064,171) | (3,064,171) |
Millicom Services Colombia S.A.S. | 1,000 | (3,021,647) | (3,020,647) |
Shai Holding S.A. | 3,099,024 | (5,320,127) | (2,221,103) |
Millicom International V N.V. | 24,665 | (2,170,604) | (2,145,939) |
Navega.Com, S.A. | — | (2,046,524) | (2,046,524) |
Distribuidora Internacional de Comunicaciones, S. A. | — | (1,390,239) | (1,390,239) |
Other | 1,423,749 | (5,282,740) | (3,858,991) |
18,149,975 | (871,748,030) | (853,598,055) | |
Total December 31, 2022 | |||
Amounts owed by | Amounts owed to | Net balance | |
Millicom International II N.V. | 36,425 | (989,052,452) | (989,016,027) |
Millicom International Services Llc | 73,794 | (60,527,761) | (60,453,967) |
Grupo de Comunicaciones Digitales S.A. | 1,464,210 | (40,475,567) | (39,011,357) |
Telecomunicaciones Digitales, S.A. | 488,959 | (31,680,325) | (31,191,366) |
Telefónica Celular de Bolivia, S.A. | 249,724 | (27,555,967) | (27,306,243) |
Comunicaciones Celulares, S.A. | 1,288,972 | (27,483,506) | (26,194,534) |
Millicom Telecommunications S.A. | — | (23,716,623) | (23,716,623) |
Telefónica Celular del Paraguay S.A. | 556,459 | (24,101,315) | (23,544,856) |
Telemovil El Salvador, S.A. de C.V. | 596,874 | (21,722,862) | (21,125,988) |
Millicom Services U.K. | 369,004 | (6,349,033) | (5,980,029) |
Millicom Cable Costa Rica, S.A. | 722,487 | (4,497,283) | (3,774,796) |
Millicom International Operations B.V. | 142 | (3,213,587) | (3,213,445) |
Servicios y Productos Multimedios S.A | 87,100 | (3,101,305) | (3,014,205) |
Shai Holding S.A. | 118,888 | (2,978,883) | (2,859,995) |
Millicom International Enterprises AB | 38,177 | (2,480,973) | (2,442,796) |
Millicom SSC, S.A. de C.V. | 261,058 | (2,653,542) | (2,392,484) |
Navega.Com, S.A. | 3,000 | (2,324,542) | (2,321,542) |
Millicom CAM SEM, S.A. | 487,445 | (2,723,684) | (2,236,239) |
Millicom International V N.V. | 18,839 | (2,175,331) | (2,156,492) |
Mobile Cash Paraguay S.A. | — | (1,087,583) | (1,087,583) |
Millicom Americas LLC | 377,523 | (1,220,490) | (842,967) |
UNE EPM Telecomunicaciones S.A. | 76,663 | (910,675) | (834,012) |
Servicios Especializados en Telecomunicaciones, S. A. | — | (444,652) | (444,652) |
Distribuidora Internacional de Comunicaciones, S. A. | — | (210,770) | (210,770) |
Colombia Movil S.A. | 50,068 | (245,578) | (195,510) |
Millicom Digital Ventures AB | 34,127 | (109,595) | (75,468) |
Millicom International S.L.U. | — | (54,033) | (54,033) |
Millicom Re S.A. | 10,673 | (51,616) | (40,943) |
Dinero Electrónico, S.A. | — | (36,671) | (36,671) |
Millicom Services B.V. | 9,935 | (29,402) | (19,467) |
Orbitel Servicios Internationales S.A. (OSI) | — | (17,920) | (17,920) |
Mobile Cash, SA de C.V. | — | (17,806) | (17,806) |
Edatel S.A. E.S.P | — | (12,467) | (12,467) |
Millicom Global Employment Company S.à r.l. | 178,163 | (183,043) | (4,880) |
7,598,709 | (1,283,446,842) | (1,275,848,133) | |
Total December 31, 2023 | |||
Amounts owed to | Amounts owed by | Net balance | |
Millicom International II N.V. (1) | (748,654,831) | — | (748,654,831) |
Millicom International Operations S.A. (2) | (90,573,043) | — | (90,573,043) |
Millicom Re S.A. (3) | (2,000,000) | — | (2,000,000) |
(841,227,874) | — | (841,227,874) | |
Total December 31, 2022 | |||
Amounts owed to | Amounts owed by | Net balance | |
Millicom International II N.V. | (293,500,000) | — | (293,500,000) |
Millicom International Operations S.A. | (145,122,664) | — | (145,122,664) |
Millicom Re S.A. | (2,000,000) | — | (2,000,000) |
(440,622,664) | — | (440,622,664) | |
Total December 31, 2023 | |||
Amounts owed to | Amounts owed by | Net balance | |
Telefonica Celular, S.A. de C.V. | (4,052,006) | 63,420 | (3,988,586) |
Navega, S.A. de C.V. | (3,786,796) | 139,920 | (3,646,876) |
(7,838,802) | 203,340 | (7,635,462) | |
Total December 31, 2022 | |||
Amounts owed to | Amounts owed by | Net balance | |
Telefonica Celular, S.A. de C.V. | (6,743,533) | 63,404 | (6,680,129) |
(6,743,533) | 63,404 | (6,680,129) | |
Total December 31, 2023 | Total December 31, 2022 | |
US$ | US$ | |
Value Creation Fees billed to operations | 265,450,297 | 215,900,940 |
Other intercompany revenue | 12,701,424 | 20,193,708 |
Other income | 3,297 | 9,739 |
278,155,018 | 236,104,387 |
Total December 31, 2023 | Total December 31, 2022 | |
US$ | US$ | |
Directors fees (1) | 2,840,594 | 2,331,927 |
Business support services (2) | 140,333,328 | 119,575,026 |
Bandwidth charges | 7,509,941 | 5,590,690 |
Consultancy fees | 8,945,315 | 20,649,283 |
Legal fees | 32,669,322 | 11,453,348 |
Tax, accounting and audit charges | 5,865,937 | 4,938,059 |
External services | 21,021,314 | 25,799,540 |
Other | 56,826,222 | 45,673,490 |
276,011,973 | 236,011,363 |
Total December 31, 2023 | Total December 31, 2022 | |
US$ | US$ | |
Interest income | 12,970,810 | 2,804,239 |
Foreign exchange (loss) gain | 17,277,641 | (2,548,559) |
30,248,451 | 255,680 |
Total December 31, 2023 | Total December 31, 2022 | |
(Impairment) / Reversal of impairment on own shares, net (note 8) | 31,880,014 | (10,712,891) |
Result on disposal of other investments (1) | 85,591 | — |
Value adjustments on shares in and loans on affiliated undertakings (note 5) | — | (273,199,361) |
Total | 31,965,605 | (283,912,252) |
Total December 31, 2023 | Total December 31, 2022 | |
Interest on bonds/loans | 151,140,713 | 149,019,962 |
Early redemption charges (note 11) | 1,198,762 | — |
Amortization of bond issuance cost (note 9) | 6,609,273 | 15,778,143 |
Interest on leases | 29,045 | 33,347 |
Other | 4,790,352 | 5,813,679 |
163,768,145 | 170,645,131 |