Millicom Statements
M4
Data from Millicom`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Millicom Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 458
-2 %
100
353
24.2
1 105
—
75.8
—
0
—
0
772
-2.8 %
52.9
333
7.1 %
22.8
-133
-9.1
-44
-3.02
156
2 %
10.7
78
5.3
78
-15.2 %
5.3
0.455
171.3
1 487
0.8 %
100
382
25.7
1 105
2 %
74.3
—
0
—
0
794
-8.1 %
53.4
311
42 %
20.9
-124
-8.3
-34
-2.3
153
131.8 %
10.3
71
4.8
92
246 %
6.2
0.537
171.35
1 475
3.6 %
100
392
26.6
1 083
2.1 %
73.4
—
0
—
0
864
0.2 %
58.6
219
10.1 %
14.8
-121
-8.1
-32
-2.2
66
83.3 %
4.5
222
15.1
-63
—
-4.3
-0.367
171.78
1 424
2.2 %
100
363
25.5
1 061
4.7 %
74.5
—
0
—
0
862
4.4 %
60.5
199
6.4 %
14
-133
-9.3
-30
-2.1
36
9.1 %
2.5
61
4.3
—
100 %
0
-0.02
171.6
1 393
1.8 %
100
380
27.3
1 013
1.6 %
72.7
—
0
—
0
826
1 %
59.3
187
4.5 %
13.4
-125
-9
-28
-2.01
33
-15.4 %
2.4
81
5.8
-22
-833.3 %
-1.6
-0.13
171.3
1 369
-0.9 %
100
372
27.2
997
-1.2 %
72.8
—
0
—
0
818
5 %
59.8
179
-22.2 %
13.1
-115
-8.4
-25
-1.8
39
-39.1 %
2.8
59
4.3
3
-94.7 %
0.2
0.02
170.9
1 381
-0.5 %
100
372
26.9
1 009
-1 %
73.1
—
0
—
0
779
-5.9 %
56.4
230
20.4 %
16.7
-162
-11.7
-4
-0.3
64
1500 %
4.6
22
1.6
57
278.1 %
4.1
0.33
171.2
1 388
-4.1 %
100
369
26.6
1 019
-3.1 %
73.4
—
0
—
0
828
1.3 %
59.7
191
-18.7 %
13.8
-165
-11.9
-22
-1.6
4
-94.4 %
0.3
53
3.8
-32
-124.8 %
-2.3
-0.2
170.9
1 447
2.8 %
100
395
27.3
1 052
1.3 %
72.7
—
0
—
0
817
0.6 %
56.5
235
4 %
16.2
-142
-9.8
-22
-1.5
71
-28.3 %
4.9
78
5.4
129
460.9 %
8.9
1.13
113.5
1 408
12.2 %
100
370
26.3
1 038
14.2 %
73.7
—
0
—
0
812
11.1 %
57.7
226
27 %
16.1
-119
-8.5
-8
-0.6
99
-86.5 %
7
69
4.9
23
-96.4 %
1.6
0.22
100.5
1 255
24.8 %
100
346
27.6
909
26.6 %
72.4
—
0
—
0
731
25 %
58.2
178
33.8 %
14.2
558
44.5
-5
-0.4
731
1988.6 %
58.2
92
7.3
643
12760 %
51.2
5.04
127.5
1 006
0.5 %
100
288
28.6
718
0.3 %
71.4
—
0
—
0
585
-9.2 %
58.2
133
84.7 %
13.2
-85
-8.4
-13
-1.3
35
151.5 %
3.5
12
1.2
5
105 %
0.5
0.03
128.8
1 001
0.2 %
100
285
28.5
716
-0.7 %
71.5
—
0
—
0
644
-5.2 %
64.3
72
71.4 %
7.2
-128
-12.8
-12
-1.2
-68
-326.7 %
-6.8
33
3.3
-100
-338.1 %
-10
-0.77
129.1
999
-8.2 %
100
278
27.8
721
-10.3 %
72.2
—
0
—
0
679
-9.6 %
68
42
-20.8 %
4.2
7
0.7
-14
-1.4
30
2900 %
3
20
2
42
175 %
4.2
0.41
101.3
1 088
6 %
100
284
26.1
804
8.6 %
73.9
—
0
—
0
751
12.9 %
69
53
-29.3 %
4.9
-22
-2.02
-15
-1.4
1
101.9 %
0.09
54
5
-56
-9.8 %
-5.1
-0.55
101.2
1 026
5.8 %
100
286
27.9
740
9.8 %
72.1
—
0
—
0
665
8.1 %
64.8
75
27.1 %
7.3
-118
-11.5
-10
-1
-53
—
-5.2
-1
-0.1
-51
55.7 %
-5
-0.5
101.2
970
-10.8 %
100
296
30.5
674
-13.9 %
69.5
—
0
—
0
615
-11.4 %
63.4
59
-33.7 %
6.1
-81
-8.4
-31
-3.2
-53
68.3 %
-5.5
65
6.7
-115
5.7 %
-11.9
-1.13
101.1
1 088
-5.4 %
100
305
28
783
-6.8 %
72
—
0
—
0
694
-8.6 %
63.8
89
9.9 %
8.2
-244
-22.4
-12
-1.1
-167
-161.4 %
-15.3
-16
-1.5
-122
-155.7 %
-11.2
-1.21
101.1
1 150
4.8 %
100
310
27
840
5.7 %
73
—
0
—
0
759
14.5 %
66
81
-38.6 %
7
205
17.8
-14
-1.2
272
389.4 %
23.7
30
2.6
219
268.5 %
19
2.16
101.2
1 097
4.1 %
100
302
27.5
795
5.2 %
72.5
—
0
—
0
663
-4.2 %
60.4
132
106.3 %
12
-220
-20.05
-6
-0.5
-94
-3033.3 %
-8.6
48
4.4
-130
-382.6 %
-11.9
-1.28
101.2
1 054
1.8 %
100
298
28.3
756
1.6 %
71.7
—
0
—
0
692
10.9 %
65.7
64
-46.7 %
6.1
-57
-5.4
-7
-0.7
-3
-107 %
-0.3
24
2.3
46
228.6 %
4.4
0.45
101.1
1 035
5.6 %
100
291
28.1
744
5.8 %
71.9
—
0
—
0
624
-2.7 %
60.3
120
93.5 %
11.6
-60
-5.8
-10
-1
43
165.2 %
4.2
18
1.7
14
114.9 %
1.4
0.14
101.1
980
-1 %
100
277
28.3
703
-0.8 %
71.7
—
0
—
0
641
17.8 %
65.4
62
-62.4 %
6.3
-123
-12.6
-5
-0.5
-66
-191.7 %
-6.7
45
4.6
-94
-238.2 %
-9.6
-0.92
100.8
990
-1 %
100
281
28.4
709
—
71.6
—
0
—
0
544
-4.2 %
54.9
165
17 %
16.7
-77
-7.8
-12
-1.2
72
132.3 %
7.3
—
0
68
6900 %
6.9
0.67
100.8
1 000
2.5 %
100
291
29.1
709
0.1 %
70.9
—
0
—
0
568
-3.7 %
56.8
141
19.5 %
14.1
-100
-10
-10
-1
31
-62.2 %
3.1
35
3.5
-1
-105.9 %
-0.1
—
100.8
976
-7.6 %
100
268
27.5
708
-3.5 %
72.5
—
0
—
0
590
4.1 %
60.5
118
-29.3 %
12.1
-27
-2.8
-9
-0.9
82
1.2 %
8.4
32
3.3
17
-75.4 %
1.7
0.16
100.8
1 056
3.3 %
322
734
1.7 %
—
—
567
-4.5 %
167
30.5 %
-78
-8
81
76.1 %
33
69
228.6 %
0.68
100.4
1 022
2.1 %
300
722
2.4 %
—
—
594
-3.1 %
128
39.1 %
-35
-19
46
428.6 %
43
21
177.8 %
0.2
100.5
1 001
0.4 %
296
705
-0.7 %
—
—
613
3.5 %
92
-22 %
-88
-3
-14
-122.2 %
40
-27
-217.4 %
-0.26
100.5
997
0.8 %
287
710
2.2 %
—
—
592
-5.6 %
118
73.5 %
-42
-13
63
174.1 %
42
23
117.7 %
0.21
100.4
989
-4 %
294
695
-5.1 %
—
—
627
0.2 %
68
-35.8 %
-125
-12
-85
-277.1 %
68
-130
-822.2 %
-1.29
100.3
1 030
3.3 %
298
732
3.1 %
—
—
626
0.2 %
106
24.7 %
-50
-7
48
-41.5 %
27
18
-57.1 %
0.17
100.3
997
-2.9 %
287
710
-2.9 %
—
—
625
0.3 %
85
-21.3 %
14
-17
82
28.1 %
50
42
10.5 %
0.41
101.4
1 027
-37.2 %
296
731
-37.1 %
—
—
623
-39.5 %
108
-19.4 %
-35
-9
64
126.7 %
34
38
108.9 %
0.37
100.3
1 636
2.3 %
473
1 163
-1.4 %
—
—
1 029
9.7 %
134
-44.4 %
19
-2
-240
-396.3 %
111
-426
-3650 %
-4.25
100.2
1 600
-4 %
421
1 179
-2.9 %
—
—
938
-4.3 %
241
3 %
-160
—
81
92.9 %
38
12
112.1 %
0.11
100.1
1 666
-0.2 %
452
1 214
-0.7 %
—
—
980
-0.8 %
234
-0.4 %
-190
-2
42
27.3 %
91
-99
-115.2 %
-0.98
100.1
1 670
-10.2 %
447
1 223
-7.4 %
—
—
988
-9.9 %
235
4.8 %
-192
-10
33
-78.1 %
39
-46
-195 %
-0.45
100.1
1 859.5
11 %
538.7
1 320.8
7.8 %
—
—
1 096.5
11.2 %
224.3
-6.2 %
-77.3
3.5
150.5
-38.6 %
88.5
48.4
-70.6 %
0.48
100
1 674.5
15.6 %
448.9
1 225.6
-2.7 %
—
—
986.4
-4.8 %
239.2
6.8 %
5.5
0.6
245.3
-20.6 %
30
164.5
-11.6 %
1.64
100
1 448
3.1 %
188
1 260
42.1 %
—
—
1 036
59.1 %
224
-5.1 %
-2 274
2 359
309
-86.7 %
66
186
-91.7 %
1.83
101.1
1 405
5 %
518
887
10.2 %
—
604
651
2.4 %
236
39.6 %
2 086
8
2 330
3598.4 %
71
2 244
3980 %
22.44
100
1 338
3.7 %
533
805
3.1 %
—
587
636
8.7 %
169
-13.8 %
-68
-49
63
231.6 %
-2
55
248.6 %
0.55
99.9
1 290
20.8 %
509
781
20 %
—
547
585
16.5 %
196
31.5 %
-72
-105
19
-84.3 %
54
-37
-156.1 %
-0.37
99.8
1 068
-0.1 %
417
651
-1.5 %
—
464
502
3.9 %
149
-16.3 %
-28
—
121
-42.1 %
52
66
-54.5 %
0.66
99.9
1 069
81.8 %
408
661
94.4 %
—
446
483
42.1 %
178
—
32
-1
209
5 %
58
145
66.7 %
1.45
99.8
588
—
248
340
—
—
301
340
—
—
—
175
24
199
—
123
87
—
0.845
102.9