Millicom Statements
TI
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
100
353
24.2
1 105
75.8
—
0
—
0
772
52.9
333
22.8
-133
-9.1
-44
-3.02
156
10.7
78
5.3
78
5.3
0.455
171.3
1 487
100
382
25.7
1 105
74.3
—
0
—
0
794
53.4
311
20.9
-124
-8.3
-34
-2.3
153
10.3
71
4.8
92
6.2
0.537
171.35
1 475
100
392
26.6
1 083
73.4
—
0
—
0
864
58.6
219
14.8
-121
-8.1
-32
-2.2
66
4.5
222
15.1
-63
-4.3
-0.367
171.78
1 424
100
363
25.5
1 061
74.5
—
0
—
0
862
60.5
199
14
-133
-9.3
-30
-2.1
36
2.5
61
4.3
—
0
-0.02
171.6
1 393
100
380
27.3
1 013
72.7
—
0
—
0
826
59.3
187
13.4
-125
-9
-28
-2.01
33
2.4
81
5.8
-22
-1.6
-0.13
171.3
1 369
100
372
27.2
997
72.8
—
0
—
0
818
59.8
179
13.1
-115
-8.4
-25
-1.8
39
2.8
59
4.3
3
0.2
0.02
170.9
1 381
100
372
26.9
1 009
73.1
—
0
—
0
779
56.4
230
16.7
-162
-11.7
-4
-0.3
64
4.6
22
1.6
57
4.1
0.33
171.2
1 388
100
369
26.6
1 019
73.4
—
0
—
0
828
59.7
191
13.8
-165
-11.9
-22
-1.6
4
0.3
53
3.8
-32
-2.3
-0.2
170.9
1 447
100
395
27.3
1 052
72.7
—
0
—
0
817
56.5
235
16.2
-142
-9.8
-22
-1.5
71
4.9
78
5.4
129
8.9
1.13
113.5
1 408
100
370
26.3
1 038
73.7
—
0
—
0
812
57.7
226
16.1
-119
-8.5
-8
-0.6
99
7
69
4.9
23
1.6
0.22
100.5
1 255
100
346
27.6
909
72.4
—
0
—
0
731
58.2
178
14.2
558
44.5
-5
-0.4
731
58.2
92
7.3
643
51.2
5.04
127.5
1 006
100
288
28.6
718
71.4
—
0
—
0
585
58.2
133
13.2
-85
-8.4
-13
-1.3
35
3.5
12
1.2
5
0.5
0.03
128.8
1 001
100
285
28.5
716
71.5
—
0
—
0
644
64.3
72
7.2
-128
-12.8
-12
-1.2
-68
-6.8
33
3.3
-100
-10
-0.77
129.1
999
100
278
27.8
721
72.2
—
0
—
0
679
68
42
4.2
7
0.7
-14
-1.4
30
3
20
2
42
4.2
0.41
101.3
1 088
100
284
26.1
804
73.9
—
0
—
0
751
69
53
4.9
-22
-2.02
-15
-1.4
1
0.09
54
5
-56
-5.1
-0.55
101.2
1 026
100
286
27.9
740
72.1
—
0
—
0
665
64.8
75
7.3
-118
-11.5
-10
-1
-53
-5.2
-1
-0.1
-51
-5
-0.5
101.2
970
100
296
30.5
674
69.5
—
0
—
0
615
63.4
59
6.1
-81
-8.4
-31
-3.2
-53
-5.5
65
6.7
-115
-11.9
-1.13
101.1
1 088
100
305
28
783
72
—
0
—
0
694
63.8
89
8.2
-244
-22.4
-12
-1.1
-167
-15.3
-16
-1.5
-122
-11.2
-1.21
101.1
1 150
100
310
27
840
73
—
0
—
0
759
66
81
7
205
17.8
-14
-1.2
272
23.7
30
2.6
219
19
2.16
101.2
1 097
100
302
27.5
795
72.5
—
0
—
0
663
60.4
132
12
-220
-20.05
-6
-0.5
-94
-8.6
48
4.4
-130
-11.9
-1.28
101.2
1 054
100
298
28.3
756
71.7
—
0
—
0
692
65.7
64
6.1
-57
-5.4
-7
-0.7
-3
-0.3
24
2.3
46
4.4
0.45
101.1
1 035
100
291
28.1
744
71.9
—
0
—
0
624
60.3
120
11.6
-60
-5.8
-10
-1
43
4.2
18
1.7
14
1.4
0.14
101.1
980
100
277
28.3
703
71.7
—
0
—
0
641
65.4
62
6.3
-123
-12.6
-5
-0.5
-66
-6.7
45
4.6
-94
-9.6
-0.92
100.8
990
100
281
28.4
709
71.6
—
0
—
0
544
54.9
165
16.7
-77
-7.8
-12
-1.2
72
7.3
—
0
68
6.9
0.67
100.8
1 000
100
291
29.1
709
70.9
—
0
—
0
568
56.8
141
14.1
-100
-10
-10
-1
31
3.1
35
3.5
-1
-0.1
—
100.8
976
100
268
27.5
708
72.5
—
0
—
0
590
60.5
118
12.1
-27
-2.8
-9
-0.9
82
8.4
32
3.3
17
1.7
0.16
100.8
1 056
322
734
—
—
567
167
-78
-8
81
33
69
0.68
100.4
1 022
300
722
—
—
594
128
-35
-19
46
43
21
0.2
100.5
1 001
296
705
—
—
613
92
-88
-3
-14
40
-27
-0.26
100.5
997
287
710
—
—
592
118
-42
-13
63
42
23
0.21
100.4
989
294
695
—
—
627
68
-125
-12
-85
68
-130
-1.29
100.3
1 030
298
732
—
—
626
106
-50
-7
48
27
18
0.17
100.3
997
287
710
—
—
625
85
14
-17
82
50
42
0.41
101.4
1 027
296
731
—
—
623
108
-35
-9
64
34
38
0.37
100.3
1 636
473
1 163
—
—
1 029
134
19
-2
-240
111
-426
-4.25
100.2
1 600
421
1 179
—
—
938
241
-160
—
81
38
12
0.11
100.1
1 666
452
1 214
—
—
980
234
-190
-2
42
91
-99
-0.98
100.1
1 670
447
1 223
—
—
988
235
-192
-10
33
39
-46
-0.45
100.1
1 859.5
538.7
1 320.8
—
—
1 096.5
224.3
-77.3
3.5
150.5
88.5
48.4
0.48
100
1 674.5
448.9
1 225.6
—
—
986.4
239.2
5.5
0.6
245.3
30
164.5
1.64
100
1 448
188
1 260
—
—
1 036
224
-2 274
2 359
309
66
186
1.83
101.1
1 405
518
887
—
604
651
236
2 086
8
2 330
71
2 244
22.44
100
1 338
533
805
—
587
636
169
-68
-49
63
-2
55
0.55
99.9
1 290
509
781
—
547
585
196
-72
-105
19
54
-37
-0.37
99.8
1 068
417
651
—
464
502
149
-28
—
121
52
66
0.66
99.9
1 069
408
661
—
446
483
178
32
-1
209
58
145
1.45
99.8
588
248
340
—
301
340
—
175
24
199
123
87
0.845
102.9