7Baggers

Millicom International Cellular S.A
(NASDAQ:TIGO) 

TIGO stock logo

Millicom International Cellular S.A. provides cable and mobile services in Latin America and Africa. The company offers mobile services, including mobile data and voice; short message service; and mobile financial services, such as payments, money transfers, international remittances, savings, real-...

Founded: 1990
Full Time Employees: 22,000
Sector: Communication Services
Industry: Telecom Services
Communication Services
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
    Unit: USD2023-07-27 2023-04-27 2023-02-10 2022-12-31 2022-07-28 2022-04-28 2022-03-01 2022-02-11 2021-10-28 2021-07-29 2021-04-29 2020-12-31 2020-10-30 2020-07-30 2020-04-30 2020-02-11 2019-02-07 2012-07-18 2012-05-16 2012-04-18 2012-02-08 2011-11-18 2011-10-18 2011-08-17 2011-07-25 2011-05-18 2011-04-19 2011-02-09 2010-11-24 2010-10-19 2010-08-18 2010-07-20 2010-05-18 2010-04-20 2007-11-19 2007-08-27 2005-12-31 
                                         
      revenue
    		1,393,000,000 1,369,000,000 1,381,000,000  1,447,000,000 1,408,000,000 4,617,000,000 4,617,000,000 3,270,000,000 2,178,000,000 1,088,000,000 1,088,000,000 3,083,000,000 1,360,000,000 1,504,000,000 4,171,000,000 1,381,000,000                     
      yoy
    		-3.73% -2.77% -70.09%  -55.75% -35.35% 324.36% 324.36% 6.07% 60.15% -27.66% -73.92% 123.24%                         
      qoq
    		1.75% -0.87%   2.77% -69.50% 0.00% 41.19% 50.14% 100.18% 0.00% -64.71% 126.69% -9.57% -63.94% 202.03%                      
      operating profit
    		198,000,000 190,000,000 238,000,000  247,000,000 234,000,000 659,000,000 659,000,000 447,000,000 250,000,000 115,000,000 123,000,000 323,000,000 93,000,000 134,000,000 446,000,000 113,000,000 279,000,000 295,430 295,000,000 333,000,000 924,140 320,796 603,344 292,714 310,630 310,630 281,429 760,301 266,227 494,039 255,932 238,107 238,107 509,019 314,931,000  
      yoy
    		-19.84% -18.80% -63.88%  -44.74% -6.40% 473.04% 435.77% 38.39% 168.82% -14.18% -72.42% 185.84% -66.67% 45257.61% 51.19% -66.07% 30090.23% -7.91% 48794.16% 113662.92% 197.51% 3.27% 114.39% -61.50% 16.68% -37.12% 9.96% 219.31% 11.81% -2.94% -99.92%      
      qoq
    		4.21% -20.17%   5.56% -64.49% 0.00% 47.43% 78.80% 117.39% -6.50% -61.92% 247.31% -30.60% -69.96% 294.69% -59.50% 94338.61% -99.90% -11.41% 35933.50% 188.08% -46.83% 106.12% -5.77% 0.00% 10.38% -62.98% 185.58% -46.11% 93.04% 7.49% 0.00% -53.22% -99.84%   
      operating margin %
    		14.21% 13.88% 17.23% NaN% 17.07% 16.62% 14.27% 14.27% 13.67% 11.48% 10.57% 11.31% 10.48% 6.84% 8.91% 10.69% 8.18% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity% Infinity%  
      net profit
    		-22,000,000 3,000,000 57,000,000  129,000,000 23,000,000                                
      non-ifrs measures
    		                                     
      service revenue
    		1,291,000,000 1,264,000,000 1,276,000,000  1,315,000,000 1,300,000,000        1,270,000,000   1,263,000,000                     
      ebitda
    		515,000,000 507,000,000 548,000,000  577,000,000 564,000,000        544,000,000    513,000,000  517,000,000 536,000,000  528,775  513,152  509,256 497,006  483,790  435,997  423,831    
      capex
    		182,000,000 185,000,000 266,000,000  255,000,000 199,000,000        190,000,000                        
      operating cash flow
    		333,000,000 322,000,000 282,000,000  322,000,000 365,000,000                                
      income statement data
    		                                     
      millions
    		                                     
      cost of sales
    		-380,000,000 -372,000,000 -372,000,000  -395,000,000 -370,000,000 -1,302,000,000 -1,302,000,000 -928,000,000 -615,000,000 -303,000,000 -284,000,000 -887,000,000 -296,000,000 -305,000,000 -1,171,000,000 -282,000,000                     
      gross profit
    		1,013,000,000 998,000,000 1,010,000,000  1,052,000,000 1,038,000,000 3,316,000,000 3,316,000,000 2,343,000,000 1,563,000,000 785,000,000 804,000,000 2,196,000,000 673,000,000 783,000,000 3,000,000,000 728,000,000  747,045   2,193,370  1,445,178  716,649   1,875,960  1,198,133  587,727  1,173,004 728,735,000  
      yoy
    		-3.71% -3.85% -69.54%  -55.10% -33.59% 322.42% 312.44% 6.69% 132.24% 0.26% -73.20% 201.65%  104712.96%       206.06%       219.19%  2.14%       
      qoq
    		1.50% -1.19%   1.35% -68.70% 0.00% 41.53% 49.90% 99.11% -2.36% -63.39% 226.30% -14.05% -73.90% 312.09%                   -99.84%   
      gross margin %
    		72.72% 72.90% 73.14% NaN% 72.70% 73.72% 71.82% 71.82% 71.65% 71.76% 72.15% 73.90% 71.23% 49.49% 52.06% 71.93% 52.72% NaN% Infinity% NaN% NaN% Infinity% NaN% Infinity% NaN% Infinity% NaN% NaN% Infinity% NaN% Infinity% NaN% Infinity% NaN% Infinity% Infinity%  
      operating expenses
    		-498,000,000 -490,000,000 -462,000,000  -475,000,000 -474,000,000 -1,677,000,000 -1,677,000,000 -1,193,000,000 -794,000,000 -391,000,000 -404,000,000 -1,101,000,000 -330,000,000 -401,000,000 -1,505,000,000 -460,000,000                     
      depreciation
    		-238,000,000 -244,000,000 -242,000,000  -252,000,000 -256,000,000  -878,000,000 -640,000,000 -428,000,000 -217,000,000 -230,000,000 -660,000,000 -220,000,000 -223,000,000 -890,000,000 -169,000,000                     
      amortization
    		-90,000,000 -87,000,000 -81,000,000  -90,000,000 -81,000,000  -318,000,000 -239,000,000 -182,000,000 -107,000,000 -74,000,000 -244,000,000 -84,000,000 -73,000,000 -318,000,000 -41,000,000                     
      share of profit in honduras joint venture
    		11,000,000 11,000,000                                    
      other operating income (expenses)
    		1,000,000 2,000,000 5,000,000    6,000,000 6,000,000  -37,000,000 -17,000,000 -43,000,000 31,000,000 20,000,000 3,000,000 -12,000,000 10,000,000                     
      net financial expenses
    		-174,000,000 -166,000,000 -137,000,000  -164,000,000 -141,000,000        -167,000,000 -141,000,000  -92,000,000                     
      other non-operating income, (expense) net
    		8,000,000 19,000,000 -36,000,000  -11,000,000                                 
      gains from other jvs and associates
    		1,000,000     1,000,000 -39,000,000          -35,000,000                     
      profit before tax
    		33,000,000 39,000,000 64,000,000  71,000,000 99,000,000 732,000,000       -53,000,000 -167,000,000  -61,000,000                     
      net tax expense
    		-81,000,000 -59,000,000 -22,000,000  -78,000,000 -69,000,000                                
      profit for the period from continuing ops.
    		-48,000,000 -20,000,000 42,000,000   29,000,000        -118,000,000 -151,000,000  -107,000,000                     
      non-controlling interests
    		26,000,000 23,000,000 15,000,000  18,000,000  48,000,000 -48,000,000 -28,000,000 -27,000,000 -19,000,000 -1,000,000 -40,000,000 4,000,000 28,000,000 -41,000,000 17,000,000  14,236   151,044  25,559  8,760            
      profit from discontinued operations
    		    117,000,000                                 
      net profit for the period
    		-22,000,000 3,000,000 57,000,000  129,000,000 23,000,000 591,000,000 542,000,000 -81,000,000 -85,000,000 24,000,000 -56,000,000 -329,000,000 -115,000,000 -122,000,000 -385,000,000 -94,000,000 212,000,000 108,842 95,000,000 180,000,000 844,276 287,923 430,868 175,172 238,897 230,137 157,161 1,478,454 1,205,248 270,560 134,290 145,067 155,534 568,750 434,466,000  
      weighted-average shares outstanding
    		171,290,000 170,910,000 170,880,000  113,490,000 100,460,000        101,150,000 101,120,000  100,820,000                     
      eps
    		-130,000 20,000 330,000  1,140,000 230,000        -1,140,000 -1,210,000  -940,000                     
      losses from other jvs and associates
    		                                     
      share of profit in joint ventures
    		  7,000,000  12,000,000 8,000,000  210,000,000                              
      revaluation of previously held interests in guatemala
    		       670,000,000                              
      other non-operating income
    		     4,000,000                                
      financial liabilities
    		                                     
      other debt and financing…
    		      416,621,000,000                               
      us in millions
    		                                     
      depreciation & amortization
    		      -1,196,000,000                               
      share of net profit in guatemala and honduras
    		      210,000,000       34,000,000 45,000,000  45,000,000                     
      interest expense
    		      -531,000,000                               
      interest income
    		      23,000,000            3,621   11,986  7,222  4,422   8,528 3,397 5,124  2,308 2,308 42,006 25,690,000  
      revaluation of previously held interests
    		      670,000,000                      1,060,014         
      other non-operating income (expenses)
    		      -50,000,000       22,000,000 -159,000,000  -46,000,000 67,000,000         15,421 1,064          
      net tax credit
    		      -189,000,000       -65,000,000 16,000,000  -46,000,000                     
      profit for the period from continuing operations
    		      543,000,000            108,842   804,811  391,403  199,432   1,469,539  264,175  141,967  310,131 175,614,000  
      attributable to:
    		                                     
      owners of the company
    		      591,000,000 590,000,000 -53,000,000 -58,000,000 42,000,000     -344,000,000   94,606   693,232  405,309  230,137   1,495,072  289,824       
      earnings per common share for profit attributable to the owners of the company:
    		                                     
      basic and diluted
    		       5,840,000 -520,000 -570,000 410,000 -712,500 -2,850,000   -3,400,000                      
      from continuing operations
    		      5,840,000                               
      from discontinued operations
    		                                     
      total
    		      5,840,000                               
      weighted-average number of ordinary shares (excluding treasury shares) for basic earnings per share
    		      101,129                               
      continuing operations
    		                                     
      interest and other financial expenses
    		       -531,000,000 -389,000,000 -277,000,000 -148,000,000 -167,000,000 -457,000,000   -624,000,000                      
      interest and other financial income
    		       23,000,000 22,000,000 5,000,000 3,000,000 5,000,000 8,000,000   13,000,000  2,000,000  4,000,000 3,000,000  4,764  2,800  4,422 6,217    2,816      
      other non-operating (expenses) income
    		       -50,000,000 -37,000,000 -18,000,000 58,000,000 41,000,000 -147,000,000   -106,000,000                      
      profit from other joint ventures and associates
    		       -39,000,000 -38,000,000                             
      profit before taxes from continuing operations
    		       732,000,000 4,000,000 -43,000,000 27,000,000 1,000,000 -272,000,000   -271,000,000  294,000,000 200,161 200,000,000 243,000,000 777,792 246,911 530,881 249,467 281,414 281,414 225,681 1,644,481 1,265,142 379,339 177,201 202,138 202,138 432,392 263,238,000  
      tax (charge) credit
    		       -189,000,000 -84,000,000 -42,000,000  -54,000,000 -48,000,000   -102,000,000                      
      profit from continuing operations
    		       543,000,000 -80,000,000 -84,000,000 24,000,000 -53,000,000 -320,000,000   -373,000,000                      
      profit from discontinued operations, net of tax
    		               -12,000,000                      
      earnings per common share for net profit attributable to the owners of the company:
    		                                     
      basic and diluted
    		       5,840,000 -520,000 -570,000 410,000 -712,500 -2,850,000   -3,400,000                      
      share of profit in the joint ventures in guatemala and honduras
    		        185,000,000 129,000,000 61,000,000 70,000,000 101,000,000   171,000,000                      
      owners of millicom
    		           -72,000,000 -288,000,000                         
      organic growth
    		                                     
      ebitda margin
    		             40,000,000                        
      ocf
    		             354,000,000                        
      service revenue*
    		              1,395,000,000                       
      organic growth*
    		              200,000                       
      ebitda*
    		              600,000,000                       
      ebitda margin*
    		              39,900,000                       
      capex*
    		              174,000,000                       
      ocf (ebitda – capex)*
    		              427,000,000                       
      organic growthi
    		                3,700,000                     
      ebitdai
    		                524,000,000                     
      organic growth i
    		                4,000,000                     
      ebitdai margin
    		                38,000,000                     
      capexi
    		                346,000,000                     
      ocfi
    		                178,000,000                     
      revenues
    		                 1,181,000,000 1,168,316 1,168,000,000 1,177,000,000 3,352,214 1,150,689 2,201,525 1,120,107 1,081,418 1,081,418 1,068,935 2,851,314 1,017,733 1,833,581 928,550 905,031 905,031 1,862,411 1,176,051,000  
      sales and marketing
    		                                     
      general and administrative expenses
    		                                     
      other operating income
    		                 2,000,000 4,972 2,000,000 7,000,000 20,166 6,328  707  220 446 3,441 3,441        
      corporate costs
    		                                     
      gain on disposal/write down of assets
    		                   1,000,000 17,000,000  5,002    903   2,403  2,264      
      depreciation and amortization
    		                                     
      taxes
    		                      166,497               
      profit before discontinued operations and non-controlling interest
    		                 209,000,000  109,000,000 234,000,000  413,408  191,971  199,432 173,528  1,205,365  122,208  141,967    
      non-controlling interest
    		                 3,000,000              8,797  10,467    
      basic earnings per common share
    		                 2,090,000  930,000 1,770,000  2.78  1.67  2.17 1.47  11.11  1.23  1.43    
      weighted-average number of shares outstanding in the period
    		                 101,201,000,000  101,669,000,000 102,000,000  103,739  104,985  105,825 106,902    108,839  108,678    
      profit for the period used to determine diluted earnings per common share
    		                 212,000,000  95,000,000 180,000,000  287,923  175,172  230,137 157,161  1,205,248  134,290  155,534    
      diluted earnings per common share
    		                 2,090,000  930,000 1,760,000  2.77  1.67  2.17 1.47  11.09  1.23  1.43    
      weighted-average number of shares and potential dilutive shares outstanding in the period
    		                 101,294,000,000  101,766,000,000 102,000,000  103,837  105,089  105,943 107,046    109,040  108,869    
      other operating expenses
    		                                     
      other non operating income (expenses)
    		                                   240,000  
      charge for taxes
    		                                     
      profit for the period from discontinued operations, net of tax
    		                     39,465  39,465  39,465   8,915  6,385  3,100     
      earnings per common share for profit attributable to the owners of the company
    		                                     
      basic
    		                  0.93   6.61  3.84  2.17   13.76         
      diluted
    		                  0.93   6.6  3.84  2.17   13.74         
      result from discontinued operations
    		                          39,465   2,530  3,285  3,100    
      other non-operating expense
    		                                     
      credit (charge) for taxes
    		                     27,019                
      revaluation of previously held interest
    		                             1,060,014        
      other non operating income
    		                       11,354  15,421       4,877     
      loss on disposal/write down of assets
    		                                     
      result from discontinued operations*
    		                           2,942          
      other non operating (expense)
    		                                     
      other non operating (expenses) income
    		                                     
      weighted average number of shares outstanding in the period (‘000)**
    		                             108,475        
      weighted average number of shares and potential dilutive shares outstanding in the period (‘000)**
    		                             108,666        
      other non operating expense
    		                                     
      earnings per common share for profit attributable to the owners of the company
    		                                     
      basic
    		                  0.93   6.61  3.84  2.17   13.76         
      profit for the period attributable to owners of the company
    		                              2.66       
      diluted
    		                                     
      other non operating expenses
    		                                     
      equity holders of the company
    		                                155,534  584,396 446,765,000  
      earnings per common share for profit attributable to the equity holders
    		                                     
      basic
    		                  0.93   6.61  3.84  2.17   13.76         
      profit for the period attributable to equity holders
    		                                1.43  5.79 4,430  
      diluted
    		                                     
      other non operating income/expenses
    		                                 4,877    
      gain from sale of subsidiaries and joint ventures
    		                                     
      other non operating income/(expenses)
    		                                  337   
      profit from associates
    		                                  2,981 1,781,000  
      profit/(loss) for the period from discontinued operations
    		                                  258,619 258,852,000  
      minority interest
    		                                     
    Balance Sheets:
    Quarterly
    Annual
      Unit: USD2025-11-06 2025-08-08 2025-05-08 2023-07-27 2023-04-27 2023-02-10 2022-12-31 2022-10-27 2022-07-28 2022-05-10 2022-04-28 2022-03-01 2022-02-11 2021-12-31 2021-10-28 2021-07-29 2021-04-29 2020-12-31 2020-10-30 2020-07-30 2020-04-30 2020-02-26 2020-02-11 2019-12-31 2019-10-23 2019-07-19 2019-05-06 2019-04-24 2019-02-07 2018-12-31 2012-07-18 2012-05-16 2012-04-18 2012-02-08 2011-11-18 2011-10-18 2011-08-17 2011-07-25 2011-05-18 2011-04-19 2011-02-09 2010-11-24 2010-10-19 2010-08-18 2010-07-20 2010-05-18 2010-04-20 2008-07-22 2008-05-27 2007-11-19 2007-08-27 2006-08-17 2006-05-24 2006-04-26 2005-07-25 2005-02-25 2004-04-29 2003-08-06 
                                                                
        assets
      		                                                          
        non-current assets
      		                                                          
        intangible assets
      		7,094,000,000 7,011,000,000 6,843,000,000 7,703,000,000 7,631,000,000 7,361,000,000 7,361,000,000 7,413,000,000 7,488,000,000 7,547,000,000 7,547,000,000 279,443 3,403,000,000 7,721,000,000 3,201,000,000 3,202,000,000 3,280,000,000 3,403,000,000 3,375,000,000 3,477,000,000 3,105,000,000 3,219,000,000 3,403,000,000 3,219,000,000 3,178,000,000 2,687,000,000 2,361,000,000 2,361,000,000 2,374,000,000 2,374,000,000 2,193,000,000 2,167,573 2,168,000,000 2,170,000,000 2,163,035 2,163,035 2,199,817 2,199,817 2,232,176 2,232,176 2,282,845 2,272,391 2,272,391 1,024,844 1,024,844 1,043,272 1,043,272 453,848 476,826 484,083 492,746 413,893 418,818 418,818     
        property, plant and equipment
      		2,662,000,000 2,589,000,000 2,680,000,000 3,038,000,000 3,005,000,000 2,989,000,000 2,989,000,000 3,019,000,000 3,109,000,000 3,202,000,000 3,202,000,000 533,175 2,755,000,000 3,198,000,000 2,549,000,000 2,571,000,000 2,610,000,000 2,755,000,000 2,559,000,000 2,605,000,000 2,605,000,000 2,883,000,000 2,755,000,000 2,883,000,000 2,762,000,000 2,680,000,000 2,658,000,000 2,658,000,000 3,041,000,000 3,041,000,000 2,854,000,000 2,880,160 2,880,000,000 2,865,000,000 2,691,886 2,691,886 2,798,050 2,798,050 2,793,937 2,793,937 2,767,667 2,786,120 2,786,120 2,606,203 2,606,203 2,673,887 2,673,887 2,553,157 2,297,464 1,838,153 1,563,037 825,981 721,105 721,105 550,483 575,649   
        right of use assets
      		1,955,000,000 1,791,000,000 1,138,000,000 888,000,000 889,000,000 884,000,000 884,000,000 895,000,000 907,000,000 942,000,000 942,000,000 214,785 895,000,000  805,000,000 836,000,000 868,000,000 895,000,000 874,000,000 901,000,000 880,000,000 977,000,000 895,000,000 977,000,000 865,000,000 872,000,000 829,000,000 829,000,000                               
        investment in honduras joint venture
      		527,000,000 565,000,000 565,000,000 602,000,000 592,000,000                                                      
        contract costs
      		12,000,000 12,000,000 12,000,000 11,000,000 10,000,000 10,000,000 10,000,000 9,000,000 9,000,000 9,000,000 9,000,000 2,146 5,000,000  6,000,000 5,000,000 5,000,000 5,000,000 4,000,000 4,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 4,000,000 4,000,000 4,000,000 4,000,000                             
        deferred tax assets
      		118,000,000 102,000,000 120,000,000 217,000,000 210,000,000 204,000,000 204,000,000 170,000,000 176,000,000 184,000,000 184,000,000 25,275 197,000,000  207,000,000 193,000,000 193,000,000 197,000,000 227,000,000 224,000,000 180,000,000 200,000,000 197,000,000 200,000,000 196,000,000 210,000,000 215,000,000 215,000,000 202,000,000 202,000,000                             
        other non-current assets
      		95,000,000 95,000,000 86,000,000 154,000,000 146,000,000 76,000,000 76,000,000 68,000,000 71,000,000 74,000,000 74,000,000 2,793 77,000,000  72,000,000 73,000,000 74,000,000 77,000,000 104,000,000 95,000,000 94,000,000 104,000,000 77,000,000 104,000,000 96,000,000 98,000,000 100,000,000 100,000,000 126,000,000 126,000,000 59,000,000 33,524 34,000,000 37,000,000 33,318 33,318 33,273 33,273 30,085 30,085 17,754 12,401 12,401 10,459  9,553   16,812          
        total non-current assets
      		12,464,000,000 12,166,000,000 11,445,000,000 12,624,000,000 12,500,000,000 12,133,000,000 12,133,000,000 12,176,000,000 12,403,000,000 12,599,000,000 12,599,000,000 1,119,088 10,114,000,000  9,511,000,000 9,545,000,000 9,820,000,000 10,114,000,000 9,829,000,000 10,014,000,000 9,731,000,000 10,210,000,000 10,114,000,000 10,210,000,000 10,136,000,000 9,602,000,000 9,193,000,000 9,193,000,000 8,784,000,000 8,784,000,000 5,551,000,000 5,550,711 5,551,000,000 5,502,000,000 5,245,245 5,245,245 5,135,118 5,135,118 5,155,168 5,155,168 5,160,308 5,157,249 5,157,249 3,719,966 3,719,966 3,800,569 3,800,569 3,144,257 2,919,933 2,358,853 2,089,517 1,253,873 1,153,711 1,153,711 1,470,810 1,334,941  770,089 
        current assets
      		                                                          
        inventories
      		68,000,000 74,000,000 56,000,000 69,000,000 68,000,000 53,000,000 53,000,000 67,000,000 104,000,000 90,000,000 90,000,000 25,767 37,000,000  55,000,000 60,000,000 46,000,000 37,000,000 47,000,000 36,000,000 50,000,000 32,000,000 37,000,000 32,000,000 50,000,000 50,000,000 50,000,000 50,000,000 39,000,000 39,000,000 87,000,000 73,499 73,000,000 75,000,000 63,390 63,390 58,145 58,145 56,173 56,173 62,132 55,081 55,081 57,201 57,201 50,593 50,593 104,683 105,149 70,254 50,534 27,417 18,766 18,766 12,896 16,304  7,076 
        trade receivables
      		374,000,000 361,000,000 364,000,000 489,000,000 383,000,000 379,000,000 379,000,000 387,000,000 387,000,000 393,000,000 393,000,000 51,748 351,000,000  352,000,000 346,000,000 338,000,000 351,000,000 338,000,000 354,000,000 358,000,000 371,000,000 351,000,000 371,000,000 375,000,000 367,000,000 350,000,000 350,000,000 343,000,000 343,000,000 297,000,000 292,802 293,000,000 277,000,000 268,045 268,045 263,329 263,329 249,837 249,837 253,258 251,832 251,832 219,935 219,935 227,027 227,027 230,603 229,872 204,915 189,312 127,862 111,882 111,882 114,992 141,972   
        contract assets
      		77,000,000 73,000,000 73,000,000 83,000,000 80,000,000 77,000,000 77,000,000 75,000,000 73,000,000 70,000,000 70,000,000 58,333 31,000,000  33,000,000 32,000,000 33,000,000 31,000,000 33,000,000 36,000,000 39,000,000 41,000,000 31,000,000 41,000,000 41,000,000 40,000,000 38,000,000 38,000,000 37,000,000 37,000,000                             
        amounts due from non-controlling interests, associates and joint ventures
      		18,000,000 18,000,000 15,000,000 18,000,000 16,000,000    10,000,000 17,000,000 17,000,000  90,000,000  31,000,000 38,000,000 45,000,000 90,000,000 23,000,000 39,000,000 24,000,000 29,000,000 90,000,000 29,000,000 26,000,000 29,000,000 32,000,000 32,000,000 34,000,000 34,000,000                             
        prepayments
      		116,000,000 129,000,000 139,000,000         3,803                                               
        accrued income
      		104,000,000 97,000,000 99,000,000                                                        
        current income tax assets
      		126,000,000 101,000,000 105,000,000 97,000,000 111,000,000 111,000,000 111,000,000 115,000,000 81,000,000 89,000,000 89,000,000  96,000,000  96,000,000 83,000,000 74,000,000 96,000,000 91,000,000 95,000,000 130,000,000 119,000,000 96,000,000 119,000,000 96,000,000 87,000,000 88,000,000 88,000,000 108,000,000 108,000,000  40,152   25,442  4,884  2,233   28,345  27,217  21,960             
        supplier advances for capital expenditure
      		38,000,000 32,000,000 22,000,000 14,000,000 14,000,000 21,000,000 21,000,000 21,000,000 19,000,000 19,000,000 19,000,000 7,327 21,000,000  20,000,000 21,000,000 20,000,000 21,000,000 24,000,000 26,000,000 21,000,000 22,000,000 21,000,000 22,000,000 26,000,000 31,000,000 29,000,000 29,000,000 25,000,000 25,000,000  37,487    42,172  37,818  37,508 36,189  54,064  55,430  42,034 105,522 87,532          
        other current assets
      		465,000,000 296,000,000 192,000,000 129,000,000 109,000,000 197,000,000 197,000,000 194,000,000 202,000,000 244,000,000 244,000,000 23,812 181,000,000 302,000,000 189,000,000 185,000,000 189,000,000 181,000,000 188,000,000 172,000,000 163,000,000 181,000,000 181,000,000 181,000,000 181,000,000 162,000,000 168,000,000 168,000,000 127,000,000 127,000,000 288,000,000 51,038 294,000,000 298,000,000 104,050 104,050 105,086 105,086 87,977 87,977 77,282 72,935 72,935 66,926 66,926 65,007 65,007 48,559 49,096 43,197 104,448  115,393 118,937 77,508 62,377  32,269 
        restricted cash
      		46,000,000 46,000,000 48,000,000 58,000,000 55,000,000 57,000,000 57,000,000 53,000,000 57,000,000 55,000,000 55,000,000 7,105 199,000,000  183,000,000 187,000,000 187,000,000 199,000,000 170,000,000 167,000,000 147,000,000 155,000,000 199,000,000 155,000,000 153,000,000 146,000,000 145,000,000 145,000,000 158,000,000 158,000,000                             
        cash and cash equivalents
      		1,663,000,000 1,283,000,000 534,000,000 697,000,000 903,000,000 1,039,000,000 1,039,000,000 884,000,000 776,000,000 695,000,000 695,000,000 188,542 875,000,000  723,000,000 803,000,000 602,000,000 875,000,000 1,144,000,000 1,186,000,000 1,545,000,000 1,164,000,000 875,000,000 1,164,000,000 633,000,000 840,000,000 495,000,000 495,000,000 528,000,000 528,000,000  1,116,696   974,498 974,498 1,005,071 1,005,071 1,220,654 1,220,654 1,023,487 1,660,021 1,660,021  1,228,766  1,531,432 903,993  1,057,871 1,087,144 506,751 526,087 526,087 620,411 413,381  76,817 
        total current assets
      		3,095,000,000 2,509,000,000 1,647,000,000 1,828,000,000 1,927,000,000 2,065,000,000 2,065,000,000 1,979,000,000 1,924,000,000 1,906,000,000 1,906,000,000 726,557 2,307,000,000  1,889,000,000 1,960,000,000 1,967,000,000 2,307,000,000 2,498,000,000 2,534,000,000 2,962,000,000 2,641,000,000 2,307,000,000 2,641,000,000 1,801,000,000 2,065,000,000 2,157,000,000 2,157,000,000 1,529,000,000 1,529,000,000 1,758,000,000 1,878,607 1,878,000,000 1,714,000,000 1,686,252 1,686,252 1,761,903 1,761,903 1,918,738 1,918,738 1,655,176 2,310,612 2,310,612 1,793,882 1,793,882 2,185,155 2,185,155 1,513,741 1,839,581 1,583,149 1,546,614 1,269,584 1,241,146 1,241,146 910,912 709,888  375,490 
        assets held for sale
      		31,000,000 324,000,000 570,000,000       661,000,000 661,000,000  1,000,000    1,000,000 1,000,000 2,000,000 4,000,000 4,000,000 5,000,000 1,000,000 5,000,000 5,000,000 8,000,000 6,000,000 6,000,000 3,000,000 3,000,000 51,000,000 59,606 60,000,000 66,000,000 144,094 144,094 111,267 111,267 110,681 110,681 184,710 70,461 70,461 78,169 78,169 86,294 86,294     4,638 261,888 261,888     
        total assets
      		15,590,000,000 15,000,000,000 13,662,000,000 14,452,000,000 14,427,000,000 14,198,000,000 14,198,000,000 14,155,000,000 14,327,000,000 15,166,000,000 15,166,000,000 1,845,645 12,422,000,000  11,400,000,000 11,506,000,000 11,788,000,000 12,422,000,000 12,330,000,000 12,552,000,000 12,697,000,000 12,856,000,000 12,422,000,000 12,856,000,000 11,942,000,000 11,676,000,000 11,356,000,000 11,356,000,000 10,316,000,000 10,316,000,000 7,360,000,000 7,488,924 7,489,000,000 7,282,000,000 7,075,591 7,075,591 7,008,288 7,008,288 7,184,587 7,184,587 7,000,194 7,538,322 7,538,322 5,592,017 5,592,017 6,072,018 6,072,018 4,657,998 4,759,514 3,942,002 3,636,131 2,528,095 2,656,745 2,656,745 2,381,722 2,044,829  1,145,579 
        in millions of u.s. dollars
      		                                                          
        equity and liabilities
      		                                                          
        equity
      		                                                          
        share capital and premium
      		1,290,000,000 1,290,000,000 1,316,000,000 1,340,000,000 1,343,000,000 1,343,000,000 1,343,000,000 1,344,000,000 1,344,000,000 627,000,000 627,000,000 8,219 630,000,000  628,000,000 628,000,000 629,000,000 630,000,000 630,000,000 631,000,000 631,000,000 633,000,000 630,000,000 633,000,000 633,000,000 633,000,000 633,000,000 633,000,000 635,000,000 635,000,000 642,000,000 661,423 661,000,000 663,000,000 662,100 662,100 662,527 662,527 685,704 685,704 681,559 680,931 576,248 678,863 678,863 663,456 663,456 640,236 632,971 387,081 381,504 367,400 463,237 463,237 464,013  239,876 238,696 
        treasury shares
      		-52,000,000 -53,000,000 -142,000,000 -30,000,000 -46,000,000 -47,000,000 -47,000,000 -47,000,000 -48,000,000 -50,000,000 -50,000,000  -30,000,000  -38,000,000 -10,000,000 -12,000,000 -30,000,000 -30,000,000 -32,000,000 -38,000,000 -51,000,000 -30,000,000 -51,000,000 -53,000,000 -54,000,000 -57,000,000 -57,000,000 -81,000,000 -81,000,000                             
        other reserves
      		-730,000,000 -762,000,000 -741,000,000 -534,000,000 -541,000,000 -559,000,000 -559,000,000 -570,000,000 -556,000,000 -581,000,000 -581,000,000 86,277 -562,000,000  -595,000,000 -597,000,000 -626,000,000 -562,000,000 -617,000,000 -620,000,000 -652,000,000 -544,000,000 -562,000,000 -544,000,000 -588,000,000 -545,000,000 -549,000,000 -549,000,000 -538,000,000 -538,000,000                  55,753 42,319 25,897 22,948        
        retained profits
      		1,771,000,000 2,193,000,000 2,761,000,000 2,867,000,000 2,868,000,000 2,691,000,000 2,691,000,000 2,691,000,000 2,691,000,000 2,614,000,000 2,614,000,000  2,365,000,000  2,023,000,000 2,024,000,000 2,024,000,000 2,365,000,000 2,365,000,000 2,365,000,000 2,367,000,000 2,222,000,000 2,365,000,000 2,222,000,000 2,249,000,000 2,250,000,000 2,518,000,000 2,518,000,000 2,535,000,000 2,535,000,000  2,806,095   2,223,990  2,223,942  2,788,794   1,134,354  1,134,354  1,788,186   824,998          
        net profit for the period/year attributable to owners of the company
      		1,064,000,000 869,000,000 193,000,000 -19,000,000                               693,232  405,309  230,137   1,495,072  289,824               
        equity attributable to owners of the company
      		3,343,000,000 3,537,000,000 3,386,000,000 3,624,000,000 3,627,000,000 3,605,000,000 3,605,000,000 3,537,000,000 3,584,000,000 2,633,000,000 2,633,000,000  2,059,000,000  1,966,000,000 1,987,000,000 2,057,000,000 2,059,000,000 2,059,000,000 2,106,000,000 2,185,000,000 2,410,000,000 2,059,000,000 2,410,000,000 2,172,000,000 2,343,000,000 2,560,000,000 2,560,000,000 2,542,000,000 2,542,000,000                             
        non-controlling interests
      		-33,000,000 -39,000,000 -33,000,000 -27,000,000 4,000,000 29,000,000 29,000,000 43,000,000 60,000,000 158,000,000 158,000,000  215,000,000  179,000,000 181,000,000 188,000,000 215,000,000 207,000,000 219,000,000 216,000,000 271,000,000 215,000,000 271,000,000   262,000,000 262,000,000 249,000,000 249,000,000  203,720   189,414  61,998  53,918   11,750                 
        total equity
      		3,310,000,000 3,498,000,000 3,353,000,000 3,597,000,000 3,632,000,000 3,634,000,000 3,634,000,000 3,580,000,000 3,643,000,000 2,791,000,000 2,791,000,000 579,357 2,274,000,000  2,145,000,000 2,168,000,000 2,246,000,000 2,274,000,000 2,266,000,000 2,325,000,000 2,401,000,000 2,680,000,000 2,274,000,000 2,680,000,000 2,399,000,000 2,595,000,000 2,821,000,000 2,821,000,000 2,790,000,000 2,790,000,000 2,399,000,000 2,574,727 2,575,000,000 2,446,000,000 3,445,433 3,445,433 3,262,507 3,262,507 3,436,744 3,436,744 3,159,011 3,151,570 3,151,570 1,894,006 1,894,006 2,447,796 2,447,796 1,599,448 1,732,615 1,174,736 1,051,723 405,456 361,980 361,980     
        liabilities
      		                                                          
        non-current liabilities
      		                                                          
        debt and financing
      		5,817,000,000 5,558,000,000 5,517,000,000 6,509,000,000 6,667,000,000 6,624,000,000 6,624,000,000 6,736,000,000 6,734,000,000 6,880,000,000 6,880,000,000  5,578,000,000  5,172,000,000 5,290,000,000 5,303,000,000 5,578,000,000 5,791,000,000 5,857,000,000 6,327,000,000 5,786,000,000 5,578,000,000 5,786,000,000 5,129,000,000 4,777,000,000 4,202,000,000 4,202,000,000 4,123,000,000 4,123,000,000 2,026,000,000  1,911,000,000 1,817,000,000  1,674,890  1,674,094  1,750,622                   
        lease liabilities
      		1,969,000,000 1,813,000,000 1,192,000,000 868,000,000 859,000,000 853,000,000 853,000,000 871,000,000 887,000,000 917,000,000 917,000,000 205,255 897,000,000  823,000,000 851,000,000 871,000,000 897,000,000 876,000,000 894,000,000 872,000,000 967,000,000 897,000,000 967,000,000 847,000,000 844,000,000 793,000,000 793,000,000                               
        derivative financial instruments
      		15,000,000 16,000,000 1,000,000 12,000,000 16,000,000 19,000,000 19,000,000 17,000,000 13,000,000 13,000,000 13,000,000  27,000,000  21,000,000 23,000,000 13,000,000 27,000,000 13,000,000 12,000,000 44,000,000 17,000,000 27,000,000 17,000,000 27,000,000 11,000,000      9,622   20,603 20,603 26,550 26,550 19,581 19,581 18,250  21,296                
        amounts due to non-controlling interests, associates and joint ventures
      		32,000,000 70,000,000 52,000,000 109,000,000 91,000,000 58,000,000 58,000,000 39,000,000 75,000,000 77,000,000 77,000,000  29,000,000  1,000,000 1,000,000 28,000,000 29,000,000 219,000,000 219,000,000 353,000,000 337,000,000 29,000,000 337,000,000 294,000,000 226,000,000 179,000,000 179,000,000 135,000,000 135,000,000                             
        payables and accruals for capital expenditure
      		629,000,000 384,000,000 194,000,000 788,000,000 693,000,000 473,000,000 473,000,000 478,000,000 499,000,000 516,000,000 516,000,000 32,464 485,000,000  452,000,000 438,000,000 447,000,000 485,000,000 439,000,000 444,000,000 223,000,000 348,000,000 485,000,000 348,000,000 230,000,000 239,000,000 227,000,000 227,000,000 335,000,000   305,965                           
        provisions and other non-current liabilities
      		321,000,000 341,000,000 268,000,000 304,000,000 304,000,000 295,000,000 295,000,000 335,000,000 346,000,000 364,000,000 364,000,000 51,018 328,000,000  306,000,000 305,000,000 310,000,000 328,000,000 302,000,000 290,000,000 337,000,000 383,000,000 328,000,000 383,000,000 358,000,000 368,000,000 344,000,000 344,000,000 351,000,000 351,000,000  127,761   190,519  83,665  188,758   126,929  107,227  97,235   62,348          
        deferred tax liabilities
      		133,000,000 133,000,000 136,000,000 147,000,000 148,000,000 148,000,000 148,000,000 151,000,000 149,000,000 159,000,000 159,000,000 11,002 209,000,000  202,000,000 162,000,000 172,000,000 209,000,000 223,000,000 249,000,000 266,000,000 279,000,000 209,000,000 279,000,000 272,000,000 225,000,000 227,000,000 227,000,000 233,000,000 233,000,000                             
        total non-current liabilities
      		8,916,000,000 8,315,000,000 7,390,000,000 8,677,000,000 8,728,000,000 8,445,000,000 8,445,000,000 8,651,000,000 8,664,000,000 8,853,000,000 8,853,000,000 680,679 7,540,000,000  6,956,000,000 7,049,000,000 7,136,000,000 7,540,000,000 7,863,000,000 7,978,000,000 8,199,000,000 7,770,000,000 7,540,000,000 7,770,000,000 6,928,000,000 6,451,000,000 5,746,000,000 5,746,000,000 4,841,000,000 4,841,000,000 2,337,000,000 2,243,659 2,244,000,000 2,138,000,000 1,957,945 1,957,945 1,968,286 1,968,286 2,043,355 2,043,355 2,090,508 2,167,061 2,167,061 2,162,269 2,162,269 2,045,449 2,045,449 1,258,517 1,022,284 1,590,392 1,566,361 1,068,226 1,064,046 1,064,046 1,540,223  1,178,145  
        current liabilities
      		                                                          
        other trade payables
      		400,000,000 340,000,000 330,000,000 362,000,000 391,000,000 400,000,000 400,000,000 325,000,000 354,000,000 380,000,000 380,000,000  334,000,000  249,000,000 242,000,000 242,000,000 334,000,000 267,000,000 256,000,000 280,000,000 289,000,000 334,000,000 289,000,000 265,000,000 255,000,000 257,000,000 257,000,000 282,000,000 282,000,000  204,693   190,777 190,777 178,429 178,429 186,969 186,969 202,707 189,118 189,118 183,948 183,948 202,997 202,997 252,042 234,326          
        accrued interest and other expenses
      		434,000,000 452,000,000 413,000,000 442,000,000 402,000,000 412,000,000 412,000,000 429,000,000 468,000,000 458,000,000 458,000,000 53,608 445,000,000  474,000,000 459,000,000 454,000,000 445,000,000 448,000,000 434,000,000 381,000,000 432,000,000 445,000,000 432,000,000 450,000,000 459,000,000 440,000,000 440,000,000 383,000,000 383,000,000 290,000,000 265,985 266,000,000 264,000,000 246,759 246,759 258,209 258,209 220,188 220,188 228,360 250,135 250,135 201,202 201,202 194,590 194,590 158,497 165,741     84,871 65,092    
        current income tax liabilities
      		127,000,000 87,000,000 133,000,000 72,000,000 93,000,000 86,000,000 86,000,000 121,000,000 102,000,000 119,000,000 119,000,000 14,914 71,000,000  87,000,000 88,000,000 82,000,000 71,000,000 84,000,000 113,000,000 78,000,000 75,000,000 71,000,000 75,000,000 69,000,000 47,000,000 67,000,000 67,000,000 58,000,000 58,000,000  173,151   100,702  53,781  108,657   80,541  64,074  121,350             
        contract liabilities
      		87,000,000 95,000,000 104,000,000 172,000,000 88,000,000 88,000,000 88,000,000 89,000,000 90,000,000 92,000,000 92,000,000 35,959 90,000,000  88,000,000 88,000,000 92,000,000 90,000,000 93,000,000 77,000,000 78,000,000 82,000,000 90,000,000 82,000,000 73,000,000 80,000,000 84,000,000 84,000,000 87,000,000 87,000,000                             
        dividend payable
      		733,000,000 463,000,000 114,000,000                      134,000,000 134,000,000                                 
        provisions and other current liabilities
      		564,000,000 406,000,000 410,000,000 327,000,000 308,000,000 305,000,000 305,000,000 295,000,000 312,000,000 323,000,000 323,000,000 31,874 511,000,000 546,000,000 461,000,000 509,000,000 507,000,000 511,000,000 468,000,000 486,000,000 452,000,000 474,000,000 511,000,000 474,000,000 453,000,000 457,000,000 470,000,000 470,000,000 494,000,000 494,000,000  322,089   285,875  276,642  240,973   222,690  222,395  206,775   149,442          
        total current liabilities
      		3,348,000,000 2,760,000,000 2,293,000,000 2,178,000,000 2,067,000,000 2,119,000,000 2,119,000,000 1,924,000,000 2,020,000,000 2,782,000,000 2,782,000,000 585,609 2,608,000,000  2,299,000,000 2,289,000,000 2,406,000,000 2,608,000,000 2,200,000,000 2,249,000,000 2,098,000,000 2,406,000,000 2,608,000,000 2,406,000,000 2,616,000,000 2,630,000,000 2,788,000,000 2,788,000,000 2,684,000,000 2,684,000,000 2,616,000,000 2,661,461 2,661,000,000 2,689,000,000 1,648,236 1,648,236 1,764,990 1,764,990 1,691,754 1,691,754 1,689,908 2,179,112 2,179,112 1,491,533 1,491,533 1,529,957 1,529,957 1,800,033 2,004,615 1,176,874 1,018,047 1,053,875 970,088 970,088 516,701  403,413  
        liabilities directly associated with assets held for sale
      		16,000,000 427,000,000 625,000,000       739,000,000 739,000,000                    8,000,000 9,077 9,000,000 9,000,000 23,977 23,977 12,505 12,504 12,734 12,734 60,767 40,579 40,579 44,209 44,209 48,816 48,816     538 260,631 260,631     
        total liabilities
      		12,280,000,000 11,502,000,000 10,309,000,000 10,855,000,000 10,795,000,000 10,565,000,000 10,565,000,000 10,575,000,000 10,683,000,000 12,375,000,000 12,375,000,000 1,266,288 10,148,000,000  9,255,000,000 9,338,000,000 9,542,000,000 10,148,000,000 10,063,000,000 10,227,000,000 10,297,000,000 10,176,000,000 10,148,000,000 10,176,000,000 9,543,000,000 9,081,000,000 8,534,000,000 8,534,000,000 7,526,000,000 7,526,000,000 4,961,000,000 4,914,197 4,914,000,000 4,836,000,000 3,630,158 3,630,158 3,745,781 3,745,781 3,747,843 3,747,843 3,841,183 4,386,752 4,386,752 3,698,011 3,698,011 3,624,222 3,624,222 3,058,550 3,026,899 2,767,266 2,584,408 2,122,639 2,294,765 2,294,765 2,056,924  1,581,558 1,199,615 
        total equity and liabilities
      		15,590,000,000 15,000,000,000 13,662,000,000 14,452,000,000 14,427,000,000 14,198,000,000 14,198,000,000 14,155,000,000 14,327,000,000 15,166,000,000 15,166,000,000 1,845,645 12,422,000,000  11,400,000,000 11,506,000,000 11,788,000,000 12,422,000,000 12,330,000,000 12,552,000,000 12,697,000,000 12,856,000,000 12,422,000,000 12,856,000,000 11,942,000,000 11,676,000,000 11,356,000,000 11,356,000,000 10,316,000,000 10,316,000,000 7,360,000,000 7,488,924 7,489,000,000 7,282,000,000 7,075,591 7,075,591 7,008,288 7,008,288 7,184,587 7,184,587 7,000,194 7,538,322 7,538,322 5,592,017 5,592,017 6,072,018 6,072,018 4,657,998 4,759,514 3,942,002 3,636,131 2,528,095 2,656,745 2,656,745     
        prepayments and accrued income
      		   175,000,000 188,000,000 117,000,000 117,000,000 164,000,000 188,000,000 207,000,000 207,000,000  149,000,000 168,000,000 187,000,000 195,000,000 209,000,000 149,000,000 180,000,000 187,000,000 193,000,000 156,000,000 149,000,000 156,000,000 182,000,000 186,000,000 192,000,000 192,000,000 129,000,000 129,000,000  161,745   126,843 126,843 135,426 135,426 133,989 133,989 89,477 119,934 119,934 103,553 103,553 104,106 104,106 99,000 97,990 81,437 80,204 49,085 47,405 47,405 42,208 36,875   
        net profit for the period/year attributable to equity holders
      		    3,000,000   120,000,000 152,000,000                                     155,534   158,105          
        investments in joint ventures
      		     590,000,000 590,000,000 578,000,000 614,000,000 604,000,000 604,000,000  2,642,000,000  2,596,000,000 2,580,000,000 2,709,000,000 2,642,000,000 2,649,000,000 2,673,000,000 2,838,000,000 2,797,000,000 2,642,000,000 2,797,000,000 2,923,000,000 2,929,000,000 2,899,000,000 2,899,000,000 2,867,000,000 2,867,000,000                             
        investments in associates
      		       7,000,000 7,000,000 8,000,000 8,000,000  24,000,000  23,000,000 23,000,000 24,000,000 24,000,000 25,000,000 23,000,000 24,000,000 25,000,000 24,000,000 25,000,000 112,000,000 122,000,000 128,000,000 128,000,000 169,000,000 169,000,000  80,422   41,856  19,719  19,190   12,320  8,548    15,421 13,145          
        net profit for the year attributable to equity holders
      		     177,000,000 177,000,000      -344,000,000                                              
        put option liability
      		         290,000,000 290,000,000  262,000,000  285,000,000 285,000,000 262,000,000 262,000,000 268,000,000 268,000,000 255,000,000 264,000,000 262,000,000 264,000,000 257,000,000 253,000,000 239,000,000 239,000,000 239,000,000 239,000,000 720,000,000 809,196 809,000,000 745,000,000                         
        notes
      		                                                          
        net profit for the period attributable to equity holders
      		         23,000,000 23,000,000                                                
        amounts due from related parties
      		           50,010                                               
        income tax assets
      		           4,134                                               
        us ‘000
      		                                                          
        equity contribution reserve
      		           13,070                                               
        retained earnings
      		           471,791                                               
        other debt and financing
      		           413,404                             1,796,572  1,847,924  1,524,832  1,424,130 1,148,894 338,923 832,019 763,742 152,860 121,138 121,138 124,227  126,150 132,630 
        amounts due to related parties
      		           367,095                                          4,518 341    
        trade payables
      		           25,660                                      216,632 513,454 271,417 201,852 201,852 182,226  112,764  
        equity investments
      		            160,000,000    178,000,000 160,000,000 260,000,000 237,000,000 292,000,000 371,000,000 160,000,000 371,000,000                                   
        statement of financial position
      		                                                          
        right-of-use asset (non-current)
      		             1,008,000,000                                             
        loss for the period / year attributable to equity holders
      		              -53,000,000                                            
        profit for the period/year attributable to equity holders
      		               -58,000,000 42,000,000         60,000,000 14,000,000 14,000,000    94,606                  584,396 446,765        
        profit for the period attributable to equity holders
      		                 -344,000,000 -288,000,000 -238,000,000 -122,000,000  -344,000,000                                    
        in millions of u.s dollars
      		                                                          
        millions
      		                         2,019,000,000                                 
        profit for the year attributable to equity holders
      		                     149,000,000  149,000,000     -10,000,000 -10,000,000                      67,261 33,407      
        equity investment
      		                        39,000,000 128,000,000 70,000,000 70,000,000                               
        loss for the period/year attributable to equity holders
      		                        -70,000,000                                  
        non controlling interests
      		                        226,000,000 252,000,000                                 
        non current liabilities
      		                                                          
        cash in escrow
      		                          501,000,000 501,000,000                               
        payables and accruals for capital expenditures
      		                             335,000,000                             
        investment in associates
      		                              86,000,000  80,000,000 63,000,000  41,856  19,719  19,190 18,120  12,320  8,548     9,706 8,547 6,017 5,629 5,629 4,338    
        pledged deposits
      		                              50,000,000 52,624 53,000,000 50,000,000 51,031 51,031 53,680 53,680 52,616 52,616 49,963 51,601 51,601 46,823 46,823 51,051 51,051   7,527 5,507 4,866 5,805 5,805 31,777 25,544  20,158 
        deferred taxation
      		                              309,000,000 336,408 336,000,000 317,000,000 264,119 264,119 30,579 30,579 27,164 27,164 23,959 22,416 22,416 23,089 23,089 22,806 22,806 104,601 115,686 7,728 3,442 3,092 2,306 2,306 6,037 5,883 5,146 7,044 
        amounts due from non-controlling interests and joint ventures
      		                              122,000,000  61,000,000 159,000,000                         
        current tax assets
      		                              34,000,000  40,000,000 24,000,000  25,442  4,884  2,233 10,748  28,345  27,217  21,960 9,960 16,492 6,831 11,906 5,732 3,544      
        put option reserve
      		                                                          
        accumulated profits brought forward
      		                              2,239,000,000  2,806,000,000 1,886,000,000  2,223,990  2,223,942  2,788,794 1,134,354  1,134,354  1,134,354  1,788,186 565,032           
        net profit for the period
      		                              307,000,000  95,000,000 925,000,000  693,232  405,309  230,137                   
        non-controlling interest
      		                              196,000,000  204,000,000 192,000,000  189,414  61,998  53,918 45,550  11,750                
        other non-current liabilities
      		                              128,000,000  138,000,000 122,000,000  71,933  83,665  84,394 79,767  105,633  107,227  97,235 65,829  48,102 49,911 175,334 205,542 205,542 364,862    
        debt and other financing
      		                              629,000,000 1,911,168 567,000,000 621,000,000 1,674,890 535,204 1,674,094 649,739 1,750,622 587,718 555,464   536,289 536,289 476,359 476,359  915,509 136,752 157,687        
        amounts due to joint ventures
      		                              54,000,000  13,000,000 93,000,000                     2,506    
        current tax liabilities
      		                              95,000,000  173,000,000 105,000,000  100,702  53,781  108,657 79,861  80,541  64,074  121,350 61,497 106,194 68,544 60,745 49,521 74,837      
        other current liabilities
      		                              828,000,000  833,000,000 861,000,000  285,875  276,642  240,973 247,534  222,690  222,395  206,775 163,428  126,949 135,484 165,653 157,497 232,334 191,086  112,704 79,372 
        amounts due from non-controlling interests and joint venture partners
      		                               61,207                           
        advances to non controlling interest
      		                               43,981                           
        equity attributable to owners of the parent
      		                               2,371,007                           
        amounts due to joint ventures partners
      		                               13,286       127,323   66,105  34,034  79,644   36,584          
        amounts due from joint venture partners
      		                                  47,465 47,465 151,075 151,075 129,298 129,298 99,497 68,293 68,293 34,510 34,510 92,214 92,214 11,421 41,827          
        supplier advances for capital expenditures
      		                                  42,172  37,818  37,508   54,064  55,430  42,034             
        advances to non-controlling interest
      		                                  32,278 32,278                       
        time deposit
      		                                  2,069  1,069  1,069   107  344  50,782             
        payables and accruals for the purchase of property, plant and equipment
      		                                  245,066  200,652  219,926   230,414  249,591  248,242   492,221 442,617         
        amounts due to joint venture partners
      		                                  43,853 43,853 147,538 147,538  127,323 97,919  66,105  34,034  79,644 2,232           
        time deposits
      		                                   2,069  1,069  1,069 3,106  107  344  50,782     45 45 45 9,163 610  11,750 
        capex accruals and payables
      		                                   245,066  200,652  219,926 278,063  230,414  249,591  248,242 506,155           
        net profit for the year
      		                                        1,652,233      155,534            
        debt and other financing:
      		                                                          
        10% senior notes
      		                                           455,020 455,020 454,745 454,745 481,274 480,531 495,418 539,252 538,122 537,858 537,858 537,102  536,036  
        8% senior notes
      		                                         435,057                 
        other debt and other financing
      		                                         1,412,867  1,524,832  1,424,130             
        net profit for the period/year
      		                                          1,495,072  289,824   290,043           
        cash and cash equivalent
      		                                           1,228,766  1,531,432   1,211,623          
        other non current assets
      		                                            10,459  9,553 17,230           
        equity - sum
      		                                               1,551,064           
        minority interest
      		                                               48,384 74,222 49,506 72,650 24,184 23,389 23,389 42,626  26,571 32,534 
        4% convertible notes – debt component
      		                                                 177,606 175,393 167,129 165,206 165,206 159,606    
        interim condensed consolidated balance sheet
      		                                                          
        as of march 31, 2008 and december 31, 2007
      		                                                          
        4% convertible notes — debt component
      		                                                          
        amounts due to other related parties
      		                                                653 4,650 4,502 4,318 4,518    608  
        non current assets
      		                                                          
        financial assets
      		                                                          
        other
      		                                                 11,656 16,238        
        amounts due from joint ventures and joint venture partners
      		                                                 38,122 14,535 22,669 26,250 26,250 8,409    
        amounts due from other related parties
      		                                                  1,785 129 1,659 1,659 2,216 2,067 3,075  
        supplier advances
      		                                                 73,683         
        accumulated profit/(losses) brought forward
      		                                                 127,856 127,856        
        amounts due to joint ventures and joint venture partners
      		                                                 30,642 8,306 18,105 13,683 13,683     
        accrued interest and other incomes
      		                                                 150,088 137,869 75,835 84,871    44,673 42,143 
        financial assets available for sale
      		                                                   24 48 48     
        financial assets at fair value through profit or loss
      		                                                   354,124 341,443 341,443     
        financial assets held to maturity
      		                                                    7,726 7,726     
        supplier advances and other current assets
      		                                                   126,058       
        treasury stock
      		                                                        -8,833  
        accumulated losses brought forward
      		                                                          
        5% mandatory exchangeable notes
      		                                                   353,815 325,381      
        interim condensed consolidated balance sheets
      		                                                          
        as of march 31, 2006
      		                                                          
        and december 31, 2005
      		                                                          
        financial assets:
      		                                                          
        retained losses brought forward
      		                                                        -446,110  
        net profit for the period / year
      		                                                     33,407     
        5% mandatory exchangeable notes – debt component
      		                                                     325,381 315,681    
        goodwill
      		                                                      54,488 37,702  6,943 
        licenses
      		                                                      485,425 277,705  29,866 
        other intangible assets
      		                                                      2,346 2,561 5,417  
        investment in tele2 ab shares
      		                                                      253,079 351,882   
        investment in other securities
      		                                                      3,013 10,540   
        embedded derivative on the 5% mandatory exchangeable notes
      		                                                      79,824  103,457  
        shareholders’ equity and liabilities
      		                                                          
        shareholders’ equity
      		                                                          
        4% convertible notes – equity component
      		                                                      39,109    
        stock option compensation reserve
      		                                                      3,805    
        legal reserve
      		                                                      13,577  4,256 4,256 
        currency translation reserve
      		                                                        -69,198  
        total shareholders’ equity
      		                                                      324,798  -85,180  
        total shareholders’ equity and liabilities
      		                                                      2,381,722  1,522,949 1,145,579 
        investment in associated companies
      		                                                       2,220 1,458  
        5% mandatory exchangeable notes – embedded derivative
      		                                                       45,255   
        debtors
      		                                                          
        amounts due from joint ventures
      		                                                       11,715  12,398 
        us ’000
      		                                                          
        2% pik notes – equity component
      		                                                        16,006  
        profit for the period
      		                                                        178,823  
        2% pik notes – debt component
      		                                                          
        financial assets - investment in other securities
      		                                                          
        (i) net position of the 5% mandatory exchangeable notes as of march 31, 2004
      		                                                          
        investment in tele2 shares
      		                                                          
        embedded derivative on the 5% mandatory exchangeable notes in tele2
      		                                                          
        361,177
      		                                                          
        5% mandatory exchangeable notes in tele2 - debt component
      		                                                          
        net position
      		                                                        46,296  
        2% pik notes - debt component
      		                                                        50,923  
        5% mandatory exchangeable notes - debt component
      		                                                        327,635  
        deferred costs and other non-current assets
      		                                                         6,167 
        tangible assets
      		                                                         412,503 
        investment in securities
      		                                                         286,307 
        investment in associated company
      		                                                         1,101 
        trade debtors
      		                                                         105,950 
        amounts due from affiliated companies
      		                                                         6,672 
        prepaid and accrued income
      		                                                         18,876 
        2% pik notes
      		                                                         16,293 
        retained loss brought forward
      		                                                          
        profit (loss) for the period
      		                                                         202,261 
        liabilities due after more than one year
      		                                                          
        corporate 13.5% debt
      		                                                         136,384 
        corporate 11% debt
      		                                                         562,219 
        liabilities due within one year
      		                                                          
        trade creditors
      		                                                         86,485 
        amounts due to shareholders
      		                                                         1,016 
        amounts due to affiliated companies
      		                                                         68 
      Cashflow Statements:
      Quarterly
      Annual
        Unit: USD2025-11-06 2025-08-08 2025-05-08 2023-07-27 2023-04-27 2022-10-27 2022-07-28 2022-05-10 2022-04-28 2022-03-01 2021-10-28 2021-07-29 2021-04-29 2020-10-30 2020-07-30 2020-04-30 2020-02-26 2019-10-23 2019-07-19 2019-05-06 2019-04-24 2019-02-07 2012-05-16 2011-11-18 2011-08-17 2011-05-18 2010-11-24 2010-08-18 2010-05-18 2008-05-27 
                                      
          cash flows from operating activities
        		                              
          profit before taxes from continuing operations
        		1,353,000,000 1,064,000,000  73,000,000 39,000,000 174,000,000 170,000,000 99,000,000 99,000,000  4,000,000 -43,000,000 27,000,000 -272,000,000 -220,000,000 -167,000,000 218,000,000 -54,000,000  44,000,000 44,000,000 129,000,000 200,161 246,911 249,467 281,414    186,931 
          profit before taxes from discontinued operations
        		     116,000,000 114,000,000          59,000,000 62,000,000    -39,000,000         
          profit before taxes
        		1,353,000,000 1,064,000,000 290,000,000 73,000,000 39,000,000 290,000,000 284,000,000 96,000,000 96,000,000 433,702 3,000,000 -43,000,000 27,000,000 -281,000,000 -221,000,000 -167,000,000 276,000,000 8,000,000  44,000,000 44,000,000 91,000,000         
          adjustments to reconcile to net cash:
        		                              
          interest expense on leases
        		124,000,000 80,000,000 38,000,000 58,000,000 29,000,000 102,000,000 71,000,000 38,000,000 38,000,000  94,000,000 76,000,000 40,000,000 117,000,000 78,000,000 39,000,000               
          interest expense on debt and other financing
        		384,000,000 254,000,000 126,000,000 290,000,000 142,000,000 379,000,000 250,000,000 116,000,000 116,000,000  295,000,000 202,000,000 108,000,000 340,000,000 238,000,000 108,000,000               
          interest and other financial income
        		-16,000,000         -18,951 -22,000,000      -20,000,000 -15,000,000 8,000,000   -21,000,000         
          adjustments for non-cash items:
        		                              
          depreciation and amortization
        		910,000,000 594,000,000 297,000,000 659,000,000 331,000,000 1,042,000,000 700,000,000 358,000,000 358,000,000 237,064 879,000,000 610,000,000 324,000,000 904,000,000 599,000,000 296,000,000 1,111,000,000 808,000,000  262,000,000 262,000,000 830,000,000 196,011 186,921 189,226 177,731 183,700 160,071 166,002 110,514 
          share of profit in honduras joint venture
        		-40,000,000 -26,000,000 -13,000,000 -21,000,000                           
          gain on disposal and impairment of assets
        		-69,000,000 -72,000,000 -72,000,000                            
          sale of lati operations
        		-742,000,000                              
          share-based compensation
        		12,000,000 9,000,000 3,000,000 26,000,000 13,000,000 22,000,000 14,000,000 7,000,000 7,000,000 289          6,000,000 6,000,000 22,000,000 5,105 4,607 3,884 3,501 19,859 3,181 3,038 5,867 
          loss from other associates and joint ventures
        		                              
          other non-operating expenses
        		68,000,000  -28,000,000                    52,354        
          changes in working capital:
        		                              
          decrease in trade receivables, prepayments and other current assets
        		-164,000,000 -118,000,000 -151,000,000  -100,000,000 -123,000,000 -96,000,000 -77,000,000 -77,000,000  -128,000,000 -94,000,000 -86,000,000 -90,000,000 -104,000,000 -98,000,000  -143,000,000  -210,000,000 -210,000,000 -128,000,000         
          decrease in inventories
        		-23,000,000 -31,000,000 -13,000,000  -14,000,000  -43,000,000 -28,000,000 -28,000,000 6,896 -20,000,000 -25,000,000 -10,000,000   -22,000,000 11,000,000   -11,000,000 -11,000,000 2,000,000 2,477  -1,178 7,533     
          increase in trade and other payables
        		135,000,000 107,000,000 90,000,000 61,000,000  -83,000,000 -54,000,000 -24,000,000 -24,000,000  -37,000,000 -73,000,000 -73,000,000 35,000,000 4,000,000 -11,000,000 -61,000,000 -25,000,000  79,000,000 79,000,000 69,000,000  19,258    -39,004 48,181 10,308 
          changes in contract assets, liabilities and costs
        		-22,000,000 -13,000,000            7,000,000 4,000,000     3,000,000 3,000,000          
          total changes in working capital
        		-74,000,000 -56,000,000 -80,000,000 -162,000,000 -124,000,000 -224,000,000 -200,000,000 -131,000,000 -131,000,000  -187,000,000 -193,000,000 -168,000,000 -66,000,000 -102,000,000 -130,000,000 -172,000,000 -175,000,000  -139,000,000 -139,000,000 -66,000,000         
          interest paid on leases
        		-119,000,000 -75,000,000 -38,000,000 -58,000,000 -29,000,000 -100,000,000 -70,000,000 -38,000,000 -38,000,000 -20,259 -109,000,000 -69,000,000 -36,000,000 -111,000,000 -74,000,000 -37,000,000               
          interest paid on debt and other financing
        		-313,000,000 -194,000,000 -109,000,000 -240,000,000 -134,000,000 -316,000,000 -195,000,000 -104,000,000 -104,000,000 -86,455 -269,000,000 -183,000,000 -92,000,000 -313,000,000 -204,000,000 -110,000,000 -344,000,000              
          interest received
        		16,000,000 5,000,000 3,000,000 10,000,000 5,000,000 4,000,000 3,000,000 1,000,000 1,000,000 17,337 2,000,000 2,000,000  8,000,000 8,000,000 7,000,000 15,000,000 12,000,000  3,000,000 3,000,000 20,000,000 3,620 4,473 2,800 4,543 3,424 2,818 2,241 11,137 
          taxes paid
        		-236,000,000 -172,000,000 -66,000,000 -120,000,000 -37,000,000 -222,000,000 -156,000,000 -62,000,000 -62,000,000 -81,675 -79,000,000 -50,000,000  -108,000,000 -43,000,000 -11,000,000               
          net cash from operating activities
        		1,257,000,000 794,000,000 348,000,000 479,000,000 201,000,000 868,000,000 559,000,000 268,000,000 268,000,000 606,835 516,000,000 280,000,000 87,000,000 525,000,000 324,000,000 106,000,000 801,000,000 532,000,000  147,000,000 147,000,000 792,000,000 375,533 447,381 361,513 328,463 355,130 271,839 303,520 248,789 
          capital expenditures
        		-464,000,000 -305,000,000 -132,000,000 -429,000,000 -228,000,000 -625,000,000 -406,000,000 -196,000,000 -196,000,000 -179,323 -479,000,000 -330,000,000 -171,000,000 -440,000,000 -302,000,000 -179,000,000 -736,000,000 -526,000,000  -170,000,000 -170,000,000 -632,000,000 0 0 0 0 0 0 0 0 
          free cash flows
        		793,000,000 489,000,000 216,000,000 50,000,000 -27,000,000 243,000,000 153,000,000 72,000,000 72,000,000 427,512 37,000,000 -50,000,000 -84,000,000 85,000,000 22,000,000 -73,000,000 65,000,000 6,000,000  -23,000,000 -23,000,000 160,000,000 375,533 447,381 361,513 328,463 355,130 271,839 303,520 248,789 
          cash flows from investing activities:
        		                              
          net proceeds from the sale of lati operations
        		545,000,000                              
          purchase of spectrum and licenses
        		-62,000,000 -41,000,000 -36,000,000 -101,000,000 -53,000,000 -75,000,000 -49,000,000 -30,000,000 -30,000,000                      
          purchase of other intangible assets
        		-97,000,000 -81,000,000 -48,000,000 -91,000,000 -64,000,000 -161,000,000 -125,000,000 -84,000,000 -84,000,000                      
          purchase of property, plant and equipment
        		-464,000,000 -305,000,000 -132,000,000 -429,000,000 -228,000,000 -625,000,000 -406,000,000 -196,000,000 -196,000,000 -179,323 -479,000,000 -330,000,000 -171,000,000 -440,000,000 -302,000,000 -179,000,000 -736,000,000 -526,000,000  -170,000,000 -170,000,000 -632,000,000         
          proceeds from disposal of equity investments
        		                              
          proceeds from sale of property, plant and equipment
        		73,000,000 69,000,000 65,000,000 7,000,000 3,000,000 8,000,000 7,000,000 4,000,000 4,000,000 326 6,000,000 4,000,000 1,000,000 6,000,000 1,000,000  24,000,000 21,000,000  9,000,000 9,000,000 154,000,000        12,142 
          dividends and dividend advances received from joint ventures and associates
        		49,000,000 33,000,000 16,000,000 50,000,000 42,000,000 1,000,000 1,000,000                        
          transfer (to) / from pledge deposits
        		     33,000,000 33,000,000 33,000,000 33,000,000                      
          loans granted within the tigo money lending activity
        		                              
          cash from other investing activities
        		18,000,000 14,000,000 6,000,000 10,000,000 5,000,000 19,000,000 10,000,000 4,000,000 4,000,000  17,000,000  8,000,000 19,000,000 15,000,000 6,000,000 20,000,000 14,000,000  6,000,000 6,000,000 24,000,000         
          net cash from investing activities
        		61,000,000 235,000,000 -129,000,000 -586,000,000 -297,000,000  -674,000,000 -247,000,000 -247,000,000  -395,000,000 -228,000,000 -238,000,000 -446,000,000 -284,000,000 -222,000,000 -1,502,000,000   -683,000,000 -683,000,000 -1,199,000,000         
          in millions of u.s. dollars
        		                              
          cash flows from financing activities
        		                              
          proceeds from debt and other financing
        		725,000,000 199,000,000  75,000,000 15,000,000 1,552,000,000 1,322,000,000 1,166,000,000 1,166,000,000  247,000,000 172,000,000 160,000,000 810,000,000 797,000,000 706,000,000 2,900,000,000   959,000,000 959,000,000 1,155,000,000         
          repayment of debt and other financing
        		-375,000,000 -112,000,000 -31,000,000 -230,000,000 -17,000,000 -2,062,000,000 -1,931,000,000 -1,320,000,000 -1,320,000,000 -798,632 -580,000,000 -412,000,000 -394,000,000 -783,000,000 -723,000,000 -136,000,000 -1,157,000,000   -446,000,000 -446,000,000 -546,000,000         
          lease capital repayment
        		-139,000,000 -89,000,000 -43,000,000 -84,000,000 -40,000,000 -120,000,000 -83,000,000 -44,000,000 -44,000,000  -90,000,000 -62,000,000 -29,000,000 -83,000,000 -53,000,000 -32,000,000               
          share repurchase program
        		-119,000,000 -119,000,000 -119,000,000        -28,000,000   -10,000,000 -10,000,000 -10,000,000               
          dividends paid to owners of the company
        		-420,000,000 -295,000,000 -170,000,000              -268,000,000 -133,000,000    -266,000,000         
          net cash from financing activities
        		-328,000,000 -415,000,000 -364,000,000 -239,000,000 -43,000,000 84,000,000 24,000,000 -198,000,000 -198,000,000  -265,000,000 -116,000,000 -119,000,000 -71,000,000 9,000,000 528,000,000 1,355,000,000 955,000,000  502,000,000 502,000,000 341,000,000         
          exchange impact on cash and cash equivalents
        		-18,000,000 -26,000,000 -21,000,000 3,000,000 2,000,000 -10,000,000  1,000,000 1,000,000     -28,000,000 -26,000,000       -33,000,000         
          net increase in cash and cash equivalents
        		972,000,000 588,000,000 -165,000,000  -136,000,000 13,000,000     -152,000,000 -72,000,000 -273,000,000 -20,000,000 23,000,000 381,000,000 645,000,000 114,000,000  -33,000,000 -33,000,000 -98,000,000 235,417   197,167   20,270 37,026 
          cash and cash equivalents at the beginning of the year
        		699,000,000 699,000,000 699,000,000 1,039,000,000 1,039,000,000 895,000,000 895,000,000 895,000,000 895,000,000 189,130 875,000,000 875,000,000 875,000,000 1,164,000,000 1,164,000,000 1,164,000,000 528,000,000     619,000,000 881,279   1,023,487 0 0 1,511,162 1,174,597 
          effect of cash disposal of lati operations
        		                              
          cash and cash equivalents at the end of the period
        		1,663,000,000 1,283,000,000 534,000,000 697,000,000 903,000,000 884,000,000 776,000,000 695,000,000 695,000,000   803,000,000 602,000,000 1,144,000,000 1,186,000,000 1,545,000,000  633,000,000  495,000,000 495,000,000  1,116,696 -30,573 -215,583 1,220,654 431,255 -302,666 1,531,432 1,211,623 
          income from other associates and joint ventures
        		                              
          other non-operating incomes
        		                              
          decrease (increase) in trade receivables, prepayments and other current assets
        		                              
          decrease (increase) in inventories
        		                              
          unaudited interim condensed consolidated financial statementsfor the three and nine-month periods ended september 30, 2025
        		                              
          sale of lati international and lati paraguay
        		 -604,000,000                             
          net proceeds from the sale of lati international and lati paraguay
        		 546,000,000                             
          unaudited interim condensed consolidated statement of cash flows for the six-month period ended june 30, 2025
        		                              
          loan repayment from joint venture
        		 1,000,000                             
          effect of cash disposal of lati international and lati paraguay
        		                              
          unaudited interim condensed consolidated statement of cash flows for the three-month period ended march 31, 2025
        		                              
          (profit) loss from other associates and joint ventures
        		   3,000,000                           
          other non-cash non-operating expenses
        		   -27,000,000 -19,000,000 41,000,000 6,000,000    37,000,000 18,000,000 -58,000,000 147,000,000 136,000,000 159,000,000 -227,000,000 82,000,000  -12,000,000 -12,000,000 39,000,000         
          increase in trade receivables, prepayments and other current assets
        		   -201,000,000                           
          increase in inventories
        		   -15,000,000          -18,000,000                 
          decrease in contract assets, liabilities and costs
        		                              
          cash flows from investing activities
        		                              
          acquisition of subsidiaries, joint ventures and associates, net of cash acquired
        		     -279,000,000 -264,000,000 11,000,000 11,000,000     3,000,000 3,000,000  -1,014,000,000 -1,013,000,000    -953,000,000         
          proceeds from disposal of subsidiaries and associates, net of cash disposed
        		     142,000,000 112,000,000 3,000,000 3,000,000  18,000,000 15,000,000 8,000,000 10,000,000 18,000,000 17,000,000 111,000,000 110,000,000    176,000,000         
          settlement of derivative financial instruments
        		   -23,000,000                  -63,000,000         
          unaudited interim condensed consolidated statement of cash flows for the six-month period ended june 30, 2023
        		                              
          proceeds from the rights offering, net of costs
        		     717,000,000 718,000,000                        
          advances and dividends paid to non-controlling interests
        		                              
          net decrease in cash and cash equivalents
        		   -342,000,000   -95,000,000 -176,000,000 -176,000,000 -588                     
          effect of cash in disposal group held for sale
        		     -24,000,000 -24,000,000 -24,000,000 -24,000,000             6,000,000         
          share of profit in joint ventures
        		    -11,000,000                          
          loss on disposal and impairment of assets
        		     -117,000,000 -123,000,000 2,000,000 2,000,000 3,146  37,000,000      -81,000,000    -36,000,000         
          (profit) loss from honduras joint ventures
        		    4,000,000                          
          increase in contract assets, liabilities and costs
        		     -11,000,000                         
          share of net profit in joint ventures
        		     -25,000,000 -20,000,000                        
          profit from other joint ventures and associates
        		                  -15,000,000            
          revaluation of previously held interest in guatemala
        		                              
          financing exit from the ghana joint venture
        		                              
          proceeds from disposal of equity investments, net of costs
        		          163,000,000 163,000,000                   
          settlement of financial derivative instruments
        		     8,000,000 8,000,000 8,000,000 8,000,000                      
          loans granted within the mfs lending activity
        		                              
          unaudited interim condensed consolidated statement of cash flows for the year ended december 31, 2022
        		                              
          loan repayment from (advance to) joint venture
        		          193,000,000 193,000,000 148,000,000                  
          cash and cash equivalents at the end of the year
        		         188,542       1,164,000,000     528,000,000         
          proceeds from the disposal of subsidiaries and associates
        		                              
          notes
        		                              
          unaudited interim condensed consolidated statement of cash flows for the nine-month period ended september 30, 2022
        		                              
          loss before taxes from discontinued operations
        		                              
          loss from other joint ventures and associates
        		          38,000,000 3,000,000 1,000,000  1,000,000                
          dividends and dividend advances received from joint ventures
        		       1,000,000 1,000,000  13,000,000 13,000,000  67,000,000 58,000,000 24,000,000               
          unaudited interim condensed consolidated statement of cash flows for the three-month period ended march 31, 2022
        		                              
          interest expense
        		         114,296             46,536 47,784 41,980 49,059    43,929 
          foreign exchange loss
        		         8,199                     
          income tax risk provisions
        		                              
          increase in trade receivables, prepayments, contract assets and other current assets
        		         -8,980                     
          increase in trade payables, contract liabilities, and other payables
        		         2,226                     
          changes in working capital
        		         142                     
          purchase of intangible assets
        		         -107,300                     
          proceeds from sale of intangibles
        		         11                     
          net increase in restricted cash
        		         -1,099                     
          net cash used by investing activities
        		         -287,385                     
          debt and other financing
        		         631,592                     
          loans granted to shareholders
        		         -80,000                     
          repayment of leases
        		         -25,867                     
          income tax withheld on dividends paid
        		         -18,061                     
          payment of dividends
        		         -21,718                     
          net cash used by financing activities
        		         -312,686                     
          exchange losses on cash and cash equivalents
        		         -7,352                     
          (gain) on disposal and impairment of assets
        		          8,000,000  17,000,000 -22,000,000 -22,000,000  -40,000,000              
          purchase of intangible assets and licenses
        		          -132,000,000 -103,000,000 -83,000,000 -201,000,000 -166,000,000 -91,000,000 -171,000,000 -144,000,000  -79,000,000 -79,000,000 -148,000,000         
          transfer to pledge deposits
        		                              
          unaudited interim condensed consolidated statement of cash flows for the year ended december 31, 2021
        		                              
          loan repayment from (advanced to) joint venture
        		                              
          share of net profit in guatemala and honduras joint ventures
        		          -185,000,000 -129,000,000 -61,000,000 -101,000,000                 
          share based compensation
        		          10,000,000 4,000,000  20,000,000 14,000,000 6,000,000 30,000,000 22,000,000             
          unaudited interim condensed consolidated statement of cash flows for the nine-month period ended september 30, 2021
        		                              
          cash and cash equivalents at the end of the period/year
        		          723,000,000                    
          cash provided by other investing activities
        		           11,000,000                   
          unaudited interim condensed consolidated statement of cash flows for the six-month period ended june 30, 2021
        		                              
          unaudited interim condensed consolidated statement of cash flows for the three-month period ended march 31, 2021
        		                              
          cash flows from financing activities:
        		                              
          transaction costs assumed by cable onda
        		                     30,000,000         
          loan advance to joint venture for repayment of debt
        		                              
          proceeds from disposal of equity investment, net of costs
        		             91,000,000 89,000,000  25,000,000              
          share of profit in guatemala and honduras joint ventures
        		              -79,000,000 -45,000,000 -179,000,000 -137,000,000  -44,000,000 -44,000,000 -154,000,000         
          unaudited interim condensed consolidated statement of cash flows for the six-month period ended june 30, 2020
        		                              
          cash in escrow
        		                   -500,000,000 -500,000,000          
          unaudited interim condensed consolidated statement of cash flows for the three-month period ended march 31, 2020
        		                              
          exchange impact on cash and cash equivalents,net
        		               -30,000,000               
          (finance) lease interest expense
        		                157,000,000              
          financial interest expense
        		                408,000,000              
          loss from other joint ventures and associates,net
        		                40,000,000              
          decrease in trade receivables, prepayments and other current assets,net
        		                -119,000,000              
          interest paid on (finance) leases
        		                -141,000,000              
          taxes
        		                -114,000,000 -73,000,000    -153,000,000         
          proceeds from sale of intangible assets
        		                              
          dividends received from joint ventures
        		                237,000,000 181,000,000  51,000,000 51,000,000 243,000,000         
          (finance) lease capital repayment
        		                -107,000,000              
          advances for, and dividends paid to non-controlling interests
        		                -13,000,000              
          unaudited interim condensed consolidated statement of cash flows for the year ended december 31, 2020
        		                              
          loan advance to joint venture
        		                              
          interest and other financial expenses
        		                 408,000,000 -272,000,000 140,000,000 140,000,000 373,000,000         
          (profit) loss from other joint ventures and associates,net
        		                 31,000,000             
          interest
        		                 -359,000,000  -98,000,000 -98,000,000 -318,000,000         
          proceeds from debt and financing
        		                 2,106,000,000             
          repayment of debt and financing
        		                 -1,005,000,000             
          dividends paid to non-controlling interests
        		                 -12,000,000  -11,000,000 -11,000,000          
          exchange impact on cash and cash equivalents at the beginning of the period
        		                 -16,000,000  2,000,000 2,000,000          
          cash and cash equivalents at the beginning of the period
        		                 528,000,000  -528,000,000 -528,000,000   0       
          millions
        		                              
          revenue
        		                  2,089,000,000            
          cost of sales
        		                  -589,000,000            
          gross profit
        		                  1,500,000,000            
          operating expenses
        		                  -798,000,000            
          depreciation
        		                  -405,000,000            
          amortization
        		                  -122,000,000            
          share of profit in the joint ventures in guatemala and honduras
        		                  90,000,000            
          other operating income (expenses)
        		                  8,000,000            
          operating profit
        		                  274,000,000         255,932 238,107 207,278 
          other non-operating (expenses) income
        		                  45,000,000            
          profit before taxes from continuing
        		                  40,000,000            
          operations
        		                              
          charge for taxes
        		                  -42,000,000            
          profit for the period from discontinued operations
        		                  64,000,000            
          net profit for the period
        		                  62,000,000            
          attributable to :
        		                              
          owners of the company
        		                  60,000,000            
          non-controlling interests
        		                  2,000,000            
          earnings per common share for net profit
        		                              
          attributable to the owners of the company:
        		                              
          basic
        		                  590,000            
          diluted
        		                  590,000            
          (profit) loss from other joint ventures and associates
        		                     136,000,000         
          effects of cash in disposal group held for sale
        		                              
          adjustments:
        		                              
          interest income
        		                              
          other non-cash items
        		                              
          decrease in trade and other payables
        		                              
          interest paid
        		                              
          acquisition of subsidiaries, joint ventures and associates
        		                              
          purchase of intangible assets and license renewals
        		                              
          proceeds from the sale of property, plant and equipment
        		                      70,128 46,326 3,169 5,519 17,553    
          proceeds from the sale of intangibles
        		                      1,260        
          cash provided (used) by other investing activities
        		                      20,559    9,997    
          proceeds from issuance of shares
        		                       0 214 1,105 1,324 723 907 1,158 
          proceeds from issuance of debt and other financing
        		                      165,525 154,782 114,898 133,914 586,450 228,107 54,339 220,300 
          cash from discontinued operations
        		                       0 0 53,102     
          exchange gains on cash and cash equivalents
        		                      5,622  -467 2,477   4,454 7,678 
          revaluation of previously held interests
        		                              
          other non-operating expense
        		                              
          gain on disposal and impairment of property, plant and equipment
        		                              
          changes to working capital
        		                              
          proceeds from disposal of subsidiaries, joint ventures and associates
        		                              
          purchase of intangible assets and license renewal payments
        		                              
          cash (used) provided by other investing activities
        		                              
          advance payments to non-controlling interests
        		                              
          purchase of treasury shares
        		                              
          loss on disposal and impairment of property, plant and equipment
        		                           -2,264 2,549 913 
          other non-operating income
        		                              
          cash used by other investing activities
        		                              
          revaluation of previously held interest
        		                              
          other non-operating expenses (income)
        		                              
          (increase) in trade receivables, prepayments and other current assets
        		                              
          disposal (purchase) of pledged deposits
        		                              
          net cash (used) provided by financing activities
        		                              
          transfer of cash to assets held for sale
        		                              
          cash used by discontinued operations
        		                              
          interest expense paid
        		                              
          adjustments
        		                              
          other non operating income
        		                              
          profit from associates
        		                              
          (increase)/decrease in trade receivables, prepayments and other current assets
        		                              
          (increase)/decrease in inventories
        		                              
          disposal of pledged deposits
        		                              
          net cash provided/(used) by financing activities
        		                             23,938