XML 112 R46.htm IDEA: XBRL DOCUMENT v3.22.4
Performance B.3. Segmental Information - Revenue, operating profit (loss), EBITDA, and other (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Disclosure of operating segments [line items]      
Revenue $ 5,624 [1] $ 4,261 [2] $ 3,805 [2]
Operating profit (loss) 915 [1] 619 [2] 402 [2]
Depreciation and amortization (1,344) (1,113) (1,119)
Share of profit in joint ventures (32) [1] (210) [2],[3] (171) [2],[3]
Other operating income (expenses), net 2 [1] (5) [2] 12 [2]
EBITDA 2,228 1,517 1,362
EBITDA from discontinued operations 24 121 129
EBITDA incl discontinued operations 2,252 1,638 1,491
Capital expenditure (957) (827) (714)
Spectrum paid (93) (37) (6)
Changes in working capital and others (121) (65) 22
Taxes paid (316) (127) [3] (142) [3]
Operating free cash flow 765 582 651
Total assets (excluding goodwill) (14,198) (15,141) [4] (12,422)
Total liabilities (10,565) (12,401) [4] (10,148)
Mobile      
Disclosure of operating segments [line items]      
Revenue 2,957 2,000 1,759
Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 2,145 1,938 1,794
Other      
Disclosure of operating segments [line items]      
Revenue 69 60 51
Service revenue      
Disclosure of operating segments [line items]      
Revenue 5,171 3,997 3,604
Telephone and equipment      
Disclosure of operating segments [line items]      
Revenue 454 263 201
Operating segments | Group Segment      
Disclosure of operating segments [line items]      
Revenue 6,203 6,216 5,840
Operating profit (loss) 1,004 983 763
Depreciation and amortization (1,454) (1,516) (1,572)
Share of profit in joint ventures 0 0 0
Other operating income (expenses), net (1) (5) 19
EBITDA 2,457 2,494 2,354
EBITDA from discontinued operations 24 121 129
EBITDA incl discontinued operations 2,482 2,615 2,483
Capital expenditure (1,042) (1,065) (973)
Spectrum paid (93) (59) (6)
Changes in working capital and others (95) (51) 65
Taxes paid (365) (271) (273)
Operating free cash flow 887 1,169 1,297
Total assets (excluding goodwill) (14,543) (15,484) (14,266)
Total liabilities (11,097) (12,934) (11,563)
Operating segments | Group Segment | Mobile      
Disclosure of operating segments [line items]      
Revenue 3,392 3,372 3,220
Operating segments | Group Segment | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 2,247 2,273 2,096
Operating segments | Group Segment | Other      
Disclosure of operating segments [line items]      
Revenue 73 68 58
Operating segments | Group Segment | Service revenue      
Disclosure of operating segments [line items]      
Revenue 5,712 5,712 5,374
Operating segments | Group Segment | Telephone and equipment      
Disclosure of operating segments [line items]      
Revenue 491 503 466
Eliminations and transfers      
Disclosure of operating segments [line items]      
Revenue 8 0 0
Operating profit (loss) 32 210 175
Depreciation and amortization 1   0
Share of profit in joint ventures (32) (210) (171)
Other operating income (expenses), net (1) 0 (4)
EBITDA 1 0 0
EBITDA from discontinued operations 0 0 0
EBITDA incl discontinued operations 1 0 0
Capital expenditure 0 0 0
Spectrum paid 0 0 0
Changes in working capital and others 0 0 0
Taxes paid 0 0 0
Operating free cash flow 1 0 0
Total assets (excluding goodwill) 660 6,088 859
Total liabilities 70 1,229 987
Eliminations and transfers | Mobile      
Disclosure of operating segments [line items]      
Revenue 1   0
Eliminations and transfers | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 7 0 0
Eliminations and transfers | Other      
Disclosure of operating segments [line items]      
Revenue 0 0 0
Eliminations and transfers | Service revenue      
Disclosure of operating segments [line items]      
Revenue 8 0 0
Eliminations and transfers | Telephone and equipment      
Disclosure of operating segments [line items]      
Revenue 0   0
Eliminations and transfers | Latam Segment      
Disclosure of operating segments [line items]      
Revenue (586) (1,955) (2,035)
Operating profit (loss) (121) (574) (536)
Depreciation and amortization 112 403 453
Share of profit in joint ventures 0 0 0
Other operating income (expenses), net 3 0 (3)
EBITDA (230) (977) (992)
EBITDA from discontinued operations 0 0 0
EBITDA incl discontinued operations (230) (977) (992)
Capital expenditure 85 238 258
Spectrum paid 0 22 0
Changes in working capital and others (26) (13) (43)
Taxes paid 49 143 131
Operating free cash flow (122) (587) (645)
Total assets (excluding goodwill) 1,004 6,432 5,116
Total liabilities 603 1,763 2,044
Eliminations and transfers | Latam Segment | Mobile      
Disclosure of operating segments [line items]      
Revenue (436) (1,372) (1,461)
Eliminations and transfers | Latam Segment | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue (108) (334) (302)
Eliminations and transfers | Latam Segment | Other      
Disclosure of operating segments [line items]      
Revenue (5) (8) (6)
Eliminations and transfers | Latam Segment | Service revenue      
Disclosure of operating segments [line items]      
Revenue (549) (1,715) (1,769)
Eliminations and transfers | Latam Segment | Telephone and equipment      
Disclosure of operating segments [line items]      
Revenue $ (37) $ (240) $ (266)
[1] Tigo Guatemala is fully consolidated since the acquisition of the remaining 45% shareholding on November 12, 2021. See note A.1.2. for further details. As a result, numbers might not be directly comparable with previous years' figures.
[2] Re-presented for discontinued operations (see note A.4.)
[3] Re-presented for discontinued operations (see note A.4.).
[4] Restated after the finalization of the Guatemala purchase accounting. See note A.1.2. for further details.