Millicom International Cellular S.A. (HAM:M4M1)
Germany
· Delayed Price · Currency is EUR 63.00
0.00 (0.00%)
At close: Mar 2, 2026
HAM:M4M1 Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 5,819 | 5,804 | 5,661 | 5,624 | 4,261 | Upgrade
|
| Revenue Growth (YoY) | 0.26% | 2.53% | 0.66% | 31.99% | 11.98% | Upgrade
|
| Cost of Revenue | 1,311 | 1,420 | 1,507 | 1,506 | 1,197 | Upgrade
|
| Gross Profit | 4,508 | 4,384 | 4,154 | 4,118 | 3,064 | Upgrade
|
| Selling, General & Admin | 1,758 | 1,800 | 1,937 | 1,890 | 1,546 | Upgrade
|
| Amortization of Goodwill & Intangibles | 319 | 319 | 360 | 345 | 310 | Upgrade
|
| Other Operating Expenses | -53 | -30 | -2 | -2 | -6 | Upgrade
|
| Operating Expenses | 2,985 | 3,005 | 3,273 | 3,232 | 2,654 | Upgrade
|
| Operating Income | 1,523 | 1,379 | 881 | 886 | 410 | Upgrade
|
| Interest Expense | -589 | -571 | -594 | -558 | -442 | Upgrade
|
| Interest & Investment Income | 28 | 46 | 16 | 18 | 8 | Upgrade
|
| Earnings From Equity Investments | 103 | 54 | 39 | 32 | 170 | Upgrade
|
| Currency Exchange Gain (Loss) | 71 | -43 | 31 | -84 | -42 | Upgrade
|
| Other Non Operating Income (Expenses) | -227 | -134 | -111 | -46 | -73 | Upgrade
|
| EBT Excluding Unusual Items | 909 | 731 | 262 | 248 | 31 | Upgrade
|
| Merger & Restructuring Charges | - | -115 | -87 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 5 | - | -6 | 673 | Upgrade
|
| Gain (Loss) on Sale of Assets | 741 | 23 | 6 | 1 | 5 | Upgrade
|
| Asset Writedown | - | -12 | -3 | -7 | -6 | Upgrade
|
| Legal Settlements | - | -88 | -19 | - | - | Upgrade
|
| Other Unusual Items | 15 | 8 | 16 | 2 | 25 | Upgrade
|
| Pretax Income | 1,665 | 552 | 175 | 238 | 728 | Upgrade
|
| Income Tax Expense | 303 | 281 | 424 | 222 | 158 | Upgrade
|
| Earnings From Continuing Operations | 1,362 | 271 | -249 | 16 | 570 | Upgrade
|
| Earnings From Discontinued Operations | - | -3 | 4 | 113 | -28 | Upgrade
|
| Net Income to Company | 1,362 | 268 | -245 | 129 | 542 | Upgrade
|
| Minority Interest in Earnings | -46 | -15 | 163 | 48 | 48 | Upgrade
|
| Net Income | 1,316 | 253 | -82 | 177 | 590 | Upgrade
|
| Net Income to Common | 1,316 | 253 | -82 | 177 | 590 | Upgrade
|
| Net Income Growth | 420.16% | - | - | -70.00% | - | Upgrade
|
| Shares Outstanding (Basic) | 168 | 171 | 171 | 139 | 101 | Upgrade
|
| Shares Outstanding (Diluted) | 168 | 173 | 171 | 140 | 101 | Upgrade
|
| Shares Change (YoY) | -2.64% | 0.68% | 22.70% | 38.13% | -0.04% | Upgrade
|
| EPS (Basic) | 7.85 | 1.48 | -0.48 | 1.27 | 5.83 | Upgrade
|
| EPS (Diluted) | 7.83 | 1.46 | -0.48 | 1.27 | 5.83 | Upgrade
|
| EPS Growth | 435.34% | - | - | -78.25% | - | Upgrade
|
| Free Cash Flow | 1,084 | 1,063 | 409 | 484 | 216 | Upgrade
|
| Free Cash Flow Per Share | 6.45 | 6.16 | 2.39 | 3.46 | 2.14 | Upgrade
|
| Dividend Per Share | 3.000 | 1.750 | - | - | - | Upgrade
|
| Dividend Growth | 71.43% | - | - | - | - | Upgrade
|
| Gross Margin | 77.47% | 75.53% | 73.38% | 73.22% | 71.91% | Upgrade
|
| Operating Margin | 26.17% | 23.76% | 15.56% | 15.75% | 9.62% | Upgrade
|
| Profit Margin | 22.62% | 4.36% | -1.45% | 3.15% | 13.85% | Upgrade
|
| Free Cash Flow Margin | 18.63% | 18.32% | 7.22% | 8.61% | 5.07% | Upgrade
|
| EBITDA | 2,803 | 2,409 | 2,036 | 2,229 | 1,523 | Upgrade
|
| EBITDA Margin | 48.17% | 41.51% | 35.97% | 39.63% | 35.74% | Upgrade
|
| D&A For EBITDA | 1,280 | 1,030 | 1,155 | 1,343 | 1,113 | Upgrade
|
| EBIT | 1,523 | 1,379 | 881 | 886 | 410 | Upgrade
|
| EBIT Margin | 26.17% | 23.76% | 15.56% | 15.75% | 9.62% | Upgrade
|
| Effective Tax Rate | 18.20% | 50.91% | 242.29% | 93.28% | 21.70% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.