XML 207 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
The Millicom Group - A.1.2. Acquisition of subsidiaries (Details) - USD ($)
$ in Millions
 12 Months Ended
Dec. 13, 2018
Oct. 07, 2018
Dec. 31, 2018
Dec. 31, 2017
Amounts recognised as of acquisition date for each major class of assets acquired and liabilities assumed [abstract]        
Revenue of combined entity as if combination occurred at beginning of period     $ 403  
Net loss of combined entity as if combination occurred at beginning of period     59  
Amortisation of combined entity     85  
Cable Onda S.A        
Disclosure of detailed information about business combination [line items]        
Percentage of controlling interest acquired   80.00%    
Enterprise value of acquired entity   $ 1,460    
Percentage ownership help by non-controlling interest 20.00% 20.00%    
Cash transferred $ 956      
Amounts recognised as of acquisition date for each major class of assets acquired and liabilities assumed [abstract]        
Intangible assets (excluding goodwill), net   $ 673    
Property, plant and equipment, net   348    
Current assets (excluding cash)   54    
Cash and cash equivalents   12    
Total assets acquired   1,088    
Non-current liabilities   422    
Current liabilities   141    
Total liabilities assumed   563    
Fair value of assets acquired and liabilities assumed, net   525    
Transaction costs assumed by Cable Onda   30    
Fair value of non-controlling interest in Cable Onda (20%)   111    
Millicom’s interest in the fair value of Cable Onda (80%)   444    
Acquisition price   956    
Provisional Goodwill   512    
Indemnification assets   4    
Fair value of acquired receivables   34    
Deferred tax liabilities   158    
Tax contingent liabilities   5    
Acquisition-related costs recognised as expense for transaction recognised separately from acquisition of assets and assumption of liabilities in business combination   11    
Revenue of acquiree since acquisition date     17  
Net loss of acquiree since acquisition date     7  
Cable Onda S.A | Bridge Facility        
Disclosure of detailed information about business combination [line items]        
Borrowings face amount   250    
Cable Onda S.A | 6.625% Notes        
Disclosure of detailed information about business combination [line items]        
Borrowings face amount   $ 500    
Borrowings, interest rate   6.625%    
Cable Onda S.A | Trademarks        
Amounts recognised as of acquisition date for each major class of assets acquired and liabilities assumed [abstract]        
Intangible assets (excluding goodwill), net   $ 280    
Intangible assets useful lives   3 years    
Cable Onda S.A | Customer lists        
Amounts recognised as of acquisition date for each major class of assets acquired and liabilities assumed [abstract]        
Intangible assets (excluding goodwill), net   $ 370    
Intangible assets useful lives   20 years    
Cable Onda S.A | Favorable content contracts        
Amounts recognised as of acquisition date for each major class of assets acquired and liabilities assumed [abstract]        
Intangible assets (excluding goodwill), net   $ 19    
Intangible assets useful lives   10 years    
Aggregated individually immaterial business combinations        
Amounts recognised as of acquisition date for each major class of assets acquired and liabilities assumed [abstract]        
Acquisition price     9  
TV Cable Parana        
Amounts recognised as of acquisition date for each major class of assets acquired and liabilities assumed [abstract]        
Acquisition price       $ 18
Provisional Goodwill     $ 1  
Other tangible and intangible assets       3
TV Cable Parana | Customer lists        
Amounts recognised as of acquisition date for each major class of assets acquired and liabilities assumed [abstract]        
Intangible assets (excluding goodwill), net       $ 14