XML 218 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
Performance B.3. Segmental Information - Revenue, operating profit (loss), EBITDA, and other (Details)
$ in Millions
 12 Months Ended
Dec. 31, 2018
USD ($)
region
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Disclosure of operating segments [line items]      
Number of regions | region 2    
Revenue $ 4,074 $ 4,076 [1] $ 4,043 [1]
Operating profit 655 645 [1] 490 [1]
Depreciation and amortization 830 841 853
Share of profit in Guatemala and Honduras joint ventures (154) (140) [1],[2] (115) [1],[2]
Other operating income (expenses), net (76) (68) [1] 14 [1]
EBITDA 1,254 1,278 1,241
EBITDA from discontinued operations 3 73 77
EBITDA incl. discontinued operations 1,257 1,351 1,319
Capex (708) (718) (811)
Changes in working capital and others (13) (42) 26
Taxes (paid) (153) (132) [2] (130) [2]
Operating Free Cash Flow 383 459 404
Total assets (excluding goodwill) 10,316 9,464 9,627
Total liabilities 7,526 6,183 [3] 6,258
Cash received from sales and leaseback transaction 141 167 0
Purchase of spectrum and licenses 61 53 39
Mobile      
Disclosure of operating segments [line items]      
Revenue 2,248 2,281 2,343
Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 1,568 1,553 1,437
Other      
Disclosure of operating segments [line items]      
Revenue 46 41 39
Service revenue      
Disclosure of operating segments [line items]      
Revenue 3,861 3,876 3,820
Telephone and equipment and other      
Disclosure of operating segments [line items]      
Revenue 213 200 223
Latin America      
Disclosure of operating segments [line items]      
Revenue 3,548    
Latin America | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 1,556    
Latin America | Other      
Disclosure of operating segments [line items]      
Revenue 42    
Latin America | Service revenue      
Disclosure of operating segments [line items]      
Revenue 3,336    
Africa      
Disclosure of operating segments [line items]      
Revenue 526    
Africa | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 12    
Africa | Other      
Disclosure of operating segments [line items]      
Revenue 3    
Africa | Service revenue      
Disclosure of operating segments [line items]      
Revenue 526    
Operating segments | Latin America      
Disclosure of operating segments [line items]      
Revenue 5,485 5,441 5,352
Operating profit 995 899 721
Depreciation and amortization 1,133 1,174 1,173
Share of profit in Guatemala and Honduras joint ventures 0 0 0
Other operating income (expenses), net (51) (49) 42
EBITDA 2,077 2,024 1,935
EBITDA from discontinued operations 0 0 0
EBITDA incl. discontinued operations 2,077 2,024 1,935
Capex (872) (855) (886)
Changes in working capital and others (42) (53) 37
Taxes (paid) (264) (239) (233)
Operating Free Cash Flow 899 877 853
Total assets (excluding goodwill) 11,754 10,411 10,386
Total liabilities 6,132 5,484 5,229
Operating segments | Latin America | Mobile      
Disclosure of operating segments [line items]      
Revenue 3,214 3,283 3,318
Operating segments | Latin America | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 1,808 1,755 1,611
Operating segments | Latin America | Other      
Disclosure of operating segments [line items]      
Revenue 48 40 37
Operating segments | Latin America | Service revenue      
Disclosure of operating segments [line items]      
Revenue 5,069 5,078 4,966
Operating segments | Latin America | Telephone and equipment and other      
Disclosure of operating segments [line items]      
Revenue 415 363 386
Operating segments | Africa      
Disclosure of operating segments [line items]      
Revenue 526 526 565
Operating profit 40 41 43
Depreciation and amortization 107 110 113
Share of profit in Guatemala and Honduras joint ventures 0 0 0
Other operating income (expenses), net (3) (11) 2
EBITDA 143 140 158
EBITDA from discontinued operations 3 73 77
EBITDA incl. discontinued operations 146 213 235
Capex (59) (99) (161)
Changes in working capital and others 28 (6) (2)
Taxes (paid) (24) (18) (33)
Operating Free Cash Flow 91 90 39
Total assets (excluding goodwill) 839 1,482 1,406
Total liabilities 905 1,673 1,852
Operating segments | Africa | Mobile      
Disclosure of operating segments [line items]      
Revenue 510 509 541
Operating segments | Africa | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 12 12 15
Operating segments | Africa | Other      
Disclosure of operating segments [line items]      
Revenue 3 5 6
Operating segments | Africa | Service revenue      
Disclosure of operating segments [line items]      
Revenue 526 524 562
Operating segments | Africa | Telephone and equipment and other      
Disclosure of operating segments [line items]      
Revenue 1 2 2
Unallocated      
Disclosure of operating segments [line items]      
Revenue 0 0 0
Operating profit (47) (5) 4
Depreciation and amortization 5 6 7
Share of profit in Guatemala and Honduras joint ventures 0 0 0
Other operating income (expenses), net (2) 10 (6)
EBITDA (44) 11 5
EBITDA from discontinued operations 0 0 0
EBITDA incl. discontinued operations (44) 11 5
Capex (2) (1) (6)
Changes in working capital and others 13 (10) (33)
Taxes (paid) (6) 1 (9)
Operating Free Cash Flow (39) 1 (43)
Total assets (excluding goodwill) 2,752 598 1,357
Total liabilities 2,953 1,465 1,997
Unallocated | Mobile      
Disclosure of operating segments [line items]      
Revenue 0 0 0
Unallocated | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 0 0 0
Unallocated | Other      
Disclosure of operating segments [line items]      
Revenue 0 0 0
Unallocated | Service revenue      
Disclosure of operating segments [line items]      
Revenue 0 0 0
Unallocated | Telephone and equipment and other      
Disclosure of operating segments [line items]      
Revenue 0 0 0
Guatemala and Honduras      
Disclosure of operating segments [line items]      
Revenue (1,937) (1,892) (1,875)
Operating profit (488) (431) (394)
Depreciation and amortization (416) (450) (441)
Share of profit in Guatemala and Honduras joint ventures 0 0 0
Other operating income (expenses), net (19) (18) (24)
EBITDA (922) (899) (859)
EBITDA from discontinued operations 0 0 0
EBITDA incl. discontinued operations (922) (899) (859)
Capex 225 237 242
Changes in working capital and others (12) 27 24
Taxes (paid) 142 124 145
Operating Free Cash Flow (568) (511) (448)
Total assets (excluding goodwill) (5,219) (5,420) (5,589)
Total liabilities (1,814) (1,961) (1,942)
Guatemala and Honduras | Mobile      
Disclosure of operating segments [line items]      
Revenue (1,475) (1,510) (1,514)
Guatemala and Honduras | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue (253) (213) (191)
Guatemala and Honduras | Other      
Disclosure of operating segments [line items]      
Revenue (6) (4) (4)
Guatemala and Honduras | Service revenue      
Disclosure of operating segments [line items]      
Revenue (1,734) (1,727) (1,709)
Guatemala and Honduras | Telephone and equipment and other      
Disclosure of operating segments [line items]      
Revenue (203) (165) (165)
Eliminations and Transfers      
Disclosure of operating segments [line items]      
Operating profit 154 140 (115)
Share of profit in Guatemala and Honduras joint ventures (154) (140) (115)
Other operating income (expenses), net 0 0 0
EBITDA 0 0 0
EBITDA from discontinued operations 0 0 0
EBITDA incl. discontinued operations 0 0 0
Capex 0 0 0
Changes in working capital and others 0 0 0
Taxes (paid) 0 0 0
Operating Free Cash Flow 0 0 0
Total assets (excluding goodwill) 190 2,393 2,067
Total liabilities $ (650) $ (478) $ (877)
[1] Re-presented for discontinued operations (shown in note A.4.). Not restated for the application of IFRS 15 and 9, as the Group elected the modified retrospective approach for both standards.
[2] Re-presented for discontinued operations (shown in note A.4. and E.3.2.). Not restated for the application of IFRS 15 and 9, as the Group elected the modified retrospective approach for both standards.
[3] Not restated for the application of IFRS 15 and 9, as the Group elected the modified retrospective approach for both standards.