XML 74 R40.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Performance B.3. Segmental Information - Revenue, operating profit (loss), EBITDA, and other (Details)
$ in Millions
 12 Months Ended
Dec. 31, 2019
USD ($)
region
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Disclosure of operating segments [line items]      
Number of regions | region 2    
Revenue $ 4,336 $ 3,946 [1] $ 3,936 [1]
Operating profit (loss) 575 640 [1] 632 [1]
Depreciation and amortization 1,100 803 812
Share of profit in Guatemala and Honduras joint ventures (179) (154) [1],[2] (140) [1],[2]
Other operating income (expenses), net 34 (75) [1] (69) [1]
EBITDA 1,530 1,213 1,236
EBITDA from discontinued operations (3) 44 115
EBITDA incl discontinued operations 1,527 1,257 1,351
Capital expenditure (846) (708) (718)
Changes in working capital and others (143) (13) (43)
Taxes paid (114) (153) [2] (132) [2]
Operating free cash flow 425 383 459
Total assets (excluding goodwill) 12,856 10,313 [3],[4] 9,464
Total liabilities 10,176 7,521 [3],[4] 6,183
Purchase of spectrum and licenses 59 61 53
Income from tower deal transactions 22 141 161
Mobile      
Disclosure of operating segments [line items]      
Revenue 2,150 2,126 2,147
Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 1,928 1,565 1,551
Other      
Disclosure of operating segments [line items]      
Revenue 52 43 38
Service revenue      
Disclosure of operating segments [line items]      
Revenue 4,130 3,734 3,737
Telephone and equipment and other      
Disclosure of operating segments [line items]      
Revenue 206 212 199
Latin America      
Disclosure of operating segments [line items]      
Revenue 3,954 3,548  
Latin America | Service revenue      
Disclosure of operating segments [line items]      
Revenue 3,748 3,336  
Africa      
Disclosure of operating segments [line items]      
Revenue 382 399  
Africa | Service revenue      
Disclosure of operating segments [line items]      
Revenue 382 398  
Operating segments | Latin America      
Disclosure of operating segments [line items]      
Revenue 5,964 5,485 5,441
Operating profit (loss) 1,006 995 899
Depreciation and amortization 1,435 1,133 1,174
Share of profit in Guatemala and Honduras joint ventures 0 0 0
Other operating income (expenses), net 2 (51) (49)
EBITDA 2,443 2,077 2,024
EBITDA from discontinued operations 0 0 0
EBITDA incl discontinued operations 2,443 2,077 2,024
Capital expenditure (1,040) (872) (855)
Changes in working capital and others (86) (42) (53)
Taxes paid (225) (264) (239)
Operating free cash flow 1,093 899 877
Total assets (excluding goodwill) 13,821 11,751 10,411
Total liabilities 8,374 6,127 5,484
Operating segments | Latin America | Mobile      
Disclosure of operating segments [line items]      
Revenue 3,258 3,214 3,283
Operating segments | Latin America | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 2,197 1,808 1,755
Operating segments | Latin America | Other      
Disclosure of operating segments [line items]      
Revenue 60 48 40
Operating segments | Latin America | Service revenue      
Disclosure of operating segments [line items]      
Revenue 5,514 5,069 5,078
Operating segments | Latin America | Telephone and equipment and other      
Disclosure of operating segments [line items]      
Revenue 449 415 363
Operating segments | Africa      
Disclosure of operating segments [line items]      
Revenue 382 399 386
Operating profit (loss) 24 25 28
Depreciation and amortization 99 80 81
Share of profit in Guatemala and Honduras joint ventures 0 0 0
Other operating income (expenses), net (2) (3) (11)
EBITDA 122 102 97
EBITDA from discontinued operations (3) 44 115
EBITDA incl discontinued operations 119 146 212
Capital expenditure (58) (59) (99)
Changes in working capital and others 14 28 (6)
Taxes paid (10) (24) (18)
Operating free cash flow 64 91 89
Total assets (excluding goodwill) 936 839 1,482
Total liabilities 909 905 1,673
Operating segments | Africa | Mobile      
Disclosure of operating segments [line items]      
Revenue 372 388 374
Operating segments | Africa | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue 9 10 9
Operating segments | Africa | Other      
Disclosure of operating segments [line items]      
Revenue 1 1 2
Operating segments | Africa | Service revenue      
Disclosure of operating segments [line items]      
Revenue 382 398 385
Operating segments | Africa | Telephone and equipment and other      
Disclosure of operating segments [line items]      
Revenue 0 0 1
Unallocated      
Disclosure of operating segments [line items]      
Revenue 0 0 0
Operating profit (loss) (94) (47) (5)
Depreciation and amortization 9 5 6
Share of profit in Guatemala and Honduras joint ventures 0 0 0
Other operating income (expenses), net 42 (2) 10
EBITDA (43) (44) 12
EBITDA from discontinued operations 0 0 0
EBITDA incl discontinued operations (43) (44) 12
Capital expenditure (9) (2) (1)
Changes in working capital and others (52) 13 (10)
Taxes paid (8) (6) 1
Operating free cash flow (112) (39) 2
Total assets (excluding goodwill) 3,715 2,752 598
Total liabilities 3,977 2,953 1,465
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 (2,009) (1,937) (1,892)
Operating profit (loss) (540) (488) (431)
Depreciation and amortization (444) (416) (450)
Share of profit in Guatemala and Honduras joint ventures 0 0 0
Other operating income (expenses), net (8) (19) (18)
EBITDA (992) (922) (898)
EBITDA from discontinued operations 0 0 0
EBITDA incl discontinued operations (992) (922) (898)
Capital expenditure 261 225 237
Changes in working capital and others (18) (12) 27
Taxes paid 129 142 124
Operating free cash flow (619) (568) (511)
Total assets (excluding goodwill) (5,465) (5,219) (5,420)
Total liabilities (2,119) (1,814) (1,961)
Guatemala and Honduras | Mobile      
Disclosure of operating segments [line items]      
Revenue (1,480) (1,475) (1,510)
Guatemala and Honduras | Cable and other fixed services      
Disclosure of operating segments [line items]      
Revenue (277) (253) (213)
Guatemala and Honduras | Other      
Disclosure of operating segments [line items]      
Revenue (8) (6) (4)
Guatemala and Honduras | Service revenue      
Disclosure of operating segments [line items]      
Revenue (1,766) (1,734) (1,727)
Guatemala and Honduras | Telephone and equipment and other      
Disclosure of operating segments [line items]      
Revenue (243) (203) (165)
Eliminations and Transfers      
Disclosure of operating segments [line items]      
Operating profit (loss) 179 154 140
Share of profit in Guatemala and Honduras joint ventures (179) (154) (140)
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
Capital expenditure 0 0 0
Changes in working capital and others 0 0 0
Taxes paid 0 0 0
Operating free cash flow 0 0 1
Total assets (excluding goodwill) (151) 190 2,393
Total liabilities $ (965) $ (650) $ (478)
[1] Re-presented for discontinued operations (shown in note A.4.) 2018 and 2017 were not restated for the application of IFRS 16, and, additionally, 2017 was not restated for the application of IFRS 15 and IFRS 9, as the Group elected the modified retrospective approach.
[2] Re-presented for discontinued operations (shown in note A.4. and E.4.2.). 2018 and 2017 were not restated for the application of IFRS 16, and , additionally,2017 was not restated for the application of IFRS 15 and IFRS 9, as the Group elected the modified retrospective approach.
[3] Not restated for the application of IFRS 16 as the Group elected the modified retrospective approach.
[4] The consolidated statement of financial position at December 31, 2018 has been restated after finalization of the Cable Onda purchase accounting (note A.1.2.).