XML 103 R31.htm IDEA: XBRL DOCUMENT v3.20.4
The Millicom Group - A.1.4. Summarized financial information (Details) - USD ($)
$ in Millions
 4 Months Ended 12 Months Ended
Dec. 31, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Nov. 01, 2019
Aug. 29, 2019
Disclosure of subsidiaries [line items]            
Operating profit (loss)   $ 446 $ 575 $ 640 [1]    
Net (loss) for the year   (385) 154 (26) [2]    
Non-controlling interest in net (loss)   (41) 5 (16) [1]    
Total assets (excluding goodwill) $ 12,895 [3] 12,422 12,895 [3] 10,313    
Total liabilities 10,215 [3] 10,148 10,215 [3] 7,521    
Non-controlling interests 271 [3] 215 271 [3]      
Net cash from operating activities   821 801 792 [4]    
Net cash from (used in) investing activities   (495) (1,502) (1,199) [4]    
Net cash from (used in) financing activities   (598) 1,355 341 [4]    
Exchange impact on cash and cash equivalents, net   (17) (8) (33) [4]    
Net (decrease) increase in cash and cash equivalents   (289) 645 (98) [4]    
Operating profit (loss)   446 575 640 [1]    
Profit (loss)   (385) 154 (26) [2]    
Non-controlling interests   (41) 5 (16) [1]    
Total assets (excluding goodwill) 12,895 [3] 12,422 12,895 [3] 10,313    
Total liabilities 10,215 [3] 10,148 10,215 [3] 7,521    
Non-controlling interests 271 [3] 215 271 [3]      
Net cash from operating activities   821 801 792 [4]    
Net cash from (used in) investing activities   (495) (1,502) (1,199) [4]    
Net cash from (used in) financing activities   (598) 1,355 341 [4]    
Exchange impact on cash and cash equivalents, net   (17) (8) (33) [4]    
Increase (decrease) in cash and cash equivalents   (289) 645 (98) [4]    
Colombia            
Disclosure of subsidiaries [line items]            
Revenue   1,346 1,532 1,661    
Total operating expenses   (470) (543) (667)    
Operating profit (loss)   129 164 147    
Net (loss) for the year   (46) 23 (10)    
Non-controlling interest in net (loss)   (23) 11 (5)    
Total assets (excluding goodwill) 2,256 2,589 2,256 1,966    
Total liabilities 1,891 2,303 1,891 1,620    
Net assets 365 286 365 346    
Non-controlling interests 170 133 170 161    
Dividends and advances paid to non-controlling interest   (4) (12) (2)    
Net cash from operating activities   370 363 348    
Net cash from (used in) investing activities   (311) (260) (270)    
Net cash from (used in) financing activities   (47) (67) (75)    
Exchange impact on cash and cash equivalents, net   (15) 0 (18)    
Net (decrease) increase in cash and cash equivalents   (3) 36 (15)    
Revenue   1,346 1,532 1,661    
Operating expense   470 543 667    
Operating profit (loss)   129 164 147    
Profit (loss)   (46) 23 (10)    
Non-controlling interests   (23) 11 (5)    
Total assets (excluding goodwill) 2,256 2,589 2,256 1,966    
Total liabilities 1,891 2,303 1,891 1,620    
Total net assets 365 286 365 346    
Non-controlling interests 170 133 170 161    
Dividends paid to non-controlling interests   4 12 2    
Net cash from operating activities   370 363 348    
Net cash from (used in) investing activities   (311) (260) (270)    
Net cash from (used in) financing activities   (47) (67) (75)    
Exchange impact on cash and cash equivalents, net   (15) 0 (18)    
Increase (decrease) in cash and cash equivalents   (3) 36 (15)    
Panama            
Disclosure of subsidiaries [line items]            
Revenue   585 475 17    
Total operating expenses   (197) (148) (8)    
Operating profit (loss)   (60) (15) (39)    
Net (loss) for the year   (89) (31) (39)    
Non-controlling interest in net (loss)   (18) (6) (8)    
Total assets (excluding goodwill) 1,905 1,734 1,905 1,082    
Total liabilities 1,411 1,327 1,411 556    
Net assets 494 407 494 526    
Non-controlling interests 99 81 99      
Net cash from operating activities   193 167 (2)    
Net cash from (used in) investing activities   (100) (693) 12    
Net cash from (used in) financing activities   (69) 580 (3)    
Net (decrease) increase in cash and cash equivalents   24 54 7    
Revenue   585 475 17    
Operating expense   197 148 8    
Operating profit (loss)   (60) (15) (39)    
Profit (loss)   (89) (31) (39)    
Non-controlling interests   (18) (6) (8)    
Total assets (excluding goodwill) 1,905 1,734 1,905 1,082    
Total liabilities 1,411 1,327 1,411 556    
Total net assets 494 407 494 526    
Non-controlling interests 99 81 99      
Net cash from operating activities   193 167 (2)    
Net cash from (used in) investing activities   (100) (693) 12    
Net cash from (used in) financing activities   (69) 580 (3)    
Increase (decrease) in cash and cash equivalents   24 54 7    
Other            
Disclosure of subsidiaries [line items]            
Non-controlling interest in net (loss)   0 0 (3)    
Non-controlling interests 2 1 2      
Non-controlling interests   0 0 (3)    
Non-controlling interests 2 1 2      
Before Consolidation Adjustments | Colombia            
Disclosure of subsidiaries [line items]            
Non-controlling interests 183 143 183 173    
Non-controlling interests 183 143 183 173    
Before Consolidation Adjustments | Panama            
Disclosure of subsidiaries [line items]            
Non-controlling interests 99 81 99 105    
Non-controlling interests 99 81 99 105    
Consolidation adjustments | Colombia            
Disclosure of subsidiaries [line items]            
Non-controlling interests (13) (10) (13) (12)    
Non-controlling interests (13) $ (10) (13) $ (12)    
Telefonica Moviles Panama            
Disclosure of subsidiaries [line items]            
Non-controlling interests 0   0      
Net (decrease) increase in cash and cash equivalents 0          
Consideration transferred, acquisition-date fair value 587   587     $ 594
Non-controlling interests 0   0      
Increase (decrease) in cash and cash equivalents 0          
Cable Onda 4.5% Senior Notes Due 2030            
Disclosure of subsidiaries [line items]            
Notional amount $ 600   $ 600   $ 600  
[1] 2018 was not restated for the application of IFRS 16, as the Group elected the modified retrospective approach.
[2] 2018 was not restated for the application of IFRS 16, as the Group elected the modified retrospective approach.
[3] The consolidated statement of financial position at December 31, 2019 has been restated after finalization of the purchase accounting of our acquisitions in Nicaragua and Panama (note A.1.2.).
[4] 2018 was not restated for the application of IFRS 16, as the Group elected the modified retrospective approach.