XML 90 R24.htm IDEA: XBRL DOCUMENT v3.22.4
Financial risk management (Tables)
12 Months Ended
Dec. 31, 2022
Financial Instruments [Abstract]  
Disclosure of detailed information derivatives On December 31, 2022 and 2021 fair value of derivatives held by the Group can be summarized as follows:
20222021
(US$ millions)
Derivatives
Cash flow hedge derivatives(34)20 
Net derivative asset (liability)(34)20 
Disclosure of nature and extent of risks arising from financial instruments
D.1.1. Fixed and floating rate debt
Financing at December 31, 2022
Amounts due within:
1 year1–2 years2–3 years3–4 years4–5 years>5 yearsTotal
(US$ millions)
Fixed rate financing131 383 501 376 718 3,466 5,574 
Floating rate financing49 12 63 402 404 300 1,230 
Total180 394 564 777 1,122 3,766 6,804 
Weighted average nominal interest rate7.68 %5.71 %6.11 %7.46 %6.49 %5.88 %6.22 %

Financing at December 31, 2021
Amounts due within:
1 year1–2 years2–3 years3–4 years4–5 years>5 yearsTotal
(US$ millions)
Fixed rate financing91 151 460 662 372 3,219 4,956 
Floating rate financing1,750 55 26 181 386 391 2,789 
Total1,840 206 487 843 758 3,610 7,744 
Weighted average nominal interest rate1.93 %5.97 %5.47 %5.86 %5.11 %5.34 %5.55 %
A 100 basis point fall or rise in market interest rates for all currencies in which the Group had borrowings at December 31, 2022 would increase or reduce profit before tax from continuing operations for the year by approximately $12 million (2021: $28 million).
Debt denomination at December 31
20222021
(US$ millions)
Debt denominated in US dollars4,100 4,827 
Debt denominated in currencies of the following countries:
Guatemala595 605 
Colombia605 699 
Tanzania— 38 
Bolivia260 310 
Paraguay171 195 
El Salvador(i)173 99 
Panama(i)773 846 
Luxembourg (COP denominated)30 36 
Costa Rica96 88 
Total debt denominated in other currencies2,704 2,917 
Total debt6,804 7,744 
(i) El Salvador's official unit of currency is the U.S. dollar, while Panama uses the U.S. dollar as legal tender. Our local debt in both countries is therefore denominated in U.S. dollars but presented as local currency (LCY).
Disclosure of maturity analysis for derivative financial liabilities
Maturity profile of net financial liabilities at December 31, 2022
Less than 1 year1 to 5 years>5yrsTotal
(US$ millions)
Outstanding debt and financing(181)(2,880)(3,813)(6,875)
Outstanding amortized costs undiscounted23 47 71 
Lease liability(163)(478)(374)(1,016)
Cash and equivalents1,039 — — 1,039 
Derivative financial instruments— (34)— (34)
Net cash (debt) including derivatives related to debt697 (3,370)(4,141)(6,814)
Future interest commitments related to debt and financing(416)(1,349)(111)(1,877)
Future interest commitments related to leases(106)(290)(135)(531)
Trade payables (excluding accruals)(689)— — (689)
Other financial liabilities (including accruals)(867)— — (867)
Trade receivables379 — — 379 
Other financial assets232 71 — 303 
Net financial liabilities(770)(4,938)(4,387)(10,095)

Maturity profile of net financial liabilities at December 31, 2021
Less than 1 year1 to 5 years>5yrsTotal
(US$ millions)
Total debt and financing(1,840)(2,294)(3,610)(7,744)
Outstanding amortized costs undiscounted
Lease liability(171)(591)(404)(1,167)
Cash and equivalents895 — — 895 
Pledged deposits (related to back borrowings)35 — — 35 
Derivative financial instruments— 20 — 20 
Net cash (debt) including derivatives related to debt(1,082)(2,865)(4,014)(7,961)
Future interest commitments related to debt and financing(340)(1,086)(98)(1,524)
Future interest commitments related to leases(144)(380)(179)(704)
Trade payables (excluding accruals)(624)— — (624)
Other financial liabilities (including accruals)(1,143)— (1,143)
Put option liability(290)— — (290)
Trade receivables405 — — 405 
Other financial assets310 98 — 408 
Net financial liabilities(2,907)(4,234)(4,291)(11,431)
Disclosure of maturity analysis for non-derivative financial liabilities
Maturity profile of net financial liabilities at December 31, 2022
Less than 1 year1 to 5 years>5yrsTotal
(US$ millions)
Outstanding debt and financing(181)(2,880)(3,813)(6,875)
Outstanding amortized costs undiscounted23 47 71 
Lease liability(163)(478)(374)(1,016)
Cash and equivalents1,039 — — 1,039 
Derivative financial instruments— (34)— (34)
Net cash (debt) including derivatives related to debt697 (3,370)(4,141)(6,814)
Future interest commitments related to debt and financing(416)(1,349)(111)(1,877)
Future interest commitments related to leases(106)(290)(135)(531)
Trade payables (excluding accruals)(689)— — (689)
Other financial liabilities (including accruals)(867)— — (867)
Trade receivables379 — — 379 
Other financial assets232 71 — 303 
Net financial liabilities(770)(4,938)(4,387)(10,095)

Maturity profile of net financial liabilities at December 31, 2021
Less than 1 year1 to 5 years>5yrsTotal
(US$ millions)
Total debt and financing(1,840)(2,294)(3,610)(7,744)
Outstanding amortized costs undiscounted
Lease liability(171)(591)(404)(1,167)
Cash and equivalents895 — — 895 
Pledged deposits (related to back borrowings)35 — — 35 
Derivative financial instruments— 20 — 20 
Net cash (debt) including derivatives related to debt(1,082)(2,865)(4,014)(7,961)
Future interest commitments related to debt and financing(340)(1,086)(98)(1,524)
Future interest commitments related to leases(144)(380)(179)(704)
Trade payables (excluding accruals)(624)— — (624)
Other financial liabilities (including accruals)(1,143)— (1,143)
Put option liability(290)— — (290)
Trade receivables405 — — 405 
Other financial assets310 98 — 408 
Net financial liabilities(2,907)(4,234)(4,291)(11,431)
Disclosure of detailed information about managing capital
Net financial obligations to EBITDA
Note
20222021
(US$ millions)
Net financial obligations (i)C.6.6,780 7,981 
EBITDAB.3.2,228 1,517 
Net financial obligations to EBITDA (ii)3.04 5.26 
(i)    'Net financial obligations' is debt and lease liabilities less cash and pledged and time deposits.
(ii) The ratio is above 3.0x on an IFRS basis. However, according to the terms of our indentures, this ratio is calculated on a different basis, resulting in a ratio below 3.0x for covenant purposes. Also, the ratio in 2021 is artificially high as the full debt of Tigo Guatemala had been consolidated from the acquisition date on November 12, 2021, while the Group consolidated only 1.5 months of Tigo Guatemala's EBITDA.

Gearing ratio
Note
20222021
(US$ millions)
Net financial obligationsC.6.6,780 7,981 
Equity attributable to Owners of the CompanyC.1.3,605 2,583 
Net financial obligations and equity10,386 10,564 
Gearing ratio0.65 0.76