Millicom International Cellular S.A.
NASDAQ:TIGO · NASDAQ Global Select
+$1.62 today
Vol 2.48M · Avg 1.68M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.3B +414.1% | $256.0M +43.0% | $179.0M -49.4% | $354.0M -51.6% | $732.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $1.3B +3.6% | $1.2B -7.7% | $1.3B -1.9% | $1.4B +14.0% | $1.2B | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 +100.0% | -$1.5B | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 -100.0% | $52.0M +79.3% | $29.0M +70.6% | $17.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$137.0M -39.8% | -$98.0M +20.3% | -$123.0M +18.5% | -$151.0M -86.4% | -$81.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$228.0M -733.3% | $36.0M +114.7% | -$245.0M -135.6% | -$104.0M -11.8% | -$93.0M | $592.6M | $1.3B | $626.2M |
| Inventory | -$17.0M | $0 -100.0% | $11.0M +120.0% | $5.0M -44.4% | $9.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $89.0M +196.7% | -$92.0M | $0 | $0 -100.0% | $6.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $19.0M +145.2% | -$42.0M -137.8% | $111.0M +313.5% | -$52.0M -1633.3% | -$3.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$626.0M -326.8% | $276.0M +223.8% | -$223.0M +28.5% | -$312.0M -156.0% | $557.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.8B +9.8% | $1.7B +36.5% | $1.2B -4.8% | $1.3B +34.3% | $956.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$650.0M -20.4% | -$540.0M +54.4% | -$1.2B -10.4% | -$1.1B -18.1% | -$908.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $320.0M +407.9% | $63.0M | $0 +100.0% | -$131.0M +92.8% | -$1.8B | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 +100.0% | -$26.0M | $0 +100.0% | -$70.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $5.0M | $0 -100.0% | $11.0M -93.3% | $163.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $21.0M -32.3% | $31.0M +111.2% | -$276.0M -50.0% | -$184.0M -127.2% | -$81.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$473.0M +29.4% | -$670.0M +40.0% | -$1.1B -1.1% | -$1.1B +59.2% | -$2.7B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $391.0M +151.3% | -$762.0M -70.5% | -$447.0M +37.4% | -$714.0M -138.9% | $1.8B | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 -100.0% | $717.0M | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$119.0M -20.2% | -$99.0M -1880.0% | -$5.0M | $0 +100.0% | -$50.0M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$754.0M | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$3.0M +98.5% | -$205.0M -373.3% | $75.0M +1975.0% | -$4.0M +42.9% | -$7.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$485.0M +54.5% | -$1.1B -182.8% | -$377.0M -37600.0% | -$1.0M -100.1% | $1.8B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$29.0M -262.5% | -$8.0M -233.3% | $6.0M +117.1% | -$35.0M -250.0% | -$10.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $846.0M +1228.0% | -$75.0M +71.6% | -$264.0M -283.3% | $144.0M +620.0% | $20.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.2B +4.8% | $1.1B +2722.5% | $40.0M -81.1% | $212.0M +341.7% | $48.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Telefônica Brasil S.A.
NYSE:VIV
$20.71B
Charter Communications, Inc.
NASDAQ:CHTR
$18.64B
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk
NYSE:TLK
$15.67B
SK Telecom Co.,Ltd
NYSE:SKM
$13.84B
TIM S.A.
NYSE:TIMB
$10.03B
KT Corporation
NYSE:KT
$8.80B
Liberty Broadband Corporation
LBRDK
$4.43B
Liberty Broadband Corporation
NASDAQ:LBRDA
$4.43B
Telephone and Data Systems, Inc.
TDS-PV
$4.23B
Telephone and Data Systems, Inc.
NYSE:TDS
$4.19B
Liberty Global plc
LBTYA
$3.86B
PLDT Inc.
NYSE:PHI
$3.77B
Liberty Global plc
NASDAQ:LBTYK
$3.69B
Liberty Latin America Ltd.
NASDAQ:LILA
$1.06B
Shenandoah Telecommunications Company
NASDAQ:SHEN
$802.17M
Cogent Communications Holdings, Inc.
NASDAQ:CCOI
$731.64M
WideOpenWest, Inc.
WOW
$445.66M
ATN International, Inc.
NASDAQ:ATNI
$394.67M
SEC Filings
Recent regulatory filings
No filings found.
Does TIGO generate free cash flow?
Millicom International Cellular S.A. (TIGO) generated $1.18B of free cash flow in fiscal 2025.
How much operating cash flow does TIGO produce?
Operating cash flow was $1.83B, before capital expenditures of $650.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.