Millicom International Cellular S.A (TIGO) Cash Flow Statement
Where TIGO’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $1.83B +9.8% vs 2024
- Capital expenditures
- $650.0M 11.2% of revenue
- Free cash flow
- $1.18B 20.3% margin
- Returned to shareholders
- $873.0M 74% of free cash flow
- Change in cash
- $846.0M cash at year-end $1.60B
Drawn to scale: where the cash came from and how it was used. Hover for values.
TIGO operating cash flow, capex and free cash flow
TIGO cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $878.0M2016 | $1.83B2025 | +8.5%/yr | |
| Capital expenditures | $862.0M2016 | $650.0M2025 | −3.1%/yr | |
| Free cash flow | $16.0M2016 | $1.18B2025 | +61.3%/yr | |
| Free cash flow margin | 0.4%2016 | 20.3%2025 | +19.9 pts | |
| Operating cash flow / net income | 10.452016 | 1.392025 | −9.06 | |
| Stock-based compensation | $14.0M2016 | $14.0M2025 | 0.0%/yr | |
| Dividends paid | $265.0M2016 | $754.0M2025 | +12.3%/yr | |
| Share buybacks (net) | $10.0M2020 | $119.0M2025 | +64.1%/yr | |
| Capex / revenue | 21.0%2016 | 11.2%2025 | −9.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
TIGO cash flow by activity
TIGO net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
TIGO cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $1.32B | $256.0M | $179.0M | $354.0M | $732.0M | −$283.0M | $277.0M | $90.0M | $226.0M | $84.0M |
| Depreciation & amortization | $1.28B | $1.24B | $1.34B | $1.36B | $1.11B | $1.21B | $1.11B | $830.0M | $879.0M | $876.0M |
| Stock-based compensation | $14.0M | $50.0M | $52.0M | $29.0M | $17.0M | $24.0M | $30.0M | $22.0M | $24.0M | $14.0M |
| Change in working capital | −$137.0M | −$98.0M | −$123.0M | −$151.0M | −$81.0M | −$2.0M | −$172.0M | −$66.0M | −$61.0M | $12.0M |
| Other non-cash items | −$640.0M | $226.0M | −$223.0M | −$312.0M | −$826.0M | −$126.0M | −$445.0M | −$84.0M | −$248.0M | −$108.0M |
| Cash from operating activities | $1.83B | $1.67B | $1.22B | $1.28B | $956.0M | $821.0M | $801.0M | $792.0M | $820.0M | $878.0M |
| Investing activities | ||||||||||
| Capital expenditures | −$650.0M | −$540.0M | −$1.18B | −$1.07B | −$908.0M | −$824.0M | −$907.0M | −$780.0M | −$783.0M | −$862.0M |
| Investments (net) | $0 | −$604.0M | −$966.0M | −$1.10B | $163.0M | −$495.0M | −$1.50B | $25.0M | $25.0M | −$552.0M |
| Acquisitions & other investing | $177.0M | $474.0M | $1.03B | $1.07B | −$1.96B | $824.0M | $907.0M | −$444.0M | $391.0M | $862.0M |
| Cash from investing activities | −$473.0M | −$670.0M | −$1.12B | −$1.10B | −$2.70B | −$495.0M | −$1.50B | −$1.20B | −$367.0M | −$552.0M |
| Financing activities | ||||||||||
| Dividends paid | −$754.0M | $0 | −$251.0M | $0 | $0 | −$135.0M | −$268.0M | −$266.0M | −$265.0M | −$265.0M |
| Share repurchases & issuance (net) | −$119.0M | −$99.0M | −$5.0M | −$22.0M | −$50.0M | −$10.0M | — | — | — | — |
| Net borrowing (repayment) | $391.0M | −$966.0M | −$447.0M | −$714.0M | $1.83B | −$390.0M | $1.64B | $608.0M | −$199.0M | −$108.0M |
| Shares issued | $0 | $0 | $74.0M | $717.0M | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$3.0M | −$1.0M | $252.0M | $18.0M | −$7.0M | −$63.0M | −$13.0M | −$1.0M | $0 | −$68.0M |
| Cash from financing activities | −$485.0M | −$1.07B | −$377.0M | −$1.0M | $1.78B | −$598.0M | $1.35B | $341.0M | −$464.0M | −$441.0M |
| Summary | ||||||||||
| Net change in cash | $846.0M | −$75.0M | −$264.0M | $144.0M | $20.0M | −$289.0M | $636.0M | −$91.0M | −$27.0M | −$123.0M |
| Cash at end of period | $1.60B | $756.0M | $775.0M | $1.04B | $895.0M | $875.0M | $1.16B | $528.0M | $619.0M | $646.0M |
| Free cash flow | $1.18B | $1.13B | $40.0M | $212.0M | $48.0M | −$3.0M | −$106.0M | $12.0M | $37.0M | $16.0M |
| Free cash flow margin | 20.3% | 19.5% | 0.7% | 3.8% | 1.1% | −0.1% | −2.4% | 0.3% | 0.9% | 0.4% |
| Capex / revenue | 11.2% | 9.3% | 20.9% | 19.1% | 21.3% | 19.8% | 20.9% | 19.8% | 19.2% | 21.0% |
| Operating cash flow / net income | 1.39 | 6.52 | 6.83 | 3.63 | 1.31 | — | 2.89 | 8.80 | 3.63 | 10.45 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $108.0M | $109.0M | $252.0M | $195.0M | $676.0M | $193.0M | $31.0M | $123.0M | $156.0M | $92.0M | −$63.0M | $40.0M |
| Depreciation & amortization | $519.0M | $467.0M | $370.0M | $316.0M | $297.0M | $297.0M | $296.0M | $300.0M | $304.0M | $334.0M | $342.0M | $337.0M |
| Stock-based compensation | $1.0M | $1.0M | $2.0M | $3.0M | $6.0M | $7.0M | $7.0M | $23.0M | $10.0M | $10.0M | $11.0M | $15.0M |
| Change in working capital | $48.9M | −$23.0M | −$18.0M | −$20.3M | $22.9M | −$80.0M | $28.0M | $28.0M | $49.0M | −$203.0M | $23.6M | $18.0M |
| Other non-cash items | $46.7M | $64.0M | −$129.0M | $13.5M | −$507.0M | −$53.0M | $92.0M | −$41.0M | −$43.0M | $15.0M | $75.7M | −$63.0M |
| Cash from operating activities | $723.6M | $618.0M | $477.0M | $507.2M | $494.9M | $364.0M | $454.0M | $433.0M | $476.0M | $248.0M | $389.3M | $347.0M |
| Investing activities | ||||||||||||
| Capital expenditures | −$259.6M | −$169.0M | −$186.0M | −$168.6M | −$184.8M | −$132.0M | −$168.0M | −$149.0M | −$177.0M | −$131.0M | −$206.7M | −$219.0M |
| Investments (net) | — | — | — | −$174.0M | $364.0M | −$129.0M | −$157.0M | −$105.0M | −$150.0M | −$192.0M | −$326.0M | −$204.0M |
| Acquisitions & other investing | −$340.9M | −$912.0M | −$249.0M | $145.3M | $175.6M | $116.0M | — | $149.0M | $177.0M | $123.0M | $287.2M | $219.0M |
| Cash from investing activities | −$600.5M | −$1.08B | −$435.0M | −$197.2M | $354.8M | −$145.0M | — | −$105.0M | −$150.0M | −$200.0M | −$245.5M | −$204.0M |
| Financing activities | ||||||||||||
| Dividends paid | −$334.5M | −$125.0M | −$334.0M | −$125.0M | −$125.0M | −$170.0M | $0 | $0 | $0 | $0 | −$120.8M | — |
| Share repurchases & issuance (net) | $0 | $0 | $0 | −$883,389 | −$4.6M | −$119.0M | −$34.0M | −$33.0M | −$5.0M | −$27.0M | −$5.0M | $0 |
| Net borrowing (repayment) | −$97.0M | $218.0M | $180.0M | $212.0M | $73.0M | −$74.0M | −$361.0M | −$283.0M | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$389,187 | −$1.0M | −$3.0M | $883,389 | −$10.4M | −$1.0M | −$1.0M | $0 | −$147.0M | −$175.0M | −$681,230 | −$81.0M |
| Cash from financing activities | −$431.9M | $92.0M | −$157.0M | $87.0M | −$67.0M | −$364.0M | −$396.0M | −$316.0M | −$152.0M | −$202.0M | −$126.5M | −$81.0M |
| Summary | ||||||||||||
| Net change in cash | −$326.0M | −$385.0M | −$111.0M | $380.0M | $747.0M | −$174.0M | −$803.0M | $11.0M | $170.0M | −$156.0M | $20.0M | $62.0M |
| Cash at end of period | $891.0M | $1.22B | $1.55B | $1.71B | $1.33B | $582.0M | $699.0M | $803.0M | $792.0M | $675.0M | $831.0M | $759.0M |
| Free cash flow | $464.0M | $449.0M | $291.0M | $338.6M | $310.1M | $232.0M | $286.0M | $284.0M | $299.0M | $117.0M | $182.6M | $128.0M |
| Free cash flow margin | 21.3% | 22.6% | 17.6% | 23.8% | 22.6% | 16.9% | 20.0% | 19.8% | 20.5% | 7.9% | 12.4% | 9.0% |
| Capex / revenue | 11.9% | 8.5% | 11.3% | 11.9% | 13.5% | 9.6% | 11.8% | 10.4% | 12.1% | 8.8% | 14.0% | 15.4% |
| Operating cash flow / net income | 6.70 | 5.67 | 1.89 | 2.60 | 0.73 | 1.89 | 14.65 | 3.52 | 3.05 | 2.70 | — | 8.68 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
TIGO cash generation
In fiscal 2025 (ended December 31, 2025), Millicom International Cellular S.A generated $1.8 billion of cash from operations (up 9.8%) and spent $650.0 million on capital expenditures, leaving free cash flow of $1.2 billion, 20.3% of revenue. It returned $873.0 million to shareholders through dividends ($754.0 million) and net share buybacks ($119.0 million). Cash and equivalents rose by $846.0 million over the year.
Related: TIGO income statement, TIGO balance sheet, TIGO dividend history. See the TIGO stock overview for the latest quote and news.
TIGO cash flow FAQ
What is Millicom International Cellular S.A's free cash flow?
Millicom International Cellular S.A's free cash flow was $1.2 billion in fiscal 2025: $1.8 billion of operating cash flow minus $650.0 million of capital expenditures It was $1.1 billion a year earlier..
How much cash does Millicom International Cellular S.A generate from operations?
Millicom International Cellular S.A generated $1.8 billion of cash from operating activities in fiscal 2025, 1.39 times its net income of $1.3 billion.
How much does Millicom International Cellular S.A spend on capital expenditures?
Millicom International Cellular S.A spent $650.0 million on capital expenditures in fiscal 2025, 11.2% of revenue, compared with $540.0 million the year before.
How much stock does Millicom International Cellular S.A buy back?
Millicom International Cellular S.A spent $119.0 million on net share repurchases in fiscal 2025.
How much does Millicom International Cellular S.A pay in dividends?
Millicom International Cellular S.A paid $754.0 million in dividends in fiscal 2025, 63.7% of free cash flow.