Annual Reports

 
Other

  • 6-K (Oct 16, 2012)
  • 15F-12G (Oct 12, 2012)
  • 6-K (Oct 2, 2012)
  • SC 13D (Aug 30, 2012)
  • 6-K (Aug 29, 2012)
  • 6-K (Aug 16, 2012)
Millicom International Cellular S.A. 6-K 2009

Documents found in this filing:

  1. 6-K
  2. 6-K

 

 

FORM 6-K

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Report of Foreign Issuer

 

Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934

 

For August 19, 2009

 

Commission File Number: 000-22828

 

MILLICOM INTERNATIONAL
CELLULAR S.A.

 

15, rue Léon Laval

L-3372 Leudelange

Grand-Duchy of Luxembourg

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F x       Form 40-F o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  o

 

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes o       No x

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-

 

 

 



 

Condensed consolidated notes

Millicom International

as of June 30, 2009

Cellular S.A.

 

Item 1. FINANCIAL STATEMENTS

 

Millicom International Cellular S.A. and subsidiaries (“MIC” or “Millicom” or the “Group”) unaudited interim condensed consolidated financial statements as of June 30, 2009.

 

Millicom is a global telecommunications group with mobile telephony operations in the world’s emerging markets. It also operates fixed telephony, cable and broadband businesses in five countries in Central America. As of June 30, 2009, Millicom had 16 mobile operations in 16 emerging markets in Central America, South America, Africa and Asia. In 2008, Millicom acquired 100% of Amnet Telecommunications Holding Limited, a provider of broadband and cable television services in Costa Rica, Honduras and El Salvador, of fixed telephony in El Salvador and Honduras, and of corporate data services in the above countries as well as Guatemala and Nicaragua. In addition, in December 2008 Millicom was successful in the tender for the third national mobile license in Rwanda. The Company’s shares are traded on the NASDAQ Global Select Market and on the Stockholm stock exchange.

 

2



 

Interim condensed consolidated statements of profit and loss

Millicom International

for the six months ended June 30, 2009 and 2008

Cellular S.A.

 

 

 

Notes

 

Six months ended
June 30, 2009

 

Six months ended
June 30, 2008 (i)

 

 

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

US$ ‘000

 

US$ ‘000

 

 

 

 

 

 

 

 

 

Revenues

 

7

 

1,592,847

 

1,509,357

 

Cost of sales

 

 

 

(561,047

)

(529,078

)

Gross profit

 

 

 

1,031,800

 

980,279

 

Sales and marketing

 

 

 

(310,310

)

(323,368

)

General and administrative expenses

 

 

 

(280,789

)

(243,680

)

Other operating expenses

 

 

 

(31,137

)

(24,754

)

Operating profit

 

7

 

409,564

 

388,477

 

Interest expense

 

 

 

(84,793

)

(77,830

)

Interest and other financial income

 

 

 

6,358

 

19,107

 

Other non operating (expense) income, net

 

8

 

(7,316

)

7,697

 

Profit from associates

 

 

 

2,339

 

4,128

 

Profit before taxes from continuing operations

 

 

 

326,152

 

341,579

 

Charge for taxes

 

9

 

(92,811

)

(102,452

)

Profit for the period from continuing operations

 

 

 

233,341

 

239,127

 

(Loss) profit for the period from discontinued operations, net of tax

 

5

 

(5,725

)

13,447

 

Net profit for the period

 

 

 

227,616

 

252,574

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Equity holders of the Company

 

 

 

253,886

 

290,043

 

Non-controlling interests

 

 

 

(26,270

)

(37,469

)

 

 

 

 

227,616

 

252,574

 

Earnings per common share for profit attributable to the equity holders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (US$)

 

 

 

 

 

 

 

Profit for the period attributable to equity holders

 

10

 

2.34

 

2.70

 

 

 

 

 

 

 

 

 

Diluted (US$)

 

 

 

 

 

 

 

Profit for the period attributable to equity holders

 

10

 

2.34

 

2.68

 

 


(i)                                  Comparative information reclassified as a result of the classification of Millicom’s operations in Cambodia, Laos, Sri Lanka and Sierra Leone as discontinued operations.

 

The accompanying notes are an integral part of these condensed financial statements.

 

3



 

Interim condensed consolidated statements of profit and loss

Millicom International

for the three months ended June 30, 2009 and 2008

Cellular S.A.

 

 

 

Notes

 

Three months ended
June 30, 2009

 

Three months ended
June 30, 2008 (i)

 

 

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

US$ ‘000

 

US$ ‘000

 

 

 

 

 

 

 

 

 

Revenues

 

7

 

814,312

 

774,233

 

Cost of sales

 

 

 

(282,961

)

(272,228

)

Gross profit

 

 

 

531,351

 

502,005

 

Sales and marketing

 

 

 

(156,819

)

(166,600

)

General and administrative expenses

 

 

 

(151,564

)

(128,948

)

Other operating expenses

 

 

 

(14,039

)

(12,894

)

Operating profit

 

7

 

208,929

 

193,563

 

Interest expense

 

 

 

(44,732

)

(38,085

)

Interest and other financial income

 

 

 

3,400

 

8,020

 

Other non operating expense, net

 

8

 

(7,223

)

(1,746

)

Profit from associates

 

 

 

 

2,268

 

Profit before taxes from continuing operations

 

 

 

160,374

 

164,020

 

Charge for taxes

 

9

 

(51,492

)

(62,829

)

Profit for the period from continuing operations

 

 

 

108,882

 

101,191

 

(Loss) profit for the period from discontinued operations, net of tax

 

5

 

(6,795

)

6,322

 

Net profit for the period

 

 

 

102,087

 

107,513

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

Equity holders of the Company

 

 

 

114,266

 

131,938

 

Non-controlling interests

 

 

 

(12,179

)

(24,425

)

 

 

 

 

102,087

 

107,513

 

Earnings per common share for profit attributable to the equity holders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (US$)

 

 

 

 

 

 

 

Profit for the period attributable to equity holders

 

10

 

1.05

 

1.22

 

 

 

 

 

 

 

 

 

Diluted (US$)

 

 

 

 

 

 

 

Profit for the period attributable to equity holders

 

10

 

1.05

 

1.22

 

 


(i)                                  Comparative information reclassified as a result of the classification of Millicom’s operations in Cambodia, Laos, Sri Lanka and Sierra Leone as discontinued operations.

 

The accompanying notes are an integral part of these condensed financial statements.

 

4



 

Interim condensed consolidated statements of comprehensive income

Millicom International

for the six months ended June 30, 2009 and 2008

Cellular S.A.

 

 

 

Six months ended
June 30, 2009

 

Six months ended
June 30, 2008

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

US$ ‘000

 

US$ ‘000

 

 

 

 

 

 

 

Net profit for the period

 

227,616

 

252,574

 

Other comprehensive income:

 

 

 

 

 

Exchange differences on translating foreign operations

 

(32,007

)

46,498

 

Total comprehensive income for the period

 

195,609

 

299,072

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

Equity holders of the Company

 

222,221

 

331,117

 

Non-controlling interests

 

(26,612

)

(32,045

)

 

 

195,609

 

299,072

 

 

The accompanying notes are an integral part of these condensed financial statements.

 

5



 

Interim condensed consolidated statements of comprehensive income

Millicom International

for the three months ended June 30, 2009 and 2008

Cellular S.A.

 

 

 

Three months ended June 30, 2009

 

Three months ended June 30, 2008

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

US$ ‘000

 

US$ ‘000

 

 

 

 

 

 

 

Net profit for the period

 

102,087

 

107,513

 

Other comprehensive income:

 

 

 

 

 

Exchange differences on translating foreign operations

 

20,698

 

9,484

 

Total comprehensive income for the period

 

122,785

 

116,997

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

Equity holders of the Company

 

133,833

 

142,835

 

Non-controlling interests

 

(11,048

)

(25,838

)

 

 

122,785

 

116,997

 

 

The accompanying notes are an integral part of these condensed financial statements.

 

6



 

Interim condensed consolidated balance sheets

Millicom International

as of June 30, 2009 and December 31, 2008

Cellular S.A.

 

 

 

Notes

 

June 30, 2009

 

December 31, 2008

 

 

 

 

 

(Unaudited)

 

US$ ‘000

 

 

 

 

 

US$ ‘000

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

 

 

 

 

 

 

Intangible assets, net

 

 

 

1,059,515

 

990,350

 

Property, plant and equipment, net

 

11

 

2,597,115

 

2,787,224

 

Investments in associates

 

 

 

1,154

 

21,087

 

Deferred taxation

 

 

 

16,149

 

14,221

 

Other non-current assets

 

 

 

15,324

 

23,195

 

TOTAL NON-CURRENT ASSETS

 

 

 

3,689,257

 

3,836,077

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

Inventories

 

 

 

33,547

 

58,162

 

Trade receivables, net

 

 

 

242,704

 

257,455

 

Amounts due from joint venture partners

 

 

 

24,641

 

40,228

 

Prepayments and accrued income

 

 

 

91,654

 

82,303

 

Current tax assets

 

9

 

20,722

 

21,597

 

Supplier advances for capital expenditure

 

 

 

124,381

 

142,369

 

Other current assets

 

 

 

61,893

 

87,859

 

Cash and cash equivalent

 

 

 

832,902

 

674,195

 

TOTAL CURRENT ASSETS

 

 

 

1,432,444

 

1,364,168

 

Assets held for sale

 

 

 

402,412

 

20,563

 

TOTAL ASSETS

 

 

 

5,524,113

 

5,220,808

 

 

The accompanying notes are an integral part of these condensed financial statements.

 

7



 

Interim condensed consolidated balance sheets

Millicom International

as of June 30, 2009 and December 31, 2008

Cellular S.A.

 

 

 

Notes

 

June 30, 2009

 

December 31, 2008

 

 

 

 

 

(Unaudited)

 

US$ ‘000

 

 

 

 

 

US$ ‘000

 

 

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

Share capital and premium

 

 

 

656,712

 

642,544

 

Other reserves

 

 

 

(99,180

)

(47,174

)

Retained profits

 

 

 

1,081,668

 

565,032

 

Net profit for the period/year attributable to equity holders

 

 

 

253,886

 

517,516

 

 

 

 

 

1,893,086

 

1,677,918

 

Non-controlling interests

 

 

 

(52,564

)

(25,841

)

TOTAL EQUITY

 

 

 

1,840,522

 

1,652,077

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

Debt and other financing:

 

 

 

 

 

 

 

10% Senior Notes

 

13

 

453,961

 

453,471

 

Other debt and other financing

 

13

 

1,287,911

 

1,208,012

 

Provisions and other non-current liabilities

 

 

 

76,292

 

70,008

 

Deferred taxation

 

 

 

69,428

 

81,063

 

Total non-current liabilities

 

 

 

1,887,592

 

1,812,554

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Debt and other financing

 

13

 

536,553

 

496,543

 

Payables and accruals for the purchase of property, plant and equipment

 

 

 

324,807

 

501,978

 

Other trade payables

 

 

 

233,487

 

240,576

 

Amounts due to joint ventures partners

 

 

 

19,789

 

49,921

 

Accrued interest and other expenses

 

 

 

153,693

 

159,539

 

Current tax liabilities

 

 

 

83,877

 

93,416

 

Provisions and other current liabilities

 

 

 

188,179

 

207,106

 

Total current liabilities

 

 

 

1,540,385

 

1,749,079

 

Liabilities directly associated with assets held for sale

 

 

 

255,614

 

7,098

 

TOTAL LIABILITIES

 

 

 

3,683,591

 

3,568,731

 

TOTAL EQUITY AND LIABILITIES

 

 

 

5,524,113

 

5,220,808

 

 

The accompanying notes are an integral part of these condensed financial statements.

 

8



 

Interim condensed consolidated statements of cash flows

Millicom International

for the six months ended June 30, 2009 and 2008

Cellular S.A.

 

 

 

Notes

 

Six months
ended June
30, 2009

 

Six months
ended June
30, 2008 (i)

 

 

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

US$ ‘000

 

US$ ‘000

 

Cash flows from operating activities

 

 

 

 

 

 

 

Profit before taxes from continuing operations

 

 

 

326,152

 

341,579

 

Adjustments

 

 

 

 

 

 

 

Interest expense

 

 

 

84,793

 

77,830

 

Interest and other financial income

 

 

 

(6,358

)

(19,107

)

Other non operating expense (income), net

 

 

 

7,316

 

(7,697

)

Profit from associates

 

 

 

(2,339

)

(4,128

)

Operating profit

 

 

 

409,564

 

388,477

 

Adjustments for non-cash items:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

277,726

 

209,433

 

Loss on disposal and impairment of property, plant and equipment

 

 

 

2,408

 

2,002

 

Share-based compensation

 

 

 

2,152

 

14,117

 

 

 

 

 

691,850

 

614,029

 

Decrease/(increase) in trade receivables, prepayments and other current assets

 

 

 

10,985

 

(21,309

)

Decrease/(increase) in inventories

 

 

 

22,246

 

(18,345

)

Increase in trade and other payables

 

 

 

4,582

 

53,511

 

Changes to working capital

 

 

 

37,813

 

13,857

 

Interest expense paid

 

 

 

(74,919

)

(63,533

)

Interest received

 

 

 

6,401

 

18,690

 

Taxes paid

 

 

 

(102,512

)

(126,756

)

Net cash provided by operating activities

 

 

 

558,633

 

456,287

 

Cash flows from investing activities

 

 

 

 

 

 

 

Acquisition of subsidiaries, joint ventures and associates

 

 

 

(55,524

)

 

Purchase of intangible assets and license renewals

 

 

 

(16,857

)

(3,872

)

Purchase of property, plant and equipment

 

11

 

(417,161

)

(554,035

)

Proceeds from sale of property, plant and equipment

 

 

 

3,272

 

963

 

Disposal of pledged deposits, net

 

 

 

8,665

 

7,838

 

Cash used by other investing activities

 

 

 

(14,124

)

(4,379

)

Net cash used by investing activities

 

 

 

(491,729

)

(553,485

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from issuance of shares

 

 

 

318

 

1,379

 

Proceeds from issuance of debt and other financing

 

 

 

230,938

 

562,226

 

Repayment of debt and financing

 

 

 

(105,653

)

(460,086

)

Payment of dividends

 

 

 

 

(259,704

)

Net cash provided (used) by financing activities

 

 

 

125,603

 

(156,185

)

Transfer of cash to assets held for sale

 

 

 

(25,889

)

(28,384

)

Cash used by discontinued operations

 

 

 

(6,327

)

 

Exchange (losses) gains on cash and cash equivalents

 

 

 

(1,584

)

11,163

 

Net increase in cash and cash equivalents

 

 

 

158,707

 

(270,604

)

Cash and cash equivalents at the beginning of the year

 

 

 

674,195

 

1,174,597

 

Cash and cash equivalents at the end of the period

 

 

 

832,902

 

903,993

 

 


(i)                                  Comparative information reclassified as a result of the classification of Millicom’s operations in Cambodia, Laos, Sri Lanka and Sierra Leone as discontinued operations.

 

The accompanying notes are an integral part of these condensed financial statements.

 

9



 

Interim condensed consolidated statements of changes in equity

Millicom International

for the periods ended June 30, 2008, December 31, 2008 and June 30, 2009

Cellular S.A.

 

 

 

Number
of
shares

 

Share
capital

 

Share
premium

 

Retained profits (i)

 

Other
reserves

 

Total

 

Non-controlling
interests

 

Total
equity

 

 

 

‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

Balance as of December 31, 2007

 

102,428

 

153,643

 

263,709

 

824,998

 

45,557

 

1,287,907

 

80,429

 

1,368,336

 

Profit for the period

 

 

 

 

290,043

 

 

290,043

 

(37,469

)

252,574

 

Currency translation differences

 

 

 

 

 

41,074

 

41,074

 

5,424

 

46,498

 

Total comprehensive income for the period

 

 

 

 

290,043

 

41,074

 

331,177

 

(32,045

)

299,072

 

Transfer to legal reserve

 

 

 

 

(262

)

262

 

 

 

 

Dividends paid to shareholders

 

 

 

 

(259,704

)

 

(259,704

)

 

(259,704

)

Shares issued via the exercise of stock options

 

83

 

124

 

1,714

 

 

(429

)

1,409

 

 

1,409

 

Share based compensation

 

69

 

103

 

5,812

 

 

8,202

 

14,117

 

 

14,117

 

Issuance of shares-2007 and 2008 Matching share award plans (see note 12)

 

9

 

14

 

1,025

 

 

 

1,039

 

 

1,039

 

Conversion of the 4% Convertibles Notes

 

5,622

 

8,434

 

205,658

 

 

(38,913

)

175,179

 

 

175,179

 

Balance as of June 30, 2008 (unaudited)

 

108,211

 

162,318

 

477,918

 

855,075

 

55,753

 

1,551,064

 

48,384

 

1,599,448

 

Profit for the period

 

 

 

 

227,473

 

 

227,473

 

(75,606

)

151,867

 

Currency translation differences

 

 

 

 

 

(101,920

)

(101,920

)

1,381

 

(100,539

)

Total comprehensive income for the period

 

 

 

 

227,473

 

(101,920

)

125,553

 

(74,225

)

51,328

 

Shares issued via the exercise of stock options

 

86

 

128

 

2,180

 

 

(508

)

1,800

 

 

1,800

 

Share based compensation

 

 

 

 

 

(499

)

(499

)

 

(499

)

Balance as of December 31, 2008

 

108,297

 

162,446

 

480,098

 

1,082,548

 

(47,174

)

1,677,918

 

(25,841

)

1,652,077

 

Profit for the period

 

 

 

 

253,886

 

 

253,886

 

(26,270

)

227,616

 

Currency translation differences

 

 

 

 

 

(31,665

)

(31,665

)

(342

)

(32,007

)

Total comprehensive income for the period

 

 

 

 

253,886

 

(31,665

)

222,221

 

(26,612

)

195,609

 

Transfer to legal reserve

 

 

 

 

(880

)

880

 

 

 

 

Shares issued via the exercise of stock options

 

18

 

27

 

392

 

 

(101

)

318

 

 

318

 

Share based compensation

 

 

 

 

 

2,152

 

2,152

 

 

2,152

 

Issuance of shares-2006 LTIP

 

203

 

304

 

13,445

 

 

(13,749

)

 

 

 

Acquisition of non-controlling interest in Chad

 

 

 

 

 

(9,523

)

(9,523

)

(111

)

(9,634

)

Balance as of June 30, 2009 (unaudited)

 

108,518

 

162,777

 

493,935

 

1,335,554

 

(99,180

)

1,893,086

 

(52,564

)

1,840,522

 

 


(i)                                  Includes profit for the period attributable to equity holders, of which $38 million (December 31, 2008: $24 million) are undistributable to equity holders

 

The accompanying notes are an integral part of these condensed financial statements.

 

10



 

Notes to the interim condensed consolidated financial statements

 

Millicom International

as of June 30, 2009

 

Cellular S.A.

 

1.  ORGANIZATION

 

Millicom International Cellular S.A. (the “Company”), a Luxembourg Société Anonyme, and its subsidiaries, joint ventures and associates (the “Group” or “Millicom”) is a global telecommunications group with mobile telephony operations in the world’s emerging markets. It also operates fixed telephony, cable and broadband businesses in five countries in Central America. The Group was formed in December 1990 when Investment AB Kinnevik (“Kinnevik”), formerly named Industriförvaltnings AB Kinnevik, a company established in Sweden, and Millicom Incorporated (“Millicom Inc.”), a corporation established in the United States of America, contributed their respective interests in international mobile joint ventures to form the Group.

 

As of June 30, 2009, Millicom had 16 mobile operations in 16 countries focusing on emerging markets in Central America, South America, Africa and Asia. Millicom operates its mobile businesses in El Salvador, Guatemala and Honduras in Central America; in Bolivia, Colombia and Paraguay in South America; in Chad, the Democratic Republic of Congo, Ghana, Mauritius, Senegal, Sierra Leone and Tanzania in Africa; and in Cambodia, Laos and Sri Lanka in Asia.

 

In 2008, Millicom acquired 100% of Amnet Telecommunications Holding Limited, a provider of broadband and cable television services in Costa Rica, Honduras and El Salvador, of fixed telephony in El Salvador and Honduras, and of corporate data services in the above countries as well as Guatemala and Nicaragua. In addition, in December 2008 Millicom was successful in the tender for the third national mobile license in Rwanda, where it is currently rolling out its network and expects to launch services in the last quarter of 2009.

 

The Company’s shares are traded on the NASDAQ Global Select Market under the symbol MICC and on the Stockholm stock exchange under the symbol MIC. The Company has its registered office at 15, Rue Léon Laval, L-3372, Leudelange, Grand Duchy of Luxembourg and is registered with the Luxembourg Register of Commerce under the number RCS B 40 630.

 

2.  SUMMARY OF CONSOLIDATION AND ACCOUNTING POLICIES

 

The interim condensed consolidated financial statements of the Group are unaudited. They are presented in US dollars and have been prepared in accordance with International Accounting Standard (IAS) 34 ‘Interim Financial Reporting’, as published by the International Accounting Standards Board (“IASB”). In the opinion of management, the interim condensed consolidated financial statements reflect all adjustments that are necessary for a proper presentation of the results for interim periods. Millicom’s operations are not affected by significant seasonal or cyclical patterns. The interim condensed consolidated financial statements should be read in conjunction with the annual report for the year ended December 31, 2008 on Form 20-F filed with the U.S. Securities and Exchange Commission.

 

The preparation of financial statements in accordance with IFRS requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the accounts and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

The interim condensed consolidated financial statements are prepared in accordance with consolidation and accounting policies consistent with Millicom’s consolidated financial statements as of December 31, 2008, as disclosed in Note 2 of those financial statements, with the exception of the early adoption as of January 1, 2009 of IFRS 3R, ‘Business combinations’, and IAS 27R, ‘Consolidated and separate financial statements’.

 

11



 

The Group early adopted IFRS 3R, ‘Business combinations’, in 2009. The revised standard continues to apply the acquisition method to business combinations but with some significant changes compared with IFRS 3. For example, all payments to purchase a business are recorded at fair value at the acquisition date, with contingent payments classified as debt subsequently re-measured through the statement of comprehensive income. There is a choice on an acquisition-by-acquisition basis to measure the non-controlling interest in the acquiree either at fair value or at the non-controlling interest’s proportionate share of the acquiree’s net assets. All acquisition-related costs should be expensed.

 

As the Group has early adopted IFRS 3R, it is required to early adopt IAS 27R, ‘Consolidated and separate financial statements’, at the same time. IAS 27R requires the effects of all transactions with non-controlling interests to be recorded in equity if there is no change in control and these transactions will no longer result in goodwill or gains and losses. The standard also specifies the accounting treatment when control is lost. Any remaining interest in the entity is re-measured to fair value, and a gain or loss is recognized in profit or loss.

 

The following new standards and amendments to standards, which affect the presentation of the interim condensed consolidated financial statements, are mandatory for the first time for the financial year beginning January 1, 2009.

 

·                  IAS 1 (revised), ‘Presentation of financial statements’. The revised standard prohibits the presentation of items of income and expenses (that is ‘non-owner changes in equity’) in the statement of changes in equity, requiring ‘non-owner changes in equity’ to be presented separately from owner changes in equity. All ‘non-owner changes in equity’ are required to be shown in a performance statement. In addition, the Standard introduces the statement of comprehensive income, which presents all items of income and expenses recognized in profit or loss, together with all other items of recognized income and expense. Entities can choose whether to present one performance statement (the statement of comprehensive income) or two statements (the income statement and statement of comprehensive income). The Group has decided to present two statements. The interim financial statements have been prepared under the revised disclosure requirements.

 

·                  IFRS 8, ‘Operating segments’. IFRS 8 replaces IAS 14, ‘Segment reporting’. It requires a ‘management approach’ under which segment information is presented on the same basis as that used for internal reporting purposes. Operating segments are reported in a manner consistent with the internal reporting provided to the “Chief Operating Decision-Maker”, who makes strategic decisions. As a result of the adoption of IFRS 8, Millicom concluded that its reportable segments were Central America, Amnet, South America, Africa and Asia, which does not present any change compared to the definition of segments under IAS 14. Some comparatives for 2008 have been reclassified.

 

In addition, the following amendments to standards and interpretations are mandatory for the first time for the financial year beginning January 1, 2009, but are not currently relevant nor have a material impact for the Group.

 

·                  IFRS 2 (amendment), ‘Share-based payment’.

·                  IAS 32 (amendment), ‘Financial instruments: Presentation’.

·                  IFRIC 13, ‘Customer loyalty programmes’.

·                  IFRIC 15, ‘Agreements for the construction of real estate’.

·                  IFRIC 16, ‘Hedges of a net investment in a foreign operation’.

 

Finally, the following new interpretations have been issued, but are not effective for the period of these financial statements and have not been early adopted.

 

·                  IFRIC 17, ‘Distributions of non-cash assets to owners’, effective for annual periods beginning on or after July 1, 2009.

·                  IFRIC 18, ‘Transfers of assets from customers’, effective for transfers of assets received on or after July 1, 2009.

 

3.  ACQUISITION OF SUBSIDIARIES, JOINT VENTURES AND MINORITY INTERESTS

 

During the six months ended June 30, 2009, Millicom’s joint venture in Guatemala acquired the remaining non-controlling interest in Navega.com S.A. and Millicom acquired the remaining non-controlling interest in its operation in Chad.

 

12



 

Navega.com S.A.

 

On March 13, 2009, Millicom’s joint venture in Guatemala completed the acquisition of the remaining 55% interest in Navega.com S.A. (“Navega”). The allocation of the purchase price will be completed within the one year window period allowed by IFRS 3R. As of June 30, 2009, the consideration paid in excess of the carrying value of the net assets acquired has been provisionally allocated to goodwill. Millicom’s share of this goodwill amounted to $36 million. Navega’s net asset book value amounted to $14 million.

 

Millicom’s share of the acquisition cost of the remaining 55% interest in Navega amounted to $50 million and Millicom’s share of the net cash acquired amounted to $11 million; net cash used for this acquisition therefore amounted to $39 million.

 

The acquired business contributed revenues of $7 million and made no contribution to the Group net profit for the period from acquisition to June 30, 2009. If the acquisition had occurred on January 1, 2009, unaudited pro forma Group revenues from continuing operations for the six months ended June 30, 2009 would have been $1,607 million, and the unaudited pro forma profit for the period from continuing operations for the same period would have been $237 million. These amounts have been calculated using the Group accounting policies.

 

Millicom decided to early adopt IFRS 3R and has applied it to this acquisition (see note 2). As a result, Millicom revalued at fair value its previously held 45% interest in Navega (held by Millicom’s joint venture in Guatemala) and its previously held 49% interest in Metrored S.A. (“Metrored”), a subsidiary of Navega (held by Millicom’s joint venture in Honduras), recognizing a gain of $32 million, recorded under the caption “Other non operating (expense) income, net” (see note 8).

 

Millicom Tchad S.A.

 

On March 4, 2009, Millicom completed the acquisition of the remaining 12.5% non-controlling interests in its operation in Chad. The initial consideration amounted to $8 million and was paid in cash. If certain conditions are met, Millicom will have to pay further $2 million within the next 24 months.

 

Millicom decided to early adopt IAS 27R and applied it to this acquisition (see note 2). As a result, the purchase of the non-controlling interest in Chad was treated as an equity transaction. The difference between the acquisition cost and the carrying value of the existing non-controlling interest at the date of the transaction resulted in a decrease of Millicom shareholders’ equity of $10 million.

 

4.  DISPOSAL OF SUBSIDIARIES AND JOINT VENTURES

 

There were no disposals of subsidiaries and joint ventures during the six months ended June 30, 2009.

 

5.  DISCONTINUED OPERATIONS AND ASSET HELD FOR SALE

 

In May 2009, Millicom decided to dispose of its businesses in Cambodia, Laos and Sri Lanka and, as a result, in accordance with IFRS 5, these operations have been classified as discontinued operations and comparative figures have been reclassified for comparison purposes. In addition as at June 30, 2009 the assets and liabilities of these operations were disclosed under the caption “Assets held for sale” and “Liabilities directly associated with assets held for sale”. Millicom’s businesses in Cambodia, Laos and Sri Lanka previously represented the whole of the segment “Asia”.

 

13



 

The results for the six and three months ended June 30, 2009 and 2008 of Millicom’s operations in Cambodia, Laos, Sri Lanka and Sierra Leone, which was classified as an asset held for sale and discontinued operation as from December 2008 and was previously disclosed under the segment “Africa”, are presented below:

 

 

 

Six months
ended

June 30, 2009

 

Six months
ended

June 30, 2008

 

 

 

(Unaudited)
US$ ‘000

 

(Unaudited)
US$ ‘000

 

Revenues

 

136,087

 

133,855

 

Operating expenses

 

(131,301

)

(109,369

)

Operating profit

 

4,786

 

24,486

 

Non-operating expenses, net(i)

 

(7,707

)

(6,879

)

(Loss) profit before tax

 

(2,921

)

17,607

 

Taxes

 

(2,804

)

(4,160

)

(Loss) profit for the period attributable to equity holders

 

(5,725

)

13,447

 

 

 

 

Three months
ended

June 30, 2009

 

Three months
ended

June 30, 2008

 

 

 

(Unaudited)
US$ ‘000

 

(Unaudited)
US$ ‘000

 

Revenues

 

66,327

 

68,276

 

Operating expenses

 

(68,600

)

(56,154

)

Operating (loss) profit

 

(2,273

)

12,122

 

Non-operating income (expenses), net(i)

 

(3,181

)

(3,887

)

(Loss) profit before tax

 

(5,454

)

8,235

 

Taxes

 

(1,341

)

(1,913

)

(Loss) profit for the period attributable to equity holders

 

(6,795

)

6,322

 

 


(i)                                  Includes an impairment for Millicom’s operation in Sierra Leone, amounting to $9 and $7 million for the six and three months ended June 30, 2009.

 

14



 

6.  JOINT VENTURES

 

The following amounts have been proportionally consolidated into the Group’s accounts representing the Group’s share of revenues, operating expenses and operating profit in the Group’s joint ventures:

 

 

 

Six months
ended June 30,
2009

 

Six months
ended June
30, 2008 (i)

 

 

 

(Unaudited)
US$ ‘000

 

(Unaudited)
US$ ‘000

 

Revenues

 

470,199

 

480,390

 

Operating expenses

 

(239,633

)

(235,610

)

Operating profit

 

230,566

 

244,780

 

 

 

 

Three months
ended June 30,
2009

 

Three months
ended June
30, 2008 (i)

 

 

 

(Unaudited)
US$ ‘000

 

(Unaudited)
US$ ‘000

 

Revenues

 

238,211

 

241,864

 

Operating expenses

 

(118,459

)

(119,709

)

Operating profit

 

119,752

 

122,155

 

 


(i)                                  Comparative information reclassified as a result of the classification of Millicom’s operations in Cambodia as discontinued operations.

 

7.  SEGMENT INFORMATION

 

Management has determined the operating and reportable segments based on the reports that are used to make strategic and operational decisions.

 

Management considers the Group from both a business and geographic perspective. The Group operates in the mobile telephony business as well as in the cable, broadband and fixed telephony business (Amnet). Group’s risks and rates of return for its mobile operations are affected predominantly by the fact that it operates in different geographical regions. The mobile operating businesses are organized and managed according to these selected geographical regions, which represent the basis for evaluation of past performance and for making decisions about the future allocation of resources.

 

The Group has mobile businesses in three regions: Central America, South America and Africa. Its Amnet business operates in Central America. Millicom’s operation in Sierra Leone was classified as a discontinued operation as from December 2008; the Asia segment has been classified as a discontinued operation from January 1, 2009 (see note 5).

 

15



 

The information provided to the management for the reportable segments for the six and three months ended June 30, 2009 is as follows:

 

Six months ended
June 30, 2009

 

Central
America

 

South
America

 

Africa

 

Amnet

 

Unallocated
item

 

Total
continuing
operations

 

Discontinued
operations
(see note 5)

 

Elimination

 

Total

 

(Unaudited)

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

657,966

 

485,955

 

354,467

 

94,459

 

 

1,592,847

 

136,087

 

 

1,728,934

 

Operating profit

 

300,570

 

93,261

 

33,943

 

15,662

 

(33,872

)

409,564

 

4,786

 

 

414,350

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

68,542

 

96,955

 

85,616

 

26,031

 

582

 

277,726

 

32,139

 

 

309,865

 

Loss on disposal and impairment of property, plant and equipment

 

160

 

996

 

1,085

 

166

 

1

 

2,408

 

9,453

 

 

11,861

 

Corporate costs

 

 

 

 

 

31,137

 

31,137

 

 

 

31,137

 

Share-based compensation

 

 

 

 

 

2,152

 

2,152

 

 

 

2,152

 

Adjusted operating profit

 

369,272

 

191,212

 

120,644

 

41,859

 

 

722,987

 

46,378

 

 

769,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

1,179,938

 

1,313,558

 

1,534,199

 

785,116

 

492,940

 

5,305,751

 

401,311

 

(182,949

)

5,524,113

 

Total Liabilities

 

710,708

 

1,173,102

 

1,538,441

 

179,128

 

710,102

 

4,311,481

 

255,299

 

(883,189

)

3,683,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

42,766

 

71,336

 

177,467

 

36,749

 

117

 

328,435

 

46,179

 

 

374,614

 

Intangible assets

 

191

 

10,900

 

1,406

 

4,325

 

186

 

17,008

 

 

 

17,008

 

Capital expenditure

 

42,957

 

82,236

 

178,873

 

41,074

 

303

 

345,443

 

46,179

 

 

391,622

 

 

Three months ended
June 30, 2009

 

Central
America

 

South
America

 

Africa

 

Amnet

 

Unallocated
item

 

Total
continuing
operations

 

Discontinued
operations
(see note 5)

 

Elimination

 

Total

 

(Unaudited)

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

331,637

 

249,180

 

183,311

 

50,184

 

 

814,312

 

66,327

 

 

880,639

 

Operating profit

 

153,172

 

45,268

 

16,764

 

10,647

 

(16,922

)

208,929

 

(2,273

)

 

206,656

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

33,854

 

51,699

 

44,326

 

14,082

 

295

 

144,256

 

17,562

 

 

161,818

 

Loss (gain) on disposal and impairment of property, plant and equipment

 

141

 

630

 

658

 

(54

)

3

 

1,378

 

7,488

 

 

8,866

 

Corporate costs

 

 

 

 

 

14,039

 

14,039

 

 

 

14,039

 

Share-based compensation

 

 

 

 

 

2,585

 

2,585

 

 

 

2,585

 

Adjusted operating profit

 

187,167

 

97,597

 

61,748

 

24,675

 

 

371,187

 

22,777

 

 

393,964

 

 

16



 

The information provided to the management for the reportable segments for the six and three months ended June 30, 2008 is as follows:

 

Six months ended
June 30, 2008

 

Central
America

 

South
America

 

Africa

 

Amnet

 

Unallocated
item

 

Total
continuing
operations

 

Discontinued
operations
(see note 5)

 

Elimination

 

Total

 

(Unaudited)

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

682,166

 

485,730

 

341,461

 

 

 

1,509,357

 

133,855

 

 

1,643,212

 

Operating profit

 

324,436

 

53,863

 

49,371

 

 

(39,193

)

388,477

 

24,486

 

 

412,963

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

49,721

 

99,767

 

59,530

 

 

415

 

209,433

 

25,071

 

 

234,504

 

Loss (gain) on disposal and impairment of property, plant and equipment

 

738

 

1,038

 

319

 

 

(93

)

2,002

 

177

 

 

2,179

 

Corporate costs

 

 

 

 

 

24,754

 

24,754

 

 

 

24,754

 

Share-based compensation

 

 

 

 

 

14,117

 

14,117

 

 

 

14,117

 

Adjusted operating profit

 

374,895

 

154,668

 

109,220

 

 

 

638,783

 

49,734

 

 

688,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

1,049,149

 

1,457,936

 

1,219,297

 

 

715,477

 

4,441,859

 

362,163

 

(146,024

)

4,657,998

 

Total Liabilities

 

583,062

 

1,105,334

 

1,142,801

 

 

504,324

 

3,335,521

 

242,132

 

(519,103

)

3,058,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

159,253

 

178,863

 

218,456

 

 

229

 

556,801

 

85,416

 

 

642,217

 

Intangible assets

 

774

 

779

 

2,564

 

 

 

4,117

 

654

 

 

4,771

 

Capital expenditure

 

160,027

 

179,642

 

221,020

 

 

229

 

560,918

 

86,070

 

 

646,988

 

 

Three months ended
June 30, 2008

 

Central
America

 

South
America

 

Africa

 

Amnet

 

Unallocated
item

 

Total
continuing
operations

 

Discontinued
operations
(see note 5)

 

Elimination

 

Total

 

(Unaudited)

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

US$ ‘000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

342,039

 

254,104

 

178,090