Millicom's Q1 2016 Results, 26 April 2016


Millicom International Cellular S.A.
Key highlights of Q1 2016 (i)

  · Revenue of $1.53 billion - organic service revenue up 4.1% (ii)
  · Adjusted EBITDA (iii) at $550 million, organic growth of 7.0%
  · Adjusted EBITDA margin at 36.0% - increased by 1.8 percentage points
  · LTE launch in Paraguay, DTH launch in Colombia
  · Disposal of DRC mobile business completed
  · Refinancing of the SEK bond – maturity profile extended, improved terms

Key financial indicators

$m                      Q1 2016  Q1 2015  % change
Revenue                 1,528    1,670    (8.5%)
Organic growth          2.1%     9.3%
    Service revenue     1,435    1,534    (6.4%)
    Organic growth      4.1%     5.1%
Adjusted EBITDA         550      571      (3.6%)
Adjusted EBITDA margin  36.0%    34.2%
Capex (iv)              195      186      4.7%
Net debt                4,419    3,941    12.1%
Adjusted EPS ($) (v)    0.22     0.38     (42.1%)

  · Latam: Q1 reported organic revenue growth of 0.7% to $1,308 million due to
lower handset sales whilst service revenue grew 2.9% as data continued to grow
strongly partially offset by competitive intensity on mobile pricing and slower
fixed B2B in Colombia, as well as some seasonal effect from Easter holidays
falling in Q1 this year. The cable rollout continued strongly with a further
132,000 new HFC homes passed in the quarter. EBITDA was $525 million including
$8 million one-off charges relating to a bad debt expense.
  · Africa: Q1 reported organic revenue growth of 11.9% to $220 million with
service revenue growing 12.1%. All countries with the exception of Rwanda
reported double digit growth. Benefiting from actions to improve margins, EBITDA
grew strongly, 11.8% on Q4 and 13.5% year-on-year to $57 million at a margin of
25.8%. DRC is now treated as a discontinued operation.
  · Corporate costs: Reduction to $41 million compared to $45 million in Q4 15
and $59 million in Q1 15.

(i) This financial information presented in this earnings release is with
Guatemala (55% owned) & Honduras (66.7% owned) as if fully consolidated. See
page 16 for reconciliation with IFRS numbers. The comparative 2015 financial
information in this earnings release has been represented as a result of the
classification of our operations in DRC as discontinued operations (in
accordance with IFRS 5)
(ii) Organic growth represents year-on year-growth in local currency (includes
regulatory changes)
Service revenue is defined as Group revenue excluding telephone & equipment
sales
(iii) Adjusted EBITDA is defined as reported EBITDA excluding restructuring and
integration costs and other one-off items – See page 7 for reconciliation
(iv) Balance sheet capital expenditure, excludes spectrum and license costs
(v) Basic EPS adjusted for non-operating items see page 15 for reconciliation

CEO’s Statement

Luxembourg, 26 April 2016

“We are squarely focused on improving operational leverage and delivering
profitable and responsible growth. During the first quarter of 2016, organic
adjusted EBITDA grew by 7.0% ahead of a 4.1% increase in service revenue, in
line with our outlook for 2016. This quarter has seen a continuation of the
macro headwinds which we forecast earlier in the year and this economic
environment has continued to significantly impact our headline performance.
However, it is pleasing to see greater resilience and performance improvements
in our revenue mix, both by geography and by business unit.

In our Mobile business, growth continued driven by data uptake. Our focus on
“volume to value” has delivered rapid improvements in data profitability. We
will continue to drive our commercial strategy to optimise investments in 4G.

Momentum is robust in Cable, with the Home segment growing organically by 13.6%.
The expansion of our HFC footprint continues as we added 132,000 homes passed,
31,000 new homes connected and 117,000 RGUs. Fixed B2B revenue also delivered a
7.3% increase although this was slower than in Q4 as we saw delays in new
contract signings in Colombia. However, we continue to see this as a very
promising sector and we have opened new data centres in Paraguay, Tanzania,
Ghana and Chad with additional ones coming up in Colombia and Senegal. This will
allow us to expand our services to more business customers and to further
leverage the Tigo network.

In Latin America revenue grew by 0.7%, reflecting a significant decline in
handset sales in Colombia as new third party channels were opened. Service
revenue growth was stronger at 2.9% but held back by slightly slower growth in
Colombia. Paraguay demonstrated concrete signs of revenue recovery and margin
stability. We have further strengthened our service offer in Paraguay with a
bolt-on cable acquisition, which is subject to regulatory approval, and launched
LTE.

In Africa, we had a strong quarter as actions to improve our profitability
started to take effect. Revenue grew almost 12% with Ghana growth accelerating
and Chad recovering. We also saw a recovery in adjusted EBITDA which, excluding
DRC, increased 11.8% compared to Q4 15. We opened our Fintech centre of
excellence in Tanzania to capitalize on our leadership of Mobile Financial
Services in the country and announced full mobile money interoperability – a
world first.

We continue to deliver reductions in our cost base at all levels of the business
and this quarter we once again brought down corporate costs from $59 million a
year ago to $41 million, and also commenced a number of transformation
activities and outsourcing projects at the local level to focus on cost control
and optimizing the way we work.

Meanwhile, our investment strategy is concentrated on our most promising markets
and on investments which add value to our core business. Whilst we have also set
about rebalancing the capital structure through decisive steps to strengthen our
balance sheet and reorientate our portfolio. Last week we completed the sale of
our mobile business in DRC, whilst the week before we refinanced our Swedish
bond on improved terms. We now have only around $400 million of debt maturing
before 2018 and sit on a comfortable level of liquidity.

The Nomination Committee announced proposals for a new Chairman and new Members
of the Board of Directors and we welcomed our new Chief Human Resources Officer,
Daniel Loria, into the group.

Looking forward, we will continue to execute our strategy to build The Digital
Lifestyle for our customers and monetise it for our shareholders and staying
focused on improving profitability. We are driving our cash flow through
increasing margins and lower capex whilst being disciplined in our capital
allocation. We are well positioned to use our infrastructure, our network, our
talent and our customer understanding to harness the strong fundamentals
presented in our markets. ”

Mauricio Ramos
CEO, Millicom

Outlook

Millicom outlook for 2016 remains:

Basis                Outlook
Service revenue (a)  To grow mid-single digit
Adjusted EBITDA (b)  To grow mid to high-single digit
Capex (c)            Between $1.15 and $1.25 billion

(a) Service revenue is Group revenue excluding telephone and equipment sales

(b) Adjusted EBITDA excludes restructuring and integration costs and other one
-off items

(c) Capex excludes the impact of spectrum and licence costs

The outlook for 2016 is based on constant currency, at a constant perimeter with
Guatemala and Honduras fully consolidated and on our current assessment of the
emerging markets macroeconomic outlook. For service revenue this is a 2015
currency adjusted basis (using February 2016 exchange rates) of $5.73 billion
and for Adjusted EBITDA a currency adjusted basis of $2.09 billion.

Shareholder remuneration

At the AGM to be convened on 17 May 2016, the Board will propose an ordinary
dividend payment of $2.64 per share.

We reiterate our dividend policy for no less than $2 per share, and at least 30%
of adjusted net profit (vi).

(vi) Adjusted net profit is defined as reported net profit excluding non
-operating items and similar items classified under ‘other non-operating income
(expenses)’.

Guatemala and Honduras

On 31 December 2015, the existing call options with local partners lapsed and
under IFRS 10 and 11, Millicom deconsolidated its investments in Comcel
(Guatemala) and Celtel (Honduras).

From 31 December 2015 onwards, Millicom accounts for its investments in Comcel
and Celtel under the equity method and thus reports its share of the net income
of each of these businesses in the income statement in the caption “Income
(loss) from joint ventures” starting 1 January 2016. For the purpose of
comparison and to provide users of this report a full understanding of the
financial condition of the Group, the financial information presented in this
earnings release is and will continue to be as if the Honduran and Guatemalan
businesses continue to be fully consolidated, in line with our segmental
reporting established in accordance with IFRS 8.

Further information on the accounting implications of the deconsolidation are
provided in the notes to the financial statements as of 31 December 2015.

Conference call details

A presentation and conference call to discuss results of the quarter will take
place at 14.00 Stockholm / 14.00 Luxembourg / 13.00 London / 08.00 New York, on
Tuesday 26April 2016.  For those unable to attend, Millicom will also provide a
conference call. Dial-in numbers: + 46 (0) 850 65 3931, + 352 2088 1429, + 44
203 427 1920, +1 646 254 3374. Access code: 6047515

A live audio stream of the analyst presentation can also be accessed at
www.millicom.com. Please dial in / log on 10 minutes prior to the start of the
conference call to allow time for registration. Slides to accompany the
conference call are available at www.millicom.com.

Significant events of the quarter

Corporate news

8 Feb 2016: Millicom to sell its Democratic Republic of Congo business to Orange

15 Feb 2016: Millicom signs agreement to acquire TV Cable Parana in Paraguay

11 Mar 2016: The Nomination Committee proposes new Board Directors

30 Mar 2016: Millicom appoints Daniel Loria as EVP of HR

Business news

12 Jan 2016: Tigo Paraguay to offer customers 4G internet accessible on all
enabled smartphones

19 Jan 2016: Tigo announces the construction of Paraguay’s first UPTIME Tier 3
Certified Data Centre

18 Feb 2016: Airtel, Tigo and Vodacom agree on mobile money interoperability in
Tanzania

Financial news

8 Jan 2016: Fitch affirms Millicom at BB+

10 Feb 2016: Millicom Q4 and FY 2015 results

29 Feb 2016: Millicom and Comcel senior ratings maintained at Ba1 by Moody’s,
with negative outlook

Subsequent events

4 Apr 2016: Publication of Millicom 2015 Annual Report and CR …

12 Apr 2016: Millicom announces tender offer for its 2017 SEK bond

13 Apr 2016: The Nomination Committee proposes additional new Board Director

18 Apr 2016: Millicom announces success of its Early Tender Offer and new bond
placement

21 Apr 2016: Millicom announces closing of DRC sale to Orange

Agenda

17 May 2016: 2016 AGM

21 Jul 2016: Q2 16 results

25 Oct 2016: Q3 16 results
Contacts

Press Enquiries

Tabitha Aldrich-Smith, Interim Communications Director

Tel: +352 277 59084 (Luxembourg) / +44 7971 919 610 / press@millicom.com

Investor Relations

Nicolas Didio, VP, Head of Investor Relations

Tel: +352 277 59125 (Luxembourg) / +44 203 249 2220 / investors@millicom.com
Risks and uncertainty factors

Millicom operates in a dynamic industry characterized by rapid evolution in
technology, consumer demand, and business opportunities. Combined with a focus
on emerging markets in various geographic locations, the Group has a proactive
approach to identifying, understanding, assessing, monitoring and acting on
balancing risks and opportunities. For a description of risks and Millicom’s
approach to risk management, refer to the 2015 Annual Report
(http://www.millicom.com/media/4562100/full-annual-report-millicom-2015.pdf). In
addition to the information in the 2015 Annual Report and the information
provided in this release, please refer to Millicom’s press release, dated
October 21, 2015, entitled “Millicom reports to authorities potential improper
payments on behalf of its Guatemalan joint venture.” At this time, Millicom’s
investigation remains on-going, and Millicom cannot predict the outcome or
consequences of this matter.

Millicom is a leading telecom and media company dedicated to emerging markets in
Latin America and Africa. Millicom sets the pace when it comes to providing
innovative and customer-centric digital lifestyle services to the world’s
emerging markets. The Millicom Group employs more than 16,000 people and
provides mobile services to over 63 million customers. Founded in 1990, Millicom
International Cellular SA is headquartered in Luxembourg and listed on NASDAQ
OMX Stockholm under the symbol MIC. In 2015, Millicom generated revenue of USD
6.7 billion and EBITDA of USD 2.2 billion.

This press release may contain certain “forward-looking statements” with respect
to Millicom’s expectations and plans, strategy, management’s objectives, future
performance, costs, revenue, earnings and other trend information.  It is
important to note that Millicom’s actual results in the future could differ
materially from those anticipated in forward-looking statements depending on
various important factors, including those included in this release. All forward
-looking statements in this press release are based on information available to
Millicom on the date hereof.  All written or oral forward-looking statements
attributable to Millicom International Cellular S.A., and Millicom International
Cellular S.A. employees or representatives acting on Millicom’s behalf are
expressly qualified in their entirety by the factors referred to above.
Millicom does not intend to update these forward-looking statements.

Attachments

04254224.pdf Financial-and-operational-data Q1 16.xlsx 2016 Q1 Results.pdf