6-K 1 oct2204_6k.htm MILLICOM INTERNATIONAL

 

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 October 25, 2004

Commission File Number: 000-22828

MILLICOM INTERNATIONAL
CELLULAR S.A.
75 Route de Longwy
Box 23, L-8080 Bertrange
          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      

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): ___

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): ___

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           No   X  

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





MILLICOM INTERNATIONAL CELLULAR S.A.

INDEX TO EXHIBITS

Item

1. Press release dated October 19, 2004

The information contained in this report is incorporated by reference into Registration Statement No. 333-111779 and No. 333-112948.

 




Item 1

MILLICOM INTERNATIONAL CELLULAR S.A.


October 19, 2004

MILLICOM INTERNATIONAL CELLULAR S.A. ANNOUNCES RESULTS
FOR THE PERIOD ENDED SEPTEMBER 30, 2004

  Strong quarterly total subscriber increase for Q3 04 of 480,866 (i)  
  51% increase in revenues for Q3 04 to $235.9m (Q3 03: $156.7m)*  
  Profit for Q3 04 of $12.8m (Q3 03: loss of $13.2m)  
  Earnings per common share for Q3 04 of $0.14 (Q3 03: loss of $0.20)  
  Total shareholders equity as at Sept 2004 of $8.4m (Dec 2003: $(85.2)m)  
       
  52% increase in revenues for the nine months to Sept 2004 to $665.8m (2003: $445.2m)*
  Profit for the nine months to Sept 2004 of $42.3m (2003: $189.1 m)  
  Earnings per common share for the nine months to Sept 2004 of $0.53 (2003: $2.90)

New York, Stockholm, London and Luxembourg – October 19, 2004 – Millicom International Cellular S.A. (Nasdaq Stock Market: MICC, Stockholmsbörsen and Luxembourg Stock Exchange: MIC), the global telecommunications investor, today announces results for the quarter and nine months ended September 30, 2004.

Financial summary for the quarters ended September 30, 2004 and 2003*

      Sept 30
  2004
  Sept 30
2003
  Change
Worldwide subscribers (i)            
- proportional cellular (ii)   4,737,721   3,806,646   24%
- total cellular   6,853,233   5,303,841   29%
     
US$ ‘000            
Revenues   235,872   156,668   51%
Operating profit   68,857   44,767   54%
     
Profit (loss) for the quarter   12,802   (13,205 )  
     
Basic earnings (loss) per common share (US$)   0.14   (0.20 )  
Diluted earnings (loss) per common share (US$) 0.14   (0.20 )  
     
Weighted average number of shares (thousands)   89,230   65,299    
     
Weighted average number of shares and dilutive            
potential shares (thousands)   89,821   65,299    
     

(i) Subscriber figures represent the worldwide total number of subscribers of cellular systems in which MIC has an ownership interest.
(ii) Proportional subscribers are calculated as the sum of MIC’s percentage ownership of subscribers in each operation.
* Due to local issues in El Salvador, MIC discontinued consolidating El Salvador on a proportional basis from May 2001 to September 15, 2003. Figures for 2003 include El Salvador from September 15 to September 30, 2003 only.
 




Marc Beuls, MIC’s President and Chief Executive Officer stated:

“In the third quarter MIC added 480,866 net new total cellular subscribers, providing clear evidence of how fast MIC is able to grow its businesses organically. The strongest growth has come from South East Asia, where price cuts are enabling Millicom to drive penetration at a faster rate than was previously possible, evidenced by our Vietnam operation passing the 1.5 million subscriber mark and, from Africa, where the pace of subscriber acquisition continues to grow quarter on quarter, the direct result of the increased level of investment in the region during the last year. These strong subscriber numbers have also translated into some exceptionally strong financial numbers as not only is MIC able to grow its subscriber base but it also reported a 10% increase in prepaid minutes of use compared to last quarter, as lower tariffs encourage greater use of telephony.

“Revenues are up 51% year on year and 9% on the quarter. In Guatemala, Honduras, Paraguay, Ghana, Tanzania and Vietnam revenue growth from the second quarter of 2004 is in excess of 10%, showing the broad base of growth. In Latin America the growth recovery has been driven by the successful launch of Tigo GSM services.

“Paktel and Pakcom are currently negotiating the launch of the GSM network as well as the renewal of their licenses with the Government of Pakistan. Constructive talks are being held between parties with the intention to achieve a settlement that would address both parties' issues. We will inform the market once the deal is closed with the PTA, the Pakistan regulator. A resolution of the Pakistan issues will definitely be accretive to the future growth of Millicom.”

FINANCIAL AND OPERATING SUMMARY*

Subscriber growth:
     
  Ø An annual increase in total cellular subscribers of 29% to 6,853,233 as at September 30, 2004
     
  Ø An annual increase in proportional cellular subscribers of 24% to 4,737,721 as at September 30, 2004
     
  Ø In the third quarter of 2004 MIC added 480,866 net new total cellular subscribers
     
  Ø Proportional prepaid subscribers increased to 4,199,068 from 3,341,001 as at September 30, 2003
   
Financial highlights:
     
  Ø Revenues for the third quarter of 2004 were $235.9 million, of which $37.3 million for El Salvador. Revenues for the third quarter of 2004 increased by 51% from the third quarter of 2003. Compared to the second quarter of 2004, revenues increased by 9% from 216.0 million.
     
  Ø Operating profit increased by 54% in the third quarter of 2004 to $68.9 million, from $44.8 million for the third quarter of 2003.
     
  Ø Total shareholders’ equity became positive reaching $8.4m as at September 30, 2004 compared to ($85.2m) as at December 31, 2003.
     
  Ø Profit for the third quarter of 2004 was $12.8 million, compared to a loss of $13.2 million for the third quarter of 2003.
     
  Ø Capital expenditure for the nine months ended September 30, 2004 was $160.2 million.
     
  Ø Revenues for South America increased by 18% from the third quarter of 2003, highlighting the economic turnaround of this market.
     
    2
     


Total cellular minutes increased by 50% for the three months ended September 30, 2004 from the same quarter in 2003. Prepaid minutes increased by 57% in the same period. The increases reflected the growth in the MIC’s operations and the reconsolidation of El Salvador.
   
During the third quarter Millicom’s operations in Paraguay Guatemala, El Salvador and Honduras, launched GSM services in the 850MHz frequency, under the brand name of Tigo. 
   
On September 22, 2004 MIC sold its 65% holding in Millicom Argentina S.A., the high speed wireless data joint venture to the local partner, after having obtained regulatory approval, for a nominal amount.
   

REVIEW OF OPERATIONS

SUBSCRIBER GROWTH

In the third quarter of 2004 MIC’s worldwide operations in Asia, Latin America and Africa added 480,866 net new total cellular subscribers. On a proportional basis, MIC added 316,536 subscribers, bringing the number of proportional cellular subscribers as at September 30, 2004 to 4.7 million.

At September 30, 2004, MIC’s total cellular subscriber base increased by 29% to 6,853,233 cellular subscribers from 5,303,841 as at September 30, 2003. Particularly significant percentage increases were recorded in Ghana (163%), Senegal (97%), Tanzania (79%) and Vietnam (74%). MIC’s proportional subscriber base increased to 4,737,721 as at September 30, 2004 from 3,806,646 as at September 30, 2003, an increase of 24%.

Within the 4,737,721 proportional cellular subscribers reported at the end of the third quarter, 4,199,068 were prepaid subscribers. Prepaid subscribers currently represent 87% of total and 89% of proportional cellular subscribers.

Cellular Operations

   Proportional (i)
Subs as at
Sept 30, 2004
  Proportional (i)
Subs as at
Sept, 2003
  Annualized
Increase
  Total
Subs as at
Sept 30, 2004
  Total
Subs as at
Sept 30, 2003
  Annualized
Increase
 
                         
South East Asia 990,144   614,518   61%   2,180,800   1,334,088   63%  
South Asia 1,083,736   919,804   18%   1,300,977   1,103,671   18%  
 
 
 
MIC Asia 2,073,880   1,534,322   35%   3,481,777   2,437,759   43%  
 
 
 
Central America 1,049,491   918,361   14%   1,537,904   1,320,493   16%  
South America 823,360   989,281   -17%   843,384   1,013,846   -17%  
 
 
 
MIC Latin America 1,872,851   1,907,642   -2%   2,381,288   2,334,339   2%  
 
 
 
MIC Africa 790,990   364,682   117%   990,168   531,743   86%  
 
 
 
                         
Total Cellular Ops 4,737,721   3,806,646   24%   6,853,233   5,303,841   29%  
 
 
 

(i) Proportional subscribers are calculated as the sum of MIC’s percentage ownership of subscribers in each operation.

3


FINANCIAL RESULTS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2004*

Total revenues for the three months ended September 30, 2004 were $235.9 million, an increase of 51% from the third quarter of 2003, reflecting the increasing trend of growth in MIC’s operations and the reconsolidation of El Salvador since September 15, 2003. MIC recorded revenue growth in Africa of 83% to $38.8m in the third quarter of 2004 compared with the same period in 2003, with Ghana producing growth of 118%. Revenues for Asia for the third quarter of 2004 increased by 26% from the same period last year. Third quarter revenues for South East Asia were $59.6 million compared to $41.8 million in the third quarter of 2003. Third quarter revenues for South Asia were flat compared to the third quarter of 2003.

Third quarter revenues for Latin America increased by 70% from the third quarter of 2003, mainly because of the reconsolidation of El Salvador since September 15, 2003. The Central American market continued to perform strongly, producing a 104% increase in revenues from the third quarter of 2003. In South America, revenue growth was 18% and Paraguay produced a revenue increase of 27%, its highest year-on-year quarterly increase for several years, pointing to a sustained recovery in the region.

Compared to the second quarter of 2004, revenues increased by 9%. Revenues grew by 13%, 17% and 16% in Guatemala, Honduras and Paraguay respectively, reflecting the successful launch of GSM and strong growth in those countries. Compared to the second quarter of 2004, revenues grew by 15% in South East Asia, with revenues in Vietnam growing by 18% due to increased penetration enabled by price reductions.

Operating profit for the three months ended September 30, 2004 was $68.9 million, an increase of 54% from the quarter ended September 30, 2003, reflecting the growth in MIC’s operations and the reconsolidation of El Salvador.

FINANCIAL RESULTS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004*

Total revenues for the nine months ended September 2004 were $665.8 million, an increase of 50% from the same period of 2003, reflecting the increasing trend of growth in MIC’s operations and the reconsolidation of El Salvador since September 15, 2003. Revenues for Africa were $105.6 million, increasing by an impressive 83%. In Asia revenues for the nine months to September 30, 2004 increased by 27% from 2003 to $255.5 million, with $167.2 million recorded for South East Asia and $88.3 million for South Asia. Revenues for Latin America for the nine months to September increased by 74% to $298.8 mainly due to the reconsolidation of El Salvador. Revenues for Central America and South America were $217.1 million and $81.7 million respectively.

The profit for the nine months ended September 30, 2004 and 2003 was $42.3 million and $189.1 million respectively. The basic earnings per common share for the nine months ended September 30, 2004 and 2003 was $0.53 and $2.90 respectively. The profit for the nine months ended September 30, 2003 included amongst others an amount of $189.8 million relating to the gain and valuation movement on investment in securities, the gain on debt restructuring and the fair value result on financial instruments.

Operating profit was $190.0 million for the nine months ended September 30, 2004, an increase of 57% compared to the nine months ended September 30, 2003, reflecting the growth in MIC’s operations and the reconsolidation of El Salvador.

Total cellular minutes increased by 51% for the nine months to September 2004 compared with the same period in 2003.

4



Nominations Committee for the 2005 Annual General Meeting of Shareholders

Following the Annual General Meeting of Shareholders of MIC held in May 2004, a Nominations Committee was created. The Nominations Committee members are Cristina Stenbeck (Chairman), Vigo Carlund and Daniel Johannesson.

The Nominations Committee will submit a proposal for the composition of the Board of Directors that will be presented for approval to the 2005 Annual General Meeting of Shareholders which will be held on Tuesday, May 31, 2005.

Shareholders who would like to suggest representatives for the MIC Board of Directors can send a letter to AGM, Millicom International Cellular S.A., 75 Route de Longwy, L-8080 Bertrange, Luxembourg or an e-mail to agm@millicom.com.

Millicom International Cellular S.A. is a global telecommunications investor with cellular operations in Asia, Latin America and Africa. It currently has a total of 16 cellular operations and licenses in 15 countries. The Group’s cellular operations have a combined population under license of approximately 387 million people.

This press release may contain certain “forward-looking statements” with respect to Millicom’s expectations and plans, strategy, management’s objectives, future performance, costs, revenues, 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. Please refer to the documents that Millicom has filed with the U.S. Securities and Exchange Commission under the U.S. Securities Exchange Act of 1934, as amended, including Millicom’s most recent annual report on Form 20-F, for a discussion of certain of these factors.

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., any Millicom International Cellular S.A. members or persons 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.

CONTACTS:    
     
Marc Beuls Telephone: +352 27 759 327
President and Chief Executive Officer    
Millicom International Cellular S.A., Luxembourg    
     
Andrew Best Telephone: +44 20 7321 5022
Investor Relations    
Shared Value Ltd, London    
     
Visit our web site at http://www.millicom.com    
     
    5



APPENDICES

  • Consolidated statements of profit and loss for the three months ended September 30, 2004 and 2003

  • Consolidated statements of profit and loss for the nine months ended September 30, 2004 and 2003

  • Consolidated balance sheets as at September 30, 2004 and December 31, 2003

  • Condensed consolidated statements of cash flows for the nine months ended September 30, 2004 and 2003

  • Condensed consolidated statements of changes in shareholders’ equity for the nine months ended September 30,
    2004 and for the year ended December 31, 2003


  • Quarterly analysis by cluster




6


     Millicom International Cellular S.A.
Consolidated statements of profit and loss
for the three months ended September 30, 2004 and 2003


 
           
    Quarter ended Sept 30, 2004   Quarter ended Sept 30, 2003  
           
    (Unaudited)
US$ ’000
  (Unaudited)
US$ ’000
 
           
Revenues   235,872   156,668  
           
Operating expenses          
   Cost of sales (excluding depreciation and amortization)   (65,216 ) (36,900 )
   Sales and marketing   (28,918 ) (20,558 )
   General and administrative expenses   (24,144 ) (16,348 )
   Corporate and license acquisition costs   (6,536 ) (5,985 )
   Write-down of assets, net   (119 ) 156  
   Loss from sale of subsidiaries and joint ventures, net   (1,981 ) -  
   Depreciation and amortization   (40,101 ) (32,266 )
   
  
 
           
Operating profit   68,857   44,767  
   (Loss)/Gain and Valuation movement on investment in securities   (59,144 ) 17,532  
   Interest expense   (25,916 ) (36,044 )
   Interest income   1,965   3,396  
   Fair value result on financial instruments   61,055   (26,440 )
   Exchange loss, net   (12,008 ) (1,796 )
   Profit / (Loss) from associated companies   (101 ) 91  
   
 
Profit before taxes   34,708   1,506  
      Taxes   (17,256 ) (10,749 )
   
 
Profit / (Loss) after taxes   17,452   (9,243 )
   Minority interest   (4,650 ) (3,962 )
   
 
Profit / (Loss) for the quarter   12,802   (13,205 )
   
 
Basic earnings per common share (US$)   0.14   (0.20 )
   
 
Weighted average number of shares          
outstanding in the quarter (in thousands)   89,230   65,299  
   
 
Profit for the quarter used to determine diluted earnings per common share   12,802   (13,205 )
   
 
Diluted earnings per common share (US$) 0.14   (0.20 )
   
 
Weighted average number of shares and potential          
dilutive shares outstanding in the quarter (in thousands)   89,821   65,299  
   
 

7


Millicom International Cellular S.A.
Consolidated statements of profit and loss
for the nine months ended September 30, 2004 and 2003


 
           
    9 months ended Sept 30, 2004   9 months ended Sept 30, 2003  
           
    (Unaudited)
US$ ’000
  (Unaudited)
US$ ’000
 
           
Revenues   665,780   445,249  
           
Operating expenses          
   Cost of sales (excluding depreciation and amortization)   (178,705 )  (107,571 )
   Sales and marketing   (85,414 )  (57,286 )
   General and administrative expenses   (69,572 )  (52,557 )
      Corporate and license acquisition costs   (20,342 )  (17,100 )
      Write-down of assets, net   (608 )  (310 )
      (Loss)/Gain from sale of subsidiaries and joint ventures, net   (1,951 )  1,133  
      Depreciation and amortization   (119,197 )  (90,654 )
   
 
 
Operating profit   189,991   120,904  
   (Loss)/Gain and Valuation movement on investment in securities   (145,157 )  119,237  
   Interest expense   (77,326 )  (91,764 )
   Interest income   5,027   4,976  
   Other Income   200   97,052  
   Fair value result on financial instruments   132,402   (26,440 )
   Exchange gain, net   1,631   6,313  
   Profit from associated companies   503   217  
   
 
 
Profit before taxes   107,271   230,495  
      Taxes   (50,761 )  (29,101 )
   
 
 
Profit after taxes   56,510   201,394  
      Minority interest   (14,192 )  (12,338 )
   
 
 
Profit for the period   42,318   189,056  
   
 
 
Basic earnings per common share (US$)   0.53   2.90  
   
 
 
Weighted average number of shares outstanding in the period (in thousands)   80,461   65,192  
     
 
Profit for the period used to determine diluted earnings          
per common share   43,535   191,188  
     
 
Diluted earnings per common share (US$) 0.49   2.45  
     
 
Weighted average number of shares and potential          
dilutive shares outstanding in the period (in thousands)   89,548   78,040  
   
 
 

8


Millicom International Cellular S.A.
Consolidated balance sheets
as at September 30, 2004 and December 31, 2003


 
         
  Sept 30,
2004
  Dec 31,
2003
 
  (Unaudited)
US$ ’000
  US$ ’000  
Assets        
Non-current assets        
      Intangible assets        
         Goodwill, net 40,137   49,578  
         Licenses, net 38,197   30,889  
         Other intangible assets, net 5,277   5,148  
      Property, plant and equipment, net 540,270   487,746  
      Financial assets        
         Investment in Tele2 AB shares 333,884   479,040  
         5% Mandatory Exchangeable Bond – Embedded derivative 28,945   -  
         Investment in other securities 18,339   25,397  
         Investment in associated companies 1,873   1,340  
         Pledged deposits 23,886   31,530  
   Deferred taxation 3,727   5,226  
 
   
 
Total non-current assets 1,034,535   1,115,894  
    
 
Current assets        
Investment in other securities 15,149   15,291  
Inventories 19,525   10,941  
Debtors        
            Trade receivables, net 131,731   113,750  
            Amounts due from joint ventures 6,779   13,137  
            Amounts due from other related parties 2,889   2,905  
      Prepayments and accrued income 31,659   19,739  
      Other current assets 67,631   49,583  
      Time deposits 13,392   32,880  
      Cash and cash equivalents 209,881   148,829  
Total current assets 498,636   407,055  
    
 
Total assets 1,533,171   1,522,949  
    
 

9


Millicom International Cellular S.A.
Consolidated balance sheets
as at September 30, 2004 and December 31, 2003


 
         
  Sept 30, 2004   Dec 31, 2003  
  (Unaudited)
US$ ’000
  US$ ’000  
Shareholders’ equity and liabilities        
         
Shareholders’ equity        
   Share capital and premium (represented by 90,063,071 shares as at September 30, 2004) 309,488   239,876  
   Treasury stock (represented by 654,852 shares as at September 30, 2004) (8,833 ) (8,833 )
   2% PIK Notes – equity component -   16,006  
   Legal reserve 13,576   4,256  
   Retained losses brought forward (276,607 ) (446,110 )
   Profit for the period 42,318   178,823  
   Currency translation reserve (71,555 ) (69,198 )
 
 
Total shareholders’ equity 8,387   (85,180 )
 
 
Minority interest 41,725   26,571  
 
 
Liabilities        
   Non-current liabilities        
         Corporate 10% debt 536,399   536,036  
         2% PIK Notes -   50,923  
         5% Mandatory Exchangeable Bond – Debt component 330,992   327,635  
         5% Mandatory Exchangeable Bond – Embedded derivative -   103,457  
         Other debt and financing 106,280   126,150  
         Deferred Taxation 37,878   33,944  
 
  
 
Total non-current liabilities 1,011,549   1,178,145  
 
 
   Current liabilities        
         Other debt and financing 100,212   132,664  
         Trade payables 169,395   112,764  
         Amounts due to related parties 2,399   608  
      Accrued interest and other expenses 63,161   44,673  
      Other current liabilities 136,343   112,704  
 
  
 
Total current liabilities 471,510   403,413  
 
 
Total liabilities 1,483,059   1,581,558  
 
 
Total shareholders’ equity and liabilities 1,533,171   1,522,949  
 
 

10


Millicom International Cellular S.A.
Condensed consolidated statements of cash flows
for the nine months ended September 30, 2004 and 2003


 
         
  Sept 30, 2004   Sept 30, 2003  
         
  (Unaudited)
US$ ’000
  (Unaudited)
US$ ’000
 
         
Net cash provided by operating activities 202,037   128,322  
Cash flow used by investing activities (82,898 )  (14,173 )
Cash flow used by financing activities (57,055 )  (50,464 )
Cash effect of exchange rate changes (1,032 )  495  
 
 
Net increase in cash and cash equivalents 61,052   64,180  
Cash and cash equivalents, beginning 148,829   70,451  
 
 
Cash and cash equivalents, ending 209,881   134,631  
 
 
     

Millicom International Cellular S.A.
Condensed consolidated statements of changes in shareholders’ equity
for the nine months ended September 30, 2004 and for the year ended December 31, 2003


 
         
  Sept 30, 2004   Dec 31, 2003  
  (Unaudited)
US$ ’000
  US$ ’000  
         
Shareholders’ equity as at January 1 (85,180 ) (295,259 )
Disposal / Cancellation of treasury stock -   2,394  
Profit for the period 42,318   178,823  
Shares issued via the exercise of stock options 2,048   -  
Effect of consolidation of El Salvador -   (3,248 )
Issuance / Conversion of 2% PIK Notes 51,558   17,187  
Movement in currency translation reserve (2,357 ) 14,923  
 
 
Shareholders’ equity 8,387   (85,180 )
 
 

11


Millicom International Cellular S.A.
Quarterly analysis by cluster


 
                     
  04 Q3   04 Q2   04 Q1   03 Q4   03 Q3  
Total cellular subs                    
                     
   South East Asia 2,180,800   1,939,790   1,706,073   1,484,867   1,334,088  
   South Asia 1,300,977   1,271,138   1,246,692   1,192,282   1,103,671  
 
 
MIC Asia 3,481,777   3,210,928   2,952,765   2,677,149   2,437,759  
 
 
   Central America 1,537,904   1,523,790   1,443,815   1,412,513   1,320,493  
   South America 843,384   774,304   739,530   939,376   1,013,846  
 
 
MIC Latin America 2,381,288   2,298,094   2,183,345   2,351,889   2,334,339  
 
 
MIC Africa 990,168   863,345   761,261   661,504   531,743  
 
 
Sub-total 6,853,233   6,372,367   5,897,371   5,690,542   5,303,841  
Divested -   -   -   -   -  
 
 
Total 6,853,233   6,372,367   5,897,371   5,690,542   5,303,841  
 
 
Prop cellular subs                    
   South East Asia 990,144   883,229   779,517   680,129   614,518  
   South Asia 1,083,736   1,063,081   1,044,513   998,207   919,804  
 
 
MIC Asia 2,073,880   1,946,310   1,824,030   1,678,336   1,534,322  
 
 
   Central America 1,049,491   1,037,755   987,115   968,635   918,361  
   South America 823,360   754,900   721,602   915,174   989,281  
 
 
MIC Latin America 1,872,851   1,792,655   1,708,717   1,883,809   1,907,642  
 
 
MIC Africa 790,990   682,220   595,283   463,432   364,682  
 
 
Sub-total 4,737,721   4,421,185   4,128,030   4,025,577   3,806,646  
Divested -   -   -   -   -  
 
 
Total 4,737,721   4,421,185   4,128,030   4,025,577   3,806,646  
 
 
Revenues (US$ ’000)                    
                     
   South East Asia 59,624   51,803   55,743   50,195   41,805  
   South Asia 28,006   29,746   30,608   29,140   27,896  
 
 
MIC Asia 87,630   81,549   86,351   79,335   69,701  
 
 
   Central America 77,660   70,691   68,784   67,414   37,993  
   South America 30,116   26,573   25,014   26,023   25,455  
 
 
MIC Latin America 107,776   97,264   93,798   93,437   63,448  
 
 
MIC Africa 38,759   35,193   31,672   27,213   21,179  
 
 
Other 1,122   1,209   1,244   1,136   1,728  
 
 
Sub-total 235,287   215,215   213,065   201,121   156,056  
Divested 585   834   794   734   612  
 
 
Total 235,872   216,049   213,859   201,855   156,668  
 
 

12




SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

   MILLICOM INTERNATIONAL CELLULAR S.A.
                  (Registrant)
     
Date: October 25, 2004 By: /s/ Bruno Nieuwland
 
  Name: Bruno Nieuwland
  Title: Chief Financial Controller
     
     
  By: /s/ Marc Beuls
 
  Name: Marc Beuls
  Title: President and Chief Executive Officer