ALTICE EUROPE A Altice Europe N.V. Consolidated Q1 2020E consensus estimates (pro forma, IFRS).
Figures shown in EUR millions
Revenue | Q1 19A | Q1 20E | 20E / 19A | ||
Total Altice France | 2,550 | 2,650 | 3.9% | ||
Portugal | 509 | 513 | 0.8% | ||
Israel | 232 | 244 | 5.3% | ||
Dominican Republic | 139 | 134 | (3.3%) | ||
Teads | 88 | 101 | 14.3% | ||
Others | 0 | 0 | - | ||
Total Altice International | 968 | 992 | 2.5% | ||
Total Altice TV | 60 | 64 | - | ||
Corporate and Other | 0 | - | |||
Eliminations | (71) | (72) | - | ||
Total Altice Europe Consolidated | 3,507 | 3,634 | 3.6% | ||
Total ex-Altice TV | 3,447 | 3,571 | 3.6% | ||
Adjusted EBITDA | |||||
Q1 19A | Q1 20E | 20E / 19A | |||
Total Altice France | 960 | 995 | 3.7% | ||
Portugal | 207 | 206 | (0.4%) | ||
Israel | 85 | 87 | 3.0% | ||
Dominican Republic | 71 | 67 | (5.3%) | ||
Teads | 7 | 9 | 40.7% | ||
Others | (0) | (0) | - | ||
Total Altice International | 368 | 369 | 0.2% | ||
Total Altice TV | (22) | (24) | - | ||
Corporate and Other | (4) | (5) | - | ||
Eliminations | (1) | (2) | - | ||
Total Altice Europe Consolidated | 1,301 | 1,334 | 2.5% | ||
Total ex-Altice TV | 1,323 | 1,358 | 2.7% | ||
Notes:
Sell-side analyst estimates are based on the average of forecasts from 9 Altice Europe N.V. analysts (as of May 11, 2020) Financials exclude the press magazine Groupe L'Express (following disposal on July 30, 2019) from 1/1/19
Segments shown on a pro forma standalone reporting basis, Group figures shown on a pro forma consolidated basis
Capex (accrued) | Q1 19A | Q1 20E | 20E / 19A | |
Total Altice France | 581 | 574 | (1.2%) | |
Portugal | 101 | 102 | 1.2% | |
Israel | 58 | 60 | 3.6% | |
Dominican Republic | 28 | 27 | (4.4%) | |
Teads | 1 | 1 | - | |
Others | - | (0) | - | |
Total Altice International | 187 | 190 | 1.4% | |
Total Altice TV | 3 | 4 | - | |
Corporate and Other | - | - | - | |
Eliminations | (1) | (1) | - | |
Total Altice Europe Consolidated | 771 | 768 | (0.3%) | |
Total ex-Altice TV | 768 | 764 | (0.5%) | |
Adjusted EBITDA - Capex (accrued) | ||||
Q1 19A | Q1 20E | 20E / 19A | ||
Total Altice France | 378 | 421 | 11.3% | |
Portugal | 106 | 104 | (1.9%) | |
Israel | 27 | 27 | 1.7% | |
Dominican Republic | 43 | 40 | (5.8%) | |
Teads | 6 | 8 | 35.7% | |
Others | (0) | (0) | - | |
Total Altice International | 181 | 179 | (1.0%) | |
Total Altice TV | (25) | (28) | - | |
Corporate and Other | (4) | (5) | - | |
Eliminations | 0 | (1) | - | |
Total Altice Europe Consolidated | 531 | 567 | 6.9% | |
Total ex-Altice TV | 555 | 595 | 7.2% |
Attachments
- Original document
- Permalink
Disclaimer
Altice Europe NV published this content on 18 May 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 18 May 2020 05:45:11 UTC
