ALTICE EUROPE A Altice Europe N.V. Consolidated Q2 2020E consensus estimates (pro forma, IFRS).
Figures shown in EUR millions
Revenue
France - Telecom
France - Media
Total Altice France
Portugal
Israel
Dominican Republic
Teads
Others
Total Altice International
Total Altice TV
Corporate and Other
Eliminations
Total Altice Europe Consolidated
Total ex-Altice TV
Adjusted EBITDA
France - Telecom
France - Media
Total Altice France
Portugal
Israel
Dominican Republic
Teads
Others
Total Altice International
Total Altice TV
Corporate and Other
Eliminations
Total Altice Europe Consolidated
Total ex-Altice TV
Notes:
Q2 19A | Q2 20E | 20E / 19A |
2,486 | 2,456 | (1.2%) |
112 | 60 | (46.3%) |
2,598 | 2,516 | (3.2%) |
522 | 500 | (4.2%) |
235 | 243 | 3.3% |
141 | 122 | (13.2%) |
116 | 94 | (18.9%) |
0 | (0) | - |
1,014 | 959 | (5.4%) |
57 | 54 | - |
0 | 1 | - |
(76) | (72) | - |
3,592 | 3,457 | (3.8%) |
3,535 | 3,404 | (3.7%) |
Q2 19A | Q2 20E | 20E / 19A |
1,038 | 1,034 | (0.4%) |
38 | 3 | - |
1,076 | 1,036 | (3.6%) |
213 | 204 | (4.2%) |
90 | 91 | 1.5% |
70 | 60 | (14.1%) |
20 | 16 | (16.3%) |
0 | (0) | - |
393 | 372 | (5.3%) |
(23) | (28) | - |
(9) | (8) | - |
(3) | (2) | - |
1,434 | 1,370 | (4.4%) |
1,457 | 1,398 | (4.1%) |
Capex (accrued)
France - Telecom
France - Media
Total Altice France
Portugal
Israel
Dominican Republic
Teads
Others
Total Altice International
Total Altice TV
Corporate and Other
Eliminations
Total Altice Europe Consolidated
Total ex-Altice TV
Adjusted EBITDA - Capex (accrued)
France - Telecom
France - Media
Total Altice France
Portugal
Israel
Dominican Republic
Teads
Others
Total Altice International
Total Altice TV
Corporate and Other
Eliminations
Total Altice Europe Consolidated
Total ex-Altice TV
Q2 19A | Q2 20E | 20E / 19A |
546 | 502 | (8.0%) |
20 | 12 | - |
566 | 515 | (9.0%) |
96 | 95 | (1.4%) |
60 | 60 | 0.0% |
31 | 27 | (13.8%) |
1 | 2 | - |
- | (0) | - |
189 | 183 | (3.0%) |
4 | 3 | - |
- | 1 | - |
(3) | (2) | - |
756 | 700 | (7.4%) |
751 | 697 | (7.2%) |
Q2 19A | Q2 20E | 20E / 19A |
492 | 531 | 7.9% |
18 | (10) | - |
510 | 522 | 2.3% |
117 | 110 | (6.5%) |
30 | 31 | 4.5% |
39 | 33 | (14.3%) |
18 | 15 | (17.8%) |
0 | (0) | - |
204 | 189 | (7.5%) |
(28) | (31) | - |
(9) | (9) | - |
(0) | (1) | - |
678 | 670 | (1.2%) |
706 | 701 | (0.7%) |
Sell-side analyst estimates are based on the average of forecasts from 14 Altice Europe N.V. analysts (as of July 22, 2020)
Attachments
- Original document
- Permalink
Disclaimer
Altice Europe NV published this content on 24 July 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 24 July 2020 05:45:11 UTC
