ALTICE EUROPE A Altice Europe N.V. Consolidated Q3 2020E consensus estimates (pro forma, IFRS).
Figures shown in EUR millions | |||||
Revenue | |||||
Q3 19A | Q3 20E | 20E / 19A | |||
France - Telecom | 2,559 | 2,609 | 2.0% | ||
France - Media | 80 | 74 | (7.8%) | ||
Total Altice France | 2,639 | 2,683 | 1.7% | ||
Portugal | 536 | 526 | (1.9%) | ||
Israel | 246 | 245 | (0.3%) | ||
Dominican Republic | 140 | 119 | (14.9%) | ||
Teads | 114 | 114 | 0.1% | ||
Others | 0 | (0) | - | ||
Total Altice International | 1,036 | 1,004 | (3.1%) | ||
Total Altice TV | 58 | 59 | - | ||
Corporate and Other | - | 1 | - | ||
Eliminations | (74) | (73) | - | ||
Total Altice Europe Consolidated | 3,658 | 3,674 | 0.4% | ||
Total ex-Altice TV | 3,600 | 3,615 | 0.4% | ||
Adjusted EBITDA | |||||
Q3 19A | Q3 20E | 20E / 19A | |||
France - Telecom | 1,039 | 1,072 | 3.2% | ||
France - Media | 15 | 5 | - | ||
Total Altice France | 1,054 | 1,078 | 2.2% | ||
Portugal | 216 | 210 | (2.8%) | ||
Israel | 93 | 93 | (0.4%) | ||
Dominican Republic | 71 | 59 | (16.1%) | ||
Teads | 17 | 24 | 41.4% | ||
Others | (0) | 0 | - | ||
Total Altice International | 396 | 385 | (2.8%) | ||
Total Altice TV | (31) | (19) | - | ||
Corporate and Other | (7) | (7) | - | ||
Eliminations | (3) | (2) | - | ||
Total Altice Europe Consolidated | 1,409 | 1,434 | 1.7% | ||
Total ex-Altice TV | 1,441 | 1,453 | 0.9% | ||
Notes:
Capex (accrued) | Q3 19A | Q3 20E | 20E / 19A | |
France - Telecom | 514 | 541 | 5.4% | |
France - Media | 15 | 29 | - | |
Total Altice France | 529 | 570 | 7.8% | |
Portugal | 99 | 102 | 2.5% | |
Israel | 62 | 61 | (1.9%) | |
Dominican Republic | 33 | 26 | (21.8%) | |
Teads | 2 | 2 | - | |
Others | - | 0 | - | |
Total Altice International | 196 | 190 | (3.1%) | |
Total Altice TV | - | 3 | - | |
Corporate and Other | - | 0 | - | |
Eliminations | (2) | (2) | - | |
Total Altice Europe Consolidated | 722 | 762 | 5.4% | |
Total ex-Altice TV | 722 | 759 | 5.0% | |
Adjusted EBITDA - Capex (accrued) | ||||
Q3 19A | Q3 20E | 20E / 19A | ||
France - Telecom | 525 | 531 | 1.1% | |
France - Media | 0 | (23) | - | |
Total Altice France | 525 | 508 | (3.3%) | |
Portugal | 117 | 108 | (7.3%) | |
Israel | 31 | 32 | 2.5% | |
Dominican Republic | 38 | 34 | (11.3%) | |
Teads | 15 | 22 | 48.8% | |
Others | (0) | 0 | - | |
Total Altice International | 200 | 195 | (2.4%) | |
Total Altice TV | (31) | (22) | - | |
Corporate and Other | (7) | (8) | - | |
Eliminations | (0) | (1) | - | |
Total Altice Europe Consolidated | 687 | 672 | (2.1%) | |
Total ex-Altice TV | 719 | 695 | (3.3%) |
Sell-side analyst estimates are based on the average of forecasts from 14 Altice Europe N.V. analysts (as of November 06, 2020)
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original document
- Permalink
Disclaimer
Altice Europe NV published this content on 17 November 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 17 November 2020 06:46:01 UTC
